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

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

{"sheet":"Periods","index":2,"n_rows":70,"n_cols":159,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,"Periods",null,null,"Периоды и горизонты моделирования фактических и прогнозных данных",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,null,null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"минимальный период расчетов",null,null,null,null,null,null,null,"*","месяц","^",0,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[17,null,null,null,null,null,0,"дата старта проекта",null,null,null,null,null,null,null,"*","2021-07-01",null,0,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[18,null,null,null,null,null,0,"горизонт моделирования в кол-ве периодов",null,null,null,null,null,null,null,"*",120,null,0,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[19]
[20,null,null,null,null,null,0,"дата старта периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[21,null,null,null,null,null,0,"дата завершения периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[22,null,null,null,null,null,0,"названия периодов расчета",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[23]
[24,null,null,null,null,null,0,"ответ \"да/нет\""]
[25,null,null,null,null,null,0,"ответ \"да/нет\"","учесть фактические данные?",null,null,null,null,null,null,"*","нет","^",0]
[26,null,null,null,null,null,0,"ответ \"да/нет\"","фактический период выбрать по умолчанию?",null,null,null,null,null,null,"","да","^",0]
[27]
[28,null,null,null,null,null,0,"дата начала фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[29,null,null,null,null,null,0,"дата окончания фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[30,null,null,null,null,null,0,"дата окончания фактического периода","по умолчанию - сегодняшний день",null,null,null,null,null,null,null,"2022-04-07"]
[31,null,null,null,null,null,0,"дата окончания фактического периода","задать вручную дату окончания периода",null,null,null,null,null,null,"","2020-10-31",null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[33,null,null,null,null,null,0,"период отчетности",null,null,null,null,null,null,null,"*","год текущий","^",0,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[34]
[35,null,null,null,null,null,0,"дата старта отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[36,null,null,null,null,null,0,"дата завершения отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[37,null,null,null,null,null,0,"названия периодов отчетности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[38]
[39]
[40]
[41]
[42,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]

{"sheet":"Lists","index":3,"n_rows":415,"n_cols":101,"rows_kept":415,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,9,null,null,null,13,null,null,null,17,null,null,null,21,null,null,null,null,null,null,28,null,null,null,32,null,null,35,null,null,null,39,null,null,null,43,null,null,null,47,null,null,null,51,null,null,null,55,null,null,null,59,null,null,null,63,null,null,null,67,null,null,null,71,null,null,null,75,null,null,null,79,null,null,null,83,null,null,null,87,null,null,null,91,null,null,null,95,null,null,null,99]
[null,null,null,null,null,null,null,null,"I",null,null,null,"M",null,null,null,"Q",null,null,null,"U",null,null,null,null,null,null,"AB",null,null,null,"AF",null,null,"AI",null,null,null,"AM",null,null,null,"AQ",null,null,null,"AU",null,null,null,"AY",null,null,null,"BC",null,null,null,"BG",null,null,null,"BK",null,null,null,"BO",null,null,null,"BS",null,null,null,"BW",null,null,null,"CA",null,null,null,"CE",null,null,null,"CI",null,null,null,"CM",null,null,null,"CQ",null,null,null,"CU"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Lists",null,null,"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,"Mrkting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mrkting",null,null,null,"Mrkting",null,null,null,null,null,null,null,"Sales",null,null,null,"Prdction",null,null,null,"CapEx",null,null,null,"CapEx",null,null,null,"HR",null,null,null,null,null,null,null,"HR",null,null,null,"Macro",null,null,null,"Macro",null,null,null,"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,0,0,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[15,null,null,null,null,null,null,null,"Lists!I16:I22",null,null,null,"Lists!M16:M17",null,null,null,"Lists!Q16:Q18",null,null,null,"Lists!U16:U18",null,null,null,null,null,null,"Lists!AB16:AB17",null,null,null,"Lists!AF16:AF22",null,null,"Lists!AI16:AI17",null,null,null,"Lists!AM16:AM18",null,null,null,"Lists!AQ16:AQ135",null,null,null,"Lists!AU16:AU20",null,null,null,"Lists!AY16:AY19",null,null,null,"Lists!BC16:BC17",null,null,null,"Lists!BG16:BG17",null,null,null,"Lists!BK16:BK18",null,null,null,"Lists!BO16:BO18",null,null,null,"Lists!BS16:BS18",null,null,null,"Lists!BW16:BW18",null,null,null,"Lists!CA16:CA25",null,null,null,"Lists!CE16:CE18",null,null,null,"Lists!CI16:CI17",null,null,null,"Lists!CM16:CM19",null,null,null,"Lists!CQ16:CQ19",null,null,null,"Lists!CU16:CU29"]
[16,null,null,null,null,null,null,null,"день",1,0,null,"да",1,0,null,"квартал",1,0,null,"расчетный",1,0,null,null,null,null,"линейная",1,0,null,1,1,1,"Канал привлечения франчайзи -1",1,0,"*","Паушальный взнос",1,0,1,"2021-07-01",1,0,null,"начисление",1,0,null,"Поток запусков создания бизнеса франчайзи",1,0,null,"Общий оборот (GMV)",1,0,null,"натуральные факторы",1,0,"*","информирование об услугах",1,0,"*","Контроль качества",1,0,null,"в последний период всех капзатрат",1,0,null,"земельный налог",1,0,null,"Сотрудники маркетинга",1,0,null,"аванс-доплата",1,0,null,"нужен офис",1,0,null,"ОСНО",1,0,null,"НДС",1,0,null,"ндс(+)",1,0]
[17,null,null,null,null,null,null,null,"неделя",2,0,null,"нет",2,0,null,"год текущий",2,0,null,"отчетный",2,0,null,null,null,null,"геометрическая",2,0,null,7,2,2,"Канал привлечения франчайзи -2",2,0,"*","Роялти",2,0,2,"2021-08-01",2,0,null,"учет",2,0,null,"Трафик",2,0,null,"Общий оборот (GMV) с учетом скидок",2,0,null,"денежные факторы",2,0,"*","информирование о ценах и условиях",2,0,"*","Складские работы",2,0,null,"в последний период данной статьи",2,0,null,"транспортный налог",2,0,null,"Продавцы-консультанты",2,0,null,"аванс-платеж",2,0,null,"не нужен офис",2,0,null,"УСН(6%)",2,0,null,"Соцсборы",2,0,null,"ндс(-)",2,0]
[18,null,null,null,null,null,null,null,"декада",3,0,null,null,null,null,null,"год календ.",3,0,null,"технический",3,0,null,null,null,null,null,null,null,null,10,3,3,"","",0,"*","Up-Sale",3,0,3,"2021-09-01",3,0,null,"оплата",3,0,null,"Конверсия в клиента",3,0,null,null,null,null,null,null,null,null,"*","представительская деятельность",3,0,"*","Транспортные расходы",3,0,null,"в каждый период начисления",3,0,null,"налог на имущество организаций",3,0,null,"Производственные рабочие",3,0,null,"ретро-платеж",3,0,null,null,null,null,null,"УСН(15%)",3,0,null,"Налог на прибыль",3,0,null,"PL(+)",3,0]
[19,null,null,null,null,null,null,null,"месяц",4,0,null,null,null,null,null,0,"",0,null,null,null,null,null,null,null,null,null,null,null,null,30,4,4,"","",0,null,null,null,null,4,"2021-10-01",4,0,null,"списание",4,0,null,"Валовый поток франчайзи/клиентов",4,0,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",4,0,null,null,null,null,null,null,null,null,null,"ТОСЭР",4,0,null,"ТОСЭР",4,0,null,"PL(-)",4,0]
[20,null,null,null,null,null,null,null,"квартал",5,0,null,null,null,null,null,0,"",0,null,null,null,null,null,null,null,null,null,null,null,null,90,5,5,"","",0,null,null,null,null,5,"2021-11-01",5,0,null,"калькуляция",5,0,null,null,null,null,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",5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PL",5,0]
[21,null,null,null,null,null,null,null,"год текущий",6,0,null,null,null,null,null,0,"",0,null,null,null,null,null,null,null,null,null,null,null,null,360,6,6,"","",0,null,null,null,null,6,"2021-12-01",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",6,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(+)",6,0]
[22,null,null,null,null,null,null,null,"год календ.",7,0,null,null,null,null,null,0,"",0,null,null,null,null,null,null,null,null,null,null,null,null,360,7,7,"","",0,null,null,null,null,7,"2022-01-01",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",7,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(-)",7,0]
[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,8,"","",0,null,null,null,null,8,"2022-02-01",8,0,null,null,null,null,null,null,null,null,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",8,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF",8,0]
[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,9,"","",0,null,null,null,null,9,"2022-03-01",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",9,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS",9,0]
[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,10,"","",0,null,null,null,null,10,"2022-04-01",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",10,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS(+)",10,0]
[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,11,"","",0,null,null,null,null,11,"2022-05-01",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(-)",11,0]
[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,12,"","",0,null,null,null,null,12,"2022-06-01",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(+)",12,0]
[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,13,"","",0,null,null,null,null,13,"2022-07-01",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(-)",13,0]
[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,14,"","",0,null,null,null,null,14,"2022-08-01",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",14,0]
[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,15,"","",0,null,null,null,null,15,"2022-09-01",15,0]
[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,16,"2022-10-01",16,0]
[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,17,"2022-11-01",17,0]
[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,18,"2022-12-01",18,0]
[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,19,"2023-01-01",19,0]
[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,20,"2023-02-01",20,0]
[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,21,"2023-03-01",21,0]
[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,22,"2023-04-01",22,0]
[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,23,"2023-05-01",23,0]
[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,24,"2023-06-01",24,0]
[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,25,"2023-07-01",25,0]
[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,26,"2023-08-01",26,0]
[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,27,"2023-09-01",27,0]
[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,28,"2023-10-01",28,0]
[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,29,"2023-11-01",29,0]
[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,30,"2023-12-01",30,0]
[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,31,"2024-01-01",31,0]
[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,32,"2024-02-01",32,0]
[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,33,"2024-03-01",33,0]
[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,34,"2024-04-01",34,0]
[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,35,"2024-05-01",35,0]
[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,36,"2024-06-01",36,0]
[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,37,"2024-07-01",37,0]
[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,38,"2024-08-01",38,0]
[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,39,"2024-09-01",39,0]
[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,40,"2024-10-01",40,0]
[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,41,"2024-11-01",41,0]
[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,42,"2024-12-01",42,0]
[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,43,"2025-01-01",43,0]
[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,44,"2025-02-01",44,0]
[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,45,"2025-03-01",45,0]
[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,46,"2025-04-01",46,0]
[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,47,"2025-05-01",47,0]
[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,48,"2025-06-01",48,0]
[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,49,"2025-07-01",49,0]
[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,50,"2025-08-01",50,0]
[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,51,"2025-09-01",51,0]
[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,52,"2025-10-01",52,0]
[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,53,"2025-11-01",53,0]
[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,54,"2025-12-01",54,0]
[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,55,"2026-01-01",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,56,"2026-02-01",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,57,"2026-03-01",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,58,"2026-04-01",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,59,"2026-05-01",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,60,"2026-06-01",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,61,"2026-07-01",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,62,"2026-08-01",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,63,"2026-09-01",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,64,"2026-10-01",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,65,"2026-11-01",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,66,"2026-12-01",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,67,"2027-01-01",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,68,"2027-02-01",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,69,"2027-03-01",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,70,"2027-04-01",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,71,"2027-05-01",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,72,"2027-06-01",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,73,"2027-07-01",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,74,"2027-08-01",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,75,"2027-09-01",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,76,"2027-10-01",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,77,"2027-11-01",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,78,"2027-12-01",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,79,"2028-01-01",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,80,"2028-02-01",80,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,"2028-03-01",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,82,"2028-04-01",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,83,"2028-05-01",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,84,"2028-06-01",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,85,"2028-07-01",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,86,"2028-08-01",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,87,"2028-09-01",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,88,"2028-10-01",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,89,"2028-11-01",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,90,"2028-12-01",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,91,"2029-01-01",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,92,"2029-02-01",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,93,"2029-03-01",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,94,"2029-04-01",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,95,"2029-05-01",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,96,"2029-06-01",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,97,"2029-07-01",97,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,"2029-08-01",98,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,"2029-09-01",99,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"2029-10-01",100,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,"2029-11-01",101,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,"2029-12-01",102,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,"2030-01-01",103,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,"2030-02-01",104,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,"2030-03-01",105,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,"2030-04-01",106,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,"2030-05-01",107,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,"2030-06-01",108,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,"2030-07-01",109,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,"2030-08-01",110,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,"2030-09-01",111,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"2030-10-01",112,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,"2030-11-01",113,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,"2030-12-01",114,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,"2031-01-01",115,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,"2031-02-01",116,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,"2031-03-01",117,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,"2031-04-01",118,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,"2031-05-01",119,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,"2031-06-01",120,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,306,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,307,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,316,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,317,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,318,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,321,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,322,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,327,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,341,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,346,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,348,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,372,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,373,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,376,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,378,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,382,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,383,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,386,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,388,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,389,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,392,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,393,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,397,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,398,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399,"00:00:00","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,"00:00:00","",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,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,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","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"Параметры 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","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,null,null,null,{"$f":"INDIRECT(\"START!I30\")","v":"Items"},null,null,{"$f":"INDIRECT(\"START!K30\")","v":"Справочники статей доходов и расходов и т.д."}]
[null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,{"$f":"START!$I$35","v":"Prdction"},null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$37","v":"Exp"},null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"}]
[null,null,null,null,null,null,null,null,"Капитальные затраты маркетинга",null,null,null,"Прямые переменные расходы маркетинга",null,null,null,"Прямые постоянные расходы маркетинга",null,null,null,null,null,null,null,null,null,null,null,null,"Прямые переменные коммерческие расходы",null,null,null,"Прямые постоянные расходы отдела продаж",null,null,null,"Прямые производственные расходы",null,"ед.изм.",null,null,"Постоянные производственные расходы",null,null,null,"Капзатраты разовые амортизируемые",null,null,null,"Капзатраты переменные амортизируемые",null,null,null,"Постоянные расходы",null,null,null,"Расходы на персонал",null,null,null,"Статьи Баланса",null,null,null,"Статьи отчета о прибылях и убытках",null,null,null,"Статьи отчета о ДДС"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PM14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0},null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"SUM(O$15:O$100000)","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,{"$f":"SUM(S$15:S$100000)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AD13=0,AD13=\"\"),1,IF(COUNTIF(13:13,AD13)=1,0,1))","v":0},null,{"$f":"SUM(AF$15:AF$100000)","v":0},null,{"$f":"IF(OR(AH13=0,AH13=\"\"),1,IF(COUNTIF(13:13,AH13)=1,0,1))","v":0},null,{"$f":"SUM(AJ$15:AJ$100000)","v":0},null,{"$f":"IF(OR(AL13=0,AL13=\"\"),1,IF(COUNTIF(13:13,AL13)=1,0,1))","v":0},null,{"$f":"IF(OR(AN13=0,AN13=\"\"),1,IF(COUNTIF(13:13,AN13)=1,0,1))","v":0},{"$f":"SUM(AO$15:AO$100000)","v":0},null,{"$f":"IF(OR(AQ13=0,AQ13=\"\"),1,IF(COUNTIF(13:13,AQ13)=1,0,1))","v":0},null,{"$f":"SUM(AS$15:AS$100000)","v":0},null,{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"SUM(AW$15:AW$100000)","v":0},null,{"$f":"IF(OR(AY13=0,AY13=\"\"),1,IF(COUNTIF(13:13,AY13)=1,0,1))","v":0},null,{"$f":"SUM(BA$15:BA$100000)","v":0},null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"SUM(BE$15:BE$100000)","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"SUM(BI$15:BI$100000)","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"SUM(BM$15:BM$100000)","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"SUM(BQ$15:BQ$100000)","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"SUM(BU$15:BU$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"Items!I16:I18"},null,null,null,{"$f":"$F$11&\"!\"&M$2&$A16&\":\"&M$2&($A15+MAX(N$15:N$100000))","v":"Items!M16:M18"},null,null,null,{"$f":"$F$11&\"!\"&Q$2&$A16&\":\"&Q$2&($A15+MAX(R$15:R$100000))","v":"Items!Q16:Q17"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&AD$2&$A16&\":\"&AD$2&($A15+MAX(AE$15:AE$100000))","v":"Items!AD16:AD18"},null,null,null,{"$f":"$F$11&\"!\"&AH$2&$A16&\":\"&AH$2&($A15+MAX(AI$15:AI$100000))","v":"Items!AH16:AH17"},null,null,null,{"$f":"$F$11&\"!\"&AL$2&$A16&\":\"&AL$2&($A15+MAX(AM$15:AM$100000))","v":"Items!AL16:AL18"},null,{"$f":"$F$11&\"!\"&AN$2&$A16&\":\"&AN$2&($A15+MAX(AO$15:AO$100000))","v":"Items!AN16:AN15"},null,null,{"$f":"$F$11&\"!\"&AQ$2&$A16&\":\"&AQ$2&($A15+MAX(AR$15:AR$100000))","v":"Items!AQ16:AQ17"},null,null,null,{"$f":"$F$11&\"!\"&AU$2&$A16&\":\"&AU$2&($A15+MAX(AV$15:AV$100000))","v":"Items!AU16:AU25"},null,null,null,{"$f":"$F$11&\"!\"&AY$2&$A16&\":\"&AY$2&($A15+MAX(AZ$15:AZ$100000))","v":"Items!AY16:AY25"},null,null,null,{"$f":"$F$11&\"!\"&BC$2&$A16&\":\"&BC$2&($A15+MAX(BD$15:BD$100000))","v":"Items!BC16:BC22"},null,null,null,{"$f":"$F$11&\"!\"&BG$2&$A16&\":\"&BG$2&($A15+MAX(BH$15:BH$100000))","v":"Items!BG16:BG20"},null,null,null,{"$f":"$F$11&\"!\"&BK$2&$A16&\":\"&BK$2&($A15+MAX(BL$15:BL$100000))","v":"Items!BK16:BK46"},null,null,null,{"$f":"$F$11&\"!\"&BO$2&$A16&\":\"&BO$2&($A15+MAX(BP$15:BP$100000))","v":"Items!BO16:BO35"},null,null,null,{"$f":"$F$11&\"!\"&BS$2&$A16&\":\"&BS$2&($A15+MAX(BT$15:BT$100000))","v":"Items!BS16:BS42"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"*","Подготовка рекламных материалов",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0},"*","Представительские расходы",{"$f":"MAX(N$15:N15)+1","v":1},{"$f":"IF(OR(M16=0,M16=\"\"),0,IF(COUNTIF(M$15:M$100000,M16)=1,0,1))","v":0},null,"ФОТ сотрудников маркетинга",{"$f":"MAX(R$15:R15)+1","v":1},{"$f":"IF(OR(Q16=0,Q16=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q16)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"*","Представительские расходы",{"$f":"MAX(AE$15:AE15)+1","v":1},{"$f":"IF(OR(AD16=0,AD16=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD16)=1,0,1))","v":0},null,"ФОТ менеджеров по продаже",{"$f":"MAX(AI$15:AI15)+1","v":1},{"$f":"IF(OR(AH16=0,AH16=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH16)=1,0,1))","v":0},"*","Расходы категории - 1",{"$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$100000,AH17)=1,0,1))","v":0},"*","Расходы категории - 2",{"$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$100000,AD18)=1,0,1))","v":0},null,null,null,null,"*","Расходы категории - 3",{"$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$15:AV21)+1","v":7},0,"*",{"$f":"\"Переменные капзатраты - \"&AZ22","v":"Переменные капзатраты - 7"},{"$f":"MAX(AZ$15:AZ21)+1","v":7},0,"*","Постоянный расход - 7",{"$f":"MAX(BD$15:BD21)+1","v":7},0,null,null,null,null,"*","Авансы выданные",{"$f":"MAX(BL$15:BL21)+1","v":7},0,"*","Маржинальная прибыль",{"$f":"MAX(BP$15:BP21)+1","v":7},0,"*","Поступление финансирования от Учредителей",{"$f":"MAX(BT$15:BT21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV23","v":"Разовые капзатраты - 8"},{"$f":"MAX(AV$15:AV22)+1","v":8},0,"*",{"$f":"\"Переменные капзатраты - \"&AZ23","v":"Переменные капзатраты - 8"},{"$f":"MAX(AZ$15:AZ22)+1","v":8},0,null,null,null,null,null,null,null,null,"*","Кредиторская задолженность",{"$f":"MAX(BL$15:BL22)+1","v":8},0,"*","Управленческие расходы",{"$f":"MAX(BP$15:BP22)+1","v":8},0,"*","Финпоток проекта для кредиторов",{"$f":"MAX(BT$15:BT22)+1","v":8},0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV24","v":"Разовые капзатраты - 9"},{"$f":"MAX(AV$15:AV23)+1","v":9},0,"*",{"$f":"\"Переменные капзатраты - \"&AZ24","v":"Переменные капзатраты - 9"},{"$f":"MAX(AZ$15:AZ23)+1","v":9},0,null,null,null,null,null,null,null,null,"*","Задолженность перед персоналом",{"$f":"MAX(BL$15:BL23)+1","v":9},0,"*","ФОТ управленческого персонала",{"$f":"MAX(BP$15:BP23)+1","v":9},0,"*","Финпоток проекта для кредиторов нараст. итогом",{"$f":"MAX(BT$15:BT23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV25","v":"Разовые капзатраты - 10"},{"$f":"MAX(AV$15:AV24)+1","v":10},0,"*",{"$f":"\"Переменные капзатраты - \"&AZ25","v":"Переменные капзатраты - 10"},{"$f":"MAX(AZ$15:AZ24)+1","v":10},0,null,null,null,null,null,null,null,null,"*","Задолженность по соцсборам",{"$f":"MAX(BL$15:BL24)+1","v":10},0,"*","EBITDA",{"$f":"MAX(BP$15:BP24)+1","v":10},0,"*","Свободный полож. финпоток для кредиторов",{"$f":"MAX(BT$15:BT24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","АКТИВЫ",{"$f":"MAX(BL$15:BL25)+1","v":11},{"$f":"IF(OR(BK26=0,BK26=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK26)=1,0,1))","v":0},"*","Капзатраты",{"$f":"MAX(BP$15:BP25)+1","v":11},{"$f":"IF(OR(BO26=0,BO26=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO26)=1,0,1))","v":0},"*","Свободный отриц. финпоток для кредиторов",{"$f":"MAX(BT$15:BT25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ПАССИВЫ",{"$f":"MAX(BL$15:BL26)+1","v":12},0,"*","НДС к возмещению по капзатратам",{"$f":"MAX(BP$15:BP26)+1","v":12},0,"*","Свободный финпоток для кредиторов",{"$f":"MAX(BT$15:BT26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Денежные средства",{"$f":"MAX(BL$15:BL27)+1","v":13},0,"*","Амортизация",{"$f":"MAX(BP$15:BP27)+1","v":13},0,"*","Кассовый разрыв проекта для кредиторов",{"$f":"MAX(BT$15:BT27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Собственный капитал",{"$f":"MAX(BL$15:BL28)+1","v":14},0,"*","EBIT",{"$f":"MAX(BP$15:BP28)+1","v":14},0,"*","Поступление кредита",{"$f":"MAX(BT$15:BT28)+1","v":14},0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Промежуточный баланс-контроль",{"$f":"MAX(BL$15:BL29)+1","v":15},0,"*","Прочие доходы",{"$f":"MAX(BP$15:BP29)+1","v":15},0,"*","Возврат кредита",{"$f":"MAX(BT$15:BT29)+1","v":15},0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по прямым расходам",{"$f":"MAX(BL$15:BL30)+1","v":16},0,"*","Проценты начисленные",{"$f":"MAX(BP$15:BP30)+1","v":16},0,"*","Оплата процентов по кредиту",{"$f":"MAX(BT$15:BT30)+1","v":16},0]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по управленческим расходам",{"$f":"MAX(BL$15:BL31)+1","v":17},{"$f":"IF(OR(BK32=0,BK32=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK32)=1,0,1))","v":0},"*","Прибыль до налога на прибыль",{"$f":"MAX(BP$15:BP31)+1","v":17},0,"*","Финпоток проекта с учетом финансирования",{"$f":"MAX(BT$15:BT31)+1","v":17},0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по капзатратам",{"$f":"MAX(BL$15:BL32)+1","v":18},0,"*","Налог на прибыль",{"$f":"MAX(BP$15:BP32)+1","v":18},0,"*","Финпоток проекта с уч. финансир. нараст. итогом",{"$f":"MAX(BT$15:BT32)+1","v":18},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Внеоборотные активы",{"$f":"MAX(BL$15:BL33)+1","v":19},0,"*","Чистая прибыль",{"$f":"MAX(BP$15:BP33)+1","v":19},0,"*","Осаточный кассовый разрыв",{"$f":"MAX(BT$15:BT33)+1","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ДЗ по возмещению НДС с капзатрат",{"$f":"MAX(BL$15:BL34)+1","v":20},0,"*","Проценты начисленные по кредиту",{"$f":"MAX(BP$15:BP34)+1","v":20},0,"*","Итоговый финпоток",{"$f":"MAX(BT$15:BT34)+1","v":20},{"$f":"IF(OR(BS35=0,BS35=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS35)=1,0,1))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по налогам",{"$f":"MAX(BL$15:BL35)+1","v":21},0,null,null,null,null,"*","Итоговый финпоток нараст. итогом",{"$f":"MAX(BT$15:BT35)+1","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НДС",{"$f":"MAX(BL$15:BL36)+1","v":22},0,null,null,null,null,"*","Итоговый кассовый разрыв",{"$f":"MAX(BT$15:BT36)+1","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НП",{"$f":"MAX(BL$15:BL37)+1","v":23},0,null,null,null,null,"*","Финпоток по операционной деятельности",{"$f":"MAX(BT$15:BT37)+1","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Остаток долга по кредиту",{"$f":"MAX(BL$15:BL38)+1","v":24},0,null,null,null,null,"*","Финпоток по основной деятельности",{"$f":"MAX(BT$15:BT38)+1","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по выплате %% по кредиту",{"$f":"MAX(BL$15:BL39)+1","v":25},0,null,null,null,null,"*","Финпоток по финансовой деятельности",{"$f":"MAX(BT$15:BT39)+1","v":25},0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Вложения Учредителей в капитал",{"$f":"MAX(BL$15:BL40)+1","v":26},0,null,null,null,null,"*","Поступление ДС",{"$f":"MAX(BT$15:BT40)+1","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","БАЛАНС",{"$f":"MAX(BL$15:BL41)+1","v":27},0,null,null,null,null,"*","Итоговый свободный финпоток (Total FCF)",{"$f":"MAX(BT$15:BT41)+1","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL42)+1","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL43)+1","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL44)+1","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL45)+1","v":31},0]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

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

{"sheet":"Mrkting","index":7,"n_rows":577,"n_cols":159,"rows_kept":577,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,"Mrkting",null,null,"Маркетинг. Параметры рынков сбыта и каналов привлечения клиентов",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[16,null,null,null,null,null,0,"Метод расчета потока франчайзи/клиентов",null,null,1,"Канал привлечения франчайзи -1"]
[17,null,null,null,null,null,0,"Метод расчета потока франчайзи/клиентов","Поток франчайзи - Поток клиентов",null,null,"начало 1 маркетингового блока"]
[18]
[19,null,null,null,null,null,0,"Поток запусков создания бизнеса франчайзи",null,null,null,1,"кол-во франчайзи",null,null,null,"запуски процесса",null,null,null,null,null,null,84,null,null,0,1,2,0,3,0,0,4,0,0,0,5,0,0,0,0,6,0,0,0,0,0,7,0,0,0,0,0,0,7,0,0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,0,"дата старта","Начальная дата старта запусков создания",null,null,null,"дата из списка",null,null,"*","2021-08-01","^",0,null,null,null,null,null,"идентификаторы запуска",null,0,1,1,0,1,0,0,1,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,0,"Поток запусков создания бизнеса франчайзи","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 бизнеса франчайзи","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,120,null,0,0]
[24,null,null,null,null,null,0,"Поток запусков создания бизнеса франчайзи","Задание потока запусков создания вручную",null,null,null,"кол-во франчайзи",null,null,null,null,null,null,null,null,null,null,0,"*"]
[25,null,null,null,null,null,0,"Поток запусков создания бизнеса франчайзи","Задание потока запусков создания через прогрессии"]
[26,null,null,null,null,null,0,"Поток запусков создания бизнеса франчайзи","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 бизнеса франчайзи","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 франчайзи",null,null,"*",1,null,0]
[29,null,null,null,null,null,0,"Поток запусков создания бизнеса франчайзи","Задание потока запусков создания через прогрессии","Лин. коэфф. изменения кол-ва запусков создания",null,null,"кол-во франчайзи",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 франчайзи",null,null,"*",7,null,0]
[31]
[32,null,null,null,null,null,0,"Расчет максим. целевого трафика 1 франчайзи",null,null,null,null,"трафик/период",null,null,null,17500,null,null,0]
[33,null,null,null,null,null,0,"Расчет максим. целевого трафика 1 франчайзи","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 1 франчайзи","Поправка на конкурентов",null,null,null,"%",null,null,"*",0.25,null,0]
[35,null,null,null,null,null,0,"Расчет максим. целевого трафика 1 франчайзи","Коэффициент лояльности",null,null,null,"%",null,null,"*",0.8,null,0]
[36,null,null,null,null,null,0,"Расчет максим. целевого трафика 1 франчайзи","% людей с интересом к продукту бизнеса франшизы",null,null,null,"%",null,null,"*",0.7,null,0]
[37,null,null,null,null,null,0,"Расчет максим. целевого трафика 1 франчайзи","Ежедневный трафик",null,null,null,"кол-во чел",null,null,"M",5000,null,0]
[38]
[39,null,null,null,null,null,0,"Динамика выхода франчайзи на максим. трафик",null,null,null,null,"трафик/франчайзи",null,null,null,"процесс",null,null,null,null,null,null,1724000,null,null,0,0,0,0,500,500,1500,1500,2500,2500,3500,3500,4500,4500,5500,5500,6500,6500,7500,7500,8500,8500,9500,9500,10500,10500,11500,11500,12500,12500,13500,13500,14500,14500,15500,15500,16500,16500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,0,"Динамика выхода франчайзи 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 франчайзи 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 франчайзи на максим. трафик","Вручную для каждого периода расчетов",null,null,null,"трафик/франчайзи",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 франчайзи на максим. трафик","Значение в стартовый период",null,null,null,"трафик/франчайзи",null,null,"M",500,null,0]
[45,null,null,null,null,null,0,"Динамика выхода франчайзи на максим. трафик","Коэффициент прироста",null,null,null,"трафик/франчайзи",null,null,"M",1000,null,0]
[46,null,null,null,null,null,0,"Динамика выхода франчайзи 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 франчайзи на максим. трафик","Обратное распределение трафика",null,null,null,"трафик/франчайзи",null,null,null,null,null,null,null,null,null,null,1724000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,16500,16500,15500,15500,14500,14500,13500,13500,12500,12500,11500,11500,10500,10500,9500,9500,8500,8500,7500,7500,6500,6500,5500,5500,4500,4500,3500,3500,2500,2500,1500,1500,500,500,0,0,0,0]
[48,null,null,null,null,null,0,"Динамика выхода франчайзи на максим. трафик","Процентное распределние трафика",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99999999999999822,null,null,0,0,0,0,2.9002320185614848E-4,2.9002320185614848E-4,8.7006960556844544E-4,8.7006960556844544E-4,1.4501160092807424E-3,1.4501160092807424E-3,2.0301624129930394E-3,2.0301624129930394E-3,2.6102088167053363E-3,2.6102088167053363E-3,3.1902552204176333E-3,3.1902552204176333E-3,3.7703016241299302E-3,3.7703016241299302E-3,4.3503480278422272E-3,4.3503480278422272E-3,4.9303944315545242E-3,4.9303944315545242E-3,5.5104408352668211E-3,5.5104408352668211E-3,6.0904872389791181E-3,6.0904872389791181E-3,6.670533642691415E-3,6.670533642691415E-3,7.250580046403712E-3,7.250580046403712E-3,7.830626450116009E-3,7.830626450116009E-3,8.4106728538283059E-3,8.4106728538283059E-3,8.9907192575406029E-3,8.9907192575406029E-3,9.5707656612528998E-3,9.5707656612528998E-3,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 клиентов",null,null,null,null,null,null,null,null,null,null,66475025,null,null,0,0,0,0,0,500,750,1750,6000,6300,9600,13500,19000,25000,30000,33750,29749.999999999996,52500,28750,47250,75500,76950,77200,95850,111625,127500,142000,136800,118999.99999999999,180000,99000,145600,226000,215550,206000,247050,277875,309500,327500,310050,253749.99999999997,382000,199000,294700,434000,411300,376000,440100,476900,521000,537500,496350,400050,585500,302750,433650,633500,582750,529200,607950,658350,707000,721000,661500,524300,763000,388500,553700,805000,730800,660800,752850,807975,864500,878500,803250,634550,913500,463750,654150,948500,859950,775600,882000,944300,1008000,1015000,926100,725200,1050000,528500,749700,1078000,982800,879200,1001700,1060675,1130500,1137500,1036350,810950,1172500,589750,835450,1200500,1093050,977200,1105650,1173725,1242500,1253000,1134000,891800,1281000,647500,911400,1316000,1190700,1069600,1203300,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66]
[67,null,null,null,null,null,0,"Конверсия в клиента",null,null,null,1,"%",null,null,null,null,null,null,null,null,null,null,9.999471229984494E-2,null,null,0,0.05,0.05,6.0000000000000005E-2,6.0000000000000005E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.08,0.09,0.09,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,0,"Конверсия в клиента","Единое значение для всех периодов расчета",null,null,null,"%",null,null,"*",null,null,0]
[69,null,null,null,null,null,0,"Конверсия в клиента","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 клиента","Значение в стартовый период",null,null,null,"%",null,null,"*",0.05,null,0]
[72,null,null,null,null,null,0,"Конверсия в клиента","Коэффициент прироста",null,null,null,"%",null,null,"*",0.01,null,0]
[73,null,null,null,null,null,0,"Конверсия в клиента","Частота приростов",null,null,null,"кол-во периодов",null,null,"*",2,null,0]
[74,null,null,null,null,null,0,"Конверсия в клиента","Максимальное значение",null,null,null,"%",null,null,"*",0.1,null,0]
[75]
[76,null,null,null,null,null,0,"Валовый поток франчайзи/клиентов",null,null,null,1,"кол-во клиентов",null,null,null,null,null,null,null,null,null,null,6647151,null,null,0,0,0,0,0,35,52.500000000000007,140,480,567,864,1350,1900,2500,3000,3375,2975,5250,2875,4725,7550,7695,7720,9585,11162.5,12750,14200,13680,11900,18000,9900,14560,22600,21555,20600,24705,27787.5,30950,32750,31005,25375,38200,19900,29470,43400,41130,37600,44010,47690,52100,53750,49635,40005,58550,30275,43365,63350,58275,52920,60795,65835,70700,72100,66150,52430,76300,38850,55370,80500,73080,66080,75285,80797.5,86450,87850,80325,63455,91350,46375,65415,94850,85995,77560,88200,94430,100800,101500,92610,72520,105000,52850,74970,107800,98280,87920,100170,106067.5,113050,113750,103635,81095,117250,58975,83545,120050,109305,97720,110565,117372.5,124250,125300,113400,89180,128100,64750,91140,131600,119070,106960,120330,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,0,"Валовый поток франчайзи/клиентов","Паушальный взнос",null,null,1,"шт",null,null,null,null,null,null,0,null,null,null,84,null,null,0,1,2,0,3,0,0,4,0,0,0,5,0,0,0,0,6,0,0,0,0,0,7,0,0,0,0,0,0,7,0,0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,null,null,null,null,null,0,"Валовый поток франчайзи/клиентов","Роялти",null,null,1,"шт",null,null,null,null,null,null,0,null,null,null,6647151,null,null,0,0,0,0,0,35,52.500000000000007,140,480,567,864,1350,1900,2500,3000,3375,2975,5250,2875,4725,7550,7695,7720,9585,11162.5,12750,14200,13680,11900,18000,9900,14560,22600,21555,20600,24705,27787.5,30950,32750,31005,25375,38200,19900,29470,43400,41130,37600,44010,47690,52100,53750,49635,40005,58550,30275,43365,63350,58275,52920,60795,65835,70700,72100,66150,52430,76300,38850,55370,80500,73080,66080,75285,80797.5,86450,87850,80325,63455,91350,46375,65415,94850,85995,77560,88200,94430,100800,101500,92610,72520,105000,52850,74970,107800,98280,87920,100170,106067.5,113050,113750,103635,81095,117250,58975,83545,120050,109305,97720,110565,117372.5,124250,125300,113400,89180,128100,64750,91140,131600,119070,106960,120330,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,null,null,null,null,null,0,"Валовый поток франчайзи/клиентов","Up-Sale",null,null,1,"шт",null,null,null,null,null,null,0,null,null,null,6647151,null,null,0,0,0,0,0,35,52.500000000000007,140,480,567,864,1350,1900,2500,3000,3375,2975,5250,2875,4725,7550,7695,7720,9585,11162.5,12750,14200,13680,11900,18000,9900,14560,22600,21555,20600,24705,27787.5,30950,32750,31005,25375,38200,19900,29470,43400,41130,37600,44010,47690,52100,53750,49635,40005,58550,30275,43365,63350,58275,52920,60795,65835,70700,72100,66150,52430,76300,38850,55370,80500,73080,66080,75285,80797.5,86450,87850,80325,63455,91350,46375,65415,94850,85995,77560,88200,94430,100800,101500,92610,72520,105000,52850,74970,107800,98280,87920,100170,106067.5,113050,113750,103635,81095,117250,58975,83545,120050,109305,97720,110565,117372.5,124250,125300,113400,89180,128100,64750,91140,131600,119070,106960,120330,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[81]
[82,null,null,null,null,null,0,"Базовый прайс-лист"]
[83,null,null,null,null,null,0,"Базовый прайс-лист","Паушальный взнос",null,null,null,"руб./шт",null,null,"M",3000000,null,0,null,null,null,null,3644605.469837659,null,null,3000000,3000000,3000000,3000000,3000000,3000000,3060000,3060000,3060000,3060000,3060000,3060000,3121200,3121200,3121200,3121200,3121200,3121200,3183624,3183624,3183624,3183624,3183624,3183624,3247296.48,3247296.48,3247296.48,3247296.48,3247296.48,3247296.48,3312242.4095999999,3312242.4095999999,3312242.4095999999,3312242.4095999999,3312242.4095999999,3312242.4095999999,3378487.2577920002,3378487.2577920002,3378487.2577920002,3378487.2577920002,3378487.2577920002,3378487.2577920002,3446057.0029478394,3446057.0029478394,3446057.0029478394,3446057.0029478394,3446057.0029478394,3446057.0029478394,3514978.1430067965,3514978.1430067965,3514978.1430067965,3514978.1430067965,3514978.1430067965,3514978.1430067965,3585277.7058669324,3585277.7058669324,3585277.7058669324,3585277.7058669324,3585277.7058669324,3585277.7058669324,3656983.2599842711,3656983.2599842711,3656983.2599842711,3656983.2599842711,3656983.2599842711,3656983.2599842711,3730122.925183956,3730122.925183956,3730122.925183956,3730122.925183956,3730122.925183956,3730122.925183956,3804725.3836876359,3804725.3836876359,3804725.3836876359,3804725.3836876359,3804725.3836876359,3804725.3836876359,3880819.8913613884,3880819.8913613884,3880819.8913613884,3880819.8913613884,3880819.8913613884,3880819.8913613884,3958436.2891886164,3958436.2891886164,3958436.2891886164,3958436.2891886164,3958436.2891886164,3958436.2891886164,4037605.0149723878,4037605.0149723878,4037605.0149723878,4037605.0149723878,4037605.0149723878,4037605.0149723878,4118357.1152718361,4118357.1152718361,4118357.1152718361,4118357.1152718361,4118357.1152718361,4118357.1152718361,4200724.2575772731,4200724.2575772731,4200724.2575772731,4200724.2575772731,4200724.2575772731,4200724.2575772731,4284738.7427288182,4284738.7427288182,4284738.7427288182,4284738.7427288182,4284738.7427288182,4284738.7427288182,4370433.5175833944,4370433.5175833944,4370433.5175833944,4370433.5175833944,4370433.5175833944,4370433.5175833944,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,0,"Базовый прайс-лист","Роялти",null,null,null,"руб./шт",null,null,"M",120,null,0,null,null,null,null,145.78421879350631,null,null,120,120,120,120,120,120,122.4,122.4,122.4,122.4,122.4,122.4,124.848,124.848,124.848,124.848,124.848,124.848,127.34495999999999,127.34495999999999,127.34495999999999,127.34495999999999,127.34495999999999,127.34495999999999,129.8918592,129.8918592,129.8918592,129.8918592,129.8918592,129.8918592,132.48969638400001,132.48969638400001,132.48969638400001,132.48969638400001,132.48969638400001,132.48969638400001,135.13949031168002,135.13949031168002,135.13949031168002,135.13949031168002,135.13949031168002,135.13949031168002,137.84228011791359,137.84228011791359,137.84228011791359,137.84228011791359,137.84228011791359,137.84228011791359,140.59912572027187,140.59912572027187,140.59912572027187,140.59912572027187,140.59912572027187,140.59912572027187,143.4111082346773,143.4111082346773,143.4111082346773,143.4111082346773,143.4111082346773,143.4111082346773,146.27933039937085,146.27933039937085,146.27933039937085,146.27933039937085,146.27933039937085,146.27933039937085,149.20491700735823,149.20491700735823,149.20491700735823,149.20491700735823,149.20491700735823,149.20491700735823,152.18901534750543,152.18901534750543,152.18901534750543,152.18901534750543,152.18901534750543,152.18901534750543,155.23279565445554,155.23279565445554,155.23279565445554,155.23279565445554,155.23279565445554,155.23279565445554,158.33745156754466,158.33745156754466,158.33745156754466,158.33745156754466,158.33745156754466,158.33745156754466,161.50420059889549,161.50420059889549,161.50420059889549,161.50420059889549,161.50420059889549,161.50420059889549,164.73428461087343,164.73428461087343,164.73428461087343,164.73428461087343,164.73428461087343,164.73428461087343,168.02897030309092,168.02897030309092,168.02897030309092,168.02897030309092,168.02897030309092,168.02897030309092,171.38954970915273,171.38954970915273,171.38954970915273,171.38954970915273,171.38954970915273,171.38954970915273,174.81734070333579,174.81734070333579,174.81734070333579,174.81734070333579,174.81734070333579,174.81734070333579,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,0,"Базовый прайс-лист","Up-Sale",null,null,null,"руб./шт",null,null,"M",100,null,0,null,null,null,null,121.48684899458857,null,null,100,100,100,100,100,100,102,102,102,102,102,102,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,114.86856676492798,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,117.16593810022655,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,119.50925686223108,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,121.89944199947571,124.3374308394652,124.3374308394652,124.3374308394652,124.3374308394652,124.3374308394652,124.3374308394652,126.82417945625453,126.82417945625453,126.82417945625453,126.82417945625453,126.82417945625453,126.82417945625453,129.3606630453796,129.3606630453796,129.3606630453796,129.3606630453796,129.3606630453796,129.3606630453796,131.94787630628721,131.94787630628721,131.94787630628721,131.94787630628721,131.94787630628721,131.94787630628721,134.58683383241294,134.58683383241294,134.58683383241294,134.58683383241294,134.58683383241294,134.58683383241294,137.27857050906121,137.27857050906121,137.27857050906121,137.27857050906121,137.27857050906121,137.27857050906121,140.02414191924245,140.02414191924245,140.02414191924245,140.02414191924245,140.02414191924245,140.02414191924245,142.82462475762728,142.82462475762728,142.82462475762728,142.82462475762728,142.82462475762728,142.82462475762728,145.68111725277981,145.68111725277981,145.68111725277981,145.68111725277981,145.68111725277981,145.68111725277981,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[87,null,null,null,null,null,0,"Индексация прайс-листа"]
[88,null,null,null,null,null,0,"Индексация прайс-листа","Процент индексации/прироста",null,null,null,"%",null,null,"*",0.02,null,0]
[89,null,null,null,null,null,0,"Индексация прайс-листа","Частота индексации",null,null,null,"кол-во периодов",null,null,"*",6,null,0]
[90]
[91,null,null,null,null,null,0,"Общий оборот (GMV)",null,null,null,1,"руб.",null,null,null,null,null,null,0,null,null,null,2208108710.6696076,null,null,0,3000000,6000000,0,9000000,7700,11781.000000000002,12271416,107712,127234.8,193881.60000000001,15602940,434887.19999999995,572220,686664,772497,19408141.800000001,1201662,671214.05999999994,1103125.716,1762666.4879999999,1796519.0231999997,24087723.667200003,2237769.3095999998,2658182.7769200001,3036222.2088000001,3381518.0678399997,3257687.8287359998,2833807.39488,27017506.713599999,2404687.9893696001,3536591.62881024,5489489.7535104007,5235661.5768547207,5003694.2001024,6000789.5734723201,6884512.409565649,31317450.717312578,8114000.2307971213,7681666.4780416712,6286801.705541281,9464268.9714946561,5028945.8529685475,7447388.6576373409,10967650.754715323,10393997.132291272,33624326.863429718,11121804.371313857,12292815.89359957,13429559.825047968,13854872.18035179,12794168.94273044,10311891.37813904,15092144.486690182,7959914.0533089014,11401541.632427432,41752949.069957674,15321684.276022337,13913745.720928393,15984243.596066546,17655549.480878063,18960239.20859845,19335689.489956837,17740025.794183701,14060613.036871526,20462040.334031992,10627120.21384909,41256900.276566312,22020159.001669288,19990474.780645855,18075678.345718093,20593635.657648101,22543568.607156798,24120690.69078505,24511309.163510311,22411734.872612018,17704782.276272587,25487855.345323473,13198021.647204854,45782420.340379432,26993689.557679363,24473614.480892323,22073068.656759214,25101143.05732546,27411643.511125945,29260761.049682252,29463960.779193938,26883324.214395568,21051491.977410287,30479959.426752347,15648411.169694651,22197944.851315193,60181848.616501763,29099826.863908991,26032323.747200638,29659438.918984167,32033748.510433666,34142553.271308616,34353962.269892566,31299102.240354426,24491732.4859511,35411007.262812339,18167432.29331211,25736297.260614842,36981776.122291118,33671745.431462154,59508019.929407328,34059892.352862291,36880103.192602135,39041111.177497417,39371036.060687535,35631887.384532854,28021620.07894744,40250835.749194518,20752275.152658485,29210229.458120376,42177597.067024812,38161751.388834685,34280515.062986121,38565579.445859388,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,0,"Общий оборот (GMV)","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,293097301.74991244,null,null,0,3000000,6000000,0,9000000,0,0,12240000,0,0,0,15300000,0,0,0,0,18727200,0,0,0,0,0,22285368,0,0,0,0,0,0,22731075.359999999,0,0,0,0,0,0,0,23649410.804544002,0,0,0,0,0,0,0,0,24122399.020634875,0,0,0,0,0,0,0,0,0,25096943.941068526,0,0,0,0,0,0,0,0,0,0,26110860.476287693,0,0,0,0,0,0,0,0,0,0,0,27165739.239529718,0,0,0,0,0,0,0,0,0,0,0,0,28263235.104806714,0,0,0,0,0,0,0,0,0,0,0,0,0,29405069.803040911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,0,"Общий оборот (GMV)","Роялти",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1044551677.5925605,null,null,0,0,0,0,0,4200,6426.0000000000009,17136,58752,69400.800000000003,105753.60000000001,165240,237211.2,312120,374544,421362,371422.8,655452,366116.75999999995,601704.93599999999,961454.44799999986,979919.46719999984,983103.09119999991,1220601.4415999998,1449917.8783199999,1656121.2047999999,1844464.4006399999,1776920.6338559999,1545713.12448,2338053.4655999998,1311647.9942016001,1929049.9793510402,2994267.1382784001,2855815.4055571202,2729287.7455104003,3273157.9491667203,3755188.5870358087,4182567.2251464967,4425818.3077075211,4189999.8971136389,3429164.5666588806,5162328.529906177,2743061.3743464802,4062211.9950749134,5982354.9571174495,5669452.981249786,5182869.732433551,6066438.747989377,6705172.3055997659,7325214.4500261648,7557203.0074646128,6978637.6051256945,5624668.0244394764,8232078.8109219177,4341771.3018048555,6219022.7085967809,9085093.7066668067,8357282.3323758198,7589315.8477791231,8718678.3251272067,9630299.7168425806,10341948.659235518,10546739.721794639,9676377.705918381,7669425.292839014,11161112.909471996,5796611.0257358672,8261476.2546974253,12010995.819092337,10903895.33489774,9859460.9158462323,11232892.176898964,12296491.96754007,13156740.376791844,13369804.998278352,12224582.657788374,9657153.9688759577,13902466.551994622,7198920.898475376,10154553.32773621,14723830.667825108,13349244.262304904,12039855.630959572,13691532.57672298,14951805.551523242,15960415.118008502,16071251.334105784,14663631.389670311,11482631.98767834,16625432.41459219,8535497.0016516261,12107969.918899195,17410152.824560933,15872632.834859449,14199449.316654893,16177875.773991361,17472953.732963819,18623210.875259243,18738524.874486852,17072237.585647866,13359126.810518781,19315094.870624911,9909508.5236247871,14037980.32397173,20171877.884886064,18366406.598979354,16419790.978018044,18578123.101561248,20116419.923237529,21295151.551362228,21475110.578556836,19435574.937017921,15284520.04306224,21955001.317742463,11319422.810540993,15932852.431702023,23005962.036558989,20815500.757546194,18698462.761628795,21035770.606832396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,0,"Общий оборот (GMV)","Up-Sale",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,870459731.32713425,null,null,0,0,0,0,0,3500,5355.0000000000009,14280,48960,57834,88128,137700,197675.99999999997,260099.99999999997,312120,351135,309519,546210,305097.3,501420.77999999997,801212.03999999992,816599.55599999987,819252.57599999988,1017167.8679999999,1208264.8986,1380101.004,1537053.6672,1480767.1948800001,1288094.2704,1948377.888,1093039.995168,1607541.6494592,2495222.6152320001,2379846.1712976,2274406.4545919998,2727631.6243055998,3129323.8225298403,3485472.6876220801,3688181.9230896002,3491666.5809280323,2857637.1388824,4301940.44158848,2285884.4786220668,3385176.6625624276,4985295.797597874,4724544.1510414872,4319058.110361292,5055365.6233244799,5587643.5879998039,6104345.3750218032,6297669.1728871772,5815531.3376047453,4687223.3536995631,6860065.6757682646,3618142.7515040459,5182518.9238306507,7570911.4222223395,6964401.9436465167,6324429.8731492693,7265565.270939339,8025249.7640354838,8618290.5493629333,8788949.7681621984,8063648.0882653184,6391187.7440325115,9300927.4245599974,4830509.1881132228,6884563.5455811881,10009163.182576949,9086579.4457481168,8216217.42987186,9360743.4807491377,10247076.639616726,10963950.313993204,11141504.16523196,10187152.214823645,8047628.3073966308,11585388.793328851,5999100.7487294786,8462127.7731135059,12269858.889854254,11124370.218587419,10033213.025799641,11409610.48060248,12459837.959602702,13300345.93167375,13392709.445088152,12219692.824725259,9568859.9897319488,13854527.012160158,7112914.1680430239,10089974.932415998,14508460.687134115,13227194.029049544,11832874.430545745,13481563.144992804,14560794.777469849,15519342.396049369,15615437.395405713,14226864.654706558,11132605.675432319,16095912.392187428,8257923.7696873238,11698316.936643111,16809898.237405058,15305338.832482796,13683159.148348372,15481769.251301043,16763683.269364607,17745959.626135189,17895925.482130699,16196312.447514933,12737100.0358852,18295834.431452055,9432852.3421174921,13277377.026418352,19171635.030465823,17346250.631288491,15582052.301357329,17529808.839026995,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[96]
[97,null,null,null,null,null,0,"Доля продаж со скидками"]
[98,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Паушальный взнос",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]
[99,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Роялти",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]
[100,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Up-Sale",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]
[101,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[102]
[103,null,null,null,null,null,0,"Средний размер скидок"]
[104,null,null,null,null,null,0,"Средний размер скидок","Паушальный взнос",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]
[105,null,null,null,null,null,0,"Средний размер скидок","Роялти",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]
[106,null,null,null,null,null,0,"Средний размер скидок","Up-Sale",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]
[107,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[108,null,null,null,null,null,0,"Линейные изменения размеров скидок"]
[109,null,null,null,null,null,0,"Линейные изменения размеров скидок","Коэффициент прироста",null,null,null,"%",null,null,"*",-0.01,null,0]
[110,null,null,null,null,null,0,"Линейные изменения размеров скидок","Частота приростов",null,null,null,"кол-во периодов",null,null,"*",3,null,0]
[111,null,null,null,null,null,0,"Линейные изменения размеров скидок","Максимальное значение",null,null,null,"%",null,null,"*",0.5,null,0]
[112]
[113,null,null,null,null,null,0,"Маркетинговые скидки",null,null,null,1,"руб.",null,null,null,null,null,null,0,null,null,null,25740515.920866646,null,null,0,120000,240000,0,342000,708.4,1043.1540000000002,443421.74400000006,9537.4079999999994,10826.524800000001,16497.561600000001,545977.44000000006,35502.609599999996,46713.96,56056.751999999993,60395.22,615053.26800000016,93948.12,50157.996119999996,82433.576231999992,131719.25937599997,128042.81038079997,707878.37191680016,159491.92170239997,180273.12287111999,205911.06979679997,229328.40714623997,209676.63479500799,182394.14868864001,775973.96686080005,146467.35935251199,215410.58102753281,334359.83044108801,300812.55605201668,287484.97586042882,344772.63731222786,371763.67011654505,792464.72816220718,438156.01246304449,388273.32379919721,317769.24984372291,478375.77710463898,236817.63198524609,350704.30224146746,516476.6446311397,453556.23849998281,655853.56880103284,485315.09983915009,493947.69317918265,539624.1311519274,556713.95488322643,469894.93207846332,378727.64697892463,554293.3066020757,264848.04941009614,379360.38522440364,654578.49187094951,456864.76750321139,414882.599678592,476621.08177362056,465464.48631405795,499860.85186305002,509759.08655340743,406407.86364857206,322115.86229923862,468766.74219782394,206745.79325124592,294659.31975087483,428392.18421429337,319847.59649033361,289210.85353148938,329498.17052236956,282819.31525342166,302605.02866621251,307505.51496040216,203743.04429647286,160952.56614793258,231707.77586657697,95985.611979671608,135394.04436981605,196317.74223766799,133492.4426230489,120398.55630959559,136915.32576722963,99678.703676821446,106402.76745338981,107141.67556070501,48878.771298901083,38275.439958927833,55418.108048640686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,0,"Маркетинговые скидки","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4024161.5647633271,null,null,0,120000,240000,0,342000,0,0,440640.00000000006,0,0,0,520200.00000000006,0,0,0,0,561816.00000000012,0,0,0,0,0,579419.56800000009,0,0,0,0,0,0,500083.65792000003,0,0,0,0,0,0,0,378390.57287270413,0,0,0,0,0,0,0,0,241223.99020634883,0,0,0,0,0,0,0,0,0,100387.77576427421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,0,"Маркетинговые скидки","Роялти",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,6786496.5881299358,null,null,0,0,0,0,0,302.39999999999998,443.39400000000006,1182.384,4053.8879999999999,4580.4528,6979.7376000000004,10905.84,14944.3056,19663.559999999998,23596.271999999997,25281.72,22285.368000000002,39327.120000000003,20868.655319999994,34297.181352,54802.903535999991,52915.651228799994,53087.56692479999,65912.477846399983,73945.81179431999,84462.181444799979,94067.684432639973,85292.190425088003,74194.229975039998,112226.56634879998,59024.159739071998,86807.24907079681,134742.02122252801,119944.24703339906,114630.08531143682,137472.63386500225,146452.35489439653,163120.12178071335,172606.91400059333,150839.99629609098,123449.92439971969,185843.82707662234,90521.025353433826,134052.99583747212,197417.7135848758,170083.58943749359,155486.09197300652,181993.16243968133,181039.65225119365,197780.79015070642,204044.48120154452,167487.30252301664,134992.0325865474,197569.89146212596,91177.197337901976,130599.4768805324,190786.96784000297,150431.08198276474,136607.68526002421,156936.2098522897,144454.49575263867,155129.22988853275,158201.09582691954,116116.5324710206,92033.103514068178,133933.35491366399,52169.499231622802,74353.286292276825,108098.96237183103,65423.372009386403,59156.765495077358,67397.353061393747,36889.475902620245,39470.221130375568,40109.41499483509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,0,"Маркетинговые скидки","Up-Sale",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,14929857.767973391,null,null,0,0,0,0,0,406,599.7600000000001,1599.36,5483.5199999999995,6246.072000000001,9517.8240000000023,14871.6,20558.304,27050.400000000001,32460.48,35113.5,30951.9,54621,29289.340799999998,48136.39488,76916.355839999989,75127.159151999978,75371.236991999991,93579.443855999998,106327.31107679999,121448.88835199998,135260.7227136,124384.44436991999,108199.91871360001,163663.742592,87443.199613439996,128603.33195673599,199617.80921856,180868.30901861761,172854.890548992,207300.00344722558,225311.31522214849,250954.03350878978,265549.09846245119,237433.32750310621,194319.32544400319,292531.95002801664,146296.60663181226,216651.30640399535,319058.9310462639,283472.64906248922,259143.48662167753,303321.93739946879,312908.040927989,341843.34100122092,352669.47368168196,302407.62955544668,243735.61439237726,356723.41513994976,173670.85207219419,248760.90834387124,363403.74826667231,306433.68552044668,278274.91441856779,319684.87192133087,321009.99056141928,344731.6219745173,351557.99072648789,290291.33117755147,230082.75878517044,334833.38728415995,154576.29401962311,220306.03345859799,320293.22184246231,254424.22448094722,230054.08803641202,262100.81746097578,245929.83935080143,263134.80753583694,267396.09996556706,203743.04429647286,160952.56614793258,231707.77586657697,95985.611979671608,135394.04436981605,196317.74223766799,133492.4426230489,120398.55630959559,136915.32576722963,99678.703676821446,106402.76745338981,107141.67556070501,48878.771298901083,38275.439958927833,55418.108048640686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[118]
[119,null,null,null,null,null,0,"Доля скидок в общем обороте",null,null,null,1,"%",null,null,null,null,null,null,null,null,null,null,1.1657268410965531E-2,null,null,0,0.04,0.04,0,3.7999999999999999E-2,9.1999999999999998E-2,8.8545454545454552E-2,3.6134521395085953E-2,8.8545454545454538E-2,8.5090909090909092E-2,8.5090909090909092E-2,3.4991959207687787E-2,8.1636363636363632E-2,8.1636363636363632E-2,8.1636363636363632E-2,7.8181818181818186E-2,3.169047682864725E-2,7.8181818181818172E-2,7.4727272727272726E-2,7.4727272727272726E-2,7.4727272727272712E-2,7.1272727272727265E-2,2.9387516300708422E-2,7.1272727272727265E-2,6.7818181818181819E-2,6.7818181818181805E-2,6.7818181818181819E-2,6.4363636363636373E-2,6.4363636363636373E-2,2.8721153846153851E-2,6.0909090909090906E-2,6.0909090909090913E-2,6.0909090909090906E-2,5.7454545454545453E-2,5.745454545454546E-2,5.745454545454546E-2,5.3999999999999999E-2,2.5304254018483227E-2,5.3999999999999992E-2,5.0545454545454546E-2,5.0545454545454539E-2,5.0545454545454546E-2,4.7090909090909079E-2,4.7090909090909086E-2,4.7090909090909086E-2,4.363636363636364E-2,1.9505329324952175E-2,4.3636363636363633E-2,4.018181818181818E-2,4.018181818181818E-2,4.018181818181818E-2,3.672727272727272E-2,3.672727272727272E-2,3.672727272727272E-2,3.3272727272727266E-2,3.3272727272727273E-2,1.5677419354838715E-2,2.981818181818181E-2,2.9818181818181813E-2,2.9818181818181813E-2,2.636363636363636E-2,2.6363636363636363E-2,2.636363636363636E-2,2.290909090909091E-2,2.290909090909091E-2,2.2909090909090917E-2,1.9454545454545454E-2,7.1420615163917114E-3,1.9454545454545454E-2,1.5999999999999997E-2,1.5999999999999993E-2,1.5999999999999997E-2,1.2545454545454545E-2,1.2545454545454549E-2,1.2545454545454549E-2,9.0909090909090887E-3,9.0909090909090887E-3,9.0909090909090887E-3,7.2727272727272684E-3,2.9573369726458186E-3,7.2727272727272693E-3,5.4545454545454489E-3,5.4545454545454489E-3,5.4545454545454489E-3,3.6363636363636303E-3,3.6363636363636294E-3,3.636363636363629E-3,1.8181818181818201E-3,1.8181818181818201E-3,1.8181818181818199E-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]
[120,null,null,null,null,null,0,"Доля скидок в общем обороте","Паушальный взнос",null,null,1,"%",null,null,null,null,null,null,null,null,null,null,1.3729780317790078E-2,null,null,0,0.04,0.04,0,3.7999999999999999E-2,0,0,3.6000000000000004E-2,0,0,0,3.4000000000000002E-2,0,0,0,0,3.0000000000000006E-2,0,0,0,0,0,2.6000000000000002E-2,0,0,0,0,0,0,2.2000000000000002E-2,0,0,0,0,0,0,0,1.6000000000000004E-2,0,0,0,0,0,0,0,0,1.0000000000000004E-2,0,0,0,0,0,0,0,0,0,4.0000000000000044E-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]
[121,null,null,null,null,null,0,"Доля скидок в общем обороте","Роялти",null,null,1,"%",null,null,null,null,null,null,null,null,null,null,6.4970424476950457E-3,null,null,0,0,0,0,0,7.1999999999999995E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.8999999999999992E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.3E-2,6.2999999999999987E-2,6.2999999999999987E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,5.6999999999999995E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.3999999999999999E-2,5.3999999999999992E-2,5.3999999999999992E-2,5.0999999999999997E-2,5.099999999999999E-2,5.099999999999999E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.5000000000000005E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,3.9E-2,3.8999999999999993E-2,3.9E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.2999999999999995E-2,3.2999999999999995E-2,3.2999999999999995E-2,3.0000000000000002E-2,0.03,3.0000000000000002E-2,2.6999999999999996E-2,2.6999999999999996E-2,2.6999999999999996E-2,2.3999999999999997E-2,2.3999999999999994E-2,2.3999999999999994E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.4999999999999996E-2,1.4999999999999998E-2,1.4999999999999996E-2,1.2000000000000004E-2,1.2000000000000002E-2,1.2000000000000004E-2,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,5.9999999999999967E-3,5.9999999999999967E-3,5.9999999999999967E-3,3.0000000000000027E-3,3.0000000000000027E-3,3.0000000000000027E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,0,"Доля скидок в общем обороте","Up-Sale",null,null,1,"%",null,null,null,null,null,null,null,null,null,null,1.7151692640865527E-2,null,null,0,0,0,0,0,0.11600000000000001,0.112,0.11199999999999999,0.11199999999999999,0.10800000000000001,0.10800000000000003,0.108,0.10400000000000001,0.10400000000000002,0.104,0.1,0.1,0.1,9.6000000000000002E-2,9.6000000000000002E-2,9.6000000000000002E-2,9.1999999999999985E-2,9.1999999999999998E-2,9.2000000000000012E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.3999999999999991E-2,8.4000000000000005E-2,8.3999999999999991E-2,0.08,7.9999999999999988E-2,7.9999999999999988E-2,7.5999999999999998E-2,7.6000000000000012E-2,7.5999999999999998E-2,7.1999999999999995E-2,7.2000000000000008E-2,7.1999999999999995E-2,6.8000000000000005E-2,6.7999999999999991E-2,6.8000000000000005E-2,6.3999999999999987E-2,6.4000000000000001E-2,6.3999999999999987E-2,0.06,0.06,0.06,5.5999999999999994E-2,5.5999999999999987E-2,5.6000000000000008E-2,5.1999999999999984E-2,5.1999999999999998E-2,5.1999999999999998E-2,4.7999999999999994E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.3999999999999991E-2,4.3999999999999991E-2,4.3999999999999991E-2,3.9999999999999994E-2,3.9999999999999994E-2,3.9999999999999994E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.1999999999999994E-2,3.1999999999999994E-2,3.1999999999999994E-2,2.7999999999999994E-2,2.7999999999999994E-2,2.7999999999999994E-2,2.4E-2,2.4000000000000004E-2,2.4E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999993E-2,1.5999999999999993E-2,1.5999999999999993E-2,1.5999999999999993E-2,1.1999999999999988E-2,1.199999999999999E-2,1.1999999999999988E-2,7.9999999999999863E-3,7.9999999999999863E-3,7.9999999999999846E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[124]
[125,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,2182368194.7487407,null,null,0,2880000,5760000,0,8658000,6991.6,10737.846000000001,11827994.255999999,98174.592000000004,116408.2752,177384.03840000002,15056962.560000001,399384.59039999999,525506.04,630607.24800000002,712101.78,18793088.532000002,1107713.8799999999,621056.06387999991,1020692.139768,1630947.228624,1668476.2128191998,23379845.295283202,2078277.3878976,2477909.6540488801,2830311.1390032,3152189.6606937596,3048011.1939409915,2651413.2461913601,26241532.746739198,2258220.6300170883,3321181.047782707,5155129.9230693122,4934849.0208027037,4716209.224241971,5656016.9361600922,6512748.7394491043,30524985.989150371,7675844.2183340769,7293393.1542424737,5969032.4556975579,8985893.1943900175,4792128.2209833013,7096684.3553958731,10451174.110084184,9940440.89379129,32968473.294628683,10636489.271474706,11798868.200420387,12889935.69389604,13298158.225468563,12324274.010651976,9933163.7311601155,14537851.180088107,7695066.003898805,11022181.247203028,41098370.578086726,14864819.508519126,13498863.121249801,15507622.514292926,17190084.994564004,18460378.356735401,18825930.403403431,17333617.93053513,13738497.174572287,19993273.591834169,10420374.420597844,40962240.956815436,21591766.817454994,19670627.18415552,17786467.492186602,20264137.487125732,22260749.291903377,23818085.662118837,24203803.648549911,22207991.828315545,17543829.710124657,25256147.569456898,13102036.035225183,45647026.296009615,26797371.815441694,24340122.038269274,21952670.100449618,24964227.73155823,27311964.807449125,29154358.282228861,29356819.103633232,26834445.443096668,21013216.53745136,30424541.318703707,15648411.169694651,22197944.851315193,60181848.616501763,29099826.863908991,26032323.747200638,29659438.918984167,32033748.510433666,34142553.271308616,34353962.269892566,31299102.240354426,24491732.4859511,35411007.262812339,18167432.29331211,25736297.260614842,36981776.122291118,33671745.431462154,59508019.929407328,34059892.352862291,36880103.192602135,39041111.177497417,39371036.060687535,35631887.384532854,28021620.07894744,40250835.749194518,20752275.152658485,29210229.458120376,42177597.067024812,38161751.388834685,34280515.062986121,38565579.445859388,0,0,0,0,0,0,0,0,0,0,0,0,0]
[126,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,289073140.18514913,null,null,0,2880000,5760000,0,8658000,0,0,11799360,0,0,0,14779800,0,0,0,0,18165384,0,0,0,0,0,21705948.432,0,0,0,0,0,0,22230991.70208,0,0,0,0,0,0,0,23271020.231671296,0,0,0,0,0,0,0,0,23881175.030428525,0,0,0,0,0,0,0,0,0,24996556.165304251,0,0,0,0,0,0,0,0,0,0,26110860.476287693,0,0,0,0,0,0,0,0,0,0,0,27165739.239529718,0,0,0,0,0,0,0,0,0,0,0,0,28263235.104806714,0,0,0,0,0,0,0,0,0,0,0,0,0,29405069.803040911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Роялти",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1037765181.0044308,null,null,0,0,0,0,0,3897.6,5982.6060000000007,15953.616,54698.112000000001,64820.347200000004,98773.862400000013,154334.16,222266.89440000002,292456.44,350947.728,396080.28,349137.43199999997,616124.88,345248.10467999993,567407.754648,906651.54446399992,927003.81597119989,930015.52427519998,1154688.9637535999,1375972.06652568,1571659.0233552,1750396.7162073599,1691628.443430912,1471518.8945049599,2225826.8992511998,1252623.8344625281,1842242.7302802433,2859525.117055872,2735871.1585237212,2614657.6601989632,3135685.3153017182,3608736.2321414123,4019447.1033657831,4253211.393706928,4039159.9008175479,3305714.642259161,4976484.7028295547,2652540.3489930462,3928158.9992374415,5784937.2435325738,5499369.3918122929,5027383.6404605443,5884445.5855496954,6524132.6533485726,7127433.6598754581,7353158.5262630684,6811150.3026026776,5489675.9918529289,8034508.9194597919,4250594.1044669533,6088423.2317162482,8894306.7388268039,8206851.2503930554,7452708.1625190992,8561742.1152749173,9485845.2210899424,10186819.429346986,10388538.625967719,9560261.1734473612,7577392.1893249461,11027179.554558333,5744441.5265042447,8187122.968405148,11902896.856720505,10838471.962888353,9800304.1503511555,11165494.823837571,12259602.49163745,13117270.155661469,13329695.583283516,12224582.657788374,9657153.9688759577,13902466.551994622,7198920.898475376,10154553.32773621,14723830.667825108,13349244.262304904,12039855.630959572,13691532.57672298,14951805.551523242,15960415.118008502,16071251.334105784,14663631.389670311,11482631.98767834,16625432.41459219,8535497.0016516261,12107969.918899195,17410152.824560933,15872632.834859449,14199449.316654893,16177875.773991361,17472953.732963819,18623210.875259243,18738524.874486852,17072237.585647866,13359126.810518781,19315094.870624911,9909508.5236247871,14037980.32397173,20171877.884886064,18366406.598979354,16419790.978018044,18578123.101561248,20116419.923237529,21295151.551362228,21475110.578556836,19435574.937017921,15284520.04306224,21955001.317742463,11319422.810540993,15932852.431702023,23005962.036558989,20815500.757546194,18698462.761628795,21035770.606832396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Up-Sale",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,855529873.55916083,null,null,0,0,0,0,0,3094,4755.2400000000007,12680.64,43476.480000000003,51587.928,78610.175999999992,122828.4,177117.69599999997,233049.59999999998,279659.52000000002,316021.5,278567.09999999998,491589,275807.95919999998,453284.38511999999,724295.68415999995,741472.39684799989,743881.33900799986,923588.42414399993,1101937.5875232001,1258652.115648,1401792.9444864001,1356382.75051008,1179894.3516864001,1784714.1454080001,1005596.79555456,1478938.3175024639,2295604.8060134402,2198977.8622789825,2101551.5640430078,2520331.6208583741,2904012.507307692,3234518.6541132904,3422632.8246271489,3254233.2534249262,2663317.8134383969,4009408.4915604633,2139587.8719902546,3168525.3561584321,4666236.8665516097,4441071.5019789981,4059914.6237396146,4752043.6859250115,5274735.5470718145,5762502.0340205822,5944999.6992054954,5513123.7080492983,4443487.7393071856,6503342.2606283147,3444471.8994318517,4933758.0154867796,7207507.6739556668,6657968.2581260698,6046154.9587307014,6945880.3990180083,7704239.7734740647,8273558.9273884157,8437391.7774357107,7773356.7570877671,6161104.985247341,8966094.0372758377,4675932.8940936001,6664257.5121225901,9688869.9607344866,8832155.2212671693,7986163.3418354476,9098642.6632881612,10001146.800265925,10700815.506457368,10874108.065266393,9983409.1705271713,7886675.741248698,11353681.017462274,5903115.1367498068,8326733.7287436901,12073541.147616586,10990877.77596437,9912814.4694900457,11272695.15483525,12360159.255925881,13193943.164220361,13285567.769527446,12170814.053426359,9530584.5497730207,13799108.904111518,7112914.1680430239,10089974.932415998,14508460.687134115,13227194.029049544,11832874.430545745,13481563.144992804,14560794.777469849,15519342.396049369,15615437.395405713,14226864.654706558,11132605.675432319,16095912.392187428,8257923.7696873238,11698316.936643111,16809898.237405058,15305338.832482796,13683159.148348372,15481769.251301043,16763683.269364607,17745959.626135189,17895925.482130699,16196312.447514933,12737100.0358852,18295834.431452055,9432852.3421174921,13277377.026418352,19171635.030465823,17346250.631288491,15582052.301357329,17529808.839026995,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[130]
[131,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,4200000,null,null,0,0,40000,90000,20000,120000,30000,0,160000,40000,0,0,200000,50000,0,0,0,240000,60000,0,0,0,0,280000,70000,0,0,0,0,0,280000,70000,0,0,0,0,0,0,280000,70000,0,0,0,0,0,0,0,280000,70000,0,0,0,0,0,0,0,0,280000,70000,0,0,0,0,0,0,0,0,0,280000,70000,0,0,0,0,0,0,0,0,0,0,280000,70000,0,0,0,0,0,0,0,0,0,0,0,280000,70000,0,0,0,0,0,0,0,0,0,0,0,0,280000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,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]
[133,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]
[134,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]
[135]
[136,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,4200000,null,null,0,3999.9999999999995,17000,48000,79000,41000,90000,37000,36000,120000,28000,19999.999999999996,45000,150000,35000,0,24000,54000.000000000007,180000,42000,0,0,27999.999999999996,63000.000000000007,210000,49000,0,0,0,27999.999999999996,63000.000000000007,210000,49000,0,0,0,0,27999.999999999996,63000.000000000007,210000,49000,0,0,0,0,0,27999.999999999996,63000.000000000007,210000,49000,0,0,0,0,0,0,27999.999999999996,63000.000000000007,210000,49000,0,0,0,0,0,0,0,27999.999999999996,63000.000000000007,210000,49000,0,0,0,0,0,0,0,0,27999.999999999996,63000.000000000007,210000,49000,0,0,0,0,0,0,0,0,0,27999.999999999996,63000.000000000007,210000,49000,0,0,0,0,0,0,0,0,0,0,27999.999999999996,63000.000000000007,210000,49000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков"]
[138,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]
[139,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]
[140,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]
[141,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]
[142,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]
[143,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]
[144]
[145,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2241096.2877030158,null,null,0,0,0,0,0,14.501160092807424,43.503480278422273,72.505800464037122,174.01392111368909,203.01624129930394,348.02784222737819,435.03480278422273,580.04640371229698,725.05800464037122,870.06960556844547,1087.5870069605569,1232.598607888631,1522.6218097447795,1667.6334106728539,1957.6566125290021,2189.6751740139212,2479.6983758700699,2798.7238979118329,3088.7470997679811,3407.772621809745,3697.7958236658937,4118.3294663573079,4408.352668213457,4930.3944315545241,5220.4176334106724,5742.4593967517403,6032.4825986078877,6554.5243619489556,6946.0556844547564,7468.0974477958225,7961.1368909512757,8483.1786542923419,8976.218097447796,9498.2598607888631,9991.2993039443154,10513.341067285382,11078.886310904874,11542.92343387471,12209.976798143851,12587.006960556844,13254.060324825987,13631.090487238978,14182.134570765662,14559.164733178655,15110.208816705333,15588.747099767983,15994.779582366591,16574.825986078886,16980.858468677492,17560.904872389794,17966.9373549884,18372.969837587007,18779.002320185617,19185.034802784223,19591.067285382833,20098.60788863109,20504.640371229696,20910.672853828306,21316.705336426916,21722.737819025522,22128.770301624128,22534.802784222738,22940.835266821348,23346.867749419955,23549.883990719256,23955.916473317866,24260.440835266818,24666.473317865428,25072.505800464038,25478.538283062644,25884.570765661254,26290.603248259864,26493.619489559169,26899.651972157772,27102.668213457076,27508.700696055683,27711.716937354988,28117.749419953598,28422.273781902553,28828.306264501163,29234.33874709977,29437.354988399075,29843.387470997684,30046.403712296986,30452.436194895592,30655.452436194901,31061.484918793503,31264.501160092812,31670.533642691418,31873.549883990723,32279.582366589333,32381.090487238984,32787.12296983759,32990.139211136899,33396.171693735501,33599.187935034803,34005.220417633413,34208.236658932721,34614.269141531331,34817.285382830632,35223.317865429242,35426.334106728544,35629.350348027845,35832.366589327154,36035.382830626455,36339.907192575411,36542.923433874719,36948.955916473329,37151.97215777263,37558.004640371233,37761.020881670534,38167.053364269144,38370.069605568453,38776.102088167063,38776.102088167063,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение трафика"]
[147,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,0.99999999999999822,null,null,0,0,0,0,2.9002320185614848E-4,2.9002320185614848E-4,8.7006960556844544E-4,8.7006960556844544E-4,1.4501160092807424E-3,1.4501160092807424E-3,2.0301624129930394E-3,2.0301624129930394E-3,2.6102088167053363E-3,2.6102088167053363E-3,3.1902552204176333E-3,3.1902552204176333E-3,3.7703016241299302E-3,3.7703016241299302E-3,4.3503480278422272E-3,4.3503480278422272E-3,4.9303944315545242E-3,4.9303944315545242E-3,5.5104408352668211E-3,5.5104408352668211E-3,6.0904872389791181E-3,6.0904872389791181E-3,6.670533642691415E-3,6.670533642691415E-3,7.250580046403712E-3,7.250580046403712E-3,7.830626450116009E-3,7.830626450116009E-3,8.4106728538283059E-3,8.4106728538283059E-3,8.9907192575406029E-3,8.9907192575406029E-3,9.5707656612528998E-3,9.5707656612528998E-3,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,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,0,0,0,0,0,0,0,0,0,0,0,0,0,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,478.53828306264501,478.53828306264501,449.53596287703016,449.53596287703016,420.53364269141531,420.53364269141531,391.53132250580046,391.53132250580046,362.52900232018561,362.52900232018561,333.52668213457076,333.52668213457076,304.52436194895591,304.52436194895591,275.52204176334106,275.52204176334106,246.51972157772622,246.51972157772622,217.51740139211137,217.51740139211137,188.51508120649652,188.51508120649652,159.51276102088167,159.51276102088167,130.51044083526682,130.51044083526682,101.50812064965197,101.50812064965197,72.505800464037122,72.505800464037122,43.503480278422273,43.503480278422273,14.501160092807424,14.501160092807424,0,0,0,0]
[149,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[150]
[151,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1680000,null,null,0,0,20000,40000,0,60000,0,0,80000,0,0,0,100000,0,0,0,0,120000,0,0,0,0,0,140000,0,0,0,0,0,0,140000,0,0,0,0,0,0,0,140000,0,0,0,0,0,0,0,0,140000,0,0,0,0,0,0,0,0,0,140000,0,0,0,0,0,0,0,0,0,0,140000,0,0,0,0,0,0,0,0,0,0,0,140000,0,0,0,0,0,0,0,0,0,0,0,0,140000,0,0,0,0,0,0,0,0,0,0,0,0,0,140000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,0,"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]
[153,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]
[154,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]
[155]
[156,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1680000,null,null,0,1999.9999999999998,7999.9999999999991,22000,34000,12000.000000000002,42000,7999.9999999999991,16000,56000,0,9999.9999999999982,20000,70000,0,0,12000,24000.000000000004,84000,0,0,0,13999.999999999998,28000.000000000004,98000,0,0,0,0,13999.999999999998,28000.000000000004,98000,0,0,0,0,0,13999.999999999998,28000.000000000004,98000,0,0,0,0,0,0,13999.999999999998,28000.000000000004,98000,0,0,0,0,0,0,0,13999.999999999998,28000.000000000004,98000,0,0,0,0,0,0,0,0,13999.999999999998,28000.000000000004,98000,0,0,0,0,0,0,0,0,0,13999.999999999998,28000.000000000004,98000,0,0,0,0,0,0,0,0,0,0,13999.999999999998,28000.000000000004,98000,0,0,0,0,0,0,0,0,0,0,0,13999.999999999998,28000.000000000004,98000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[157,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков"]
[158,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]
[159,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]
[160,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]
[161,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]
[162,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]
[163,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]
[164]
[165,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,896438.51508120645,null,null,0,0,0,0,0,5.8004640371229694,17.401392111368907,29.002320185614849,69.60556844547564,81.206496519721583,139.21113689095128,174.01392111368909,232.01856148491879,290.02320185614849,348.02784222737813,435.03480278422273,493.03944315545243,609.04872389791183,667.05336426914153,783.06264501160092,875.87006960556846,991.87935034802786,1119.4895591647332,1235.4988399071926,1363.1090487238978,1479.1183294663572,1647.3317865429235,1763.3410672853829,1972.1577726218095,2088.1670533642687,2296.9837587006964,2412.9930394431553,2621.8097447795822,2778.4222737819023,2987.2389791183291,3184.4547563805104,3393.2714617169372,3590.4872389791185,3799.3039443155449,3996.5197215777257,4205.336426914153,4431.554524361949,4617.1693735498839,4883.9907192575401,5034.8027842227375,5301.6241299303938,5452.4361948955911,5672.8538283062653,5823.6658932714618,6044.0835266821341,6235.4988399071926,6397.9118329466355,6629.9303944315552,6792.343387470999,7024.361948955916,7186.7749419953598,7349.1879350348026,7511.6009280742455,7674.0139211136884,7836.4269141531313,8039.4431554524363,8201.8561484918791,8364.269141531322,8526.6821345707649,8689.0951276102078,8851.5081206496507,9013.9211136890935,9176.3341067285382,9338.7470997679811,9419.9535962877017,9582.3665893271445,9704.1763341067272,9866.5893271461719,10029.002320185615,10191.415313225056,10353.828306264499,10516.241299303943,10597.447795823666,10759.860788863107,10841.067285382829,11003.480278422274,11084.686774941994,11247.099767981437,11368.90951276102,11531.322505800463,11693.735498839906,11774.941995359628,11937.354988399071,12018.561484918791,12180.974477958234,12262.180974477957,12424.593967517401,12505.800464037122,12668.213457076565,12749.419953596287,12911.83294663573,12952.43619489559,13114.849187935033,13196.055684454755,13358.468677494198,13439.675174013919,13602.088167053362,13683.294663573084,13845.707656612527,13926.914153132249,14089.327146171694,14170.533642691415,14251.740139211135,14332.946635730857,14414.15313225058,14535.962877030161,14617.169373549881,14779.582366589326,14860.788863109048,15023.201856148489,15104.40835266821,15266.821345707654,15348.027842227377,15510.440835266822,15510.440835266822,0,0,0,0,0,0,0,0,0,0,0,0,0]
[166,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение трафика"]
[167,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,0.99999999999999822,null,null,0,0,0,0,2.9002320185614848E-4,2.9002320185614848E-4,8.7006960556844544E-4,8.7006960556844544E-4,1.4501160092807424E-3,1.4501160092807424E-3,2.0301624129930394E-3,2.0301624129930394E-3,2.6102088167053363E-3,2.6102088167053363E-3,3.1902552204176333E-3,3.1902552204176333E-3,3.7703016241299302E-3,3.7703016241299302E-3,4.3503480278422272E-3,4.3503480278422272E-3,4.9303944315545242E-3,4.9303944315545242E-3,5.5104408352668211E-3,5.5104408352668211E-3,6.0904872389791181E-3,6.0904872389791181E-3,6.670533642691415E-3,6.670533642691415E-3,7.250580046403712E-3,7.250580046403712E-3,7.830626450116009E-3,7.830626450116009E-3,8.4106728538283059E-3,8.4106728538283059E-3,8.9907192575406029E-3,8.9907192575406029E-3,9.5707656612528998E-3,9.5707656612528998E-3,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,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,0,0,0,0,0,0,0,0,0,0,0,0,0,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,203.01624129930394,191.41531322505799,191.41531322505799,179.81438515081206,179.81438515081206,168.21345707656613,168.21345707656613,156.61252900232017,156.61252900232017,145.01160092807424,145.01160092807424,133.41067285382829,133.41067285382829,121.80974477958236,121.80974477958236,110.20881670533642,110.20881670533642,98.607888631090489,98.607888631090489,87.006960556844547,87.006960556844547,75.406032482598604,75.406032482598604,63.805104408352669,63.805104408352669,52.204176334106727,52.204176334106727,40.603248259860784,40.603248259860784,29.002320185614849,29.002320185614849,17.40139211136891,17.40139211136891,5.8004640371229694,5.8004640371229694,0,0,0,0]
[169,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[170]
[171,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,4200000,null,null,0,15000,60000,65000,55000,90000,15000,60000,120000,20000,0,75000,150000,25000,0,0,90000,180000,30000,0,0,0,105000,210000,35000,0,0,0,0,105000,210000,35000,0,0,0,0,0,105000,210000,35000,0,0,0,0,0,0,105000,210000,35000,0,0,0,0,0,0,0,105000,210000,35000,0,0,0,0,0,0,0,0,105000,210000,35000,0,0,0,0,0,0,0,0,0,105000,210000,35000,0,0,0,0,0,0,0,0,0,0,105000,210000,35000,0,0,0,0,0,0,0,0,0,0,0,105000,210000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,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]
[173,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]
[174,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]
[175]
[176,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,4200000,null,null,1500,9000,29000,60500,65500,58000,72000,34500,68000,88000,21500,30000,85000,110000,17500,9000,36000,102000,132000,21000,0,10500,42000,119000,154000,24500,0,0,10500,42000,119000,154000,24500,0,0,0,10500,42000,119000,154000,24500,0,0,0,0,10500,42000,119000,154000,24500,0,0,0,0,0,10500,42000,119000,154000,24500,0,0,0,0,0,0,10500,42000,119000,154000,24500,0,0,0,0,0,0,0,10500,42000,119000,154000,24500,0,0,0,0,0,0,0,0,10500,42000,119000,154000,24500,0,0,0,0,0,0,0,0,0,10500,42000,119000,154000,24500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков"]
[178,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]
[179,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]
[180,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]
[181,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]
[182,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]
[183,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]
[184]
[185,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2241096.2877030158,null,null,0,0,0,0,0,14.501160092807424,43.503480278422273,72.505800464037122,174.01392111368909,203.01624129930394,348.02784222737819,435.03480278422273,580.04640371229698,725.05800464037122,870.06960556844547,1087.5870069605569,1232.598607888631,1522.6218097447795,1667.6334106728539,1957.6566125290021,2189.6751740139212,2479.6983758700699,2798.7238979118329,3088.7470997679811,3407.772621809745,3697.7958236658937,4118.3294663573079,4408.352668213457,4930.3944315545241,5220.4176334106724,5742.4593967517403,6032.4825986078877,6554.5243619489556,6946.0556844547564,7468.0974477958225,7961.1368909512757,8483.1786542923419,8976.218097447796,9498.2598607888631,9991.2993039443154,10513.341067285382,11078.886310904874,11542.92343387471,12209.976798143851,12587.006960556844,13254.060324825987,13631.090487238978,14182.134570765662,14559.164733178655,15110.208816705333,15588.747099767983,15994.779582366591,16574.825986078886,16980.858468677492,17560.904872389794,17966.9373549884,18372.969837587007,18779.002320185617,19185.034802784223,19591.067285382833,20098.60788863109,20504.640371229696,20910.672853828306,21316.705336426916,21722.737819025522,22128.770301624128,22534.802784222738,22940.835266821348,23346.867749419955,23549.883990719256,23955.916473317866,24260.440835266818,24666.473317865428,25072.505800464038,25478.538283062644,25884.570765661254,26290.603248259864,26493.619489559169,26899.651972157772,27102.668213457076,27508.700696055683,27711.716937354988,28117.749419953598,28422.273781902553,28828.306264501163,29234.33874709977,29437.354988399075,29843.387470997684,30046.403712296986,30452.436194895592,30655.452436194901,31061.484918793503,31264.501160092812,31670.533642691418,31873.549883990723,32279.582366589333,32381.090487238984,32787.12296983759,32990.139211136899,33396.171693735501,33599.187935034803,34005.220417633413,34208.236658932721,34614.269141531331,34817.285382830632,35223.317865429242,35426.334106728544,35629.350348027845,35832.366589327154,36035.382830626455,36339.907192575411,36542.923433874719,36948.955916473329,37151.97215777263,37558.004640371233,37761.020881670534,38167.053364269144,38370.069605568453,38776.102088167063,38776.102088167063,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение трафика"]
[187,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,0.99999999999999822,null,null,0,0,0,0,2.9002320185614848E-4,2.9002320185614848E-4,8.7006960556844544E-4,8.7006960556844544E-4,1.4501160092807424E-3,1.4501160092807424E-3,2.0301624129930394E-3,2.0301624129930394E-3,2.6102088167053363E-3,2.6102088167053363E-3,3.1902552204176333E-3,3.1902552204176333E-3,3.7703016241299302E-3,3.7703016241299302E-3,4.3503480278422272E-3,4.3503480278422272E-3,4.9303944315545242E-3,4.9303944315545242E-3,5.5104408352668211E-3,5.5104408352668211E-3,6.0904872389791181E-3,6.0904872389791181E-3,6.670533642691415E-3,6.670533642691415E-3,7.250580046403712E-3,7.250580046403712E-3,7.830626450116009E-3,7.830626450116009E-3,8.4106728538283059E-3,8.4106728538283059E-3,8.9907192575406029E-3,8.9907192575406029E-3,9.5707656612528998E-3,9.5707656612528998E-3,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,1.0150812064965197E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,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,0,0,0,0,0,0,0,0,0,0,0,0,0,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,507.54060324825986,478.53828306264501,478.53828306264501,449.53596287703016,449.53596287703016,420.53364269141531,420.53364269141531,391.53132250580046,391.53132250580046,362.52900232018561,362.52900232018561,333.52668213457076,333.52668213457076,304.52436194895591,304.52436194895591,275.52204176334106,275.52204176334106,246.51972157772622,246.51972157772622,217.51740139211137,217.51740139211137,188.51508120649652,188.51508120649652,159.51276102088167,159.51276102088167,130.51044083526682,130.51044083526682,101.50812064965197,101.50812064965197,72.505800464037122,72.505800464037122,43.503480278422273,43.503480278422273,14.501160092807424,14.501160092807424,0,0,0,0]
[189,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[190]
[191,null,null,null,null,null,0,"Представительские расходы",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,66475025,null,null,0,0,0,0,0,500,750,1750,6000,6300,9600,13500,19000,25000,30000,33750,29749.999999999996,52500,28750,47250,75500,76950,77200,95850,111625,127500,142000,136800,118999.99999999999,180000,99000,145600,226000,215550,206000,247050,277875,309500,327500,310050,253749.99999999997,382000,199000,294700,434000,411300,376000,440100,476900,521000,537500,496350,400050,585500,302750,433650,633500,582750,529200,607950,658350,707000,721000,661500,524300,763000,388500,553700,805000,730800,660800,752850,807975,864500,878500,803250,634550,913500,463750,654150,948500,859950,775600,882000,944300,1008000,1015000,926100,725200,1050000,528500,749700,1078000,982800,879200,1001700,1060675,1130500,1137500,1036350,810950,1172500,589750,835450,1200500,1093050,977200,1105650,1173725,1242500,1253000,1134000,891800,1281000,647500,911400,1316000,1190700,1069600,1203300,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[193,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Трафик","^",0]
[194,null,null,null,null,null,0,"Представительские расходы","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",1,null,0]
[195]
[196,null,null,null,null,null,0,"Представительские расходы",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,65632715,null,null,0,0,0,0,49.999999999999993,175,675,1475,3055,6420,7680,11320,15750,21300,26875,30725,34825,34200,47225,37125,55870,75960,78890,84372.5,102170,117837.5,131330,138660,137560,129199.99999999999,160360,121020,168675,221910,216790,221397.5,259460,289162.5,313155,316635,305985,273925,336670,241640,334220,423660,407120,398910,455550,491780,521835,515525,486005,427410,513765,362005,488530,612920,574560,557865,627935,674345,705250,689430,644210,558460,667170,463190,621670,775740,719005,693927.5,775040,826332.5,861175,839055,780535,673260,797615,550305,733600,913500,845285,813750,907060,964110,1001210,968240,898310,770490,915670,627690,838670,1039080,963970,921847.5,1026375,1082322.5,1122485,1084615,1004885,861140,1022245,699965,934220,1156680,1071140,1022542.5,1132950,1195407.5,1233750,1193080,1100260,945210,1117340,767130,1020250,1266300,1167740,989380,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков"]
[198,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[199,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]
[200,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]
[201,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]
[202,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]
[203,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]
[204]
[205,null,null,null,null,null,0,"Представительские расходы",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,66475025,null,null,0,0,0,0,0,500,750,1750,6000,6300,9600,13500,19000,25000,30000,33750,29749.999999999996,52500,28750,47250,75500,76950,77200,95850,111625,127500,142000,136800,118999.99999999999,180000,99000,145600,226000,215550,206000,247050,277875,309500,327500,310050,253749.99999999997,382000,199000,294700,434000,411300,376000,440100,476900,521000,537500,496350,400050,585500,302750,433650,633500,582750,529200,607950,658350,707000,721000,661500,524300,763000,388500,553700,805000,730800,660800,752850,807975,864500,878500,803250,634550,913500,463750,654150,948500,859950,775600,882000,944300,1008000,1015000,926100,725200,1050000,528500,749700,1078000,982800,879200,1001700,1060675,1130500,1137500,1036350,810950,1172500,589750,835450,1200500,1093050,977200,1105650,1173725,1242500,1253000,1134000,891800,1281000,647500,911400,1316000,1190700,1069600,1203300,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,null,null,null,null,null,0,"Представительские расходы","Задаем через %-ное распределение"]
[207,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]
[208,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]
[209]
[210,null,null,null,null,null,0,"Командировочные расходы",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,8400000,null,null,0,100000,200000,0,300000,0,0,400000,0,0,0,500000,0,0,0,0,600000,0,0,0,0,0,700000,0,0,0,0,0,0,700000,0,0,0,0,0,0,0,700000,0,0,0,0,0,0,0,0,700000,0,0,0,0,0,0,0,0,0,700000,0,0,0,0,0,0,0,0,0,0,700000,0,0,0,0,0,0,0,0,0,0,0,700000,0,0,0,0,0,0,0,0,0,0,0,0,700000,0,0,0,0,0,0,0,0,0,0,0,0,0,700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[212,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Поток запусков создания бизнеса франчайзи","^",0]
[213,null,null,null,null,null,0,"Командировочные расходы","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",100000,null,0]
[214]
[215,null,null,null,null,null,0,"Командировочные расходы",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,8400000,null,null,0,93333.333333333328,193333.33333333331,13333.333333333334,280000,20000,0,373333.33333333331,26666.666666666668,0,0,466666.66666666669,33333.333333333336,0,0,0,560000,40000,0,0,0,0,653333.33333333337,46666.666666666664,0,0,0,0,0,653333.33333333337,46666.666666666664,0,0,0,0,0,0,653333.33333333337,46666.666666666664,0,0,0,0,0,0,0,653333.33333333337,46666.666666666664,0,0,0,0,0,0,0,0,653333.33333333337,46666.666666666664,0,0,0,0,0,0,0,0,0,653333.33333333337,46666.666666666664,0,0,0,0,0,0,0,0,0,0,653333.33333333337,46666.666666666664,0,0,0,0,0,0,0,0,0,0,0,653333.33333333337,46666.666666666664,0,0,0,0,0,0,0,0,0,0,0,0,653333.33333333337,46666.666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков"]
[217,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[218,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]
[219,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]
[220,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]
[221,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]
[222,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]
[223]
[224,null,null,null,null,null,0,"Командировочные расходы",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,8400000,null,null,0,50000,120000,70000,210000,60000,90000,200000,80000,120000,0,250000,100000,150000,0,0,300000,120000,180000,0,0,0,350000,140000,210000,0,0,0,0,350000,140000,210000,0,0,0,0,0,350000,140000,210000,0,0,0,0,0,0,350000,140000,210000,0,0,0,0,0,0,0,350000,140000,210000,0,0,0,0,0,0,0,0,350000,140000,210000,0,0,0,0,0,0,0,0,0,350000,140000,210000,0,0,0,0,0,0,0,0,0,0,350000,140000,210000,0,0,0,0,0,0,0,0,0,0,0,350000,140000,210000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,null,null,null,null,null,0,"Командировочные расходы","Задаем через %-ное распределение"]
[226,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]
[227,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]
[228]
[229,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1160000,null,null,0,5000,5000,6000.0000000000009,6000.0000000000009,7000.0000000000009,7000.0000000000009,8000,8000,9000,9000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[231,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Конверсия в клиента","^",0]
[232,null,null,null,null,null,0,"Расходы на поддержание конверсии","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",100000,null,0]
[233]
[234,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1159333.3333333333,null,null,0,4666.666666666667,5000,5933.3333333333339,6000.0000000000009,6933.3333333333339,7000.0000000000009,7933.3333333333339,8000,8933.3333333333339,9000,9933.3333333333339,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[235,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков"]
[236,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]
[237,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]
[238,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]
[239,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]
[240,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]
[241,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]
[242]
[243,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1155000,null,null,0,2500,5000,5500,6000.0000000000009,6500.0000000000009,7000.0000000000009,7500,8000,8500,9000,9500,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через %-ное распределение"]
[245,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]
[246,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]
[247]
[248,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,8941825.8629471753,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,null,null,0,"дата старта","Начальная дата начисления ФОТ",null,null,null,"дата из списка",null,null,"*","2021-07-01","^",0]
[250,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]
[251,null,null,null,null,null,0,"дата старта","Конечная дата начисления ФОТ",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[252,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Конечная дата начисления ФОТ","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[253,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Количество сотрудников",null,null,null,"кол-во сотр.",null,null,"*",1,null,0]
[254,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]
[255,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[256]
[257,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,8899420.7344727237,null,null,32500,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65975,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,67954.25,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,69992.877500000002,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,72092.663824999996,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,74255.443739749986,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,76483.107051942497,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,78777.600263500775,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,81140.928271405792,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,83575.156119547959,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков"]
[259,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]
[260,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]
[261,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]
[262,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]
[263,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]
[264,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]
[265]
[266,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,8941825.8629471753,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[267,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через %-ное распределение"]
[268,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]
[269,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]
[270]
[271,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1841752.5213900022,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[273,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]
[274,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[275,null,null,null,null,null,0,"Прочие расходы маркетинга","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[276,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]
[277,null,null,null,null,null,0,"Прочие расходы маркетинга","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",10000,null,0]
[278,null,null,null,null,null,0,"Прочие расходы маркетинга","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.1,null,0]
[279]
[280,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1841752.5213900022,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,0,0,0,0,0,0,0,0,0,0,0,0,0]
[281,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков"]
[282,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[283,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]
[284,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]
[285,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]
[286,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]
[287,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]
[288]
[289,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1771014.0906600014,null,null,0,0,0,0,2000,4000,6000,8000,10000,10000,10000,10000,10000,10000,10000,10000,10200,10400,10600,10800,11000,11000,11000,11000,11000,11000,11000,11000,11220,11440,11660,11880,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12342.000000000004,12584.000000000004,12826.000000000004,13068.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13576.200000000004,13842.400000000005,14108.600000000004,14374.800000000003,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14933.820000000003,15226.640000000003,15519.460000000003,15812.280000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16427.202000000008,16749.304000000007,17071.406000000006,17393.508000000009,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,18069.922200000008,18424.234400000012,18778.546600000012,19132.858800000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19876.914420000016,20266.657840000014,20656.401260000013,21046.144680000012,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21864.605862000011,22293.323624000011,22722.041386000012,23150.759148000012,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через %-ное распределение"]
[291,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]
[292,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]
[293]
[294,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 1 маркетингового блока"]
[295,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[296,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[297,null,null,null,null,null,0,"Метод расчета потока франчайзи/клиентов",null,null,2,"Канал привлечения франчайзи -2"]
[298,null,null,null,null,null,0,"Метод расчета потока франчайзи/клиентов","Поток франчайзи - Поток клиентов",null,null,"начало 2 маркетингового блока"]
[299]
[300,null,null,null,null,null,0,"Поток запусков создания бизнеса франчайзи",null,null,null,2,"кол-во франчайзи",null,null,null,"запуски процесса",null,null,null,null,null,null,39,null,null,0,0,1,0,2,0,0,3,0,0,0,3,0,0,0,0,3,0,0,0,0,0,3,0,0,0,0,0,0,3,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,0,"дата старта","Начальная дата старта запусков создания",null,null,null,"дата из списка",null,null,"*","2021-09-01","^",0,null,null,null,null,null,"идентификаторы запуска",null,0,0,1,0,1,0,0,1,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,0,"Поток запусков создания бизнеса франчайзи","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,3,null,0,0]
[303,null,null,null,null,null,0,"дата старта","Конечная дата активности по запуску создания",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[304,null,null,null,null,null,0,"Поток запусков создания бизнеса франчайзи","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,120,null,0,0]
[305,null,null,null,null,null,0,"Поток запусков создания бизнеса франчайзи","Задание потока запусков создания вручную",null,null,null,"кол-во франчайзи",null,null,null,null,null,null,null,null,null,null,0,"*"]
[306,null,null,null,null,null,0,"Поток запусков создания бизнеса франчайзи","Задание потока запусков создания через прогрессии"]
[307,null,null,null,null,null,0,"Поток запусков создания бизнеса франчайзи","Задание потока запусков создания через прогрессии","Начальная частота запусков создания",null,null,"кол-во периодов",null,null,"*",2,null,0]
[308,null,null,null,null,null,0,"Поток запусков создания бизнеса франчайзи","Задание потока запусков создания через прогрессии","Лин. коэфф. изменения частоты создания",null,null,"кол-во периодов",null,null,"*",1,null,0]
[309,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 франчайзи",null,null,"*",1,null,0]
[310,null,null,null,null,null,0,"Поток запусков создания бизнеса франчайзи","Задание потока запусков создания через прогрессии","Лин. коэфф. изменения кол-ва запусков создания",null,null,"кол-во франчайзи",null,null,"*",1,null,0]
[311,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 франчайзи",null,null,"*",3,null,0]
[312]
[313,null,null,null,null,null,0,"Расчет максим. целевого трафика 1 франчайзи",null,null,null,null,"трафик/период",null,null,null,14000,null,null,0]
[314,null,null,null,null,null,0,"Расчет максим. целевого трафика 1 франчайзи","Кол-во рабочих дней в периоде",null,null,null,"кол-во дней",null,null,"*",25,null,0]
[315,null,null,null,null,null,0,"Расчет максим. целевого трафика 1 франчайзи","Поправка на конкурентов",null,null,null,"%",null,null,"*",0.2,null,0]
[316,null,null,null,null,null,0,"Расчет максим. целевого трафика 1 франчайзи","Коэффициент лояльности",null,null,null,"%",null,null,"*",0.7,null,0]
[317,null,null,null,null,null,0,"Расчет максим. целевого трафика 1 франчайзи","% людей с интересом к продукту бизнеса франшизы",null,null,null,"%",null,null,"*",0.5,null,0]
[318,null,null,null,null,null,0,"Расчет максим. целевого трафика 1 франчайзи","Ежедневный трафик",null,null,null,"кол-во чел",null,null,"M",8000,null,0]
[319]
[320,null,null,null,null,null,0,"Динамика выхода франчайзи на максим. трафик",null,null,null,null,"трафик/франчайзи",null,null,null,"процесс",null,null,null,null,null,null,1492600,null,null,0,0,0,0,700,700,2200,2200,3700,3700,5200,5200,6700,6700,8200,8200,9700,9700,11200,11200,12700,12700,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[321,null,null,null,null,null,0,"Динамика выхода франчайзи на максим. трафик","Стартовый период с запуска создания",null,null,null,"номер периода",null,null,"*",5,null,0]
[322,null,null,null,null,null,0,"Динамика выхода франчайзи на максим. трафик","Финишный период с запуска создания",null,null,null,"номер периода",null,null,"*",null,null,0]
[323,null,null,null,null,null,0,"Динамика выхода франчайзи на максим. трафик","Вручную для каждого периода расчетов",null,null,null,"трафик/франчайзи",null,null,null,null,null,null,null,null,null,null,0,"*"]
[324,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","линейная","^",0]
[325,null,null,null,null,null,0,"Динамика выхода франчайзи на максим. трафик","Значение в стартовый период",null,null,null,"трафик/франчайзи",null,null,"M",700,null,0]
[326,null,null,null,null,null,0,"Динамика выхода франчайзи на максим. трафик","Коэффициент прироста",null,null,null,"трафик/франчайзи",null,null,"M",1500,null,0]
[327,null,null,null,null,null,0,"Динамика выхода франчайзи на максим. трафик","Частота приростов",null,null,null,"кол-во периодов",null,null,"M",2,null,0]
[328,null,null,null,null,null,0,"Динамика выхода франчайзи на максим. трафик","Обратное распределение трафика",null,null,null,"трафик/франчайзи",null,null,null,null,null,null,null,null,null,null,1492600,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,12700,12700,11200,11200,9700,9700,8200,8200,6700,6700,5200,5200,3700,3700,2200,2200,700,700,0,0,0,0]
[329,null,null,null,null,null,0,"Динамика выхода франчайзи на максим. трафик","Процентное распределние трафика",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000011,null,null,0,0,0,0,4.6898030282728124E-4,4.6898030282728124E-4,1.4739380946000268E-3,1.4739380946000268E-3,2.4788958863727725E-3,2.4788958863727725E-3,3.4838536781455179E-3,3.4838536781455179E-3,4.4888114699182637E-3,4.4888114699182637E-3,5.493769261691009E-3,5.493769261691009E-3,6.4987270534637544E-3,6.4987270534637544E-3,7.5036848452364998E-3,7.5036848452364998E-3,8.508642637009246E-3,8.508642637009246E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330]
[331,null,null,null,null,null,0,"Учет влияния сезонности",null,null,null,null,"за 100% берется максимальный трафик за период"]
[332,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года"]
[333,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",1,null,null,"%",null,null,"*",0.5,null,0]
[334,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",2,null,null,"%",null,null,"*",0.7,null,0]
[335,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",3,null,null,"%",null,null,"*",1,null,0]
[336,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",4,null,null,"%",null,null,"*",0.9,null,0]
[337,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",5,null,null,"%",null,null,"*",0.8,null,0]
[338,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",6,null,null,"%",null,null,"*",0.9,null,0]
[339,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",7,null,null,"%",null,null,"*",0.95,null,0]
[340,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",8,null,null,"%",null,null,"*",1,null,0]
[341,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",9,null,null,"%",null,null,"*",1,null,0]
[342,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",10,null,null,"%",null,null,"*",0.9,null,0]
[343,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",11,null,null,"%",null,null,"*",0.7,null,0]
[344,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",12,null,null,"%",null,null,"*",1,null,0]
[345]
[346,null,null,null,null,null,0,"Трафик",null,null,null,2,"кол-во потенциальных клиентов",null,null,null,null,null,null,null,null,null,null,29510775,null,null,0,0,0,0,0,0,350,489.99999999999994,3600,3240,6480,9180,13965,19200,23700,27270,24360,43800,24150,40110,63900,65610,65520,81810,94715,108700,117900,114210,95130,144300,76650,110460,166800,155520,145440,167670,185535,199800,208200,191430,152040,223800,114150,166110,241200,225180,200160,233280,246240,268200,270300,250830,198240,287700,146100,207690,301200,275130,248160,282690,304665,320700,329700,296730,237089.99999999997,338700,173850,243389.99999999997,356100,320490,288480,326430,348840,371700,376200,342630,269640,389700,196800,278670,398100,362340,322080,368280,388740,418200,418200,384480,299040,435600,217800,308070,440100,400140,355680,404190,428640,455700,460200,418230,328440,473100,238800,334320,482100,433890,389280,437940,466545,491100,497700,447930,354690,506700,257550,360570,519600,467640,419280,471690,0,0,0,0,0,0,0,0,0,0,0,0,0]
[347]
[348,null,null,null,null,null,0,"Конверсия в клиента",null,null,null,2,"%",null,null,null,null,null,null,null,null,null,null,0.11993363779839733,null,null,0,0,0.05,0.05,6.0000000000000005E-2,6.0000000000000005E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.08,0.09,0.09,0.1,0.1,0.11,0.11,0.12000000000000001,0.12000000000000001,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,null,null,null,null,null,0,"Конверсия в клиента","Единое значение для всех периодов расчета",null,null,null,"%",null,null,"*",null,null,0]
[350,null,null,null,null,null,0,"Конверсия в клиента","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0,"*"]
[351,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","линейная","^",0]
[352,null,null,null,null,null,0,"Конверсия в клиента","Значение в стартовый период",null,null,null,"%",null,null,"*",0.05,null,0]
[353,null,null,null,null,null,0,"Конверсия в клиента","Коэффициент прироста",null,null,null,"%",null,null,"*",0.01,null,0]
[354,null,null,null,null,null,0,"Конверсия в клиента","Частота приростов",null,null,null,"кол-во периодов",null,null,"*",2,null,0]
[355,null,null,null,null,null,0,"Конверсия в клиента","Максимальное значение",null,null,null,"%",null,null,"*",0.12,null,0]
[356]
[357,null,null,null,null,null,0,"Валовый поток франчайзи/клиентов",null,null,null,2,"кол-во клиентов",null,null,null,null,null,null,null,null,null,null,3539334.5999999992,null,null,0,0,0,0,0,0,24.500000000000004,34.299999999999997,288,259.2,583.19999999999993,826.19999999999993,1396.5,1920,2607,2999.7,2923.2000000000003,5256,2898,4813.2,7668,7873.2,7862.4,9817.1999999999989,11365.8,13044,14148,13705.199999999999,11415.6,17316,9198,13255.199999999999,20016,18662.399999999998,17452.8,20120.399999999998,22264.2,23976,24984,22971.599999999999,18244.8,26856,13698,19933.2,28944,27021.599999999999,24019.200000000001,27993.599999999999,29548.799999999999,32184,32436,30099.599999999999,23788.799999999999,34524,17532,24922.799999999999,36144,33015.599999999999,29779.199999999997,33922.799999999996,36559.799999999996,38484,39564,35607.599999999999,28450.799999999996,40644,20862,29206.799999999996,42732,38458.799999999996,34617.599999999999,39171.599999999999,41860.799999999996,44604,45144,41115.599999999999,32356.799999999999,46764,23616,33440.400000000001,47772,43480.799999999996,38649.599999999999,44193.599999999999,46648.799999999996,50184,50184,46137.599999999999,35884.799999999996,52272,26136,36968.400000000001,52812,48016.799999999996,42681.599999999999,48502.799999999996,51436.799999999996,54684,55224,50187.6,39412.799999999996,56772,28656,40118.400000000001,57852,52066.799999999996,46713.599999999999,52552.799999999996,55985.4,58932,59724,53751.6,42562.799999999996,60804,30906,43268.4,62352,56116.799999999996,50313.599999999999,56602.799999999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[358,null,null,null,null,null,0,"Валовый поток франчайзи/клиентов","Паушальный взнос",null,null,2,"шт",null,null,null,null,null,null,0,null,null,null,39,null,null,0,0,1,0,2,0,0,3,0,0,0,3,0,0,0,0,3,0,0,0,0,0,3,0,0,0,0,0,0,3,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[359,null,null,null,null,null,0,"Валовый поток франчайзи/клиентов","Роялти",null,null,2,"шт",null,null,null,null,null,null,0,null,null,null,3539334.5999999992,null,null,0,0,0,0,0,0,24.500000000000004,34.299999999999997,288,259.2,583.19999999999993,826.19999999999993,1396.5,1920,2607,2999.7,2923.2000000000003,5256,2898,4813.2,7668,7873.2,7862.4,9817.1999999999989,11365.8,13044,14148,13705.199999999999,11415.6,17316,9198,13255.199999999999,20016,18662.399999999998,17452.8,20120.399999999998,22264.2,23976,24984,22971.599999999999,18244.8,26856,13698,19933.2,28944,27021.599999999999,24019.200000000001,27993.599999999999,29548.799999999999,32184,32436,30099.599999999999,23788.799999999999,34524,17532,24922.799999999999,36144,33015.599999999999,29779.199999999997,33922.799999999996,36559.799999999996,38484,39564,35607.599999999999,28450.799999999996,40644,20862,29206.799999999996,42732,38458.799999999996,34617.599999999999,39171.599999999999,41860.799999999996,44604,45144,41115.599999999999,32356.799999999999,46764,23616,33440.400000000001,47772,43480.799999999996,38649.599999999999,44193.599999999999,46648.799999999996,50184,50184,46137.599999999999,35884.799999999996,52272,26136,36968.400000000001,52812,48016.799999999996,42681.599999999999,48502.799999999996,51436.799999999996,54684,55224,50187.6,39412.799999999996,56772,28656,40118.400000000001,57852,52066.799999999996,46713.599999999999,52552.799999999996,55985.4,58932,59724,53751.6,42562.799999999996,60804,30906,43268.4,62352,56116.799999999996,50313.599999999999,56602.799999999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[360,null,null,null,null,null,0,"Валовый поток франчайзи/клиентов","Up-Sale",null,null,2,"шт",null,null,null,null,null,null,0,null,null,null,3539334.5999999992,null,null,0,0,0,0,0,0,24.500000000000004,34.299999999999997,288,259.2,583.19999999999993,826.19999999999993,1396.5,1920,2607,2999.7,2923.2000000000003,5256,2898,4813.2,7668,7873.2,7862.4,9817.1999999999989,11365.8,13044,14148,13705.199999999999,11415.6,17316,9198,13255.199999999999,20016,18662.399999999998,17452.8,20120.399999999998,22264.2,23976,24984,22971.599999999999,18244.8,26856,13698,19933.2,28944,27021.599999999999,24019.200000000001,27993.599999999999,29548.799999999999,32184,32436,30099.599999999999,23788.799999999999,34524,17532,24922.799999999999,36144,33015.599999999999,29779.199999999997,33922.799999999996,36559.799999999996,38484,39564,35607.599999999999,28450.799999999996,40644,20862,29206.799999999996,42732,38458.799999999996,34617.599999999999,39171.599999999999,41860.799999999996,44604,45144,41115.599999999999,32356.799999999999,46764,23616,33440.400000000001,47772,43480.799999999996,38649.599999999999,44193.599999999999,46648.799999999996,50184,50184,46137.599999999999,35884.799999999996,52272,26136,36968.400000000001,52812,48016.799999999996,42681.599999999999,48502.799999999996,51436.799999999996,54684,55224,50187.6,39412.799999999996,56772,28656,40118.400000000001,57852,52066.799999999996,46713.599999999999,52552.799999999996,55985.4,58932,59724,53751.6,42562.799999999996,60804,30906,43268.4,62352,56116.799999999996,50313.599999999999,56602.799999999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[361,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[362]
[363,null,null,null,null,null,0,"Базовый прайс-лист"]
[364,null,null,null,null,null,0,"Базовый прайс-лист","Паушальный взнос",null,null,null,"руб./шт",null,null,"M",3600000,null,0,null,null,null,null,4373526.563805189,null,null,3600000,3600000,3600000,3600000,3600000,3600000,3672000,3672000,3672000,3672000,3672000,3672000,3745440,3745440,3745440,3745440,3745440,3745440,3820348.8,3820348.8,3820348.8,3820348.8,3820348.8,3820348.8,3896755.7760000001,3896755.7760000001,3896755.7760000001,3896755.7760000001,3896755.7760000001,3896755.7760000001,3974690.8915200001,3974690.8915200001,3974690.8915200001,3974690.8915200001,3974690.8915200001,3974690.8915200001,4054184.7093504001,4054184.7093504001,4054184.7093504001,4054184.7093504001,4054184.7093504001,4054184.7093504001,4135268.4035374075,4135268.4035374075,4135268.4035374075,4135268.4035374075,4135268.4035374075,4135268.4035374075,4217973.7716081562,4217973.7716081562,4217973.7716081562,4217973.7716081562,4217973.7716081562,4217973.7716081562,4302333.2470403193,4302333.2470403193,4302333.2470403193,4302333.2470403193,4302333.2470403193,4302333.2470403193,4388379.9119811254,4388379.9119811254,4388379.9119811254,4388379.9119811254,4388379.9119811254,4388379.9119811254,4476147.5102207474,4476147.5102207474,4476147.5102207474,4476147.5102207474,4476147.5102207474,4476147.5102207474,4565670.4604251627,4565670.4604251627,4565670.4604251627,4565670.4604251627,4565670.4604251627,4565670.4604251627,4656983.8696336662,4656983.8696336662,4656983.8696336662,4656983.8696336662,4656983.8696336662,4656983.8696336662,4750123.5470263399,4750123.5470263399,4750123.5470263399,4750123.5470263399,4750123.5470263399,4750123.5470263399,4845126.0179668656,4845126.0179668656,4845126.0179668656,4845126.0179668656,4845126.0179668656,4845126.0179668656,4942028.5383262029,4942028.5383262029,4942028.5383262029,4942028.5383262029,4942028.5383262029,4942028.5383262029,5040869.1090927282,5040869.1090927282,5040869.1090927282,5040869.1090927282,5040869.1090927282,5040869.1090927282,5141686.4912745822,5141686.4912745822,5141686.4912745822,5141686.4912745822,5141686.4912745822,5141686.4912745822,5244520.2211000733,5244520.2211000733,5244520.2211000733,5244520.2211000733,5244520.2211000733,5244520.2211000733,0,0,0,0,0,0,0,0,0,0,0,0,0]
[365,null,null,null,null,null,0,"Базовый прайс-лист","Роялти",null,null,null,"руб./шт",null,null,"M",200,null,0,null,null,null,null,242.97369798917714,null,null,200,200,200,200,200,200,204,204,204,204,204,204,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,243.79888399895142,243.79888399895142,243.79888399895142,243.79888399895142,243.79888399895142,243.79888399895142,248.6748616789304,248.6748616789304,248.6748616789304,248.6748616789304,248.6748616789304,248.6748616789304,253.64835891250905,253.64835891250905,253.64835891250905,253.64835891250905,253.64835891250905,253.64835891250905,258.72132609075919,258.72132609075919,258.72132609075919,258.72132609075919,258.72132609075919,258.72132609075919,263.89575261257443,263.89575261257443,263.89575261257443,263.89575261257443,263.89575261257443,263.89575261257443,269.17366766482587,269.17366766482587,269.17366766482587,269.17366766482587,269.17366766482587,269.17366766482587,274.55714101812242,274.55714101812242,274.55714101812242,274.55714101812242,274.55714101812242,274.55714101812242,280.04828383848491,280.04828383848491,280.04828383848491,280.04828383848491,280.04828383848491,280.04828383848491,285.64924951525455,285.64924951525455,285.64924951525455,285.64924951525455,285.64924951525455,285.64924951525455,291.36223450555963,291.36223450555963,291.36223450555963,291.36223450555963,291.36223450555963,291.36223450555963,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,null,null,null,null,null,0,"Базовый прайс-лист","Up-Sale",null,null,null,"руб./шт",null,null,"M",150,null,0,null,null,null,null,182.23027349188274,null,null,150,150,150,150,150,150,153,153,153,153,153,153,156.06,156.06,156.06,156.06,156.06,156.06,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,162.364824,162.364824,162.364824,162.364824,162.364824,162.364824,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,172.30285014739198,172.30285014739198,172.30285014739198,172.30285014739198,172.30285014739198,172.30285014739198,175.74890715033982,175.74890715033982,175.74890715033982,175.74890715033982,175.74890715033982,175.74890715033982,179.26388529334662,179.26388529334662,179.26388529334662,179.26388529334662,179.26388529334662,179.26388529334662,182.84916299921358,182.84916299921358,182.84916299921358,182.84916299921358,182.84916299921358,182.84916299921358,186.50614625919781,186.50614625919781,186.50614625919781,186.50614625919781,186.50614625919781,186.50614625919781,190.2362691843818,190.2362691843818,190.2362691843818,190.2362691843818,190.2362691843818,190.2362691843818,194.04099456806941,194.04099456806941,194.04099456806941,194.04099456806941,194.04099456806941,194.04099456806941,197.92181445943083,197.92181445943083,197.92181445943083,197.92181445943083,197.92181445943083,197.92181445943083,201.88025074861937,201.88025074861937,201.88025074861937,201.88025074861937,201.88025074861937,201.88025074861937,205.9178557635918,205.9178557635918,205.9178557635918,205.9178557635918,205.9178557635918,205.9178557635918,210.03621287886367,210.03621287886367,210.03621287886367,210.03621287886367,210.03621287886367,210.03621287886367,214.2369371364409,214.2369371364409,214.2369371364409,214.2369371364409,214.2369371364409,214.2369371364409,218.52167587916972,218.52167587916972,218.52167587916972,218.52167587916972,218.52167587916972,218.52167587916972,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[368,null,null,null,null,null,0,"Индексация прайс-листа"]
[369,null,null,null,null,null,0,"Индексация прайс-листа","Процент индексации/прироста",null,null,null,"%",null,null,"*",0.02,null,0]
[370,null,null,null,null,null,0,"Индексация прайс-листа","Частота индексации",null,null,null,"кол-во периодов",null,null,"*",6,null,0]
[371]
[372,null,null,null,null,null,0,"Общий оборот (GMV)",null,null,null,2,"руб.",null,null,null,null,null,null,0,null,null,null,1764766478.0249238,null,null,0,0,3600000,0,7200000,0,8746.5000000000018,11028245.1,102816,92534.399999999994,208202.39999999997,11310953.4,508521.51,699148.80000000005,949312.98,1092310.7579999999,12300774.048,1913919.8399999999,1076383.2744,1787732.2209599996,2848070.0303999996,2924285.9889599998,14381321.022719998,3646331.9121599994,4305947.6054448001,4941735.783264,5359987.5698879994,5192232.2337312,4324814.3979936,18250455.676895998,3554367.3297417602,5122184.1519018244,7734748.4748979192,7211679.1535738874,6744255.5047311354,7775091.5874468479,8775586.8672421426,21612858.685546987,9847614.6590121221,9054413.4206277169,7191312.8374457397,10585476.276113896,5507143.6964109428,8013943.4026353182,11636645.287554264,10863763.622933123,22062483.986552779,11254546.487067407,12117395.051075909,13198039.931361919,13301380.288766321,12343267.546545528,9755329.7389753424,14157628.964402776,7333327.0195802236,10424768.574241046,28025398.771220636,13809844.373012368,12456115.216831129,14189310.165401321,15598167.268643511,16419123.440677382,16879903.331435401,15191912.998291858,12138478.25553539,17340683.22219342,9078746.187605232,26138687.193309564,18596154.831212096,16736539.348090883,15064922.060398946,17046736.370549183,18581365.639838327,19799029.951633722,20038727.65080604,18250582.814980526,14362686.134405479,20757820.748323005,10692434.964678897,29111504.716660488,21629361.58251356,19686467.912102394,17499082.588535462,20009196.894268006,21543235.322828557,23175852.785941511,23175852.785941511,21307154.182541348,16572231.030865492,24140127.86598786,12311465.211653806,17414109.677475609,39412677.593151465,22618501.789674714,20105334.924155302,22847433.994023651,24714096.314461678,26274294.724011261,26533751.222273387,24113886.948481962,18936864.953158345,27277526.517291479,14043861.337932341,19661405.87310528,28352368.30409205,25517131.473682843,38016218.473133713,25755312.539087474,27986328.114169832,29459292.751757715,29855202.611585859,26869682.350427274,21276555.785218783,30395079.693169691,15758472.134350445,22061860.988090623,31792281.580308646,28613053.422277778,25654095.113533117,28860857.002724756,0,0,0,0,0,0,0,0,0,0,0,0,0]
[373,null,null,null,null,null,0,"Общий оборот (GMV)","Паушальный взнос",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,161752372.32852641,null,null,0,0,3600000,0,7200000,0,0,11016000,0,0,0,11016000,0,0,0,0,11236320,0,0,0,0,0,11461046.399999999,0,0,0,0,0,0,11690267.328,0,0,0,0,0,0,0,12162554.128051201,0,0,0,0,0,0,0,0,12405805.210612223,0,0,0,0,0,0,0,0,0,12906999.741120957,0,0,0,0,0,0,0,0,0,0,13428442.530662242,0,0,0,0,0,0,0,0,0,0,0,13970951.608900998,0,0,0,0,0,0,0,0,0,0,0,0,14535378.053900596,0,0,0,0,0,0,0,0,0,0,0,0,0,15122607.327278186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[374,null,null,null,null,null,0,"Общий оборот (GMV)","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,916008060.39794135,null,null,0,0,0,0,0,0,4998.0000000000009,6997.2,58752,52876.799999999996,118972.79999999999,168544.8,290583.71999999997,399513.59999999998,542464.55999999994,624177.57599999988,608259.45600000001,1093668.48,615076.15679999988,1021561.2691199998,1627468.5887999998,1671020.5651199997,1668728.3558399996,2083618.2355199996,2460541.4888256001,2823849.0190079999,3062850.039936,2966989.8478464,2471322.5131392004,3748679.056512,2031067.04556672,2926962.3725153278,4419856.2713702396,4120959.5163279353,3853860.2884177915,4442909.4785410557,5014621.0669955099,5400174.0328547331,5627208.3765783552,5173950.5260729808,4109321.6213975656,6048843.5863507977,3146939.2550919671,4579396.2300773244,6649511.5928881504,6207864.9273903556,5518102.1576803159,6431169.4211813752,6924225.7434719484,7541737.1036353828,7600788.7364378972,7053295.7408831585,5574474.1365573388,8090073.693944443,4190472.5826172708,5957010.6138520259,8639085.1600569598,7891339.6417213529,7117780.1239035027,8108177.2373721842,8913238.4392248634,9382356.2518156469,9645659.0465345141,8681093.1418810617,6936273.2888773661,9908961.8412533812,5187854.9643458463,7262996.9500841834,10626374.189264053,9563736.7703376468,8608526.8916565403,9740992.2117423899,10617923.222764758,11313731.400933554,11450701.514746308,10428904.465703158,8207249.2196602728,11861611.856184574,6109962.8369593695,8651744.6330054235,12359635.190007748,11249410.235487081,9999475.7648774069,11433826.796724575,12310420.184473461,13243344.449109435,13243344.449109435,12175516.675737914,9469846.3033517096,13794358.780564491,7035122.978087889,9950919.8157003485,14215599.736714784,12924858.165528409,11488762.813803032,13055676.568013515,14122340.751120958,15013882.699435007,15162143.555584792,13779363.970561121,10821065.687519055,15587158.009880846,8025063.6216756236,11235089.070345873,16201353.316624029,14581217.984961625,13082063.511917448,14717321.450907128,15992187.493811334,16833881.57243298,17060115.778049063,15354104.200244157,12158031.877267875,17368616.967525538,9004841.2196288258,12606777.707480356,18167018.045890655,16350316.241301587,14659482.922018925,16491918.287271289,0,0,0,0,0,0,0,0,0,0,0,0,0]
[375,null,null,null,null,null,0,"Общий оборот (GMV)","Up-Sale",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,687006045.29845583,null,null,0,0,0,0,0,0,3748.5000000000005,5247.9,44064,39657.599999999999,89229.599999999991,126408.59999999999,217937.79,299635.20000000001,406848.42,468133.18199999997,456194.59200000006,820251.36,461307.1176,766170.95183999988,1220601.4416,1253265.4238399998,1251546.2668799998,1562713.6766399997,1845406.1166192,2117886.7642560001,2297137.5299519999,2225242.3858848,1853491.8848544001,2811509.292384,1523300.2841750402,2195221.7793864962,3314892.2035276801,3090719.6372459522,2890395.216313344,3332182.1089057918,3760965.8002466327,4050130.52464105,4220406.2824337669,3880462.8945547356,3081991.2160481741,4536632.689763098,2360204.4413189753,3434547.1725579938,4987133.6946661137,4655898.6955427667,4138576.6182602374,4823377.0658860318,5193169.3076039609,5656302.8277265364,5700591.5523284227,5289971.8056623684,4180855.6024180036,6067555.2704583323,3142854.4369629528,4467757.960389019,6479313.8700427199,5918504.7312910147,5338335.0929276273,6081132.9280291377,6684928.829418648,7036767.1888617352,7234244.284900886,6510819.8564107968,5202204.966658025,7431721.3809400368,3890891.2232593847,5447247.7125631375,7969780.6419480406,7172802.5777532356,6456395.1687424053,7305744.1588067925,7963442.4170735683,8485298.5507001653,8588026.1360597312,7821678.3492773678,6155436.9147452051,8896208.8921384308,4582472.1277195271,6488808.4747540681,9269726.3925058115,8437057.6766153108,7499606.8236580547,8575370.0975434314,9232815.1383550968,9932508.3368320763,9932508.3368320763,9131637.5068034362,7102384.7275137827,10345769.085423369,5276342.2335659163,7463189.8617752604,10661699.802536087,9693643.624146305,8616572.1103522722,9791757.4260101356,10591755.563340718,11260412.024576254,11371607.666688593,10334522.97792084,8115799.2656392902,11690368.507410634,6018797.7162567172,8426316.8027594052,12151014.987468021,10935913.488721218,9811547.6339380853,11037991.088180346,11994140.620358499,12625411.179324735,12795086.833536796,11515578.150183117,9118523.9079509061,13026462.725644153,6753630.9147216193,9455083.2806102671,13625263.534417991,12262737.18097619,10994612.191514194,12368938.715453466,0,0,0,0,0,0,0,0,0,0,0,0,0]
[376,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[377]
[378,null,null,null,null,null,0,"Доля продаж со скидками"]
[379,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Паушальный взнос",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]
[380,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Роялти",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]
[381,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Up-Sale",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]
[382,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[383]
[384,null,null,null,null,null,0,"Средний размер скидок"]
[385,null,null,null,null,null,0,"Средний размер скидок","Паушальный взнос",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]
[386,null,null,null,null,null,0,"Средний размер скидок","Роялти",null,null,null,"%",null,null,"*",0.4,null,0,null,null,null,null,0.20500000000000002,null,null,0.4,0.4,0.4,0.39,0.39,0.39,0.38,0.38,0.38,0.37,0.37,0.37,0.36000000000000004,0.36000000000000004,0.36000000000000004,0.35000000000000003,0.35000000000000003,0.35000000000000003,0.34,0.34,0.34,0.33,0.33,0.33,0.32,0.32,0.32,0.31000000000000005,0.31000000000000005,0.31000000000000005,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.29000000000000004,0.29000000000000004,0.29000000000000004,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.27,0.27,0.27,0.26,0.26,0.26,0.25,0.25,0.25,0.24000000000000002,0.24000000000000002,0.24000000000000002,0.23,0.23,0.23,0.22000000000000003,0.22000000000000003,0.22000000000000003,0.21000000000000002,0.21000000000000002,0.21000000000000002,0.2,0.2,0.2,0.19000000000000003,0.19000000000000003,0.19000000000000003,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.17,0.17,0.17,0.16000000000000003,0.16000000000000003,0.16000000000000003,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.13,0.13,0.13,0.12,0.12,0.12,0.11000000000000004,0.11000000000000004,0.11000000000000004,0.10000000000000003,0.10000000000000003,0.10000000000000003,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,8.0000000000000016E-2,8.0000000000000016E-2,8.0000000000000016E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.06,0.06,4.9999999999999989E-2,4.9999999999999989E-2,4.9999999999999989E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,null,null,null,null,null,0,"Средний размер скидок","Up-Sale",null,null,null,"%",null,null,"*",0.5,null,0,null,null,null,null,0.30499999999999988,null,null,0.5,0.5,0.5,0.49,0.49,0.49,0.48,0.48,0.48,0.47,0.47,0.47,0.46,0.46,0.46,0.45,0.45,0.45,0.44,0.44,0.44,0.43,0.43,0.43,0.42,0.42,0.42,0.41000000000000003,0.41000000000000003,0.41000000000000003,0.4,0.4,0.4,0.39,0.39,0.39,0.38,0.38,0.38,0.37,0.37,0.37,0.36,0.36,0.36,0.35,0.35,0.35,0.33999999999999997,0.33999999999999997,0.33999999999999997,0.32999999999999996,0.32999999999999996,0.32999999999999996,0.32,0.32,0.32,0.31,0.31,0.31,0.3,0.3,0.3,0.29000000000000004,0.29000000000000004,0.29000000000000004,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.27,0.27,0.27,0.26,0.26,0.26,0.25,0.25,0.25,0.24,0.24,0.24,0.22999999999999998,0.22999999999999998,0.22999999999999998,0.21999999999999997,0.21999999999999997,0.21999999999999997,0.21000000000000002,0.21000000000000002,0.21000000000000002,0.2,0.2,0.2,0.19,0.19,0.19,0.18,0.18,0.18,0.16999999999999998,0.16999999999999998,0.16999999999999998,0.15999999999999998,0.15999999999999998,0.15999999999999998,0.14999999999999997,0.14999999999999997,0.14999999999999997,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.13,0.13,0.13,0.12,0.12,0.12,0.10999999999999999,0.10999999999999999,0.10999999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[388,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[389,null,null,null,null,null,0,"Линейные изменения размеров скидок"]
[390,null,null,null,null,null,0,"Линейные изменения размеров скидок","Коэффициент прироста",null,null,null,"%",null,null,"*",-0.01,null,0]
[391,null,null,null,null,null,0,"Линейные изменения размеров скидок","Частота приростов",null,null,null,"кол-во периодов",null,null,"*",3,null,0]
[392,null,null,null,null,null,0,"Линейные изменения размеров скидок","Максимальное значение",null,null,null,"%",null,null,"*",0.5,null,0]
[393]
[394,null,null,null,null,null,0,"Маркетинговые скидки",null,null,null,2,"руб.",null,null,null,null,null,null,0,null,null,null,104209606.19125542,null,null,0,0,216000,0,417600,0,1289.4840000000004,618701.27759999991,15158.016,13324.953599999999,29981.145599999996,637337.28960000002,71483.595120000013,98280.345600000015,133446.28176000001,149802.61823999998,707798.26944000006,262480.43520000001,143927.8206912,239045.33697407998,380827.64977919997,380992.68884735997,907678.19953151979,475064.95769855991,546240.2105192832,626894.48221977602,679952.70886579202,640869.80713482248,533805.66283806728,1300705.9039825923,426524.07956901123,614662.09822821897,928169.81698775047,840675.74133089895,786187.49883722956,906353.53362237546,992894.97126511112,1507086.4071150804,1114187.2585625146,993398.50100601232,788989.75130833255,1161377.9685793531,585330.70144710585,851767.69879438239,1236809.156277196,1117415.6869302639,1365432.5447008237,1157610.4958126475,1204815.2793641188,1312262.2560325565,1322537.2401401941,1184953.6844683704,936511.65494163288,1359132.3805826665,678856.558383998,965035.71944402822,1709299.7897161306,1231048.9841085309,1110373.6993289464,1264875.6490300607,1336985.7658837298,1407353.4377723471,1446848.8569801771,1250077.4124308731,998823.35359834088,1426890.5051404871,715923.9850797269,1217148.6596022132,1466439.6381184396,1262413.2536845696,1136325.5496986634,1285810.9719499955,1337858.3260683597,1425530.1565176281,1442788.3908580351,1251468.5358843789,984869.90635923285,1423393.4227421491,696535.76341336814,1098066.5010338263,1408998.4116608833,1214936.3054326046,1079943.3826067599,1234853.2940462541,1255662.8588162931,1350821.1338091623,1350821.1338091623,1168849.60087084,909105.24512176425,1324258.4429341913,633161.06802791008,895582.78341303137,1279403.9763043304,1085688.0859043864,965056.07635945478,1096676.8317131354,1101542.5785874347,1171082.8505559305,1182647.1973356139,992114.20588040072,779116.72950137185,1122275.3767114209,529654.19903059106,741515.87864282751,1069289.3188971858,874873.07909769728,784923.81071504671,883039.28705442755,863578.12466581212,909029.60491138115,921246.25201464957,736997.00161171972,583585.53010885813,833693.614441226,378203.33122441068,529484.663714175,763014.75792740751,588611.38468685711,527741.38519268134,593709.05834176647,0,0,0,0,0,0,0,0,0,0,0,0,0]
[395,null,null,null,null,null,0,"Маркетинговые скидки","Паушальный взнос",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,4871792.1542529175,null,null,0,0,216000,0,417600,0,0,616895.99999999988,0,0,0,594864,0,0,0,0,561816,0,0,0,0,0,527208.13439999986,0,0,0,0,0,0,490991.22777600004,0,0,0,0,0,0,0,437851.94860984327,0,0,0,0,0,0,0,0,372174.1563183667,0,0,0,0,0,0,0,0,0,309767.99378690298,0,0,0,0,0,0,0,0,0,0,214855.08049059586,0,0,0,0,0,0,0,0,0,0,0,111767.61287120794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[396,null,null,null,null,null,0,"Маркетинговые скидки","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,35928786.112532109,null,null,0,0,0,0,0,0,569.77200000000016,797.68079999999998,6697.7279999999992,5869.3247999999985,13205.980799999999,18708.4728,31383.04176,43147.468800000002,58586.172480000001,65538.645479999992,63867.242880000005,114835.19040000001,62737.767993599991,104199.24945023999,166001.79605759998,165431.03594687997,165204.10722815996,206278.20531647996,236211.9829272576,271089.50582476798,294033.603833856,275930.05584971525,229832.99372194565,348627.15225561609,182796.0341010048,263426.61352637951,397787.06442332163,358523.47792053042,335285.84509234788,386533.12463307189,421228.16962762288,453614.61875979759,472685.50363258185,419089.99261191144,332855.05133320281,489956.33049441461,245461.26189717345,357192.90594603133,518661.90424527571,465589.86955427664,413857.66182602366,482337.70658860309,498544.25352998031,543005.07146174763,547256.78902352869,486677.4061209379,384638.71542245639,558215.08488216659,276571.19045273995,393162.70051423379,570179.62056375935,497154.39742844529,448420.14780592074,510815.16595444764,534794.30635349185,562941.37510893878,578739.54279207089,494822.30908722058,395367.57746600994,564810.82495144277,280144.16807467572,392201.83530454594,573824.20622025896,487750.57528722001,439034.87147448357,496790.60279886192,509660.31469270849,543059.10724481067,549633.67270782287,469300.70095664216,369326.21488471236,533772.53352830594,256618.43915229352,363373.27458622778,519104.67798032542,438726.99918399617,389979.5548302189,445919.2450722584,443175.12664104457,476760.40016793966,476760.40016793966,401792.05029935128,312504.9280106065,455213.83975862834,211053.68934263673,298527.59447101055,426467.99210144358,348971.17046926712,310196.59597268194,352503.26733636501,338936.17802690301,360333.18478644022,363891.44533403509,289366.64338178356,227242.37943790015,327330.31820749782,144451.14519016122,202231.60326622569,291624.3596992325,218718.26977442432,196230.95267876165,220759.82176360689,191906.24992573616,202006.57886919595,204721.38933658894,138186.93780219753,109422.28689541097,156317.55270772998,54029.047317773002,75640.666244882203,109002.10827534403,49050.948723904803,43978.448766056812,49475.754861813912,0,0,0,0,0,0,0,0,0,0,0,0,0]
[397,null,null,null,null,null,0,"Маркетинговые скидки","Up-Sale",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,63409027.92447035,null,null,0,0,0,0,0,0,719.7120000000001,1007.5967999999999,8460.2880000000005,7455.6288000000004,16775.164799999999,23764.816800000001,40100.553360000005,55132.876800000013,74860.109280000004,84263.972760000004,82115.026560000028,147645.24480000001,81190.052697600011,134846.08752383999,214825.85372160003,215561.65290047997,215265.95790335999,268786.75238207995,310028.22759202559,355804.97639500804,385919.10503193596,364939.75128510728,303972.66911612166,461087.52395097609,243728.04546800643,351235.48470183945,530382.75256442884,482152.26341036853,450901.65374488168,519820.40898930357,571666.80163748818,615619.83974543959,641501.75492993265,574308.50839410094,456134.69997512974,671421.63808493852,339869.43954993243,494574.79284835112,718147.25203192036,651825.8173759873,579400.72655643325,675272.78922404442,706271.02583413862,769257.18457080889,775280.4511166655,698276.2783474325,551872.93951917649,800917.2957004999,402285.36793125799,571873.01892979443,829352.17536546825,733894.58668008575,661953.55152302573,754060.48307561316,802191.45953023783,844412.06266340823,868109.31418810633,755255.10334365256,603455.776132331,862079.68018904445,435779.81700505113,610091.74380707147,892615.43189818063,774662.67839734955,697290.67822417989,789020.36915113369,828198.01137565123,882471.04927281733,893154.7181502122,782167.83492773678,615543.69147452048,889620.88921384315,439917.32426107459,622925.61357639055,889893.73368055793,776209.30624860851,689963.827776541,788934.04897399573,812487.73217524856,874060.73364122258,874060.73364122258,767057.5505714888,596600.31711115781,869044.60317556304,422107.37868527335,597055.18894202088,852935.98420288693,736716.9154351193,654859.48038677278,744173.5643767704,762606.40056053165,810749.6657694903,818755.75200157869,702747.5624986171,551874.35006347171,794945.05850392312,385203.05384042987,539284.27537660184,777664.95919795323,656154.80932327302,588692.85803628503,662279.46529082069,671671.87474007602,707023.02604218526,716524.86267806066,598810.06380952219,474163.24321344716,677376.06173349603,324174.28390663769,453843.99746929284,654012.6496520635,539560.43596295232,483762.93642662448,544233.3034799525,0,0,0,0,0,0,0,0,0,0,0,0,0]
[398,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[399]
[400,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,5.9050082540033189E-2,null,null,0,0,0.06,0,5.8000000000000003E-2,0,0.14742857142857144,5.6101516786201996E-2,0.14742857142857144,0.14399999999999999,0.14400000000000002,5.6346911446032481E-2,0.1405714285714286,0.1405714285714286,0.1405714285714286,0.13714285714285715,5.7540953656902746E-2,0.13714285714285715,0.13371428571428573,0.13371428571428573,0.13371428571428573,0.13028571428571428,6.3115078100095631E-2,0.13028571428571428,0.12685714285714286,0.12685714285714286,0.12685714285714286,0.12342857142857144,0.12342857142857144,7.1269776876267774E-2,0.12000000000000001,0.12000000000000001,0.12000000000000002,0.11657142857142858,0.11657142857142858,0.11657142857142858,0.11314285714285716,6.9731007315700616E-2,0.11314285714285716,0.10971428571428571,0.10971428571428571,0.10971428571428571,0.10628571428571428,0.10628571428571429,0.10628571428571428,0.10285714285714284,6.1889338731443991E-2,0.10285714285714286,9.9428571428571422E-2,9.9428571428571422E-2,9.9428571428571422E-2,9.5999999999999974E-2,9.6000000000000002E-2,9.6000000000000002E-2,9.2571428571428596E-2,9.2571428571428568E-2,6.0991096100706174E-2,8.9142857142857135E-2,8.9142857142857149E-2,8.9142857142857149E-2,8.5714285714285729E-2,8.5714285714285715E-2,8.5714285714285701E-2,8.2285714285714309E-2,8.2285714285714295E-2,8.2285714285714281E-2,7.8857142857142862E-2,4.6565026414706605E-2,7.8857142857142862E-2,7.5428571428571442E-2,7.5428571428571428E-2,7.5428571428571428E-2,7.2000000000000008E-2,7.2000000000000008E-2,7.2000000000000008E-2,6.8571428571428575E-2,6.8571428571428575E-2,6.8571428571428575E-2,6.5142857142857141E-2,3.7719331642977694E-2,6.5142857142857141E-2,6.1714285714285701E-2,6.1714285714285715E-2,6.1714285714285715E-2,5.8285714285714288E-2,5.8285714285714281E-2,5.8285714285714281E-2,5.4857142857142875E-2,5.4857142857142861E-2,5.4857142857142861E-2,5.1428571428571435E-2,5.1428571428571435E-2,3.2461737045915547E-2,4.8000000000000001E-2,4.8000000000000015E-2,4.8000000000000008E-2,4.4571428571428567E-2,4.4571428571428574E-2,4.4571428571428574E-2,4.1142857142857141E-2,4.1142857142857141E-2,4.1142857142857148E-2,3.7714285714285707E-2,3.7714285714285707E-2,3.7714285714285714E-2,3.428571428571428E-2,2.0647077543226901E-2,3.428571428571428E-2,3.0857142857142864E-2,3.0857142857142864E-2,3.0857142857142864E-2,2.7428571428571438E-2,2.7428571428571434E-2,2.7428571428571434E-2,2.4E-2,2.4E-2,2.4E-2,2.057142857142857E-2,2.0571428571428574E-2,2.0571428571428574E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[401,null,null,null,null,null,0,"Доля скидок в общем обороте","Паушальный взнос",null,null,2,"%",null,null,null,null,null,null,null,null,null,null,3.0118829690844267E-2,null,null,0,0,0.06,0,5.8000000000000003E-2,0,0,5.5999999999999987E-2,0,0,0,5.3999999999999999E-2,0,0,0,0,0.05,0,0,0,0,0,4.5999999999999992E-2,0,0,0,0,0,0,4.2000000000000003E-2,0,0,0,0,0,0,0,3.6000000000000004E-2,0,0,0,0,0,0,0,0,3.0000000000000002E-2,0,0,0,0,0,0,0,0,0,2.4E-2,0,0,0,0,0,0,0,0,0,0,1.6E-2,0,0,0,0,0,0,0,0,0,0,0,7.9999999999999967E-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]
[402,null,null,null,null,null,0,"Доля скидок в общем обороте","Роялти",null,null,2,"%",null,null,null,null,null,null,null,null,null,null,3.922322047791104E-2,null,null,0,0,0,0,0,0,0.11400000000000002,0.114,0.11399999999999999,0.11099999999999999,0.111,0.111,0.10800000000000001,0.10800000000000001,0.10800000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10200000000000001,0.10200000000000001,0.10199999999999999,9.9000000000000005E-2,9.9000000000000005E-2,9.8999999999999991E-2,9.6000000000000002E-2,9.6000000000000002E-2,9.6000000000000002E-2,9.3000000000000013E-2,9.2999999999999999E-2,9.3000000000000027E-2,0.09,9.0000000000000011E-2,9.0000000000000011E-2,8.7000000000000008E-2,8.7000000000000008E-2,8.7000000000000008E-2,8.4000000000000005E-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-2,6.8999999999999992E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.6000000000000017E-2,6.6000000000000017E-2,6.6000000000000003E-2,6.3E-2,6.3000000000000014E-2,6.3E-2,6.0000000000000005E-2,0.06,6.0000000000000005E-2,5.7000000000000009E-2,5.7000000000000009E-2,5.7000000000000002E-2,5.4000000000000006E-2,5.4000000000000006E-2,5.4000000000000006E-2,5.1000000000000004E-2,5.1000000000000004E-2,5.1000000000000004E-2,4.8000000000000008E-2,4.8000000000000008E-2,4.8000000000000008E-2,4.5000000000000005E-2,4.5000000000000012E-2,4.5000000000000012E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,3.9E-2,3.9E-2,3.9E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.3000000000000008E-2,3.3000000000000008E-2,3.3000000000000008E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000006E-2,2.7000000000000007E-2,2.7000000000000007E-2,2.7000000000000007E-2,2.4E-2,2.4000000000000004E-2,2.4000000000000004E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000005E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.4999999999999996E-2,1.4999999999999994E-2,1.4999999999999998E-2,1.2000000000000011E-2,1.2000000000000011E-2,1.2000000000000011E-2,9.000000000000008E-3,9.000000000000008E-3,9.000000000000008E-3,6.0000000000000053E-3,6.0000000000000053E-3,6.0000000000000053E-3,3.0000000000000027E-3,3.0000000000000027E-3,3.0000000000000027E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[403,null,null,null,null,null,0,"Доля скидок в общем обороте","Up-Sale",null,null,2,"%",null,null,null,null,null,null,null,null,null,null,9.2297627303881413E-2,null,null,0,0,0,0,0,0,0.192,0.192,0.192,0.18800000000000003,0.188,0.18800000000000003,0.18400000000000002,0.18400000000000002,0.18400000000000002,0.18000000000000002,0.18000000000000005,0.18000000000000002,0.17600000000000002,0.17600000000000002,0.17600000000000002,0.17199999999999999,0.17200000000000001,0.17200000000000001,0.16800000000000001,0.16800000000000001,0.16799999999999998,0.16400000000000003,0.16400000000000003,0.16400000000000003,0.16,0.16000000000000003,0.16,0.156,0.156,0.15600000000000003,0.152,0.152,0.15200000000000002,0.14800000000000002,0.14799999999999999,0.14799999999999999,0.14399999999999999,0.14400000000000002,0.14399999999999999,0.13999999999999999,0.14000000000000001,0.13999999999999999,0.13599999999999998,0.13599999999999998,0.13600000000000001,0.13199999999999998,0.13200000000000001,0.13200000000000001,0.128,0.128,0.12800000000000003,0.12399999999999999,0.12399999999999999,0.12400000000000001,0.12000000000000001,0.12,0.12,0.11600000000000002,0.11600000000000002,0.11600000000000002,0.112,0.11200000000000002,0.11200000000000002,0.10800000000000001,0.10800000000000003,0.10800000000000001,0.10400000000000001,0.10400000000000001,0.10400000000000002,0.1,9.9999999999999992E-2,0.1,9.6000000000000002E-2,9.6000000000000002E-2,9.6000000000000002E-2,9.1999999999999985E-2,9.1999999999999998E-2,9.1999999999999998E-2,8.8000000000000009E-2,8.7999999999999981E-2,8.7999999999999981E-2,8.4000000000000019E-2,8.4000000000000005E-2,8.4000000000000005E-2,0.08,0.08,0.08,7.6000000000000012E-2,7.6000000000000012E-2,7.6000000000000012E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,6.8000000000000005E-2,6.7999999999999991E-2,6.8000000000000005E-2,6.4000000000000001E-2,6.3999999999999987E-2,6.3999999999999987E-2,0.06,5.9999999999999991E-2,5.9999999999999991E-2,5.6000000000000008E-2,5.6000000000000008E-2,5.6000000000000008E-2,5.2000000000000011E-2,5.2000000000000005E-2,5.2000000000000005E-2,4.7999999999999994E-2,4.8000000000000001E-2,4.7999999999999994E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[404,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[405]
[406,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,1660556871.8336682,null,null,0,0,3384000,0,6782400,0,7457.0160000000014,10409543.8224,87657.983999999997,79209.446400000001,178221.25439999998,10673616.110400001,437037.91488,600868.45440000005,815866.69823999994,942508.13975999993,11592975.77856,1651439.4047999999,932455.45370880002,1548686.8839859196,2467242.3806207995,2543293.3001126396,13473642.823188478,3171266.9544614395,3759707.394925517,4314841.3010442238,4680034.8610222079,4551362.426596377,3791008.7351555326,16949749.772913408,3127843.2501727492,4507522.0536736054,6806578.6579101691,6371003.4122429881,5958068.0058939056,6868738.0538244722,7782691.8959770314,20105772.278431907,8733427.4004496075,8061014.9196217041,6402323.0861374075,9424098.3075345419,4921812.9949638369,7162175.7038409356,10399836.131277068,9746347.9360028598,20697051.441851955,10096935.99125476,10912579.771711791,11885777.675329363,11978843.048626127,11158313.862077158,8818818.084033709,12798496.58382011,6654470.4611962251,9459732.8547970168,26316098.981504504,12578795.388903838,11345741.517502183,12924434.516371259,14261181.502759781,15011770.002905035,15433054.474455224,13941835.585860984,11139654.901937049,15913792.717052933,8362822.2025255049,24921538.53370735,17129715.193093657,15474126.094406314,13928596.510700282,15760925.398599189,17243507.313769966,18373499.795116093,18595939.259948004,16999114.279096145,13377816.228046246,19334427.325580854,9995899.2012655288,28013438.215626661,20220363.170852676,18471531.606669791,16419139.205928702,18774343.600221753,20287572.464012265,21825031.652132347,21825031.652132347,20138304.581670508,15663125.785743728,22815869.423053667,11678304.143625896,16518526.894062577,38133273.616847135,21532813.703770328,19140278.847795848,21750757.162310515,23612553.735874243,25103211.873455331,25351104.024937771,23121772.742601562,18157748.223656975,26155251.140580058,13514207.13890175,18919889.994462453,27283078.985194862,24642258.394585148,37231294.662418664,24872273.252033047,27122749.989504021,28550263.146846335,28933956.359571211,26132685.348815553,20692970.255109925,29561386.078728464,15380268.803126035,21532376.324376449,31029266.822381239,28024442.037590921,25126353.728340436,28267147.944382988,0,0,0,0,0,0,0,0,0,0,0,0,0]
[407,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Паушальный взнос",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,156880580.17427349,null,null,0,0,3384000,0,6782400,0,0,10399104,0,0,0,10421136,0,0,0,0,10674504,0,0,0,0,0,10933838.2656,0,0,0,0,0,0,11199276.100223999,0,0,0,0,0,0,0,11724702.179441357,0,0,0,0,0,0,0,0,12033631.054293856,0,0,0,0,0,0,0,0,0,12597231.747334054,0,0,0,0,0,0,0,0,0,0,13213587.450171646,0,0,0,0,0,0,0,0,0,0,0,13859183.99602979,0,0,0,0,0,0,0,0,0,0,0,0,14535378.053900596,0,0,0,0,0,0,0,0,0,0,0,0,0,15122607.327278186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[408,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,880079274.28540909,null,null,0,0,0,0,0,0,4428.228000000001,6199.5191999999997,52054.271999999997,47007.475200000001,105766.81919999998,149836.3272,259200.67823999998,356366.13119999995,483878.38751999993,558638.93051999994,544392.21311999997,978833.28960000002,552338.38880639989,917362.01966975979,1461466.7927423997,1505589.5291731197,1503524.2486118397,1877340.0302035196,2224329.5058983425,2552759.5131832319,2768816.436102144,2691059.7919966849,2241489.5194172547,3400051.9042563839,1848271.0114657152,2663535.7589889481,4022069.2069469178,3762436.0384074049,3518574.4433254437,4056376.3539079838,4593392.8973678872,4946559.4140949352,5154522.8729457734,4754860.5334610697,3776466.5700643626,5558887.2558563827,2901477.9931947938,4222203.3241312932,6130849.6886428744,5742275.057836079,5104244.4958542921,5948831.7145927716,6425681.4899419677,6998732.0321736354,7053531.9474143684,6566618.3347622203,5189835.4211348826,7531858.6090622768,3913901.3921645307,5563847.9133377923,8068905.5394932004,7394185.2442929074,6669359.9760975819,7597362.0714177368,8378444.1328713717,8819414.8767067082,9066919.5037424434,8186270.8327938411,6540905.711411356,9344151.0163019393,4907710.7962711705,6870795.1147796372,10052549.983043794,9075986.1950504277,8169492.0201820564,9244201.6089435276,10108262.908072051,10770672.293688744,10901067.842038486,9959603.7647465151,7837923.0047755605,11327839.322656268,5853344.3978070756,8288371.3584191957,11840530.512027422,10810683.236303085,9609496.2100471873,10987907.551652316,11867245.057832416,12766584.048941495,12766584.048941495,11773724.625438562,9157341.3753411025,13339144.940805862,6824069.2887452524,9652392.2212293372,13789131.74461334,12575886.995059142,11178566.217830351,12703173.30067715,13783404.573094055,14653549.514648566,14798252.110250756,13489997.327179337,10593823.308081154,15259827.691673348,7880612.4764854619,11032857.467079647,15909728.956924796,14362499.715187201,12885832.559238685,14496561.629143521,15800281.243885597,16631874.993563784,16855394.388712473,15215917.262441959,12048609.590372464,17212299.414817806,8950812.1723110527,12531137.041235473,18058015.937615313,16301265.292577682,14615504.473252868,16442442.532409476,0,0,0,0,0,0,0,0,0,0,0,0,0]
[409,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Up-Sale",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,623597017.37398577,null,null,0,0,0,0,0,0,3028.7880000000005,4240.3031999999994,35603.712,32201.9712,72454.435199999993,102643.78319999999,177837.23664000002,244502.32319999998,331988.31071999995,383869.20924,374079.56544000003,672606.1152,380117.06490240002,631324.86431615986,1005775.5878784,1037703.7709395199,1036280.3089766398,1293926.9242579197,1535377.8890271743,1762081.7878609919,1911218.4249200639,1860302.6345996927,1549519.2157382783,2350421.7684330242,1279572.2387070337,1843986.2946846567,2784509.4509632513,2608567.3738355837,2439493.5625684625,2812361.699916488,3189298.9986091442,3434510.6848956104,3578904.5275038341,3306154.3861606345,2625856.5160730444,3865211.0516781593,2020335.0017690428,2939972.3797096428,4268986.4426341932,4004072.8781667794,3559175.891703804,4148104.2766619874,4486898.2817698224,4887045.6431557275,4925311.1012117574,4591695.5273149358,3628982.6628988273,5266637.9747578325,2740569.0690316949,3895884.9414592246,5649961.6946772514,5184610.1446109293,4676381.5414046012,5327072.4449535245,5882737.36988841,6192355.1261983272,6366134.97071278,5755564.7530671442,4598749.1905256938,6569641.7007509926,3455111.4062543334,4837155.9687560657,7077165.2100498602,6398139.8993558865,5759104.4905182254,6516723.7896556584,7135244.4056979176,7602827.5014273478,7694871.4179095188,7039510.514349631,5539893.2232706845,8006588.0029245876,4142554.8034584527,5865882.8611776773,8379832.6588252541,7660848.3703667019,6809642.9958815137,7786436.0485694353,8420327.4061798491,9058447.6031908542,9058447.6031908542,8364579.9562319471,6505784.4104026249,9476724.4822478052,4854234.8548806431,6866134.6728332397,9808763.8183332011,8956926.7087111864,7961712.629965499,9047583.861633366,9829149.1627801862,10449662.358806765,10552851.914687015,9631775.4154222216,7563924.9155758182,10895423.44890671,5633594.6624162877,7887032.5273828031,11373350.028270068,10279758.679397944,9222854.7759018,10375711.622889526,11322468.745618423,11918388.153282549,12078561.970858736,10916768.086373596,8644360.6647374593,12349086.663910657,6429456.6308149816,9001239.2831409741,12971250.884765927,11723176.745013237,10510849.255087569,11824705.411973514,0,0,0,0,0,0,0,0,0,0,0,0,0]
[410,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[411]
[412,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1950000,null,null,0,0,0,40000,10000,80000,20000,0,120000,30000,0,0,120000,30000,0,0,0,120000,30000,0,0,0,0,120000,30000,0,0,0,0,0,120000,30000,0,0,0,0,0,0,120000,30000,0,0,0,0,0,0,0,120000,30000,0,0,0,0,0,0,0,0,120000,30000,0,0,0,0,0,0,0,0,0,120000,30000,0,0,0,0,0,0,0,0,0,0,120000,30000,0,0,0,0,0,0,0,0,0,0,0,120000,30000,0,0,0,0,0,0,0,0,0,0,0,0,120000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[413,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]
[414,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]
[415,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]
[416]
[417,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1950000,null,null,0,0,3999.9999999999995,9000,38000,25000,60000,26000,27000.000000000004,90000,21000,12000,27000.000000000004,90000,21000,0,12000,27000.000000000004,90000,21000,0,0,12000,27000.000000000004,90000,21000,0,0,0,12000,27000.000000000004,90000,21000,0,0,0,0,12000,27000.000000000004,90000,21000,0,0,0,0,0,12000,27000.000000000004,90000,21000,0,0,0,0,0,0,12000,27000.000000000004,90000,21000,0,0,0,0,0,0,0,12000,27000.000000000004,90000,21000,0,0,0,0,0,0,0,0,12000,27000.000000000004,90000,21000,0,0,0,0,0,0,0,0,0,12000,27000.000000000004,90000,21000,0,0,0,0,0,0,0,0,0,0,12000,27000.000000000004,90000,21000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[418,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков"]
[419,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]
[420,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]
[421,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]
[422,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]
[423,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]
[424,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]
[425]
[426,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,1149021.8410826747,null,null,0,0,0,0,0,0,23.449015141364061,23.449015141364061,120.59493501272945,120.59493501272945,271.3386037786413,341.68564920273349,492.42931796864531,643.17298673455707,793.91665550046901,1015.0073696904731,1165.751038456385,1467.2383759882086,1617.9820447541204,1919.469382285944,2140.5600964759483,2442.0474340077717,2743.5347715395951,3045.022109071419,3339.8097279914246,3641.297065523248,3949.4841216668897,4250.971459198714,4552.458796730537,4833.8469784269055,5135.3343159587293,5286.0779847246413,5587.5653222564652,5788.5568806110132,6090.0442181428371,6240.787886908749,6542.2752244405729,6693.0188932064848,6974.4070749028533,7125.1507436687643,7275.8944124346763,7496.9851266246806,7647.7287953905925,7949.2161329224164,8079.8606458528729,8381.3479833846959,8381.3479833846959,8682.8353209165198,8682.8353209165198,8984.3226584483455,9054.6697038724378,9336.0578855688054,9486.8015543347174,9637.5452231006293,9788.2888918665412,9939.0325606324514,10089.776229398363,10240.519898164277,10391.263566930189,10521.908079860645,10742.998794050649,10742.998794050649,11044.486131582473,11044.486131582473,11345.973469114295,11345.973469114295,11647.460806646121,11647.460806646121,11928.848988342488,11928.848988342488,12079.5926571084,12149.939702532492,12300.683371298404,12451.427040064316,12602.170708830226,12752.914377596138,12903.658046362052,13054.401715127964,13185.04622805842,13335.789896824332,13335.789896824332,13486.533565590244,13486.533565590244,13707.624279780248,13707.624279780248,14009.11161731207,14009.11161731207,14310.598954843896,14310.598954843896,14591.987136540263,14591.987136540263,14742.730805306175,14742.730805306175,14893.474474072087,14893.474474072087,15044.218142837999,15114.565188262091,15265.308857028002,15416.052525793913,15566.796194559827,15717.539863325739,15848.184376256195,15998.928045022107,15998.928045022107,16149.671713788019,16149.671713788019,16300.415382553931,16300.415382553931,16451.159051319843,16451.159051319843,16672.249765509845,16672.249765509845,16973.737103041669,16973.737103041669,17255.125284738038,17255.125284738038,17405.868953503948,17405.868953503948,17556.612622269862,17556.612622269862,0,0,0,0,0,0,0,0,0,0,0,0,0]
[427,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение трафика"]
[428,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,1.0000000000000011,null,null,0,0,0,0,4.6898030282728124E-4,4.6898030282728124E-4,1.4739380946000268E-3,1.4739380946000268E-3,2.4788958863727725E-3,2.4788958863727725E-3,3.4838536781455179E-3,3.4838536781455179E-3,4.4888114699182637E-3,4.4888114699182637E-3,5.493769261691009E-3,5.493769261691009E-3,6.4987270534637544E-3,6.4987270534637544E-3,7.5036848452364998E-3,7.5036848452364998E-3,8.508642637009246E-3,8.508642637009246E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[429,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,0,0,0,0,0,0,0,0,0,0,0,0,0,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,425.43213185046233,425.43213185046233,375.18424226182498,375.18424226182498,324.93635267318774,324.93635267318774,274.68846308455045,274.68846308455045,224.44057349591318,224.44057349591318,174.19268390727589,174.19268390727589,123.94479431863863,123.94479431863863,73.696904730001336,73.696904730001336,23.449015141364061,23.449015141364061,0,0,0,0]
[430,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[431]
[432,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,780000,null,null,0,0,0,20000,0,40000,0,0,60000,0,0,0,60000,0,0,0,0,60000,0,0,0,0,0,60000,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[433,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]
[434,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]
[435,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]
[436]
[437,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,780000,null,null,0,0,1999.9999999999998,4000,18000,8000,28000,6000,12000.000000000002,42000,0,6000,12000.000000000002,42000,0,0,6000,12000.000000000002,42000,0,0,0,6000,12000.000000000002,42000,0,0,0,0,6000,12000.000000000002,42000,0,0,0,0,0,6000,12000.000000000002,42000,0,0,0,0,0,0,6000,12000.000000000002,42000,0,0,0,0,0,0,0,6000,12000.000000000002,42000,0,0,0,0,0,0,0,0,6000,12000.000000000002,42000,0,0,0,0,0,0,0,0,0,6000,12000.000000000002,42000,0,0,0,0,0,0,0,0,0,0,6000,12000.000000000002,42000,0,0,0,0,0,0,0,0,0,0,0,6000,12000.000000000002,42000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[438,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков"]
[439,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]
[440,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]
[441,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]
[442,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]
[443,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]
[444,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]
[445]
[446,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,459608.73643306986,null,null,0,0,0,0,0,0,9.3796060565456241,9.3796060565456241,48.237974005091786,48.237974005091786,108.53544151145653,136.67425968109339,196.9717271874581,257.26919469382284,317.56666220018758,406.00294787618918,466.30041538255392,586.89535039528334,647.19281790164814,767.78775291437773,856.22403859037934,976.8189736031087,1097.413908615838,1218.0088436285673,1335.9238911965697,1456.5188262092993,1579.7936486667559,1700.3885836794855,1820.9835186922151,1933.5387913707623,2054.1337263834916,2114.4311938898568,2235.0261289025862,2315.4227522444057,2436.0176872571351,2496.3151547634998,2616.9100897762291,2677.2075572825938,2789.7628299611415,2850.0602974675062,2910.3577649738709,2998.7940506498726,3059.0915181562377,3179.6864531689671,3231.9442583411496,3352.539193353879,3352.539193353879,3473.1341283666084,3473.1341283666084,3593.7290633793377,3621.8678815489748,3734.4231542275224,3794.7206217338871,3855.0180892402518,3915.3155567466165,3975.6130242529812,4035.9104917593459,4096.207959265711,4156.5054267720761,4208.7632319442582,4297.1995176202599,4297.1995176202599,4417.7944526329893,4417.7944526329893,4538.3893876457187,4538.3893876457187,4658.984322658448,4658.984322658448,4771.5395953369962,4771.5395953369962,4831.8370628433604,4859.975881012997,4920.2733485193621,4980.5708160257273,5040.8682835320915,5101.1657510384557,5161.4632185448208,5221.760686051186,5274.0184912233681,5334.3159587297332,5334.3159587297332,5394.6134262360974,5394.6134262360974,5483.0497119120992,5483.0497119120992,5603.6446469248285,5603.6446469248285,5724.2395819375579,5724.2395819375579,5836.7948546161051,5836.7948546161051,5897.0923221224703,5897.0923221224703,5957.3897896288345,5957.3897896288345,6017.6872571351996,6045.8260753048362,6106.1235428112004,6166.4210103175656,6226.7184778239307,6287.0159453302949,6339.273750502477,6399.5712180088422,6399.5712180088422,6459.8686855152073,6459.8686855152073,6520.1661530215715,6520.1661530215715,6580.4636205279367,6580.4636205279367,6668.8999062039375,6668.8999062039375,6789.4948412166677,6789.4948412166677,6902.0501138952141,6902.0501138952141,6962.3475814015792,6962.3475814015792,7022.6450489079443,7022.6450489079443,0,0,0,0,0,0,0,0,0,0,0,0,0]
[447,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение трафика"]
[448,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,1.0000000000000011,null,null,0,0,0,0,4.6898030282728124E-4,4.6898030282728124E-4,1.4739380946000268E-3,1.4739380946000268E-3,2.4788958863727725E-3,2.4788958863727725E-3,3.4838536781455179E-3,3.4838536781455179E-3,4.4888114699182637E-3,4.4888114699182637E-3,5.493769261691009E-3,5.493769261691009E-3,6.4987270534637544E-3,6.4987270534637544E-3,7.5036848452364998E-3,7.5036848452364998E-3,8.508642637009246E-3,8.508642637009246E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[449,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,0,0,0,0,0,0,0,0,0,0,0,0,0,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,187.59212113091249,170.17285274018491,170.17285274018491,150.07369690472999,150.07369690472999,129.97454106927509,129.97454106927509,109.87538523382018,109.87538523382018,89.776229398365274,89.776229398365274,69.677073562910351,69.677073562910351,49.57791772745545,49.57791772745545,29.478761892000534,29.478761892000534,9.3796060565456241,9.3796060565456241,0,0,0,0]
[450,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[451]
[452,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1950000,null,null,0,0,15000,30000,35000,60000,10000,45000,90000,15000,0,45000,90000,15000,0,0,45000,90000,15000,0,0,0,45000,90000,15000,0,0,0,0,45000,90000,15000,0,0,0,0,0,45000,90000,15000,0,0,0,0,0,0,45000,90000,15000,0,0,0,0,0,0,0,45000,90000,15000,0,0,0,0,0,0,0,0,45000,90000,15000,0,0,0,0,0,0,0,0,0,45000,90000,15000,0,0,0,0,0,0,0,0,0,0,45000,90000,15000,0,0,0,0,0,0,0,0,0,0,0,45000,90000,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[453,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]
[454,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]
[455,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]
[456]
[457,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1950000,null,null,0,1500,6000,20000,34000,37500,48500,25000,51000,66000,15000,18000,51000,66000,10500,4500,18000,51000,66000,10500,0,4500,18000,51000,66000,10500,0,0,4500,18000,51000,66000,10500,0,0,0,4500,18000,51000,66000,10500,0,0,0,0,4500,18000,51000,66000,10500,0,0,0,0,0,4500,18000,51000,66000,10500,0,0,0,0,0,0,4500,18000,51000,66000,10500,0,0,0,0,0,0,0,4500,18000,51000,66000,10500,0,0,0,0,0,0,0,0,4500,18000,51000,66000,10500,0,0,0,0,0,0,0,0,0,4500,18000,51000,66000,10500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[458,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков"]
[459,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]
[460,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]
[461,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]
[462,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]
[463,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]
[464,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]
[465]
[466,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,1149021.8410826747,null,null,0,0,0,0,0,0,23.449015141364061,23.449015141364061,120.59493501272945,120.59493501272945,271.3386037786413,341.68564920273349,492.42931796864531,643.17298673455707,793.91665550046901,1015.0073696904731,1165.751038456385,1467.2383759882086,1617.9820447541204,1919.469382285944,2140.5600964759483,2442.0474340077717,2743.5347715395951,3045.022109071419,3339.8097279914246,3641.297065523248,3949.4841216668897,4250.971459198714,4552.458796730537,4833.8469784269055,5135.3343159587293,5286.0779847246413,5587.5653222564652,5788.5568806110132,6090.0442181428371,6240.787886908749,6542.2752244405729,6693.0188932064848,6974.4070749028533,7125.1507436687643,7275.8944124346763,7496.9851266246806,7647.7287953905925,7949.2161329224164,8079.8606458528729,8381.3479833846959,8381.3479833846959,8682.8353209165198,8682.8353209165198,8984.3226584483455,9054.6697038724378,9336.0578855688054,9486.8015543347174,9637.5452231006293,9788.2888918665412,9939.0325606324514,10089.776229398363,10240.519898164277,10391.263566930189,10521.908079860645,10742.998794050649,10742.998794050649,11044.486131582473,11044.486131582473,11345.973469114295,11345.973469114295,11647.460806646121,11647.460806646121,11928.848988342488,11928.848988342488,12079.5926571084,12149.939702532492,12300.683371298404,12451.427040064316,12602.170708830226,12752.914377596138,12903.658046362052,13054.401715127964,13185.04622805842,13335.789896824332,13335.789896824332,13486.533565590244,13486.533565590244,13707.624279780248,13707.624279780248,14009.11161731207,14009.11161731207,14310.598954843896,14310.598954843896,14591.987136540263,14591.987136540263,14742.730805306175,14742.730805306175,14893.474474072087,14893.474474072087,15044.218142837999,15114.565188262091,15265.308857028002,15416.052525793913,15566.796194559827,15717.539863325739,15848.184376256195,15998.928045022107,15998.928045022107,16149.671713788019,16149.671713788019,16300.415382553931,16300.415382553931,16451.159051319843,16451.159051319843,16672.249765509845,16672.249765509845,16973.737103041669,16973.737103041669,17255.125284738038,17255.125284738038,17405.868953503948,17405.868953503948,17556.612622269862,17556.612622269862,0,0,0,0,0,0,0,0,0,0,0,0,0]
[467,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение трафика"]
[468,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,1.0000000000000011,null,null,0,0,0,0,4.6898030282728124E-4,4.6898030282728124E-4,1.4739380946000268E-3,1.4739380946000268E-3,2.4788958863727725E-3,2.4788958863727725E-3,3.4838536781455179E-3,3.4838536781455179E-3,4.4888114699182637E-3,4.4888114699182637E-3,5.493769261691009E-3,5.493769261691009E-3,6.4987270534637544E-3,6.4987270534637544E-3,7.5036848452364998E-3,7.5036848452364998E-3,8.508642637009246E-3,8.508642637009246E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,9.3796060565456245E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[469,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,0,0,0,0,0,0,0,0,0,0,0,0,0,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,468.98030282728121,425.43213185046233,425.43213185046233,375.18424226182498,375.18424226182498,324.93635267318774,324.93635267318774,274.68846308455045,274.68846308455045,224.44057349591318,224.44057349591318,174.19268390727589,174.19268390727589,123.94479431863863,123.94479431863863,73.696904730001336,73.696904730001336,23.449015141364061,23.449015141364061,0,0,0,0]
[470,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[471]
[472,null,null,null,null,null,0,"Представительские расходы",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,29510775,null,null,0,0,0,0,0,0,350,489.99999999999994,3600,3240,6480,9180,13965,19200,23700,27270,24360,43800,24150,40110,63900,65610,65520,81810,94715,108700,117900,114210,95130,144300,76650,110460,166800,155520,145440,167670,185535,199800,208200,191430,152040,223800,114150,166110,241200,225180,200160,233280,246240,268200,270300,250830,198240,287700,146100,207690,301200,275130,248160,282690,304665,320700,329700,296730,237089.99999999997,338700,173850,243389.99999999997,356100,320490,288480,326430,348840,371700,376200,342630,269640,389700,196800,278670,398100,362340,322080,368280,388740,418200,418200,384480,299040,435600,217800,308070,440100,400140,355680,404190,428640,455700,460200,418230,328440,473100,238800,334320,482100,433890,389280,437940,466545,491100,497700,447930,354690,506700,257550,360570,519600,467640,419280,471690,0,0,0,0,0,0,0,0,0,0,0,0,0]
[473,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[474,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Трафик","^",0]
[475,null,null,null,null,null,0,"Представительские расходы","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",1,null,0]
[476]
[477,null,null,null,null,null,0,"Представительские расходы",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,29180592,null,null,0,0,0,0,0,34.999999999999993,119,703,1387,3816,4482,7768.5,11139,15985.5,20907,24480,28341,28227,39501,31317,47418,64404,67212,71697.5,87080,99830.5,111091,114885,113403,103116,127386,92427,126234,162408,154719,153895.5,174456,190654.5,200643,199230,186789,162603,196101,137247,187035,233892,220986,211392,239364,253038,266883,259200,243999,210918,251379,173928,233136,290682,270492,260716.5,290886,310375.5,320103,313845,288999,251087.99999999997,296199,205983,273642,342216,314682,302106,335439,356148,369693,358830,332739,286368,340017,233304,310923,383346,354882,337986,377364,397578,414828,399540,372504,318228,379287,258084,343683,423666,391653,372678,414231,437208,452853,438630,405759,348408,412362,282234,373833,463176,425373,406738.5,448977,474571.5,488103,473445,435159,375378,442257,304359,403083,499176,458373,387834,0,0,0,0,0,0,0,0,0,0,0,0,0]
[478,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков"]
[479,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[480,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]
[481,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]
[482,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]
[483,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]
[484,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]
[485]
[486,null,null,null,null,null,0,"Представительские расходы",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,29510775,null,null,0,0,0,0,0,0,350,489.99999999999994,3600,3240,6480,9180,13965,19200,23700,27270,24360,43800,24150,40110,63900,65610,65520,81810,94715,108700,117900,114210,95130,144300,76650,110460,166800,155520,145440,167670,185535,199800,208200,191430,152040,223800,114150,166110,241200,225180,200160,233280,246240,268200,270300,250830,198240,287700,146100,207690,301200,275130,248160,282690,304665,320700,329700,296730,237089.99999999997,338700,173850,243389.99999999997,356100,320490,288480,326430,348840,371700,376200,342630,269640,389700,196800,278670,398100,362340,322080,368280,388740,418200,418200,384480,299040,435600,217800,308070,440100,400140,355680,404190,428640,455700,460200,418230,328440,473100,238800,334320,482100,433890,389280,437940,466545,491100,497700,447930,354690,506700,257550,360570,519600,467640,419280,471690,0,0,0,0,0,0,0,0,0,0,0,0,0]
[487,null,null,null,null,null,0,"Представительские расходы","Задаем через %-ное распределение"]
[488,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]
[489,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]
[490]
[491,null,null,null,null,null,0,"Командировочные расходы",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,3900000,null,null,0,0,100000,0,200000,0,0,300000,0,0,0,300000,0,0,0,0,300000,0,0,0,0,0,300000,0,0,0,0,0,0,300000,0,0,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[492,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[493,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Поток запусков создания бизнеса франчайзи","^",0]
[494,null,null,null,null,null,0,"Командировочные расходы","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",100000,null,0]
[495]
[496,null,null,null,null,null,0,"Командировочные расходы",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,3900000,null,null,0,0,93333.333333333328,6666.666666666667,186666.66666666666,13333.333333333334,0,280000,20000,0,0,280000,20000,0,0,0,280000,20000,0,0,0,0,280000,20000,0,0,0,0,0,280000,20000,0,0,0,0,0,0,280000,20000,0,0,0,0,0,0,0,280000,20000,0,0,0,0,0,0,0,0,280000,20000,0,0,0,0,0,0,0,0,0,280000,20000,0,0,0,0,0,0,0,0,0,0,280000,20000,0,0,0,0,0,0,0,0,0,0,0,280000,20000,0,0,0,0,0,0,0,0,0,0,0,0,280000,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[497,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков"]
[498,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[499,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]
[500,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]
[501,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]
[502,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]
[503,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]
[504]
[505,null,null,null,null,null,0,"Командировочные расходы",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,3900000,null,null,0,0,50000,20000,130000,40000,60000,150000,60000,90000,0,150000,60000,90000,0,0,150000,60000,90000,0,0,0,150000,60000,90000,0,0,0,0,150000,60000,90000,0,0,0,0,0,150000,60000,90000,0,0,0,0,0,0,150000,60000,90000,0,0,0,0,0,0,0,150000,60000,90000,0,0,0,0,0,0,0,0,150000,60000,90000,0,0,0,0,0,0,0,0,0,150000,60000,90000,0,0,0,0,0,0,0,0,0,0,150000,60000,90000,0,0,0,0,0,0,0,0,0,0,0,150000,60000,90000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[506,null,null,null,null,null,0,"Командировочные расходы","Задаем через %-ное распределение"]
[507,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]
[508,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]
[509]
[510,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1360000,null,null,0,0,5000,5000,6000.0000000000009,6000.0000000000009,7000.0000000000009,7000.0000000000009,8000,8000,9000,9000,10000,10000,11000,11000,12000.000000000002,12000.000000000002,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[511,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[512,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Конверсия в клиента","^",0]
[513,null,null,null,null,null,0,"Расходы на поддержание конверсии","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",100000,null,0]
[514]
[515,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1359200,null,null,0,0,4666.666666666667,5000,5933.3333333333339,6000.0000000000009,6933.3333333333339,7000.0000000000009,7933.3333333333339,8000,8933.3333333333339,9000,9933.3333333333339,10000,10933.333333333332,11000,11933.333333333336,12000.000000000002,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[516,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков"]
[517,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]
[518,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]
[519,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]
[520,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]
[521,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]
[522,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]
[523]
[524,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,1354000,null,null,0,0,2500,5000,5500,6000.0000000000009,6500.0000000000009,7000.0000000000009,7500,8000,8500,9000,9500,10000,10500,11000,11500,12000.000000000002,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[525,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через %-ное распределение"]
[526,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]
[527,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]
[528]
[529,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,9446990.3758993428,null,null,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,0,0,0,0,0,0,0,0,0,0,0,0,0]
[530,null,null,null,null,null,0,"дата старта","Начальная дата начисления ФОТ",null,null,null,"дата из списка",null,null,"*","2021-09-01","^",0]
[531,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]
[532,null,null,null,null,null,0,"дата старта","Конечная дата начисления ФОТ",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[533,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Конечная дата начисления ФОТ","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[534,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Количество сотрудников",null,null,null,"кол-во сотр.",null,null,"*",1,null,0]
[535,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]
[536,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[537]
[538,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,9401323.314465316,null,null,0,0,35000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,71050,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,73181.5,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,75376.945000000007,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,77638.253349999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,79967.400950499985,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,82366.422979014984,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,84837.415668385453,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,87382.538138436998,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,90004.014282590113,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,0,0,0,0,0,0,0,0,0,0,0,0,0]
[539,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков"]
[540,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]
[541,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]
[542,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]
[543,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]
[544,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]
[545,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]
[546]
[547,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,9446990.3758993428,null,null,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,0,0,0,0,0,0,0,0,0,0,0,0,0]
[548,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через %-ное распределение"]
[549,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]
[550,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]
[551]
[552,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1841752.5213900022,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,0,0,0,0,0,0,0,0,0,0,0,0,0]
[553,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[554,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]
[555,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[556,null,null,null,null,null,0,"Прочие расходы маркетинга","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[557,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]
[558,null,null,null,null,null,0,"Прочие расходы маркетинга","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",10000,null,0]
[559,null,null,null,null,null,0,"Прочие расходы маркетинга","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.1,null,0]
[560]
[561,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1841752.5213900022,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,0,0,0,0,0,0,0,0,0,0,0,0,0]
[562,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков"]
[563,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[564,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]
[565,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]
[566,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]
[567,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]
[568,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]
[569]
[570,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,1771014.0906600014,null,null,0,0,0,0,2000,4000,6000,8000,10000,10000,10000,10000,10000,10000,10000,10000,10200,10400,10600,10800,11000,11000,11000,11000,11000,11000,11000,11000,11220,11440,11660,11880,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12342.000000000004,12584.000000000004,12826.000000000004,13068.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13576.200000000004,13842.400000000005,14108.600000000004,14374.800000000003,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14933.820000000003,15226.640000000003,15519.460000000003,15812.280000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16427.202000000008,16749.304000000007,17071.406000000006,17393.508000000009,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,18069.922200000008,18424.234400000012,18778.546600000012,19132.858800000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19876.914420000016,20266.657840000014,20656.401260000013,21046.144680000012,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21864.605862000011,22293.323624000011,22722.041386000012,23150.759148000012,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,0,0,0,0,0,0,0,0,0,0,0,0,0]
[571,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через %-ное распределение"]
[572,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]
[573,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]
[574]
[575,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 2 маркетингового блока"]
[576,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[577,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"CapEx","index":8,"n_rows":322,"n_cols":159,"rows_kept":322,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,"CapEx",null,null,"Календарный план-график капитальных затрат",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[16,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,8570000,null,null,6070000,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"*",3000000,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,"*",2000000,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,"*",3000000,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,8570000,null,null,6070000,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3000000,null,null,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,3000000,null,null,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8570000,null,null,6070000,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8570000,null,null,3570000,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3000000,null,null,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,3000000,null,null,0,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8570000.0000000019,null,null,0,92833.333333333328,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,83333.333333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3000000,null,null,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,3000000,null,null,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.5425030142068863E-9,null,null,3570000,8477166.6666666679,8301000,8124833.333333333,7948666.666666667,7772500,7596333.333333333,7420166.666666667,7244000,7067833.333333333,6891666.666666667,6715500,6539333.333333334,6404833.333333334,6270333.333333333,6135833.333333334,6001333.333333334,5866833.333333333,5732333.333333334,5597833.333333334,5463333.333333333,5328833.333333333,5194333.333333333,5059833.333333333,4925333.333333333,4790833.333333333,4656333.333333333,4521833.333333333,4387333.333333333,4252833.333333333,4118333.333333333,3983833.333333333,3849333.333333333,3714833.333333333,3580333.333333333,3445833.333333333,3311333.333333333,3176833.333333333,3042333.333333333,2907833.333333333,2773333.3333333335,2638833.3333333335,2504333.3333333335,2369833.3333333335,2235333.3333333335,2100833.333333334,1966333.333333334,1831833.333333334,1697333.333333334,1562833.333333334,1428333.333333334,1293833.3333333342,1159333.3333333342,1024833.3333333342,890333.33333333442,755833.33333333442,621333.33333333442,486833.33333333459,352333.33333333465,217833.33333333471,83333.333333334798,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,1.5425030142068863E-9,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,0,"Внеоборотные активы","Оформление юрлица",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,20000,19666.666666666668,19333.333333333332,19000,18666.666666666668,18333.333333333332,18000,17666.666666666668,17333.333333333332,17000,16666.666666666668,16333.333333333332,16000,15666.666666666666,15333.333333333332,15000,14666.666666666668,14333.333333333334,14000,13666.666666666668,13333.333333333336,13000.000000000002,12666.666666666668,12333.333333333336,12000.000000000004,11666.66666666667,11333.333333333336,11000.000000000002,10666.666666666668,10333.333333333334,10000,9666.6666666666661,9333.3333333333321,8999.9999999999982,8666.6666666666642,8333.3333333333303,7999.9999999999964,7666.6666666666624,7333.3333333333285,6999.9999999999945,6666.6666666666606,6333.3333333333267,5999.9999999999927,5666.6666666666588,5333.3333333333248,4999.9999999999909,4666.666666666657,4333.333333333323,3999.9999999999891,3666.6666666666551,3333.3333333333212,2999.9999999999891,2666.666666666657,2333.3333333333248,1999.9999999999927,1666.6666666666606,1333.3333333333285,999.99999999999636,666.66666666666424,333.33333333333212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,0,"Внеоборотные активы","Юридические расходы",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,-2.9103830456733704E-11,null,null,50000,49166.666666666664,48333.333333333336,47500,46666.666666666664,45833.333333333336,45000,44166.666666666664,43333.333333333336,42500,41666.666666666672,40833.333333333336,40000,39166.666666666664,38333.333333333328,37500,36666.666666666664,35833.333333333328,35000,34166.666666666664,33333.333333333328,32499.999999999996,31666.666666666664,30833.333333333332,30000,29166.666666666668,28333.333333333336,27500.000000000004,26666.666666666672,25833.333333333339,25000.000000000007,24166.666666666675,23333.333333333343,22500.000000000011,21666.666666666679,20833.333333333347,20000.000000000015,19166.666666666682,18333.33333333335,17500.000000000018,16666.666666666686,15833.33333333335,15000.000000000015,14166.666666666679,13333.333333333343,12500.000000000007,11666.666666666672,10833.333333333336,10000,9166.6666666666642,8333.3333333333285,7499.9999999999927,6666.666666666657,5833.3333333333212,4999.9999999999854,4166.6666666666497,3333.3333333333139,2499.9999999999782,1666.6666666666424,833.33333333330665,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,0,"Внеоборотные активы","Разработка логотипа и дизайна",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,3000000,2950000,2900000,2850000,2800000,2750000,2700000,2650000,2600000,2550000,2500000,2450000,2400000,2350000,2300000,2250000,2200000,2150000,2100000,2050000,2000000,1950000,1900000,1850000,1800000,1750000,1700000,1650000,1600000,1550000,1500000,1450000,1400000,1350000,1300000,1250000,1200000,1150000,1100000,1050000,1000000,950000,900000,850000,800000,750000,700000,650000,600000,550000,500000,450000,400000,350000,300000,250000,200000,150000,100000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.6298145055770874E-9,null,null,0,2000000,1966666.6666666667,1933333.3333333333,1900000,1866666.6666666667,1833333.3333333333,1800000,1766666.6666666665,1733333.3333333333,1700000,1666666.6666666667,1633333.3333333335,1600000,1566666.6666666667,1533333.3333333335,1500000,1466666.6666666667,1433333.3333333335,1400000,1366666.6666666665,1333333.3333333333,1300000,1266666.6666666665,1233333.333333333,1199999.9999999998,1166666.6666666665,1133333.333333333,1099999.9999999995,1066666.6666666663,1033333.3333333329,999999.99999999953,966666.66666666616,933333.33333333279,899999.99999999953,866666.66666666628,833333.33333333302,799999.99999999977,766666.66666666651,733333.33333333326,700000,666666.66666666674,633333.33333333349,600000.00000000023,566666.66666666698,533333.33333333372,500000.00000000047,466666.66666666721,433333.33333333395,400000.0000000007,366666.66666666744,333333.33333333419,300000.00000000093,266666.66666666768,233333.33333333442,200000.00000000116,166666.66666666791,133333.33333333465,100000.0000000014,66666.666666668141,33333.333333334886,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,3000000,2950000,2900000,2850000,2800000,2750000,2700000,2650000,2600000,2550000,2500000,2450000,2400000,2350000,2300000,2250000,2200000,2150000,2100000,2050000,2000000,1950000,1900000,1850000,1800000,1750000,1700000,1650000,1600000,1550000,1500000,1450000,1400000,1350000,1300000,1250000,1200000,1150000,1100000,1050000,1000000,950000,900000,850000,800000,750000,700000,650000,600000,550000,500000,450000,400000,350000,300000,250000,200000,150000,100000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,null,null,null,null,0,"Внеоборотные активы","Лицензирование",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,-5.8207660913467407E-11,null,null,500000,458333.33333333331,416666.66666666669,375000,333333.33333333337,291666.66666666669,250000.00000000003,208333.33333333337,166666.66666666669,125000,83333.333333333314,41666.666666666628,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 8",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 9",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 10",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[115]
[116,null,null,null,null,null,0,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,"начисление"]
[117,null,null,null,null,null,0,"Налоги на внеоборотные активы","Оформление юрлица",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,0,"Налоги на внеоборотные активы","Юридические расходы",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разработка логотипа и дизайна",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,0,"Налоги на внеоборотные активы","Заключение контрактов с поставщиками",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,0,"Налоги на внеоборотные активы","Оборудование для РЦ",null,null,null,"руб.",null,null,"*","налог на имущество организаций","^",0,null,null,null,null,null,null,null,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,0,"Налоги на внеоборотные активы","Лицензирование",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 7",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 8",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 9",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[126,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 10",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[128,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[129]
[130,null,null,null,null,null,0,"Поток запусков создания бизнеса франчайзи",null,null,null,null,"кол-во франчайзи",null,null,null,"запуски процесса",null,null,null,null,null,null,123,null,null,0,1,3,0,5,0,0,7,0,0,0,8,0,0,0,0,9,0,0,0,0,0,10,0,0,0,0,0,0,10,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1700000,null,null,120000,840000,720000,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Ремонтные работы (200кв.м.)",null,null,null,"руб. // %",null,null,"*",600000,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,"*",500000,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,"*",100000,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,"*",300000,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,"*",100000,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,"*",100000,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","Переменные капзатраты - 7",null,null,null,"руб. // %",null,null,"*",null,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,1700000,null,null,120000,840000,720000,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,600000,null,null,120000,300000,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,100000,null,null,0,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,300000,null,null,0,150000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,100000,null,null,0,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,100000,null,null,0,40000,40000,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153,null,null,null,null,null,0,"Норматив капзатрат на 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,600000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180000,300000,120000]
[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,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]
[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,100000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,0]
[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,300000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150000,150000,0]
[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,100000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,0]
[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,100000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,40000,40000,0]
[165,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[166,null,null,null,null,null,0,"Обратное распределение переменных капзатрат 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,1700000,null,null,0,0,1600000,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,600000,null,null,0,0,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,100000,null,null,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,300000,null,null,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,100000,null,null,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,100000,null,null,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 7",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 8",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 9",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 10",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[183]
[184,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат 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,600000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,0,0]
[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,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]
[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,100000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0]
[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,300000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300000,0,0]
[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,100000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0]
[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,100000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0]
[191,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[194,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[196]
[197,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки",null,null,null,null,null,null,null,null,"процесс"]
[198,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Ремонтные работы (200кв.м.)",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.99166666666666559,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Торговое пространство",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.99166666666666559,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Подсобные помещения",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.99166666666666559,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Торговое оборудование",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.99166666666666559,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Охранная и пожарная сигнализации",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.99166666666666559,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Оргтехника, кассовая техника и ПО",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.99166666666666559,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Переменные капзатраты - 7",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.99166666666666559,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Переменные капзатраты - 8",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Переменные капзатраты - 9",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Переменные капзатраты - 10",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[209]
[210,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки"]
[211,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Ремонтные работы (200кв.м.)",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99166666666666559,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[212,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Торговое пространство",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99166666666666559,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[213,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Подсобные помещения",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99166666666666559,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[214,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Торговое оборудование",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99166666666666559,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[215,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Охранная и пожарная сигнализации",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99166666666666559,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[216,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Оргтехника, кассовая техника и ПО",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99166666666666559,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[217,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Переменные капзатраты - 7",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99166666666666559,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[218,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Переменные капзатраты - 8",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[219,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Переменные капзатраты - 9",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[220,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Переменные капзатраты - 10",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[221,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[222]
[223,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,1656666.6666666688,null,null,0,0,0,13333.333333333336,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,14166.66666666667,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,585000,null,null,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,487500.00000000081,null,null,0,0,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,97499.999999999884,null,null,0,0,0,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,292500,null,null,0,0,0,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,97499.999999999884,null,null,0,0,0,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,96666.666666666555,null,null,0,0,0,0,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,null,null,0,"Амортизация перем. капзатрат 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,585000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0,0,0]
[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,487500.00000000081,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0,0,0]
[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,97499.999999999884,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0]
[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,292500,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,0,0,0]
[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,97499.999999999884,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0]
[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,96666.666666666555,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0,0]
[243,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат 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,209100000,null,null,0,120000,1200000,3240000,2780000,4260000,3600000,940000,5880000,5040000,140000,960000,6720000,5760000,160000,0,1080000,7560000,6480000,180000,0,0,1200000,8400000,7200000,200000,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,73800000,null,null,0,120000,660000,1080000,1140000,1500000,900000,840000,2100000,1260000,0,960000,2400000,1440000,0,0,1080000,2700000,1620000,0,0,0,1200000,3000000,1800000,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,0,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,0,0,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,61500000,null,null,0,0,250000,1000000,750000,1250000,1250000,0,1750000,1750000,0,0,2000000,2000000,0,0,0,2250000,2250000,0,0,0,0,2500000,2500000,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,0,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12300000,null,null,0,0,50000,200000,150000,250000,250000,0,350000,350000,0,0,400000,400000,0,0,0,450000,450000,0,0,0,0,500000,500000,0,0,0,0,0,500000,500000,0,0,0,0,0,0,500000,500000,0,0,0,0,0,0,0,500000,500000,0,0,0,0,0,0,0,0,500000,500000,0,0,0,0,0,0,0,0,0,500000,500000,0,0,0,0,0,0,0,0,0,0,500000,500000,0,0,0,0,0,0,0,0,0,0,0,500000,500000,0,0,0,0,0,0,0,0,0,0,0,0,500000,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,36900000,null,null,0,0,150000,600000,450000,750000,750000,0,1050000,1050000,0,0,1200000,1200000,0,0,0,1350000,1350000,0,0,0,0,1500000,1500000,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12300000,null,null,0,0,50000,200000,150000,250000,250000,0,350000,350000,0,0,400000,400000,0,0,0,450000,450000,0,0,0,0,500000,500000,0,0,0,0,0,500000,500000,0,0,0,0,0,0,500000,500000,0,0,0,0,0,0,0,500000,500000,0,0,0,0,0,0,0,0,500000,500000,0,0,0,0,0,0,0,0,0,500000,500000,0,0,0,0,0,0,0,0,0,0,500000,500000,0,0,0,0,0,0,0,0,0,0,0,500000,500000,0,0,0,0,0,0,0,0,0,0,0,0,500000,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12300000,null,null,0,0,40000,160000,140000,260000,200000,100000,280000,280000,140000,0,320000,320000,160000,0,0,360000,360000,180000,0,0,0,400000,400000,200000,0,0,0,0,400000,400000,200000,0,0,0,0,0,400000,400000,200000,0,0,0,0,0,0,400000,400000,200000,0,0,0,0,0,0,0,400000,400000,200000,0,0,0,0,0,0,0,0,400000,400000,200000,0,0,0,0,0,0,0,0,0,400000,400000,200000,0,0,0,0,0,0,0,0,0,0,400000,400000,200000,0,0,0,0,0,0,0,0,0,0,0,400000,400000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[261]
[262,null,null,null,null,null,0,"Капзатраты переменные амортизируемые",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,209100000,null,null,0,120000,1200000,3240000,2780000,4260000,3600000,940000,5880000,5040000,140000,960000,6720000,5760000,160000,0,1080000,7560000,6480000,180000,0,0,1200000,8400000,7200000,200000,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,209100000,null,null,0,0,0,1600000,4900000,300000,8000000,500000,0,11200000,700000,0,0,12800000,800000,0,0,0,14400000,900000,0,0,0,0,16000000,1000000,0,0,0,0,0,16000000,1000000,0,0,0,0,0,0,16000000,1000000,0,0,0,0,0,0,0,16000000,1000000,0,0,0,0,0,0,0,0,16000000,1000000,0,0,0,0,0,0,0,0,0,16000000,1000000,0,0,0,0,0,0,0,0,0,0,16000000,1000000,0,0,0,0,0,0,0,0,0,0,0,16000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,16000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,73800000,null,null,0,0,0,600000,1800000,0,3000000,0,0,4200000,0,0,0,4800000,0,0,0,0,5400000,0,0,0,0,0,6000000,0,0,0,0,0,0,6000000,0,0,0,0,0,0,0,6000000,0,0,0,0,0,0,0,0,6000000,0,0,0,0,0,0,0,0,0,6000000,0,0,0,0,0,0,0,0,0,0,6000000,0,0,0,0,0,0,0,0,0,0,0,6000000,0,0,0,0,0,0,0,0,0,0,0,0,6000000,0,0,0,0,0,0,0,0,0,0,0,0,0,6000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,61500000,null,null,0,0,0,500000,1500000,0,2500000,0,0,3500000,0,0,0,4000000,0,0,0,0,4500000,0,0,0,0,0,5000000,0,0,0,0,0,0,5000000,0,0,0,0,0,0,0,5000000,0,0,0,0,0,0,0,0,5000000,0,0,0,0,0,0,0,0,0,5000000,0,0,0,0,0,0,0,0,0,0,5000000,0,0,0,0,0,0,0,0,0,0,0,5000000,0,0,0,0,0,0,0,0,0,0,0,0,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12300000,null,null,0,0,0,100000,300000,0,500000,0,0,700000,0,0,0,800000,0,0,0,0,900000,0,0,0,0,0,1000000,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,36900000,null,null,0,0,0,300000,900000,0,1500000,0,0,2100000,0,0,0,2400000,0,0,0,0,2700000,0,0,0,0,0,3000000,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12300000,null,null,0,0,0,100000,300000,0,500000,0,0,700000,0,0,0,800000,0,0,0,0,900000,0,0,0,0,0,1000000,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12300000,null,null,0,0,0,0,100000,300000,0,500000,0,0,700000,0,0,0,800000,0,0,0,0,900000,0,0,0,0,0,1000000,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[279,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[281,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[283]
[284,null,null,null,null,null,0,"Амортизация",null,null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,123756666.66666669,null,null,0,0,0,0,13333.333333333336,54166.666666666679,56666.666666666679,123333.33333333333,127500,127500,220833.33333333337,226666.66666666672,226666.66666666672,226666.66666666672,333333.33333333331,340000,340000,340000,340000,460000,467500,467500,467500,467500,467500,600833.33333333337,609166.66666666674,609166.66666666674,609166.66666666674,609166.66666666674,609166.66666666674,609166.66666666674,742500,750833.33333333326,750833.33333333326,750833.33333333326,750833.33333333326,750833.33333333326,750833.33333333326,750833.33333333326,884166.66666666663,892500,892500,892500,892500,892500,892500,892500,892500,1025833.3333333335,1034166.6666666669,1034166.6666666669,1034166.6666666669,1034166.6666666669,1034166.6666666669,1034166.6666666669,1034166.6666666669,1034166.6666666669,1034166.6666666669,1167500,1175833.3333333335,1175833.3333333335,1175833.3333333335,1175833.3333333335,1175833.3333333335,1175833.3333333335,1175833.3333333335,1175833.3333333335,1175833.3333333335,1175833.3333333335,1309166.6666666667,1317500,1317500,1317500,1317500,1317500,1317500,1317500,1317500,1317500,1317500,1317500,1450833.3333333333,1459166.6666666665,1459166.6666666665,1459166.6666666665,1459166.6666666665,1459166.6666666665,1459166.6666666665,1459166.6666666665,1459166.6666666665,1459166.6666666665,1459166.6666666665,1459166.6666666665,1459166.6666666665,1592500.0000000002,1600833.3333333337,1600833.3333333337,1600833.3333333337,1600833.3333333337,1600833.3333333337,1600833.3333333337,1600833.3333333337,1600833.3333333337,1600833.3333333337,1600833.3333333337,1600833.3333333337,1600833.3333333337,1600833.3333333337,1734166.666666667,1742500.0000000002,1742500.0000000002,1742500.0000000002,1742500.0000000002,1742500.0000000002,1742500.0000000002,1742500.0000000002,1742500.0000000002,1742500.0000000002,1742500.0000000002,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,43715000,null,null,0,0,0,0,5000,20000,20000,45000,45000,45000,80000,80000,80000,80000,120000,120000,120000,120000,120000,165000,165000,165000,165000,165000,165000,215000,215000,215000,215000,215000,215000,215000,265000,265000,265000,265000,265000,265000,265000,265000,315000,315000,315000,315000,315000,315000,315000,315000,315000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,415000,415000,415000,415000,415000,415000,415000,415000,415000,415000,415000,465000,465000,465000,465000,465000,465000,465000,465000,465000,465000,465000,465000,515000,515000,515000,515000,515000,515000,515000,515000,515000,515000,515000,515000,515000,565000,565000,565000,565000,565000,565000,565000,565000,565000,565000,565000,565000,565000,565000,615000,615000,615000,615000,615000,615000,615000,615000,615000,615000,615000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,0,"Амортизация","Торговое пространство",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,36429166.666666672,null,null,0,0,0,0,4166.666666666667,16666.666666666668,16666.666666666668,37500,37500,37500,66666.666666666672,66666.666666666672,66666.666666666672,66666.666666666672,100000,100000,100000,100000,100000,137500,137500,137500,137500,137500,137500,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,220833.33333333337,220833.33333333337,220833.33333333337,220833.33333333337,220833.33333333337,220833.33333333337,220833.33333333337,220833.33333333337,262500.00000000006,262500.00000000006,262500.00000000006,262500.00000000006,262500.00000000006,262500.00000000006,262500.00000000006,262500.00000000006,262500.00000000006,304166.66666666674,304166.66666666674,304166.66666666674,304166.66666666674,304166.66666666674,304166.66666666674,304166.66666666674,304166.66666666674,304166.66666666674,304166.66666666674,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,0,"Амортизация","Подсобные помещения",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,7285833.333333334,null,null,0,0,0,0,833.33333333333337,3333.3333333333335,3333.3333333333335,7500,7500,7500,13333.333333333334,13333.333333333334,13333.333333333334,13333.333333333334,20000,20000,20000,20000,20000,27500,27500,27500,27500,27500,27500,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,77500,77500,77500,77500,77500,77500,77500,77500,77500,77500,77500,77500,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288,null,null,null,null,null,0,"Амортизация","Торговое оборудование",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,21857500,null,null,0,0,0,0,2500,10000,10000,22500,22500,22500,40000,40000,40000,40000,60000,60000,60000,60000,60000,82500,82500,82500,82500,82500,82500,107500,107500,107500,107500,107500,107500,107500,132500,132500,132500,132500,132500,132500,132500,132500,157500,157500,157500,157500,157500,157500,157500,157500,157500,182500,182500,182500,182500,182500,182500,182500,182500,182500,182500,207500,207500,207500,207500,207500,207500,207500,207500,207500,207500,207500,232500,232500,232500,232500,232500,232500,232500,232500,232500,232500,232500,232500,257500,257500,257500,257500,257500,257500,257500,257500,257500,257500,257500,257500,257500,282500,282500,282500,282500,282500,282500,282500,282500,282500,282500,282500,282500,282500,282500,307500,307500,307500,307500,307500,307500,307500,307500,307500,307500,307500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7285833.333333334,null,null,0,0,0,0,833.33333333333337,3333.3333333333335,3333.3333333333335,7500,7500,7500,13333.333333333334,13333.333333333334,13333.333333333334,13333.333333333334,20000,20000,20000,20000,20000,27500,27500,27500,27500,27500,27500,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,77500,77500,77500,77500,77500,77500,77500,77500,77500,77500,77500,77500,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7183333.333333334,null,null,0,0,0,0,0,833.33333333333337,3333.3333333333335,3333.3333333333335,7500,7500,7500,13333.333333333334,13333.333333333334,13333.333333333334,13333.333333333334,20000,20000,20000,20000,20000,27500,27500,27500,27500,27500,27500,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,77500,77500,77500,77500,77500,77500,77500,77500,77500,77500,77500,77500,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[293,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[294,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[295,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[296]
[297,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,85343333.333333343,null,null,0,0,0,1600000,6486666.666666667,6732500,14675833.333333334,15052500,14925000,25997500,26476666.666666668,26250000,26023333.333333332,38596666.666666664,39063333.333333328,38723333.333333328,38383333.333333328,38043333.333333336,52103333.333333328,52543333.333333328,52075833.333333328,51608333.333333328,51140833.333333328,50673333.333333328,66205833.333333321,66605000.000000007,65995833.333333336,65386666.666666657,64777500.000000007,64168333.333333336,63559166.666666664,78950000,79207500,78456666.666666672,77705833.333333328,76955000,76204166.666666672,75453333.333333343,74702500,89951666.666666672,90067500,89175000,88282500,87390000,86497500,85605000,84712500,83820000,98927500,98901666.666666672,97867500,96833333.333333328,95799166.666666672,94765000,93730833.333333328,92696666.666666672,91662500,90628333.333333328,105594166.66666669,105426666.66666667,104250833.33333333,103075000,101899166.66666667,100723333.33333333,99547500,98371666.666666672,97195833.333333343,96020000,94844166.666666672,109668333.33333334,109359166.66666669,108041666.66666669,106724166.66666669,105406666.66666669,104089166.66666669,102771666.66666669,101454166.66666669,100136666.66666669,98819166.666666687,97501666.666666687,96184166.666666687,110866666.66666669,110415833.33333334,108956666.66666667,107497500.00000001,106038333.33333331,104579166.66666666,103119999.99999999,101660833.33333331,100201666.66666666,98742499.999999985,97283333.333333313,95824166.666666657,94364999.999999985,108905833.33333331,108313333.33333333,106712500,105111666.66666666,103510833.33333331,101910000,100309166.66666666,98708333.333333313,97107499.999999985,95506666.666666657,93905833.333333328,92305000,90704166.666666672,89103333.333333328,103502500,102768333.33333334,101025833.33333334,99283333.333333343,97540833.333333343,95798333.333333343,94055833.333333343,92313333.333333343,90570833.333333343,88828333.333333343,87085833.333333343,85343333.333333343,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30085000,null,null,0,0,0,600000,2395000,2375000,5355000,5310000,5265000,9420000,9340000,9260000,9180000,13900000,13780000,13660000,13540000,13420000,18700000,18535000,18370000,18205000,18040000,17875000,23710000,23495000,23280000,23065000,22850000,22635000,22420000,28205000,27940000,27675000,27410000,27145000,26880000,26615000,26350000,32085000,31770000,31455000,31140000,30825000,30510000,30195000,29880000,29565000,35250000,34885000,34520000,34155000,33790000,33425000,33060000,32695000,32330000,31965000,37600000,37185000,36770000,36355000,35940000,35525000,35110000,34695000,34280000,33865000,33450000,39035000,38570000,38105000,37640000,37175000,36710000,36245000,35780000,35315000,34850000,34385000,33920000,39455000,38940000,38425000,37910000,37395000,36880000,36365000,35850000,35335000,34820000,34305000,33790000,33275000,38760000,38195000,37630000,37065000,36500000,35935000,35370000,34805000,34240000,33675000,33110000,32545000,31980000,31415000,36850000,36235000,35620000,35005000,34390000,33775000,33160000,32545000,31930000,31315000,30700000,30085000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,25070833.333333328,null,null,0,0,0,500000,1995833.3333333333,1979166.6666666667,4462500,4425000,4387500,7850000,7783333.333333333,7716666.666666667,7650000,11583333.333333334,11483333.333333334,11383333.333333334,11283333.333333334,11183333.333333334,15583333.333333334,15445833.333333334,15308333.333333334,15170833.333333334,15033333.333333334,14895833.333333334,19758333.333333332,19579166.666666668,19400000,19220833.333333332,19041666.666666668,18862500,18683333.333333336,23504166.666666668,23283333.333333336,23062500,22841666.666666668,22620833.333333332,22400000,22179166.666666668,21958333.333333336,26737500,26475000,26212500,25950000,25687500,25425000,25162500,24900000,24637500,29375000,29070833.333333336,28766666.666666668,28462500,28158333.333333332,27854166.666666664,27550000,27245833.333333336,26941666.666666668,26637500,31333333.333333336,30987500,30641666.666666668,30295833.333333336,29950000,29604166.666666664,29258333.333333332,28912500,28566666.666666664,28220833.333333328,27874999.999999996,32529166.666666664,32141666.666666664,31754166.666666664,31366666.666666664,30979166.666666664,30591666.666666664,30204166.666666664,29816666.666666664,29429166.66666666,29041666.66666666,28654166.66666666,28266666.66666666,32879166.66666666,32449999.999999993,32020833.333333325,31591666.666666657,31162499.999999989,30733333.333333321,30304166.666666653,29874999.999999985,29445833.333333317,29016666.666666649,28587499.999999981,28158333.333333313,27729166.666666646,32299999.999999978,31829166.666666646,31358333.333333313,30887499.999999981,30416666.666666649,29945833.333333317,29474999.999999985,29004166.666666653,28533333.333333321,28062499.999999989,27591666.666666657,27120833.333333325,26649999.999999993,26179166.66666666,30708333.333333328,30195833.333333328,29683333.333333328,29170833.333333328,28658333.333333328,28145833.333333328,27633333.333333328,27120833.333333328,26608333.333333328,26095833.333333328,25583333.333333328,25070833.333333328,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5014166.666666666,null,null,0,0,0,100000,399166.66666666669,395833.33333333331,892500,885000,877500,1570000,1556666.6666666667,1543333.3333333333,1530000,2316666.6666666665,2296666.6666666665,2276666.6666666665,2256666.6666666665,2236666.6666666665,3116666.6666666665,3089166.6666666665,3061666.6666666665,3034166.6666666665,3006666.6666666665,2979166.6666666665,3951666.6666666665,3915833.3333333335,3880000,3844166.666666667,3808333.3333333335,3772500,3736666.666666667,4700833.333333333,4656666.666666667,4612500,4568333.333333334,4524166.666666667,4480000,4435833.333333334,4391666.666666667,5347500,5295000,5242500,5190000,5137500,5085000,5032500,4980000,4927500,5875000,5814166.666666667,5753333.333333334,5692500,5631666.666666667,5570833.333333334,5510000.0000000009,5449166.6666666679,5388333.333333334,5327500.0000000009,6266666.6666666679,6197500.0000000009,6128333.333333334,6059166.6666666679,5990000.0000000019,5920833.3333333349,5851666.6666666679,5782500.0000000019,5713333.3333333358,5644166.6666666688,5575000.0000000019,6505833.3333333358,6428333.3333333358,6350833.3333333358,6273333.3333333358,6195833.3333333358,6118333.3333333358,6040833.3333333358,5963333.3333333358,5885833.3333333358,5808333.3333333358,5730833.3333333358,5653333.3333333358,6575833.3333333358,6490000.0000000019,6404166.6666666688,6318333.3333333358,6232500.0000000019,6146666.6666666679,6060833.3333333349,5975000.0000000019,5889166.6666666688,5803333.3333333358,5717500.0000000028,5631666.6666666698,5545833.3333333367,6460000.0000000037,6365833.3333333367,6271666.6666666698,6177500.0000000028,6083333.3333333358,5989166.6666666688,5895000.0000000019,5800833.3333333349,5706666.6666666679,5612500.0000000009,5518333.333333334,5424166.666666667,5330000,5235833.333333333,6141666.666666666,6039166.666666666,5936666.666666666,5834166.666666666,5731666.666666666,5629166.666666666,5526666.666666666,5424166.666666666,5321666.666666666,5219166.666666666,5116666.666666666,5014166.666666666,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15042500,null,null,0,0,0,300000,1197500,1187500,2677500,2655000,2632500,4710000,4670000,4630000,4590000,6950000,6890000,6830000,6770000,6710000,9350000,9267500,9185000,9102500,9020000,8937500,11855000,11747500,11640000,11532500,11425000,11317500,11210000,14102500,13970000,13837500,13705000,13572500,13440000,13307500,13175000,16042500,15885000,15727500,15570000,15412500,15255000,15097500,14940000,14782500,17625000,17442500,17260000,17077500,16895000,16712500,16530000,16347500,16165000,15982500,18800000,18592500,18385000,18177500,17970000,17762500,17555000,17347500,17140000,16932500,16725000,19517500,19285000,19052500,18820000,18587500,18355000,18122500,17890000,17657500,17425000,17192500,16960000,19727500,19470000,19212500,18955000,18697500,18440000,18182500,17925000,17667500,17410000,17152500,16895000,16637500,19380000,19097500,18815000,18532500,18250000,17967500,17685000,17402500,17120000,16837500,16555000,16272500,15990000,15707500,18425000,18117500,17810000,17502500,17195000,16887500,16580000,16272500,15965000,15657500,15350000,15042500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5014166.666666666,null,null,0,0,0,100000,399166.66666666669,395833.33333333331,892500,885000,877500,1570000,1556666.6666666667,1543333.3333333333,1530000,2316666.6666666665,2296666.6666666665,2276666.6666666665,2256666.6666666665,2236666.6666666665,3116666.6666666665,3089166.6666666665,3061666.6666666665,3034166.6666666665,3006666.6666666665,2979166.6666666665,3951666.6666666665,3915833.3333333335,3880000,3844166.666666667,3808333.3333333335,3772500,3736666.666666667,4700833.333333333,4656666.666666667,4612500,4568333.333333334,4524166.666666667,4480000,4435833.333333334,4391666.666666667,5347500,5295000,5242500,5190000,5137500,5085000,5032500,4980000,4927500,5875000,5814166.666666667,5753333.333333334,5692500,5631666.666666667,5570833.333333334,5510000.0000000009,5449166.6666666679,5388333.333333334,5327500.0000000009,6266666.6666666679,6197500.0000000009,6128333.333333334,6059166.6666666679,5990000.0000000019,5920833.3333333349,5851666.6666666679,5782500.0000000019,5713333.3333333358,5644166.6666666688,5575000.0000000019,6505833.3333333358,6428333.3333333358,6350833.3333333358,6273333.3333333358,6195833.3333333358,6118333.3333333358,6040833.3333333358,5963333.3333333358,5885833.3333333358,5808333.3333333358,5730833.3333333358,5653333.3333333358,6575833.3333333358,6490000.0000000019,6404166.6666666688,6318333.3333333358,6232500.0000000019,6146666.6666666679,6060833.3333333349,5975000.0000000019,5889166.6666666688,5803333.3333333358,5717500.0000000028,5631666.6666666698,5545833.3333333367,6460000.0000000037,6365833.3333333367,6271666.6666666698,6177500.0000000028,6083333.3333333358,5989166.6666666688,5895000.0000000019,5800833.3333333349,5706666.6666666679,5612500.0000000009,5518333.333333334,5424166.666666667,5330000,5235833.333333333,6141666.666666666,6039166.666666666,5936666.666666666,5834166.666666666,5731666.666666666,5629166.666666666,5526666.666666666,5424166.666666666,5321666.666666666,5219166.666666666,5116666.666666666,5014166.666666666,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5116666.666666666,null,null,0,0,0,0,100000,399166.66666666669,395833.33333333331,892500,885000,877500,1570000,1556666.6666666667,1543333.3333333333,1530000,2316666.6666666665,2296666.6666666665,2276666.6666666665,2256666.6666666665,2236666.6666666665,3116666.6666666665,3089166.6666666665,3061666.6666666665,3034166.6666666665,3006666.6666666665,2979166.6666666665,3951666.6666666665,3915833.3333333335,3880000,3844166.666666667,3808333.3333333335,3772500,3736666.666666667,4700833.333333333,4656666.666666667,4612500,4568333.333333334,4524166.666666667,4480000,4435833.333333334,4391666.666666667,5347500,5295000,5242500,5190000,5137500,5085000,5032500,4980000,4927500,5875000,5814166.666666667,5753333.333333334,5692500,5631666.666666667,5570833.333333334,5510000.0000000009,5449166.6666666679,5388333.333333334,5327500.0000000009,6266666.6666666679,6197500.0000000009,6128333.333333334,6059166.6666666679,5990000.0000000019,5920833.3333333349,5851666.6666666679,5782500.0000000019,5713333.3333333358,5644166.6666666688,5575000.0000000019,6505833.3333333358,6428333.3333333358,6350833.3333333358,6273333.3333333358,6195833.3333333358,6118333.3333333358,6040833.3333333358,5963333.3333333358,5885833.3333333358,5808333.3333333358,5730833.3333333358,5653333.3333333358,6575833.3333333358,6490000.0000000019,6404166.6666666688,6318333.3333333358,6232500.0000000019,6146666.6666666679,6060833.3333333349,5975000.0000000019,5889166.6666666688,5803333.3333333358,5717500.0000000028,5631666.6666666698,5545833.3333333367,6460000.0000000037,6365833.3333333367,6271666.6666666698,6177500.0000000028,6083333.3333333358,5989166.6666666688,5895000.0000000019,5800833.3333333349,5706666.6666666679,5612500.0000000009,5518333.333333334,5424166.666666667,5330000,5235833.333333333,6141666.666666666,6039166.666666666,5936666.666666666,5834166.666666666,5731666.666666666,5629166.666666666,5526666.666666666,5424166.666666666,5321666.666666666,5219166.666666666,5116666.666666666,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[307,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[309]
[310,null,null,null,null,null,0,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,"начисление"]
[311,null,null,null,null,null,0,"Налоги на внеоборотные активы","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,null,null,null,null,null,0,"Налоги на внеоборотные активы","Торговое пространство",null,null,null,"руб.",null,null,"*","налог на имущество организаций","^",0,null,null,null,null,null,null,null,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[313,null,null,null,null,null,0,"Налоги на внеоборотные активы","Подсобные помещения",null,null,null,"руб.",null,null,"*","налог на имущество организаций","^",0,null,null,null,null,null,null,null,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314,null,null,null,null,null,0,"Налоги на внеоборотные активы","Торговое оборудование",null,null,null,"руб.",null,null,"*","налог на имущество организаций","^",0,null,null,null,null,null,null,null,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[315,null,null,null,null,null,0,"Налоги на внеоборотные активы","Охранная и пожарная сигнализации",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[316,null,null,null,null,null,0,"Налоги на внеоборотные активы","Оргтехника, кассовая техника и ПО",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 7",null,null,null,"руб.",null,null,"*","налог на имущество организаций","^",0,null,null,null,null,null,null,null,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 8",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 9",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 10",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[321,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[322,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Sales","index":9,"n_rows":347,"n_cols":159,"rows_kept":347,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,"Sales",null,null,"Параметры бюджета продаж",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[16,null,null,null,null,null,0,"Валовый поток франчайзи/клиентов",null,null,1,"начало 1 блока продаж"]
[17,null,null,null,null,null,0,"Валовый поток франчайзи/клиентов","Паушальный взнос",null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,123,null,null,0,1,3,0,5,0,0,7,0,0,0,8,0,0,0,0,9,0,0,0,0,0,10,0,0,0,0,0,0,10,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,445953720.35942268,null,null,0,2880000,9144000,0,15440400,0,0,22198464,0,0,0,25200936,0,0,0,0,28839888,0,0,0,0,0,32639786.6976,0,0,0,0,0,0,33430267.802304,0,0,0,0,0,0,0,34995722.411112651,0,0,0,0,0,0,0,0,35914806.084722385,0,0,0,0,0,0,0,0,0,37593787.912638307,0,0,0,0,0,0,0,0,0,0,39324447.926459342,0,0,0,0,0,0,0,0,0,0,0,41024923.235559508,0,0,0,0,0,0,0,0,0,0,0,0,42798613.158707306,0,0,0,0,0,0,0,0,0,0,0,0,0,44527677.130319096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,25000,null,null,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя","Представительские расходы",null,null,null,"руб. // %",null,null,"*",10000,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,"*",10000,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,"*",5000,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25000]
[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,3075000,null,null,0,25000,75000,0,125000,0,0,175000,0,0,0,200000,0,0,0,0,225000,0,0,0,0,0,250000,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3075000,null,null,2499.9999999999995,12500.000000000002,32500,65000,25000.000000000004,87500,17499.999999999996,35000.000000000007,122499.99999999999,0,19999.999999999996,40000,140000,0,0,22500,45000.000000000007,157500,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3075000,null,null,0,25000,75000,0,125000,0,0,175000,0,0,0,200000,0,0,0,0,225000,0,0,0,0,0,250000,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,17,null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,0,"Затраты времени на одного посетителя","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",120,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,"*",300,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,"*",600,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17]
[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,2091,null,null,0,17,51,0,85,0,0,119,0,0,0,136,0,0,0,0,153,0,0,0,0,0,170,0,0,0,0,0,0,170,0,0,0,0,0,0,0,170,0,0,0,0,0,0,0,0,170,0,0,0,0,0,0,0,0,0,170,0,0,0,0,0,0,0,0,0,0,170,0,0,0,0,0,0,0,0,0,0,0,170,0,0,0,0,0,0,0,0,0,0,0,0,170,0,0,0,0,0,0,0,0,0,0,0,0,0,170,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,119.42500000000001,null,null,0,0.10625,0.31874999999999998,0.31874999999999998,0.53125,0.53125,0.53125,0.74375000000000002,0.74375000000000002,0.74375000000000002,0.74375000000000002,0.85,0.85,0.85,0.85,0.85,0.95625000000000004,0.95625000000000004,0.95625000000000004,0.95625000000000004,0.95625000000000004,0.95625000000000004,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,1.0625,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52]
[53,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,4831569.2677438119,null,null,0,3718.75,11156.25,11156.25,18593.75,18593.75,18593.75,26031.25,26031.25,26031.25,26031.25,29750,30642.5,30642.5,30642.5,30642.5,34472.8125,34472.8125,34472.8125,34472.8125,34472.8125,34472.8125,38303.125,38303.125,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",35000,null,0]
[55,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[56]
[57,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,4807308.641356986,null,null,0,1859.375,7437.5,11156.25,14875,18593.75,18593.75,22312.5,26031.25,26031.25,26031.25,27890.625,30196.25,30642.5,30642.5,30642.5,32557.65625,34472.8125,34472.8125,34472.8125,34472.8125,34472.8125,36387.96875,38303.125,38877.671875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,40044.002031249998,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,41245.322092187496,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,42482.681754953119,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43757.162207601708,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,45069.877073829768,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,46421.973386044658,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47814.632587625994,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков"]
[59,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[60,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[61,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[62,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[63,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[64,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[65]
[66,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,4831569.2677438119,null,null,0,3718.75,11156.25,11156.25,18593.75,18593.75,18593.75,26031.25,26031.25,26031.25,26031.25,29750,30642.5,30642.5,30642.5,30642.5,34472.8125,34472.8125,34472.8125,34472.8125,34472.8125,34472.8125,38303.125,38303.125,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,39452.21875,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,40635.785312499997,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,41854.858871874996,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,43110.504638031241,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,44403.819777172183,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,45735.934370487354,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,47108.012401601969,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,48521.252773650027,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение"]
[68,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[69,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[70]
[71,null,null,null,null,null,0,"Конверсия в решение о покупке",null,null,null,null,"%",null,null,null,"процесс",null,null,null,null,null,null,0.9,null,null,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,0,"Конверсия в решение о покупке","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.9,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9]
[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,110.69999999999999,null,null,0,0.9,2.7,0,4.5,0,0,6.3,0,0,0,7.2,0,0,0,0,8.1,0,0,0,0,0,9,0,0,0,0,0,0,9,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,401358348.32348031,null,null,0,2592000,8229600,0,13896360,0,0,19978617.600000001,0,0,0,22680842.400000002,0,0,0,0,25955899.199999999,0,0,0,0,0,29375808.02784,0,0,0,0,0,0,30087241.0220736,0,0,0,0,0,0,0,31496150.170001388,0,0,0,0,0,0,0,0,32323325.476250146,0,0,0,0,0,0,0,0,0,33834409.12137448,0,0,0,0,0,0,0,0,0,0,35392003.133813411,0,0,0,0,0,0,0,0,0,0,0,36922430.912003562,0,0,0,0,0,0,0,0,0,0,0,0,38518751.842836574,0,0,0,0,0,0,0,0,0,0,0,0,0,40074909.417287186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,105.16500000000003,null,null,0,0.42749999999999999,1.71,1.2825,2.1374999999999997,2.1374999999999997,0,2.9924999999999997,2.9924999999999997,0,0,3.42,3.42,0,0,0,3.8474999999999997,3.8474999999999997,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80]
[81,null,null,null,null,null,0,"Продажи",null,null,null,1,"руб.",null,null,null,"учет",null,null,0,null,null,null,381290430.90730625,null,null,0,1231200,5140260,3909060,6600771,6600771,0,9489843.3599999994,9489843.3599999994,0,0,10773400.140000001,10773400.140000001,0,0,0,12329052.119999999,12329052.119999999,0,0,0,0,13953508.813223999,13953508.813223999,0,0,0,0,0,14291439.48548496,14291439.48548496,0,0,0,0,0,0,14960671.330750659,14960671.330750659,0,0,0,0,0,0,0,15353579.601218818,15353579.601218818,0,0,0,0,0,0,0,0,16071344.332652878,16071344.332652878,0,0,0,0,0,0,0,0,0,16811201.488561369,16811201.488561369,0,0,0,0,0,0,0,0,0,0,17538154.683201689,17538154.683201689,0,0,0,0,0,0,0,0,0,0,0,18296407.125347372,18296407.125347372,0,0,0,0,0,0,0,0,0,0,0,0,19035581.973211411,19035581.973211411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.5350000000000028,null,null,0,3.6000000000000032E-2,0.11700000000000012,2.7000000000000027E-2,0.18000000000000016,4.500000000000004E-2,0,0.25200000000000022,6.3000000000000056E-2,0,0,0.28800000000000026,7.2000000000000064E-2,0,0,0,0.32400000000000029,8.1000000000000072E-2,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0,0,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.36000000000000032,9.000000000000008E-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]
[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,20067917.416174039,null,null,0,103680.00000000009,355104.00000000029,82296.000000000073,555854.40000000049,138963.60000000012,0,799144.70400000073,199786.17600000018,0,0,907233.69600000093,226808.42400000023,0,0,0,1038235.9680000009,259558.99200000023,0,0,0,0,1175032.3211136011,293758.08027840027,0,0,0,0,0,1203489.6408829452,300872.41022073629,0,0,0,0,0,0,1259846.0068000567,314961.50170001417,0,0,0,0,0,0,0,1292933.019050007,323233.25476250175,0,0,0,0,0,0,0,0,1353376.3648549805,338344.09121374512,0,0,0,0,0,0,0,0,0,1415680.1253525377,353920.03133813443,0,0,0,0,0,0,0,0,0,0,1476897.2364801439,369224.30912003596,0,0,0,0,0,0,0,0,0,0,0,1540750.0737134644,385187.51842836611,0,0,0,0,0,0,0,0,0,0,0,0,1602996.3766914888,400749.0941728722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,381290430.90730625,null,null,0,2488320,7874496,-82296.000000000073,13340505.6,-138963.60000000012,0,19179472.896000002,-199786.17600000018,0,0,21773608.704,-226808.42400000023,0,0,0,24917663.231999997,-259558.99200000023,0,0,0,0,28200775.706726398,-293758.08027840027,0,0,0,0,0,28883751.381190654,-300872.41022073629,0,0,0,0,0,0,30236304.163201332,-314961.50170001417,0,0,0,0,0,0,0,31030392.45720014,-323233.25476250175,0,0,0,0,0,0,0,0,32481032.7565195,-338344.09121374512,0,0,0,0,0,0,0,0,0,33976323.008460872,-353920.03133813443,0,0,0,0,0,0,0,0,0,0,35445533.675523415,-369224.30912003596,0,0,0,0,0,0,0,0,0,0,0,36978001.769123107,-385187.51842836611,0,0,0,0,0,0,0,0,0,0,0,0,38471913.040595695,-400749.0941728722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,401358348.32348031,null,null,0,2592000,8229600,0,13896360,0,0,19978617.600000001,0,0,0,22680842.400000002,0,0,0,0,25955899.199999999,0,0,0,0,0,29375808.02784,0,0,0,0,0,0,30087241.0220736,0,0,0,0,0,0,0,31496150.170001388,0,0,0,0,0,0,0,0,32323325.476250146,0,0,0,0,0,0,0,0,0,33834409.12137448,0,0,0,0,0,0,0,0,0,0,35392003.133813411,0,0,0,0,0,0,0,0,0,0,0,36922430.912003562,0,0,0,0,0,0,0,0,0,0,0,0,38518751.842836574,0,0,0,0,0,0,0,0,0,0,0,0,0,40074909.417287186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-20067917.416174039,null,null,0,-103680.00000000009,-355104.00000000029,-82296.000000000073,-555854.40000000049,-138963.60000000012,0,-799144.70400000073,-199786.17600000018,0,0,-907233.69600000093,-226808.42400000023,0,0,0,-1038235.9680000009,-259558.99200000023,0,0,0,0,-1175032.3211136011,-293758.08027840027,0,0,0,0,0,-1203489.6408829452,-300872.41022073629,0,0,0,0,0,0,-1259846.0068000567,-314961.50170001417,0,0,0,0,0,0,0,-1292933.019050007,-323233.25476250175,0,0,0,0,0,0,0,0,-1353376.3648549805,-338344.09121374512,0,0,0,0,0,0,0,0,0,-1415680.1253525377,-353920.03133813443,0,0,0,0,0,0,0,0,0,0,-1476897.2364801439,-369224.30912003596,0,0,0,0,0,0,0,0,0,0,0,-1540750.0737134644,-385187.51842836611,0,0,0,0,0,0,0,0,0,0,0,0,-1602996.3766914888,-400749.0941728722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[102,null,null,null,null,null,0,"Прочие расходы отдела продаж","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,4,null,0,0]
[103,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[104,null,null,null,null,null,0,"Прочие расходы отдела продаж","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[105,null,null,null,null,null,0,"Прочие расходы отдела продаж","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[106,null,null,null,null,null,0,"Прочие расходы отдела продаж","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",10000,null,0]
[107,null,null,null,null,null,0,"Прочие расходы отдела продаж","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,null,0]
[108]
[109,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков"]
[111,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[112,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[113,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[114,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[115,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[116,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[117]
[118,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение"]
[120,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[121,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[122]
[123,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 1 блока продаж"]
[124,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[127,null,null,null,null,null,0,"Валовый поток франчайзи/клиентов",null,null,2,"начало 2 блока продаж"]
[128,null,null,null,null,null,0,"Валовый поток франчайзи/клиентов","Роялти",null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,10186485.599999998,null,null,0,0,0,0,0,35,77.000000000000014,174.3,768,826.2,1447.1999999999998,2176.1999999999998,3296.5,4420,5607,6374.7,5898.2000000000007,10506,5773,9538.2000000000007,15218,15568.2,15582.4,19402.199999999997,22528.3,25794,28348,27385.199999999997,23315.599999999999,35316,19098,27815.199999999997,42616,40217.399999999994,38052.800000000003,44825.399999999994,50051.7,54926,57734,53976.6,43619.8,65056,33598,49403.199999999997,72344,68151.600000000006,61619.199999999997,72003.600000000006,77238.8,84284,86186,79734.600000000006,63793.8,93074,47807,68287.8,99494,91290.6,82699.199999999997,94717.799999999988,102394.79999999999,109184,111664,101757.6,80880.799999999988,116944,59712,84576.799999999988,123232,111538.79999999999,100697.60000000001,114456.6,122658.29999999999,131054,132994,121440.6,95811.8,138114,69991,98855.4,142622,129475.79999999999,116209.60000000001,132393.60000000001,141078.79999999999,150984,151684,138747.6,108404.79999999999,157272,78986,111938.4,160612,146296.79999999999,130601.60000000001,148672.79999999999,157504.29999999999,167734,168974,153822.6,120507.79999999999,174022,87631,123663.4,177902,161371.79999999999,144433.60000000001,163117.79999999999,173357.9,183182,185024,167151.6,131742.79999999999,188904,95656,134408.4,193952,175186.8,157273.60000000001,176932.8,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1917844455.28984,null,null,0,0,0,0,0,3897.6,10410.834000000003,22153.135200000001,106752.38399999999,111827.8224,204540.68160000001,304170.48719999997,481467.57264000003,648822.57119999989,834826.11551999999,954719.21051999996,893529.64512,1594958.1696000001,897586.49348639976,1484769.7743177598,2368118.3372063995,2432593.3451443193,2433539.7728870399,3032028.9939571195,3600301.5724240225,4124418.5365384319,4519213.1523095034,4382688.2354275966,3713008.4139222149,5625878.8035075832,3100894.8459282434,4505778.4892691914,6881594.3240027893,6498307.1969311256,6133232.1035244074,7192061.6692097019,8202129.1295093,8966006.5174607188,9407734.2666527014,8794020.4342786185,7082181.2123235241,10535371.958685938,5554018.3421878405,8150362.3233687347,11915786.932175448,11241644.449648373,10131628.136314835,11833277.300142467,12949814.14329054,14126165.692049094,14406690.473677438,13377768.637364898,10679511.412987811,15566367.528522069,8164495.4966314845,11652271.14505404,16963212.278320003,15601036.494685963,14122068.138616681,16159104.186692655,17864289.353961315,19006234.306053694,19455458.12971016,17746532.006241202,14118297.900736302,20371330.570860274,10652152.322775416,15057918.083184786,21955446.839764297,19914458.157938778,17969796.17053321,20409696.4327811,22367865.3997095,23887942.449350215,24230763.425322004,22184186.42253489,17495076.973651517,25230305.874650888,13052265.296282452,18442924.686155405,26564361.17985253,24159927.498607989,21649351.84100676,24679440.128375296,26819050.609355658,28726999.166949995,28837835.383047279,26437356.015108872,20639973.363019444,29964577.355398051,15359566.290396878,21760362.140128531,31199284.569174275,28448519.829918593,25378015.534485243,28881049.074668512,31256358.306057874,33276760.389907807,33536776.984737609,30562234.912827201,23952950.118599936,34574922.562298261,17790121.00011025,25070837.791051377,36081606.84181086,32728906.314166553,29305623.537256729,33074684.730704769,35916701.167123124,37927026.54492601,38330504.967269309,34651492.199459881,27333129.633434705,39167300.73256027,20270234.982852045,28463989.472937495,41063977.974174306,37116766.050123878,33313967.234881662,37478213.139241874,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[133,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]
[134,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]
[135,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]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[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,30559456.799999993,null,null,0,0,0,0,0,105,231.00000000000006,522.90000000000009,2304,2478.6000000000004,4341.5999999999995,6528.5999999999995,9889.5,13260,16821,19124.099999999999,17694.600000000002,31518,17319,28614.600000000002,45654,46704.600000000006,46747.199999999997,58206.599999999991,67584.899999999994,77382,85044,82155.599999999991,69946.799999999988,105948,57294,83445.599999999991,127848,120652.19999999998,114158.40000000001,134476.19999999998,150155.09999999998,164778,173202,161929.79999999999,130859.40000000001,195168,100794,148209.59999999998,217032,204454.80000000002,184857.59999999998,216010.80000000002,231716.40000000002,252852,258558,239203.80000000002,191381.40000000002,279222,143421,204863.40000000002,298482,273871.80000000005,248097.59999999998,284153.39999999997,307184.39999999997,327552,334992,305272.80000000005,242642.39999999997,350832,179136,253730.39999999997,369696,334616.39999999997,302092.80000000005,343369.80000000005,367974.89999999997,393162,398982,364321.80000000005,287435.40000000002,414342,209973,296566.19999999995,427866,388427.39999999997,348628.80000000005,397180.80000000005,423236.39999999997,452952,455052,416242.80000000005,325214.39999999997,471816,236958,335815.19999999995,481836,438890.39999999997,391804.80000000005,446018.39999999997,472512.89999999997,503202,506922,461467.80000000005,361523.39999999997,522066,262893,370990.19999999995,533706,484115.39999999997,433300.80000000005,489353.39999999997,520073.69999999995,549546,555072,501454.80000000005,395228.39999999997,566712,286968,403225.19999999995,581856,525560.39999999991,471820.80000000005,530798.39999999991,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30187897.919999972,null,null,0,0,0,0,10.5,44.100000000000009,171.99,496.68000000000006,1074.69,2542.6800000000003,3256.2000000000003,5333.7899999999991,7873.92,11256.75,14558.61,17368.98,20077.59,20421.72,28387.86,22411.620000000003,33831.480000000003,45973.440000000002,47863.32,51122.849999999991,61999.799999999988,71290.23,79391.759999999995,82956.599999999991,82093.079999999987,75881.759999999995,93966.959999999992,69579.72,96046.739999999991,125039.87999999999,120735.83999999998,121821.63,140642.15999999997,155384.36999999997,166177.97999999998,166713.29999999999,159039.53999999998,140714.58000000002,171597.36000000002,121900.91999999998,167598.59999999998,211299.12,201690.96000000002,195774.12,222836.04,238627.68000000002,252628.38,247969.5,233641.14,204153.48,244625.94,171215.58000000002,230487.96000000002,288521.52,269745.12,261217.44,293099.45999999996,314038.67999999993,326812.08,319813.2,297302.64,257929.67999999996,306782.64,213110.88,285012.12,355919.76,328987.01999999996,316936.41000000003,353270.04000000004,376113.02999999997,391441.98,380895.3,353946.54000000004,305070.48,361690.62,249080.93999999997,332012.27999999997,412054.55999999994,381343.01999999996,365799.96,407969.04000000004,432361.07999999996,449701.07999999996,434306.39999999997,403594.44,345709.07999999996,411244.31999999995,281217.24,375326.88,464243.75999999995,430186.07999999996,410718.33000000007,457035.65999999992,482091.63,499772.57999999996,483291.3,447538.74,383768.87999999995,455123.81999999995,311593.74,414845.88,513747.36,474476.27999999997,453188.61,501516.72,529467.99,545842.07999999996,528364.19999999995,486735.24,418699.07999999996,494414.51999999996,339708.24,451184.88,559593.35999999987,515336.27999999991,436434.24,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30559456.799999993,null,null,0,0,0,0,0,105,231.00000000000006,522.90000000000009,2304,2478.6000000000004,4341.5999999999995,6528.5999999999995,9889.5,13260,16821,19124.099999999999,17694.600000000002,31518,17319,28614.600000000002,45654,46704.600000000006,46747.199999999997,58206.599999999991,67584.899999999994,77382,85044,82155.599999999991,69946.799999999988,105948,57294,83445.599999999991,127848,120652.19999999998,114158.40000000001,134476.19999999998,150155.09999999998,164778,173202,161929.79999999999,130859.40000000001,195168,100794,148209.59999999998,217032,204454.80000000002,184857.59999999998,216010.80000000002,231716.40000000002,252852,258558,239203.80000000002,191381.40000000002,279222,143421,204863.40000000002,298482,273871.80000000005,248097.59999999998,284153.39999999997,307184.39999999997,327552,334992,305272.80000000005,242642.39999999997,350832,179136,253730.39999999997,369696,334616.39999999997,302092.80000000005,343369.80000000005,367974.89999999997,393162,398982,364321.80000000005,287435.40000000002,414342,209973,296566.19999999995,427866,388427.39999999997,348628.80000000005,397180.80000000005,423236.39999999997,452952,455052,416242.80000000005,325214.39999999997,471816,236958,335815.19999999995,481836,438890.39999999997,391804.80000000005,446018.39999999997,472512.89999999997,503202,506922,461467.80000000005,361523.39999999997,522066,262893,370990.19999999995,533706,484115.39999999997,433300.80000000005,489353.39999999997,520073.69999999995,549546,555072,501454.80000000005,395228.39999999997,566712,286968,403225.19999999995,581856,525560.39999999991,471820.80000000005,530798.39999999991,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.6666666666666668E-3,null,null,1.6666666666666668E-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]
[155,null,null,null,null,null,0,"Затраты времени на одного посетителя","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",null,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,"*",null,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,"*",0.1,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6666666666666668E-3]
[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,16977.475999999995,null,null,0,0,0,0,0,5.8333333333333334E-2,0.12833333333333335,0.29050000000000004,1.28,1.3770000000000002,2.4119999999999999,3.6269999999999998,5.4941666666666666,7.3666666666666671,9.3450000000000006,10.624500000000001,9.8303333333333356,17.510000000000002,9.6216666666666679,15.897000000000002,25.363333333333333,25.947000000000003,25.970666666666666,32.336999999999996,37.547166666666669,42.99,47.24666666666667,45.641999999999996,38.859333333333332,58.860000000000007,31.830000000000002,46.358666666666664,71.026666666666671,67.028999999999996,63.421333333333344,74.708999999999989,83.419499999999999,91.543333333333337,96.223333333333343,89.960999999999999,72.699666666666673,108.42666666666668,55.99666666666667,82.338666666666668,120.57333333333334,113.58600000000001,102.69866666666667,120.00600000000001,128.73133333333334,140.47333333333333,143.64333333333335,132.89100000000002,106.32300000000001,155.12333333333333,79.678333333333342,113.81300000000002,165.82333333333335,152.15100000000001,137.83199999999999,157.863,170.65799999999999,181.97333333333336,186.10666666666668,169.59600000000003,134.80133333333333,194.90666666666667,99.52000000000001,140.96133333333333,205.38666666666668,185.898,167.82933333333335,190.76100000000002,204.43049999999999,218.42333333333335,221.65666666666669,202.40100000000001,159.68633333333335,230.19000000000003,116.65166666666667,164.75900000000001,237.70333333333335,215.79300000000001,193.68266666666668,220.65600000000003,235.13133333333332,251.64000000000001,252.80666666666667,231.24600000000004,180.67466666666667,262.12,131.64333333333335,186.56399999999999,267.68666666666667,243.828,217.66933333333336,247.78799999999998,262.50716666666665,279.55666666666667,281.62333333333333,256.37100000000004,200.84633333333332,290.03666666666669,146.05166666666668,206.10566666666668,296.50333333333333,268.95299999999997,240.7226666666667,271.863,288.92983333333336,305.30333333333334,308.37333333333333,278.58600000000001,219.57133333333331,314.84000000000003,159.42666666666668,224.01400000000001,323.25333333333333,291.97800000000001,262.1226666666667,294.88799999999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,121.03983958333333,null,null,0,0,0,0,0,3.6458333333333335E-4,8.0208333333333347E-4,1.8156250000000002E-3,8.0000000000000002E-3,8.6062500000000011E-3,1.5075E-2,2.2668749999999998E-2,3.4338541666666667E-2,4.6041666666666668E-2,5.8406250000000007E-2,6.6403125000000007E-2,6.6403125000000007E-2,0.10943750000000001,0.10943750000000001,0.10943750000000001,0.15852083333333333,0.16216875000000003,0.16231666666666666,0.20210624999999999,0.23466979166666668,0.26868750000000002,0.29529166666666667,0.29529166666666667,0.29529166666666667,0.36787500000000006,0.36787500000000006,0.36787500000000006,0.44391666666666668,0.44391666666666668,0.44391666666666668,0.46693124999999991,0.52137187500000004,0.57214583333333335,0.60139583333333335,0.60139583333333335,0.60139583333333335,0.67766666666666675,0.67766666666666675,0.67766666666666675,0.75358333333333338,0.75358333333333338,0.75358333333333338,0.75358333333333338,0.80457083333333335,0.87795833333333329,0.89777083333333341,0.89777083333333341,0.89777083333333341,0.96952083333333339,0.96952083333333339,0.96952083333333339,1.0363958333333334,1.0363958333333334,1.0363958333333334,1.0363958333333334,1.0666125,1.1373333333333335,1.1631666666666667,1.1631666666666667,1.1631666666666667,1.2181666666666666,1.2181666666666666,1.2181666666666666,1.2836666666666667,1.2836666666666667,1.2836666666666667,1.2836666666666667,1.2836666666666667,1.3651458333333335,1.3853541666666669,1.3853541666666669,1.3853541666666669,1.4386875000000001,1.4386875000000001,1.4386875000000001,1.4856458333333333,1.4856458333333333,1.4856458333333333,1.4856458333333333,1.4856458333333333,1.5727500000000001,1.5800416666666668,1.5800416666666668,1.5800416666666668,1.63825,1.63825,1.63825,1.6730416666666668,1.6730416666666668,1.6730416666666668,1.6730416666666668,1.6730416666666668,1.7472291666666666,1.7601458333333333,1.7601458333333333,1.7601458333333333,1.8127291666666667,1.8127291666666667,1.8127291666666667,1.8531458333333333,1.8531458333333333,1.8531458333333333,1.8531458333333333,1.8531458333333333,1.9081458333333334,1.9273333333333333,1.9273333333333333,1.9273333333333333,1.9677500000000001,1.9677500000000001,1.9677500000000001,2.0203333333333333,2.0203333333333333,2.0203333333333333,2.0203333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163]
[164,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,5127839.7375174584,null,null,0,0,0,0,0,12.760416666666668,28.072916666666671,63.546875000000007,280,301.21875000000006,527.625,793.40624999999989,1237.9044270833333,1659.8020833333335,2105.5453125000004,2393.8326562500006,2393.8326562500006,3945.2218750000006,3945.2218750000006,3945.2218750000006,5714.6760416666675,5846.1834375000008,5851.5158333333329,7285.9303125000006,8713.6413692708338,9976.7699062499996,10964.622520833333,10964.622520833333,10964.622520833333,13659.750562500001,13659.750562500001,13659.750562500001,16483.291708333334,16483.291708333334,16483.291708333334,17337.857709374995,19940.099369859374,21881.972000729169,23000.651266979166,23000.651266979166,23000.651266979166,25917.663228333335,25917.663228333335,25917.663228333335,28821.129927916667,28821.129927916667,28821.129927916667,28821.129927916667,31694.304641499792,34585.244364285412,35365.714379719793,35365.714379719793,35365.714379719793,38192.148378832295,38192.148378832295,38192.148378832295,40826.542437238546,40826.542437238546,40826.542437238546,40826.542437238546,43277.367650100801,46146.836650968668,47195.013626481581,47195.013626481581,47195.013626481581,49426.616219509073,49426.616219509073,49426.616219509073,52084.252034841826,52084.252034841826,52084.252034841826,52084.252034841826,53646.779595887085,57051.943108603176,57896.486347502338,57896.486347502338,57896.486347502338,60125.383967689806,60125.383967689806,60125.383967689806,62087.858669214227,62087.858669214227,62087.858669214227,62087.858669214227,63950.494429290658,67699.944264643753,68013.818324049062,68013.818324049062,68013.818324049062,70519.43010113026,70519.43010113026,70519.43010113026,72017.057756007009,72017.057756007009,72017.057756007009,72017.057756007009,74177.569488687208,77466.817178140234,78039.50281910089,78039.50281910089,78039.50281910089,80370.887589721358,80370.887589721358,80370.887589721358,82162.839434017573,82162.839434017573,82162.839434017573,82162.839434017573,84627.724617038111,87139.412995909413,88015.649737174739,88015.649737174739,88015.649737174739,89861.360136799849,89861.360136799849,89861.360136799849,92262.686450538924,92262.686450538924,92262.686450538924,92262.686450538924,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",35000,null,0]
[166,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[167]
[168,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,5081708.3942921897,null,null,0,0,0,0,0,6.3802083333333339,20.416666666666671,45.809895833333343,171.7734375,290.609375,414.421875,660.515625,1015.6553385416667,1448.8532552083334,1882.6736979166669,2249.6889843750005,2393.8326562500006,3169.5272656250008,3945.2218750000006,3945.2218750000006,4829.9489583333343,5780.4297395833346,5848.8496354166673,6568.7230729166668,7999.7858408854172,9345.2056377604167,10470.696213541665,10964.622520833333,10964.622520833333,12312.186541666666,13659.750562500001,13659.750562500001,15071.521135416668,16483.291708333334,16483.291708333334,16910.574708854165,18638.978539617186,20911.035685294271,22441.311633854166,23000.651266979166,23000.651266979166,24459.157247656251,25917.663228333335,25917.663228333335,27369.396578125001,28821.129927916667,28821.129927916667,28821.129927916667,30257.717284708229,33139.7745028926,34975.479372002606,35365.714379719793,35365.714379719793,36778.931379276044,38192.148378832295,38192.148378832295,39509.34540803542,40826.542437238546,40826.542437238546,40826.542437238546,42051.955043669674,44712.102150534731,46670.925138725128,47195.013626481581,47195.013626481581,48310.814922995327,49426.616219509073,49426.616219509073,50755.434127175453,52084.252034841826,52084.252034841826,52084.252034841826,52865.515815364459,55349.361352245134,57474.214728052757,57896.486347502338,57896.486347502338,59010.935157596075,60125.383967689806,60125.383967689806,61106.621318452017,62087.858669214227,62087.858669214227,62087.858669214227,63019.176549252443,65825.219346967206,67856.881294346415,68013.818324049062,68013.818324049062,69266.624212589668,70519.43010113026,70519.43010113026,71268.243928568641,72017.057756007009,72017.057756007009,72017.057756007009,73097.313622347108,75822.193333413714,77753.159998620569,78039.50281910089,78039.50281910089,79205.195204411124,80370.887589721358,80370.887589721358,81266.863511869466,82162.839434017573,82162.839434017573,82162.839434017573,83395.282025527849,85883.568806473762,87577.531366542069,88015.649737174739,88015.649737174739,88938.504936987301,89861.360136799849,89861.360136799849,91062.023293669394,92262.686450538924,92262.686450538924,92262.686450538924,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков"]
[170,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[171,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[172,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[173,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[174,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[175,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[176]
[177,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,5127839.7375174584,null,null,0,0,0,0,0,12.760416666666668,28.072916666666671,63.546875000000007,280,301.21875000000006,527.625,793.40624999999989,1237.9044270833333,1659.8020833333335,2105.5453125000004,2393.8326562500006,2393.8326562500006,3945.2218750000006,3945.2218750000006,3945.2218750000006,5714.6760416666675,5846.1834375000008,5851.5158333333329,7285.9303125000006,8713.6413692708338,9976.7699062499996,10964.622520833333,10964.622520833333,10964.622520833333,13659.750562500001,13659.750562500001,13659.750562500001,16483.291708333334,16483.291708333334,16483.291708333334,17337.857709374995,19940.099369859374,21881.972000729169,23000.651266979166,23000.651266979166,23000.651266979166,25917.663228333335,25917.663228333335,25917.663228333335,28821.129927916667,28821.129927916667,28821.129927916667,28821.129927916667,31694.304641499792,34585.244364285412,35365.714379719793,35365.714379719793,35365.714379719793,38192.148378832295,38192.148378832295,38192.148378832295,40826.542437238546,40826.542437238546,40826.542437238546,40826.542437238546,43277.367650100801,46146.836650968668,47195.013626481581,47195.013626481581,47195.013626481581,49426.616219509073,49426.616219509073,49426.616219509073,52084.252034841826,52084.252034841826,52084.252034841826,52084.252034841826,53646.779595887085,57051.943108603176,57896.486347502338,57896.486347502338,57896.486347502338,60125.383967689806,60125.383967689806,60125.383967689806,62087.858669214227,62087.858669214227,62087.858669214227,62087.858669214227,63950.494429290658,67699.944264643753,68013.818324049062,68013.818324049062,68013.818324049062,70519.43010113026,70519.43010113026,70519.43010113026,72017.057756007009,72017.057756007009,72017.057756007009,72017.057756007009,74177.569488687208,77466.817178140234,78039.50281910089,78039.50281910089,78039.50281910089,80370.887589721358,80370.887589721358,80370.887589721358,82162.839434017573,82162.839434017573,82162.839434017573,82162.839434017573,84627.724617038111,87139.412995909413,88015.649737174739,88015.649737174739,88015.649737174739,89861.360136799849,89861.360136799849,89861.360136799849,92262.686450538924,92262.686450538924,92262.686450538924,92262.686450538924,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение"]
[179,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[180,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[181]
[182,null,null,null,null,null,0,"Конверсия в решение о покупке",null,null,null,null,"%",null,null,null,"процесс",null,null,null,null,null,null,0.5,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,5093242.7999999989,null,null,0,0,0,0,0,17.5,38.500000000000007,87.15,384,413.1,723.59999999999991,1088.0999999999999,1648.25,2210,2803.5,3187.35,2949.1000000000004,5253,2886.5,4769.1000000000004,7609,7784.1,7791.2,9701.0999999999985,11264.15,12897,14174,13692.599999999999,11657.8,17658,9549,13907.599999999999,21308,20108.699999999997,19026.400000000001,22412.699999999997,25025.85,27463,28867,26988.3,21809.9,32528,16799,24701.599999999999,36172,34075.800000000003,30809.599999999999,36001.800000000003,38619.4,42142,43093,39867.300000000003,31896.9,46537,23903.5,34143.9,49747,45645.3,41349.599999999999,47358.899999999994,51197.399999999994,54592,55832,50878.8,40440.399999999994,58472,29856,42288.399999999994,61616,55769.399999999994,50348.800000000003,57228.3,61329.149999999994,65527,66497,60720.3,47905.9,69057,34995.5,49427.7,71311,64737.899999999994,58104.800000000003,66196.800000000003,70539.399999999994,75492,75842,69373.8,54202.399999999994,78636,39493,55969.2,80306,73148.399999999994,65300.800000000003,74336.399999999994,78752.149999999994,83867,84487,76911.3,60253.899999999994,87011,43815.5,61831.7,88951,80685.899999999994,72216.800000000003,81558.899999999994,86678.95,91591,92512,83575.8,65871.399999999994,94452,47828,67204.2,96976,87593.4,78636.800000000003,88466.4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,958922227.64491999,null,null,0,0,0,0,0,1948.8,5205.4170000000013,11076.5676,53376.191999999995,55913.911200000002,102270.34080000001,152085.24359999999,240733.78632000001,324411.28559999994,417413.05776,477359.60525999998,446764.82256,797479.08480000007,448793.24674319988,742384.88715887989,1184059.1686031998,1216296.6725721597,1216769.88644352,1516014.4969785598,1800150.7862120112,2062209.2682692159,2259606.5761547517,2191344.1177137983,1856504.2069611074,2812939.4017537916,1550447.4229641217,2252889.2446345957,3440797.1620013947,3249153.5984655628,3066616.0517622037,3596030.834604851,4101064.56475465,4483003.2587303594,4703867.1333263507,4397010.2171393093,3541090.606161762,5267685.9793429691,2777009.1710939202,4075181.1616843673,5957893.4660877241,5620822.2248241864,5065814.0681574177,5916638.6500712335,6474907.0716452701,7063082.8460245468,7203345.2368387189,6688884.3186824489,5339755.7064939057,7783183.7642610343,4082247.7483157422,5826135.5725270202,8481606.1391600017,7800518.2473429814,7061034.0693083405,8079552.0933463275,8932144.6769806575,9503117.1530268472,9727729.0648550801,8873266.0031206012,7059148.9503681511,10185665.285430137,5326076.161387708,7528959.0415923931,10977723.419882149,9957229.0789693892,8984898.085266605,10204848.21639055,11183932.69985475,11943971.224675108,12115381.712661002,11092093.211267445,8747538.4868257586,12615152.937325444,6526132.6481412258,9221462.3430777024,13282180.589926265,12079963.749303995,10824675.92050338,12339720.064187648,13409525.304677829,14363499.583474997,14418917.691523639,13218678.007554436,10319986.681509722,14982288.677699026,7679783.1451984392,10880181.070064265,15599642.284587137,14224259.914959297,12689007.767242622,14440524.537334256,15628179.153028937,16638380.194953904,16768388.492368804,15281117.456413601,11976475.059299968,17287461.28114913,8895060.500055125,12535418.895525688,18040803.42090543,16364453.157083277,14652811.768628364,16537342.365352385,17958350.583561562,18963513.272463005,19165252.483634654,17325746.09972994,13666564.816717353,19583650.366280135,10135117.491426023,14231994.736468747,20531988.987087153,18558383.025061939,16656983.617440831,18739106.569620937,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4998519.5039999997,null,null,0,0,0,0,0,8.6624999999999996,27.720000000000006,62.196750000000009,233.21924999999999,394.56449999999995,562.66649999999993,896.79149999999981,1354.49325,1909.83375,2481.6824999999999,2965.47075,3037.5427500000001,4060.0395000000003,4029.0524999999998,3789.5219999999999,6127.1594999999998,7619.5844999999999,7709.7734999999993,8658.6884999999984,10377.798749999998,11959.769250000001,13400.145,13793.967000000001,12548.448,14511.321,13467.465,11611.017,17431.721999999998,20501.266499999998,19371.874499999998,20512.354500000001,23482.082249999999,25981.980749999999,27883.35,27648.373499999998,24155.108999999997,26897.2605,24416.864999999998,20542.796999999999,30132.432000000001,34772.661,32118.273000000001,33071.642999999996,36937.493999999999,39976.892999999996,42191.324999999997,41065.3485,35523.279000000002,38824.780500000001,34868.047500000001,28733.463000000003,41525.995500000005,47219.188500000004,43062.4755,43910.707499999997,48785.368499999997,52365.752999999997,54659.880000000005,52821.846000000005,45203.004000000001,48961.637999999992,43722.36,35711.477999999996,51432.678,58105.772999999994,52528.508999999998,53250.664499999999,58685.937749999997,62793.794249999992,65351.88,62972.563500000004,53769.968999999997,57896.635499999997,51505.987499999996,41789.483999999997,59765.656499999997,67344.205499999996,60807.136499999993,61529.292000000001,67684.418999999994,72285.543000000005,74910.33,71881.820999999996,61170.218999999997,65755.008000000002,58473.854999999996,47253.788999999997,67456.224000000002,75959.928,68532.353999999992,69120.41399999999,75778.832249999992,80496.479250000004,83335.23000000001,79892.158500000005,67896.774000000005,72896.125499999995,64759.1175,52295.364000000001,74637.436499999996,83970.265500000009,75686.836500000005,76118.971499999985,83277.735749999993,88243.625249999997,91130.985000000001,87163.46100000001,73976.364000000001,79360.082999999999,70428.600000000006,56940.938999999998,81269.198999999993,91361.853000000003,82283.948999999993,82716.084000000003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191]
[192,null,null,null,null,null,0,"Продажи",null,null,null,2,"руб.",null,null,null,"учет",null,null,0,null,null,null,940057147.61650825,null,null,0,0,0,0,0,964.65599999999995,3541.3374150000004,8059.5823770000006,31904.116001999999,54098.601084000002,78301.204740000001,125906.01427799999,194445.4198104,279746.81060039997,367203.0499632,442912.46819489996,457441.59177089995,615900.7341432001,616904.80411388399,589633.17628152948,953589.80760222941,1188176.141381803,1204367.9467127612,1352728.2697939295,1641501.8151793326,1911868.2269682074,2139298.8429898638,2203220.5934649324,2003684.9207140782,2311374.5863138749,2159876.4782353668,1882651.650461365,2818374.7712848149,3311525.6264311438,3126305.9768627444,3298010.208751692,3810062.2226829529,4249113.5726250792,4547500.8440680709,4504934.2884805016,3929359.9075340303,4360344.4098248417,3982124.0994662601,3391834.2147252522,4966371.9407471856,5731464.267001396,5289884.9650258943,5436314.0955231823,6133815.1322496692,6701305.0092465598,7061881.9010173166,6876653.6299829781,5954176.8124622954,6495855.0380236953,5873388.5987255042,4904649.7438171674,7082332.1472850759,8059651.5713189766,7356468.3967424044,7494590.1505140606,8420789.9013118576,9125454.605853714,9519268.8778515533,9207492.5586479604,7886545.4019769318,8536183.0467201527,7678312.0161748333,6363242.4254751503,9160807.8184298985,10362801.48693151,9376352.9462968186,9498924.4193202928,10587446.553541424,11448312.442642279,11909379.703981373,11487700.087344581,9820617.690556135,10574532.254954845,9474936.364806002,7795059.5206533689,11139303.251836963,12554261.447918978,11337796.636554651,11466376.012422059,12745876.457588412,13747647.319635648,14247296.551124327,13680609.871043649,11651639.021086758,12524626.302808329,11217725.552334245,9187182.2865550388,13107512.560552444,14762831.588775486,13322067.50268995,13429118.490765555,14884008.326729782,15971946.877251506,16536350.500224739,15864505.44464729,13492508.295278218,14485648.488522304,12960348.281696107,10608087.300812501,15135230.046633404,17030602.00610441,15353546.138227262,15439126.29632047,17075368.009712406,18276322.60873216,18873739.049268343,18063044.298765473,15341193.90364141,16458856.515583755,14710790.089564547,12061720.552807912,17208171.943160169,19349734.1460138,17431606.488038871,17521064.642595574,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50755.495200000027,null,null,0,0,0,0,0,0.14000000000000012,0.34300000000000036,0.77420000000000078,3.2463000000000028,4.0728000000000044,6.6150000000000055,10.152000000000008,15.362200000000014,20.976500000000016,26.84800000000002,31.105800000000023,29.96750000000003,47.922200000000046,33.598000000000027,43.925800000000038,70.41020000000006,77.490800000000078,77.897800000000075,93.191200000000066,109.51540000000008,125.7043000000001,139.18600000000012,137.88880000000012,120.6476000000001,164.57960000000014,111.7080000000001,130.35880000000012,198.27920000000017,203.48560000000018,192.42860000000016,217.35440000000017,245.03220000000019,269.75570000000027,285.86200000000025,273.64040000000023,228.45580000000021,303.84380000000027,199.44800000000015,231.21080000000018,338.77920000000029,344.95040000000034,314.62840000000028,349.63360000000029,380.95880000000034,414.37480000000039,429.02800000000036,405.12440000000038,334.9098000000003,436.08980000000042,284.30200000000025,320.95820000000026,466.2638000000004,464.65640000000042,422.0874000000004,461.57040000000035,504.29700000000037,539.13080000000048,555.84000000000049,518.69440000000054,425.28080000000034,548.65680000000043,355.79200000000031,398.0192000000003,577.5048000000005,569.38720000000046,514.32920000000047,558.52400000000057,605.08980000000054,646.87430000000052,663.03000000000054,618.75640000000055,504.68780000000049,648.26780000000053,418.07800000000032,465.4126000000004,669.34340000000066,660.5252000000005,594.31420000000048,645.78400000000067,696.70880000000056,745.0148000000006,757.72000000000071,706.67440000000056,572.36680000000047,737.49280000000067,473.21600000000046,526.73960000000045,754.38640000000066,745.79920000000061,668.70320000000061,725.29280000000063,778.69000000000051,828.44030000000066,843.63000000000079,784.26440000000071,635.85380000000055,816.59580000000074,524.5460000000005,582.28460000000052,835.27140000000077,823.38920000000064,739.10620000000063,796.90480000000071,856.54940000000067,906.08590000000072,923.27800000000082,853.63040000000069,694.12280000000055,887.35880000000077,571.52800000000047,633.28960000000052,910.21640000000082,894.6992000000007,804.28120000000081,865.00480000000084,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9551744.0633099694,null,null,0,0,0,0,0,15.590400000000013,45.540936000000052,99.023374800000084,449.16267120000037,554.06367360000047,929.99054880000085,1421.2226304000012,2230.0407777600021,3076.7578574400022,3988.1270332800032,4653.7029576000041,4528.8377910000045,7273.3623235200075,5185.3041435456034,6836.665590757445,10957.243123143367,12098.491717783687,12166.75243669249,14561.65574871553,17433.235283653226,20097.975718577767,22201.271145776467,22049.96609401991,19234.721891116475,26216.523627952571,18029.458187220574,21124.008803005028,32032.155785280378,32874.823111727324,31031.235611028784,34901.47878036325,40000.578187246938,44066.155199352215,46596.94358407156,44583.816003767213,37122.745283572745,49223.66904706732,32751.44532743733,38155.467635662812,55813.510052070575,56882.364730768997,51768.15699490776,57464.737336884755,63632.533873304688,69454.47691148697,71752.927586758902,67917.765023137094,56095.814289316193,72944.981527076146,48224.349515048045,54773.580076847691,79505.120258334122,79367.358257063926,72089.309049152755,78758.48488538737,87616.261602537998,93889.226578176167,96828.066824894413,90441.586154675053,74219.723609186476,95603.620184177489,62979.939861961997,70883.824655514618,102879.70544224206,101613.27947151951,91793.642840071698,99608.581901657701,109881.1580316192,117919.63519711047,120810.99615063833,112967.50911546167,92164.494317141041,118416.30047225519,77439.367059780765,86823.964040904146,124700.36940556564,123204.07117428459,110757.33486263512,120367.11235450805,131955.64256579804,141727.04727715577,144078.34069913925,134587.25944348291,108997.24946718675,140498.28278461177,91402.842516985649,102401.01485091109,146557.50041682576,144993.36388884878,129960.58196785967,140902.21183315941,153906.48229890014,164363.39986568925,167423.8683288584,155785.71663604656,126374.03538722706,162252.64036779312,105735.40656273936,118073.47216431587,169397.26515829496,166997.23209847722,149951.4004631936,161604.36246007596,176741.48939919745,187624.80734682732,191249.04641400342,176936.473765109,143984.01073319884,184002.33256367594,120248.24066396855,134126.19287460213,192719.90136963487,189531.04217466997,170372.63498965066,183226.81979184932,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,949370483.58160985,null,null,0,0,0,0,0,1933.2095999999999,5159.876064000001,10977.544225199999,52927.029328799996,55359.847526400001,101340.3502512,150664.02096959998,238503.74554224001,321334.52774255996,413424.93072672002,472705.90230239998,442235.98476899997,790205.72247648006,443607.94259965426,735548.22156812251,1173101.9254800563,1204198.1808543759,1204603.1340068274,1501452.8412298441,1782717.550928358,2042111.2925506381,2237405.3050089753,2169294.1516197785,1837269.4850699909,2786722.8781258389,1532417.9647769011,2231765.2358315908,3408765.0062161144,3216278.7753538354,3035584.8161511747,3561129.3558244877,4061063.9865674032,4438937.1035310067,4657270.1897422792,4352426.4011355424,3503967.8608781891,5218462.3102959022,2744257.7257664828,4037025.6940487046,5902079.9560356531,5563939.8600934176,5014045.9111625096,5859173.9127343483,6411274.5377719654,6993628.3691130597,7131592.3092519604,6620966.5536593115,5283659.8922045892,7710238.7827339582,4034023.3988006944,5771361.9924501721,8402101.0189016666,7721150.8890859177,6988944.7602591878,8000793.6084609404,8844528.4153781198,9409227.9264486711,9630900.9980301857,8782824.4169659261,6984929.2267589644,10090061.66524596,5263096.2215257464,7458075.2169368789,10874843.714439906,9855615.7994978689,8893104.4424265325,10105239.634488892,11074051.54182313,11826051.589477997,11994570.716510363,10979125.702151984,8655373.9925086182,12496736.636853188,6448693.2810814446,9134638.3790367991,13157480.220520699,11956759.67812971,10713918.585640745,12219352.95183314,13277569.662112031,14221772.536197841,14274839.3508245,13084090.748110954,10210989.432042535,14841790.394914415,7588380.3026814535,10777780.055213355,15453084.784170311,14079266.551070448,12559047.185274761,14299622.325501097,15474272.670730038,16474016.795088215,16600964.624039946,15125331.739777554,11850101.023912741,17125208.640781336,8789325.093492385,12417345.423361372,17871406.155747134,16197455.9249848,14502860.368165171,16375738.002892308,17781609.094162364,18775888.465116177,18974003.437220652,17148809.625964832,13522580.805984154,19399648.033716459,10014869.250762055,14097868.543594144,20339269.085717518,18368851.982887268,16486610.98245118,18555879.749829087,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,958922227.64491999,null,null,0,0,0,0,0,1948.8,5205.4170000000013,11076.5676,53376.191999999995,55913.911200000002,102270.34080000001,152085.24359999999,240733.78632000001,324411.28559999994,417413.05776,477359.60525999998,446764.82256,797479.08480000007,448793.24674319988,742384.88715887989,1184059.1686031998,1216296.6725721597,1216769.88644352,1516014.4969785598,1800150.7862120112,2062209.2682692159,2259606.5761547517,2191344.1177137983,1856504.2069611074,2812939.4017537916,1550447.4229641217,2252889.2446345957,3440797.1620013947,3249153.5984655628,3066616.0517622037,3596030.834604851,4101064.56475465,4483003.2587303594,4703867.1333263507,4397010.2171393093,3541090.606161762,5267685.9793429691,2777009.1710939202,4075181.1616843673,5957893.4660877241,5620822.2248241864,5065814.0681574177,5916638.6500712335,6474907.0716452701,7063082.8460245468,7203345.2368387189,6688884.3186824489,5339755.7064939057,7783183.7642610343,4082247.7483157422,5826135.5725270202,8481606.1391600017,7800518.2473429814,7061034.0693083405,8079552.0933463275,8932144.6769806575,9503117.1530268472,9727729.0648550801,8873266.0031206012,7059148.9503681511,10185665.285430137,5326076.161387708,7528959.0415923931,10977723.419882149,9957229.0789693892,8984898.085266605,10204848.21639055,11183932.69985475,11943971.224675108,12115381.712661002,11092093.211267445,8747538.4868257586,12615152.937325444,6526132.6481412258,9221462.3430777024,13282180.589926265,12079963.749303995,10824675.92050338,12339720.064187648,13409525.304677829,14363499.583474997,14418917.691523639,13218678.007554436,10319986.681509722,14982288.677699026,7679783.1451984392,10880181.070064265,15599642.284587137,14224259.914959297,12689007.767242622,14440524.537334256,15628179.153028937,16638380.194953904,16768388.492368804,15281117.456413601,11976475.059299968,17287461.28114913,8895060.500055125,12535418.895525688,18040803.42090543,16364453.157083277,14652811.768628364,16537342.365352385,17958350.583561562,18963513.272463005,19165252.483634654,17325746.09972994,13666564.816717353,19583650.366280135,10135117.491426023,14231994.736468747,20531988.987087153,18558383.025061939,16656983.617440831,18739106.569620937,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-9551744.0633099694,null,null,0,0,0,0,0,-15.590400000000013,-45.540936000000052,-99.023374800000084,-449.16267120000037,-554.06367360000047,-929.99054880000085,-1421.2226304000012,-2230.0407777600021,-3076.7578574400022,-3988.1270332800032,-4653.7029576000041,-4528.8377910000045,-7273.3623235200075,-5185.3041435456034,-6836.665590757445,-10957.243123143367,-12098.491717783687,-12166.75243669249,-14561.65574871553,-17433.235283653226,-20097.975718577767,-22201.271145776467,-22049.96609401991,-19234.721891116475,-26216.523627952571,-18029.458187220574,-21124.008803005028,-32032.155785280378,-32874.823111727324,-31031.235611028784,-34901.47878036325,-40000.578187246938,-44066.155199352215,-46596.94358407156,-44583.816003767213,-37122.745283572745,-49223.66904706732,-32751.44532743733,-38155.467635662812,-55813.510052070575,-56882.364730768997,-51768.15699490776,-57464.737336884755,-63632.533873304688,-69454.47691148697,-71752.927586758902,-67917.765023137094,-56095.814289316193,-72944.981527076146,-48224.349515048045,-54773.580076847691,-79505.120258334122,-79367.358257063926,-72089.309049152755,-78758.48488538737,-87616.261602537998,-93889.226578176167,-96828.066824894413,-90441.586154675053,-74219.723609186476,-95603.620184177489,-62979.939861961997,-70883.824655514618,-102879.70544224206,-101613.27947151951,-91793.642840071698,-99608.581901657701,-109881.1580316192,-117919.63519711047,-120810.99615063833,-112967.50911546167,-92164.494317141041,-118416.30047225519,-77439.367059780765,-86823.964040904146,-124700.36940556564,-123204.07117428459,-110757.33486263512,-120367.11235450805,-131955.64256579804,-141727.04727715577,-144078.34069913925,-134587.25944348291,-108997.24946718675,-140498.28278461177,-91402.842516985649,-102401.01485091109,-146557.50041682576,-144993.36388884878,-129960.58196785967,-140902.21183315941,-153906.48229890014,-164363.39986568925,-167423.8683288584,-155785.71663604656,-126374.03538722706,-162252.64036779312,-105735.40656273936,-118073.47216431587,-169397.26515829496,-166997.23209847722,-149951.4004631936,-161604.36246007596,-176741.48939919745,-187624.80734682732,-191249.04641400342,-176936.473765109,-143984.01073319884,-184002.33256367594,-120248.24066396855,-134126.19287460213,-192719.90136963487,-189531.04217466997,-170372.63498965066,-183226.81979184932,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,null,null,null,null,null,0,"Поступление ДС","Поступление окончательного расчета",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210]
[211,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[213,null,null,null,null,null,0,"Прочие расходы отдела продаж","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,4,null,0,0]
[214,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[215,null,null,null,null,null,0,"Прочие расходы отдела продаж","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[216,null,null,null,null,null,0,"Прочие расходы отдела продаж","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[217,null,null,null,null,null,0,"Прочие расходы отдела продаж","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",10000,null,0]
[218,null,null,null,null,null,0,"Прочие расходы отдела продаж","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,null,0]
[219]
[220,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков"]
[222,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[223,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[224,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[225,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[226,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[227,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[228]
[229,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение"]
[231,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[232,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[233]
[234,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 2 блока продаж"]
[235,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[236,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[238,null,null,null,null,null,0,"Валовый поток франчайзи/клиентов",null,null,3,"начало 3 блока продаж"]
[239,null,null,null,null,null,0,"Валовый поток франчайзи/клиентов","Up-Sale",null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,10186485.599999998,null,null,0,0,0,0,0,35,77.000000000000014,174.3,768,826.2,1447.1999999999998,2176.1999999999998,3296.5,4420,5607,6374.7,5898.2000000000007,10506,5773,9538.2000000000007,15218,15568.2,15582.4,19402.199999999997,22528.3,25794,28348,27385.199999999997,23315.599999999999,35316,19098,27815.199999999997,42616,40217.399999999994,38052.800000000003,44825.399999999994,50051.7,54926,57734,53976.6,43619.8,65056,33598,49403.199999999997,72344,68151.600000000006,61619.199999999997,72003.600000000006,77238.8,84284,86186,79734.600000000006,63793.8,93074,47807,68287.8,99494,91290.6,82699.199999999997,94717.799999999988,102394.79999999999,109184,111664,101757.6,80880.799999999988,116944,59712,84576.799999999988,123232,111538.79999999999,100697.60000000001,114456.6,122658.29999999999,131054,132994,121440.6,95811.8,138114,69991,98855.4,142622,129475.79999999999,116209.60000000001,132393.60000000001,141078.79999999999,150984,151684,138747.6,108404.79999999999,157272,78986,111938.4,160612,146296.79999999999,130601.60000000001,148672.79999999999,157504.29999999999,167734,168974,153822.6,120507.79999999999,174022,87631,123663.4,177902,161371.79999999999,144433.60000000001,163117.79999999999,173357.9,183182,185024,167151.6,131742.79999999999,188904,95656,134408.4,193952,175186.8,157273.60000000001,176932.8,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1479126890.9331458,null,null,0,0,0,0,0,3094,7784.0280000000012,16920.943199999998,79080.19200000001,83789.8992,151064.61119999998,225472.18319999997,354954.93264000001,477551.92319999996,611647.83071999997,699890.70924,652646.66544000001,1164195.1151999999,655925.02410240006,1084609.2494361599,1730071.2720383999,1779176.1677875197,1780161.6479846397,2217515.3484019195,2637315.4765503742,3020733.9035089919,3313011.369406464,3216685.3851097729,2729413.5674246782,4135135.913841024,2285169.0342615936,3322924.6121871206,5080114.256976692,4807545.2361145662,4541045.1266114702,5332693.3207748625,6093311.5059168357,6669029.3390089013,7001537.352130983,6560387.6395855602,5289174.3295114413,7874619.5432386231,4159922.8737592977,6108497.7358680749,8935223.3091858029,8445144.380145777,7619090.5154434182,8900147.9625869989,9761633.8288416378,10649547.67717631,10870310.800417252,10104819.235364234,8072470.402206013,11769980.235386148,6185040.9684635466,8829642.9569460042,12857469.368632918,11842578.402736999,10722536.500135303,12272952.843971532,13586977.143362474,14465914.053586744,14803526.74814849,13528921.51015491,10759854.175773036,15535735.738026831,8131044.3003479335,11501413.480878655,16766035.170784347,15230295.120623056,13745267.832353674,15615366.452943821,17136391.205963843,18303643.007884715,18568979.483175911,17022919.684876803,13426568.964519382,19360269.02038686,10045669.94020826,14192616.589921366,20453373.80644184,18651726.146331072,16722457.46537156,19059131.203404687,20780486.662105732,22252390.767411217,22344015.372718301,20535394.009658307,16036368.960175645,23275833.386359323,11967149.022923667,16956109.605249237,24317224.505467318,22184120.73776073,19794587.060511246,22529147.00662617,24389943.940250035,25969004.754856132,26168289.310092729,23858640.07012878,18696530.591008138,26991335.841094136,13891518.432103612,19585349.464025915,28183248.265675128,25585097.511880741,22906013.924250171,25857480.874190569,28086152.014983028,29664347.779417738,29974487.452989437,27113080.533888526,21381460.700622659,30644921.095362712,15862308.972932473,22278616.309559327,32142885.915231749,29069427.376301728,26092901.556444898,29354514.251000509,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30559456.799999993,null,null,0,0,0,0,0,105,231.00000000000006,522.90000000000009,2304,2478.6000000000004,4341.5999999999995,6528.5999999999995,9889.5,13260,16821,19124.099999999999,17694.600000000002,31518,17319,28614.600000000002,45654,46704.600000000006,46747.199999999997,58206.599999999991,67584.899999999994,77382,85044,82155.599999999991,69946.799999999988,105948,57294,83445.599999999991,127848,120652.19999999998,114158.40000000001,134476.19999999998,150155.09999999998,164778,173202,161929.79999999999,130859.40000000001,195168,100794,148209.59999999998,217032,204454.80000000002,184857.59999999998,216010.80000000002,231716.40000000002,252852,258558,239203.80000000002,191381.40000000002,279222,143421,204863.40000000002,298482,273871.80000000005,248097.59999999998,284153.39999999997,307184.39999999997,327552,334992,305272.80000000005,242642.39999999997,350832,179136,253730.39999999997,369696,334616.39999999997,302092.80000000005,343369.80000000005,367974.89999999997,393162,398982,364321.80000000005,287435.40000000002,414342,209973,296566.19999999995,427866,388427.39999999997,348628.80000000005,397180.80000000005,423236.39999999997,452952,455052,416242.80000000005,325214.39999999997,471816,236958,335815.19999999995,481836,438890.39999999997,391804.80000000005,446018.39999999997,472512.89999999997,503202,506922,461467.80000000005,361523.39999999997,522066,262893,370990.19999999995,533706,484115.39999999997,433300.80000000005,489353.39999999997,520073.69999999995,549546,555072,501454.80000000005,395228.39999999997,566712,286968,403225.19999999995,581856,525560.39999999991,471820.80000000005,530798.39999999991,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30187897.919999972,null,null,0,0,0,0,10.5,44.100000000000009,171.99,496.68000000000006,1074.69,2542.6800000000003,3256.2000000000003,5333.7899999999991,7873.92,11256.75,14558.61,17368.98,20077.59,20421.72,28387.86,22411.620000000003,33831.480000000003,45973.440000000002,47863.32,51122.849999999991,61999.799999999988,71290.23,79391.759999999995,82956.599999999991,82093.079999999987,75881.759999999995,93966.959999999992,69579.72,96046.739999999991,125039.87999999999,120735.83999999998,121821.63,140642.15999999997,155384.36999999997,166177.97999999998,166713.29999999999,159039.53999999998,140714.58000000002,171597.36000000002,121900.91999999998,167598.59999999998,211299.12,201690.96000000002,195774.12,222836.04,238627.68000000002,252628.38,247969.5,233641.14,204153.48,244625.94,171215.58000000002,230487.96000000002,288521.52,269745.12,261217.44,293099.45999999996,314038.67999999993,326812.08,319813.2,297302.64,257929.67999999996,306782.64,213110.88,285012.12,355919.76,328987.01999999996,316936.41000000003,353270.04000000004,376113.02999999997,391441.98,380895.3,353946.54000000004,305070.48,361690.62,249080.93999999997,332012.27999999997,412054.55999999994,381343.01999999996,365799.96,407969.04000000004,432361.07999999996,449701.07999999996,434306.39999999997,403594.44,345709.07999999996,411244.31999999995,281217.24,375326.88,464243.75999999995,430186.07999999996,410718.33000000007,457035.65999999992,482091.63,499772.57999999996,483291.3,447538.74,383768.87999999995,455123.81999999995,311593.74,414845.88,513747.36,474476.27999999997,453188.61,501516.72,529467.99,545842.07999999996,528364.19999999995,486735.24,418699.07999999996,494414.51999999996,339708.24,451184.88,559593.35999999987,515336.27999999991,436434.24,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30559456.799999993,null,null,0,0,0,0,0,105,231.00000000000006,522.90000000000009,2304,2478.6000000000004,4341.5999999999995,6528.5999999999995,9889.5,13260,16821,19124.099999999999,17694.600000000002,31518,17319,28614.600000000002,45654,46704.600000000006,46747.199999999997,58206.599999999991,67584.899999999994,77382,85044,82155.599999999991,69946.799999999988,105948,57294,83445.599999999991,127848,120652.19999999998,114158.40000000001,134476.19999999998,150155.09999999998,164778,173202,161929.79999999999,130859.40000000001,195168,100794,148209.59999999998,217032,204454.80000000002,184857.59999999998,216010.80000000002,231716.40000000002,252852,258558,239203.80000000002,191381.40000000002,279222,143421,204863.40000000002,298482,273871.80000000005,248097.59999999998,284153.39999999997,307184.39999999997,327552,334992,305272.80000000005,242642.39999999997,350832,179136,253730.39999999997,369696,334616.39999999997,302092.80000000005,343369.80000000005,367974.89999999997,393162,398982,364321.80000000005,287435.40000000002,414342,209973,296566.19999999995,427866,388427.39999999997,348628.80000000005,397180.80000000005,423236.39999999997,452952,455052,416242.80000000005,325214.39999999997,471816,236958,335815.19999999995,481836,438890.39999999997,391804.80000000005,446018.39999999997,472512.89999999997,503202,506922,461467.80000000005,361523.39999999997,522066,262893,370990.19999999995,533706,484115.39999999997,433300.80000000005,489353.39999999997,520073.69999999995,549546,555072,501454.80000000005,395228.39999999997,566712,286968,403225.19999999995,581856,525560.39999999991,471820.80000000005,530798.39999999991,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.6666666666666666E-2,null,null,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[266,null,null,null,null,null,0,"Затраты времени на одного посетителя","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",null,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,"*",null,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6666666666666666E-2]
[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,169774.75999999998,null,null,0,0,0,0,0,0.58333333333333337,1.2833333333333337,2.9050000000000002,12.8,13.770000000000001,24.119999999999997,36.269999999999996,54.941666666666663,73.666666666666671,93.45,106.24499999999999,98.303333333333342,175.1,96.216666666666669,158.97,253.63333333333333,259.47000000000003,259.70666666666665,323.36999999999995,375.47166666666664,429.9,472.46666666666664,456.41999999999996,388.59333333333331,588.6,318.3,463.58666666666659,710.26666666666665,670.28999999999985,634.21333333333337,747.08999999999992,834.19499999999994,915.43333333333328,962.23333333333335,899.61,726.99666666666667,1084.2666666666667,559.9666666666667,823.38666666666666,1205.7333333333333,1135.8600000000001,1026.9866666666667,1200.0600000000002,1287.3133333333333,1404.7333333333333,1436.4333333333334,1328.91,1063.23,1551.2333333333333,796.7833333333333,1138.1300000000001,1658.2333333333333,1521.51,1378.32,1578.6299999999999,1706.5799999999997,1819.7333333333333,1861.0666666666666,1695.96,1348.0133333333331,1949.0666666666666,995.19999999999993,1409.6133333333332,2053.8666666666668,1858.9799999999998,1678.2933333333333,1907.6100000000001,2044.3049999999998,2184.2333333333331,2216.5666666666666,2024.01,1596.8633333333335,2301.9,1166.5166666666667,1647.59,2377.0333333333333,2157.9299999999998,1936.8266666666668,2206.56,2351.313333333333,2516.4,2528.0666666666666,2312.46,1806.7466666666664,2621.1999999999998,1316.4333333333334,1865.6399999999999,2676.8666666666668,2438.2799999999997,2176.6933333333336,2477.8799999999997,2625.0716666666663,2795.5666666666666,2816.2333333333331,2563.71,2008.4633333333331,2900.3666666666668,1460.5166666666667,2061.0566666666664,2965.0333333333333,2689.5299999999997,2407.2266666666669,2718.6299999999997,2889.2983333333332,3053.0333333333333,3083.7333333333331,2785.86,2195.7133333333331,3148.4,1594.2666666666667,2240.14,3232.5333333333333,2919.7799999999997,2621.2266666666669,2948.8799999999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1210.3983958333336,null,null,0,0,0,0,0,3.6458333333333334E-3,8.0208333333333347E-3,1.8156250000000002E-2,0.08,8.6062500000000014E-2,0.15075,0.22668749999999999,0.34338541666666667,0.4604166666666667,0.58406250000000004,0.66403124999999996,0.66403124999999996,1.0943749999999999,1.0943749999999999,1.0943749999999999,1.5852083333333333,1.6216875000000002,1.6231666666666666,2.0210624999999998,2.3466979166666664,2.6868749999999997,2.9529166666666664,2.9529166666666664,2.9529166666666664,3.67875,3.67875,3.67875,4.4391666666666669,4.4391666666666669,4.4391666666666669,4.6693124999999993,5.21371875,5.7214583333333326,6.0139583333333331,6.0139583333333331,6.0139583333333331,6.7766666666666664,6.7766666666666664,6.7766666666666664,7.5358333333333336,7.5358333333333336,7.5358333333333336,7.5358333333333336,8.0457083333333337,8.7795833333333331,8.9777083333333341,8.9777083333333341,8.9777083333333341,9.6952083333333334,9.6952083333333334,9.6952083333333334,10.363958333333333,10.363958333333333,10.363958333333333,10.363958333333333,10.666124999999997,11.373333333333333,11.631666666666666,11.631666666666666,11.631666666666666,12.181666666666667,12.181666666666667,12.181666666666667,12.836666666666668,12.836666666666668,12.836666666666668,12.836666666666668,12.836666666666668,13.651458333333332,13.853541666666667,13.853541666666667,13.853541666666667,14.386875,14.386875,14.386875,14.856458333333332,14.856458333333332,14.856458333333332,14.856458333333332,14.856458333333332,15.727500000000001,15.800416666666667,15.800416666666667,15.800416666666667,16.3825,16.3825,16.3825,16.730416666666667,16.730416666666667,16.730416666666667,16.730416666666667,16.730416666666667,17.472291666666667,17.601458333333333,17.601458333333333,17.601458333333333,18.127291666666668,18.127291666666668,18.127291666666668,18.531458333333333,18.531458333333333,18.531458333333333,18.531458333333333,18.531458333333333,19.081458333333334,19.273333333333333,19.273333333333333,19.273333333333333,19.677500000000002,19.677500000000002,19.677500000000002,20.203333333333333,20.203333333333333,20.203333333333333,20.203333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274]
[275,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,51278397.37517456,null,null,0,0,0,0,0,127.60416666666667,280.72916666666669,635.46875000000011,2800,3012.1875000000005,5276.25,7934.0624999999991,12379.044270833334,16598.020833333336,21055.453125,23938.326562500002,23938.326562500002,39452.218749999993,39452.218749999993,39452.218749999993,57146.760416666664,58461.834375000006,58515.15833333334,72859.303124999991,87136.413692708331,99767.699062499974,109646.22520833333,109646.22520833333,109646.22520833333,136597.50562499999,136597.50562499999,136597.50562499999,164832.91708333333,164832.91708333333,164832.91708333333,173378.57709374995,199400.99369859375,218819.72000729165,230006.51266979167,230006.51266979167,230006.51266979167,259176.63228333331,259176.63228333331,259176.63228333331,288211.29927916668,288211.29927916668,288211.29927916668,288211.29927916668,316943.04641499789,345852.44364285417,353657.1437971979,353657.1437971979,353657.1437971979,381921.48378832289,381921.48378832289,381921.48378832289,408265.42437238531,408265.42437238531,408265.42437238531,408265.42437238531,432773.67650100787,461468.36650968663,471950.13626481575,471950.13626481575,471950.13626481575,494266.16219509073,494266.16219509073,494266.16219509073,520842.52034841833,520842.52034841833,520842.52034841833,520842.52034841833,536467.79595887091,570519.43108603172,578964.8634750233,578964.8634750233,578964.8634750233,601253.83967689797,601253.83967689797,601253.83967689797,620878.58669214218,620878.58669214218,620878.58669214218,620878.58669214218,639504.94429290656,676999.44264643744,680138.18324049062,680138.18324049062,680138.18324049062,705194.30101130262,705194.30101130262,705194.30101130262,720170.57756007009,720170.57756007009,720170.57756007009,720170.57756007009,741775.69488687208,774668.17178140243,780395.02819100884,780395.02819100884,780395.02819100884,803708.87589721358,803708.87589721358,803708.87589721358,821628.39434017579,821628.39434017579,821628.39434017579,821628.39434017579,846277.24617038108,871394.12995909399,880156.49737174727,880156.49737174727,880156.49737174727,898613.60136799864,898613.60136799864,898613.60136799864,922626.86450538924,922626.86450538924,922626.86450538924,922626.86450538924,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",35000,null,0]
[277,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[278]
[279,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,50817083.942921884,null,null,0,0,0,0,0,63.802083333333336,204.16666666666669,458.09895833333337,1717.734375,2906.09375,4144.21875,6605.15625,10156.553385416666,14488.532552083336,18826.736979166668,22496.889843750003,23938.326562500002,31695.272656249996,39452.218749999993,39452.218749999993,48299.489583333328,57804.297395833331,58488.496354166673,65687.230729166666,79997.858408854168,93452.056377604153,104706.96213541666,109646.22520833333,109646.22520833333,123121.86541666667,136597.50562499999,136597.50562499999,150715.21135416668,164832.91708333333,164832.91708333333,169105.74708854163,186389.78539617185,209110.3568529427,224413.11633854167,230006.51266979167,230006.51266979167,244591.57247656249,259176.63228333331,259176.63228333331,273693.96578124998,288211.29927916668,288211.29927916668,288211.29927916668,302577.17284708226,331397.74502892606,349754.79372002603,353657.1437971979,353657.1437971979,367789.31379276037,381921.48378832289,381921.48378832289,395093.45408035407,408265.42437238531,408265.42437238531,408265.42437238531,420519.55043669662,447121.02150534722,466709.25138725119,471950.13626481575,471950.13626481575,483108.14922995324,494266.16219509073,494266.16219509073,507554.34127175453,520842.52034841833,520842.52034841833,520842.52034841833,528655.15815364465,553493.61352245137,574742.14728052751,578964.8634750233,578964.8634750233,590109.35157596064,601253.83967689797,601253.83967689797,611066.21318452014,620878.58669214218,620878.58669214218,620878.58669214218,630191.76549252437,658252.193469672,678568.81294346403,680138.18324049062,680138.18324049062,692666.24212589662,705194.30101130262,705194.30101130262,712682.43928568636,720170.57756007009,720170.57756007009,720170.57756007009,730973.13622347103,758221.93333413731,777531.59998620558,780395.02819100884,780395.02819100884,792051.95204411121,803708.87589721358,803708.87589721358,812668.63511869474,821628.39434017579,821628.39434017579,821628.39434017579,833952.82025527838,858835.68806473748,875775.31366542063,880156.49737174727,880156.49737174727,889385.04936987301,898613.60136799864,898613.60136799864,910620.23293669394,922626.86450538924,922626.86450538924,922626.86450538924,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков"]
[281,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[282,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[283,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[284,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[285,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[286,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[287]
[288,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,51278397.37517456,null,null,0,0,0,0,0,127.60416666666667,280.72916666666669,635.46875000000011,2800,3012.1875000000005,5276.25,7934.0624999999991,12379.044270833334,16598.020833333336,21055.453125,23938.326562500002,23938.326562500002,39452.218749999993,39452.218749999993,39452.218749999993,57146.760416666664,58461.834375000006,58515.15833333334,72859.303124999991,87136.413692708331,99767.699062499974,109646.22520833333,109646.22520833333,109646.22520833333,136597.50562499999,136597.50562499999,136597.50562499999,164832.91708333333,164832.91708333333,164832.91708333333,173378.57709374995,199400.99369859375,218819.72000729165,230006.51266979167,230006.51266979167,230006.51266979167,259176.63228333331,259176.63228333331,259176.63228333331,288211.29927916668,288211.29927916668,288211.29927916668,288211.29927916668,316943.04641499789,345852.44364285417,353657.1437971979,353657.1437971979,353657.1437971979,381921.48378832289,381921.48378832289,381921.48378832289,408265.42437238531,408265.42437238531,408265.42437238531,408265.42437238531,432773.67650100787,461468.36650968663,471950.13626481575,471950.13626481575,471950.13626481575,494266.16219509073,494266.16219509073,494266.16219509073,520842.52034841833,520842.52034841833,520842.52034841833,520842.52034841833,536467.79595887091,570519.43108603172,578964.8634750233,578964.8634750233,578964.8634750233,601253.83967689797,601253.83967689797,601253.83967689797,620878.58669214218,620878.58669214218,620878.58669214218,620878.58669214218,639504.94429290656,676999.44264643744,680138.18324049062,680138.18324049062,680138.18324049062,705194.30101130262,705194.30101130262,705194.30101130262,720170.57756007009,720170.57756007009,720170.57756007009,720170.57756007009,741775.69488687208,774668.17178140243,780395.02819100884,780395.02819100884,780395.02819100884,803708.87589721358,803708.87589721358,803708.87589721358,821628.39434017579,821628.39434017579,821628.39434017579,821628.39434017579,846277.24617038108,871394.12995909399,880156.49737174727,880156.49737174727,880156.49737174727,898613.60136799864,898613.60136799864,898613.60136799864,922626.86450538924,922626.86450538924,922626.86450538924,922626.86450538924,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение"]
[290,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[291,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[292]
[293,null,null,null,null,null,0,"Конверсия в решение о покупке",null,null,null,null,"%",null,null,null,"процесс",null,null,null,null,null,null,0.3,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,3055945.68,null,null,0,0,0,0,0,10.5,23.100000000000005,52.29,230.39999999999998,247.86,434.15999999999991,652.8599999999999,988.94999999999993,1326,1682.1,1912.4099999999999,1769.4600000000003,3151.7999999999997,1731.8999999999999,2861.46,4565.3999999999996,4670.46,4674.7199999999993,5820.6599999999989,6758.49,7738.2,8504.4,8215.56,6994.6799999999994,10594.8,5729.4,8344.56,12784.8,12065.219999999998,11415.84,13447.619999999997,15015.509999999998,16477.8,17320.2,16192.98,13085.94,19516.8,10079.4,14820.96,21703.200000000001,20445.48,18485.759999999998,21601.08,23171.64,25285.200000000001,25855.8,23920.38,19138.14,27922.2,14342.1,20486.34,29848.199999999997,27387.18,24809.759999999998,28415.339999999997,30718.439999999995,32755.199999999997,33499.199999999997,30527.279999999999,24264.239999999994,35083.199999999997,17913.599999999999,25373.039999999997,36969.599999999999,33461.639999999992,30209.279999999999,34336.980000000003,36797.49,39316.199999999997,39898.199999999997,36432.18,28743.54,41434.199999999997,20997.3,29656.619999999995,42786.6,38842.74,34862.879999999997,39718.080000000002,42323.639999999992,45295.199999999997,45505.2,41624.28,32521.439999999995,47181.599999999999,23695.8,33581.519999999997,48183.6,43889.039999999994,39180.480000000003,44601.84,47251.289999999994,50320.2,50692.2,46146.78,36152.339999999997,52206.6,26289.3,37099.019999999997,53370.6,48411.539999999994,43330.080000000002,48935.34,52007.369999999995,54954.6,55507.199999999997,50145.48,39522.839999999997,56671.199999999997,28696.799999999999,40322.519999999997,58185.599999999999,52556.039999999994,47182.080000000002,53079.839999999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,443738067.27994376,null,null,0,0,0,0,0,928.19999999999993,2335.2084000000004,5076.2829599999995,23724.057600000004,25136.96976,45319.383359999993,67641.654959999985,106486.479792,143265.57695999998,183494.34921599997,209967.212772,195793.99963199999,349258.53455999994,196777.50723072002,325382.77483084792,519021.38161151996,533752.85033625585,534048.4943953919,665254.60452057584,791194.64296511223,906220.17105269758,993903.41082193912,965005.61553293187,818824.07022740343,1240540.7741523071,685550.7102784781,996877.38365613611,1524034.2770930075,1442263.5708343699,1362313.537983441,1599807.9962324586,1827993.4517750507,2000708.8017026703,2100461.2056392948,1968116.2918756679,1586752.2988534323,2362385.8629715866,1247976.8621277893,1832549.3207604224,2680566.9927557409,2533543.3140437328,2285727.1546330252,2670044.3887760998,2928490.1486524912,3194864.3031528927,3261093.2401251756,3031445.7706092703,2421741.120661804,3530994.0706158443,1855512.290539064,2648892.887083801,3857240.8105898751,3552773.5208210996,3216760.9500405905,3681885.8531914596,4076093.143008742,4339774.2160760229,4441058.0244445466,4058676.4530464727,3227956.2527319104,4660720.7214080496,2439313.2901043799,3450424.0442635962,5029810.5512353042,4569088.5361869168,4123580.3497061022,4684609.9358831458,5140917.361789153,5491092.9023654144,5570693.8449527733,5106875.9054630408,4027970.6893558144,5808080.7061160579,3013700.9820624781,4257784.9769764096,6136012.1419325517,5595517.8438993217,5016737.2396114683,5717739.361021406,6234145.9986317195,6675717.2302233651,6703204.6118154898,6160618.2028974919,4810910.6880526934,6982750.015907797,3590144.7068770998,5086832.8815747714,7295167.3516401956,6655236.2213282185,5938376.1181533737,6758744.1019878509,7316983.1820750106,7790701.4264568388,7850486.7930278182,7157592.0210386338,5608959.1773024416,8097400.7523282403,4167455.5296310834,5875604.839207774,8454974.4797025379,7675529.2535642218,6871804.1772750514,7757244.2622571699,8425845.6044949088,8899304.3338253219,8992346.2358968314,8133924.1601665579,6414438.2101867972,9193476.3286088128,4758692.6918797418,6683584.892867798,9642865.7745695245,8720828.2128905188,7827870.4669334693,8806354.2753001526,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2999111.7024000012,null,null,0,0,0,0,0,5.1974999999999998,16.632000000000001,37.318049999999999,139.93154999999999,236.73869999999999,337.59989999999993,538.07489999999984,812.69594999999993,1145.9002499999999,1489.0095000000001,1779.2824499999999,1822.52565,2436.0236999999997,2417.4314999999997,2273.7132000000001,3676.2956999999997,4571.7506999999996,4625.8640999999998,5195.213099999999,6226.6792499999992,7175.8615499999996,8040.0869999999995,8276.3801999999996,7529.0687999999991,8706.7925999999989,8080.4789999999994,6966.6101999999992,10459.033199999998,12300.759899999997,11623.124699999998,12307.412699999997,14089.249349999998,15589.188449999998,16730.009999999998,16589.024099999999,14493.065399999999,16138.356299999999,14650.118999999999,12325.678199999998,18079.459200000001,20863.596600000001,19270.963799999998,19842.985800000002,22162.4964,23986.1358,25314.794999999998,24639.2091,21313.967400000001,23294.868300000002,20920.8285,17240.077799999999,24915.597300000001,28331.513099999996,25837.4853,26346.424499999997,29271.221099999995,31419.451799999995,32795.928,31693.107599999999,27121.802399999997,29376.982799999994,26233.415999999997,21426.8868,30859.606799999994,34863.463799999998,31517.105399999997,31950.398700000002,35211.56265,37676.276549999995,39211.127999999997,37783.538099999998,32261.981400000004,34737.981299999999,30903.592499999999,25073.690399999996,35859.393899999995,40406.523300000001,36484.281900000002,36917.575199999999,40610.651399999995,43371.325799999991,44946.197999999997,43129.092599999996,36702.131399999998,39453.004799999995,35084.313000000002,28352.273399999998,40473.734400000001,45575.956799999993,41119.412400000001,41472.248399999997,45467.299349999994,48297.887549999999,50001.137999999999,47935.295100000003,40738.064400000003,43737.675300000003,38855.470499999996,31377.218399999998,44782.461899999995,50382.159299999999,45412.101899999994,45671.382899999997,49966.641449999996,52946.175149999995,54678.591,52298.0766,44385.818400000004,47616.049799999993,42257.159999999996,34164.563399999999,48761.519399999997,54817.111799999999,49370.369399999996,49629.650399999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302]
[303,null,null,null,null,null,0,"Продажи",null,null,null,3,"руб.",null,null,null,"учет",null,null,0,null,null,null,434941541.24087095,null,null,0,0,0,0,0,459.45899999999995,1615.387158,3668.6882231999998,14256.168577200002,24186.208543200002,34875.894794399996,55915.713968399985,86193.426702239987,123627.26809223997,161746.16345711995,194763.47318405999,200851.80013997998,269801.00442503998,270287.84068640636,258469.33962047612,417980.05743897206,521123.24481414899,528561.66564216558,593655.03396340401,720942.37750541558,840220.33293881593,940561.17302794522,969659.96804566111,882995.69445136597,1019385.5979679567,953415.28479323862,832801.90649763402,1247851.272070826,1468317.4347240517,1388265.6688648164,1466250.1594368704,1696761.7167637171,1895207.615471472,2030079.1536342727,2013945.8612699066,1759659.9524109047,1954823.3901033844,1787129.5489241909,1524860.4605296648,2233992.5751905008,2580984.6018657396,2385538.8819949953,2453106.9139875169,2771274.5960271526,3031060.4536436647,3195698.9839226436,3114806.8103135508,2699327.5111791817,2946603.9196824357,2666320.6487716795,2229680.5629233182,3220536.1803484699,3667957.0940484325,3350919.5630765366,3414830.1675998648,3840199.6031190995,4165854.3427469591,4346511.9590576822,4207368.566358055,3606883.1893603001,3904895.1021992802,3514516.8356986525,2915419.9805121482,4197716.1247719564,4751455.0482739992,4302871.0985170444,4360054.1913666781,4863636.0123477876,5262845.0807565106,5475584.4399225023,5285397.026455828,4521749.064435333,4868845.4407585766,4366781.9356483752,3599385.5497242492,5144929.5738599356,5807107.3429867774,5253066.2663378417,5313565.9173132731,5916183.2530282978,6390382.2982832668,6622566.3118092325,6367592.2932829261,5430906.801020341,5837862.0484604426,5233582.8877785243,4295103.9062836766,6129090.115441408,6905449.7686193651,6233838.1080433885,6285074.5089699067,6967485.0056111161,7478303.8812232651,7742388.1686449051,7428999.0129628936,6319442.843178832,6784648.1651671873,6071103.8595698653,4971314.8825752344,7093636.7628606036,7984599.3479670454,7200930.0482654404,7241378.9775684495,8010629.4840422785,8575949.2194685135,8856367.0320124663,8477503.8460513782,7201439.3733249102,7725917.696703827,6906323.6651418349,5663927.4044500329,8081593.0803814754,9090028.5237927213,8191605.8465128737,8233941.2474056426,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30453.297120000025,null,null,0,0,0,0,0,8.4000000000000075E-2,0.20580000000000023,0.46452000000000043,1.9477800000000016,2.4436800000000023,3.969000000000003,6.0912000000000042,9.217320000000008,12.585900000000011,16.108800000000013,18.663480000000014,17.980500000000017,28.753320000000024,20.158800000000014,26.355480000000025,42.246120000000033,46.494480000000038,46.738680000000031,55.914720000000038,65.709240000000051,75.422580000000067,83.511600000000072,82.733280000000065,72.388560000000069,98.747760000000085,67.024800000000056,78.215280000000064,118.96752000000011,122.09136000000009,115.4571600000001,130.4126400000001,147.01932000000011,161.85342000000011,171.51720000000017,164.18424000000013,137.07348000000013,182.30628000000016,119.6688000000001,138.72648000000012,203.26752000000019,206.97024000000019,188.77704000000014,209.78016000000019,228.57528000000022,248.62488000000025,257.41680000000025,243.07464000000022,200.94588000000019,261.65388000000024,170.58120000000014,192.57492000000019,279.75828000000024,278.79384000000027,253.25244000000023,276.9422400000002,302.57820000000021,323.47848000000022,333.5040000000003,311.21664000000027,255.16848000000016,329.19408000000021,213.47520000000014,238.8115200000002,346.50288000000029,341.63232000000028,308.59752000000026,335.11440000000033,363.05388000000033,388.12458000000032,397.81800000000032,371.25384000000031,302.81268000000028,388.96068000000031,250.8468000000002,279.24756000000019,401.60604000000035,396.31512000000032,356.58852000000024,387.47040000000032,418.02528000000035,447.00888000000037,454.6320000000004,424.00464000000034,343.42008000000027,442.49568000000033,283.92960000000022,316.04376000000025,452.63184000000035,447.47952000000032,401.22192000000035,435.1756800000004,467.21400000000034,497.06418000000042,506.17800000000045,470.55864000000042,381.51228000000032,489.95748000000043,314.72760000000028,349.3707600000003,501.16284000000041,494.03352000000041,443.46372000000036,478.14288000000039,513.9296400000004,543.65154000000052,553.96680000000049,512.17824000000053,416.47368000000034,532.41528000000039,342.91680000000031,379.97376000000031,546.12984000000051,536.81952000000047,482.56872000000044,519.00288000000046,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4419767.9642488426,null,null,0,0,0,0,0,7.4256000000000064,20.538067200000022,45.280680480000036,199.94502672000019,248.54387328000021,412.82900640000031,631.77200640000035,987.17514825600085,1359.0975752640011,1754.4859476480012,2046.7264006080018,1986.2864226000017,3185.6562757440024,2272.7371269657624,2996.6172131082262,4802.9366025538593,5308.0655659130916,5339.8936558356518,6390.1338249553964,7660.0663527620563,8832.1506543518117,9763.6676286809161,9707.8517459073428,8480.6037928850983,11561.974333673274,7965.4872305324461,9346.1204898060532,14186.028984056344,14586.177120860986,13783.035445536281,15523.091045826564,17823.563606665339,19661.657317171481,20805.107248519718,19945.852746283952,16630.250974578808,22072.591501479576,14708.5866229655,17156.348290338974,25109.634583566796,25629.480497861365,23352.903865151686,25931.80941947487,28768.009966772152,31415.894722528152,32478.474527307219,30773.752645124543,25436.820506512995,33091.434806250392,21906.08646554422,24902.167677748559,36155.712258886633,36136.669787748579,32839.63464196695,35888.608725612889,39972.516850452892,42870.380014625713,44208.012627708464,41351.527673260913,33941.002927948255,43741.678276728257,28835.947763651162,32482.018934317559,47139.332498409669,46612.329391965977,42126.819870022693,45724.04018647741,50496.558766079557,54210.577942501666,55547.736564353065,51996.394933609918,42437.517325772635,54520.58702764014,35725.769268731972,40089.681779936269,57603.667089413284,57036.167035059727,51324.933604690435,55775.389367394237,61308.646711096619,65874.029839050418,66977.071354970714,62691.354846810966,50808.521910216579,65483.821503367828,42686.657686832434,47874.952466352406,68535.004576271167,67832.224473906201,60817.481387883483,65946.705052209611,72053.353660575842,76959.577775804806,78385.2971971363,72961.709754364769,59186.857460496853,75997.124373230865,49534.445741705189,55339.749772924406,79391.005516035919,78314.182987918917,70325.491925328912,75801.562452607526,82921.253360473682,88046.125879592466,89737.37855482538,83056.085753126201,67583.354001827553,86376.687049244167,56456.49419225561,62986.064526701928,90510.095982291867,89052.357252263275,80064.620161248866,86106.575136268235,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,439318299.31569475,null,null,0,0,0,0,0,920.7743999999999,2314.6703328000003,5031.0022795199993,23524.112573280003,24888.425886720001,44906.55435359999,67009.882953599983,105499.30464374399,141906.47938473598,181739.86326835197,207920.48637139201,193807.71320939998,346072.87828425592,194504.77010375424,322386.15761773969,514218.44500896608,528444.78477034275,528708.60073955625,658864.4706956204,783534.57661235018,897388.02039834578,984139.74319325818,955297.76378702454,810343.46643451834,1228978.7998186338,677585.22304794565,987531.26316633006,1509848.2481089511,1427677.393713509,1348530.5025379048,1584284.9051866319,1810169.8881683855,1981047.1443854987,2079656.098390775,1948170.439129384,1570122.0478788535,2340313.2714701071,1233268.2755048238,1815392.9724700835,2655457.3581721741,2507913.8335458715,2262374.2507678736,2644112.5793566247,2899722.1386857191,3163448.4084303644,3228614.7655978682,3000672.0179641456,2396304.3001552909,3497902.6358095938,1833606.2040735197,2623990.7194060525,3821085.0983309885,3516636.8510333509,3183921.3153986237,3645997.2444658466,4036120.6261582891,4296903.8360613976,4396850.0118168378,4017324.925373212,3194015.2498039622,4616979.0431313217,2410477.3423407287,3417942.0253292788,4982671.2187368944,4522476.2067949511,4081453.5298360796,4638885.895696668,5090420.8030230738,5436882.3244229127,5515146.1083884202,5054879.5105294306,3985533.1720300419,5753560.1190884179,2977975.212793746,4217695.2951964736,6078408.4748431388,5538481.6768642617,4965412.306006778,5661963.9716540119,6172837.3519206233,6609843.2003843151,6636227.5404605195,6097926.8480506809,4760102.1661424767,6917266.1944044288,3547458.0491902675,5038957.9291084185,7226632.3470639242,6587403.9968543127,5877558.6367654903,6692797.3969356408,7244929.8284144346,7713741.8486810336,7772101.4958306821,7084630.3112842692,5549772.3198419446,8021403.6279550092,4117921.0838893782,5820265.08943485,8375583.4741865024,7597215.0705763027,6801478.6853497224,7681442.6998045621,8342924.3511344353,8811258.2079457287,8902608.8573420066,8050868.0744134318,6346854.8561849697,9107099.6415595692,4702236.1976874862,6620598.8283410957,9552355.6785872318,8631775.8556382563,7747805.84677222,8720247.7001638841,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,443738067.27994376,null,null,0,0,0,0,0,928.19999999999993,2335.2084000000004,5076.2829599999995,23724.057600000004,25136.96976,45319.383359999993,67641.654959999985,106486.479792,143265.57695999998,183494.34921599997,209967.212772,195793.99963199999,349258.53455999994,196777.50723072002,325382.77483084792,519021.38161151996,533752.85033625585,534048.4943953919,665254.60452057584,791194.64296511223,906220.17105269758,993903.41082193912,965005.61553293187,818824.07022740343,1240540.7741523071,685550.7102784781,996877.38365613611,1524034.2770930075,1442263.5708343699,1362313.537983441,1599807.9962324586,1827993.4517750507,2000708.8017026703,2100461.2056392948,1968116.2918756679,1586752.2988534323,2362385.8629715866,1247976.8621277893,1832549.3207604224,2680566.9927557409,2533543.3140437328,2285727.1546330252,2670044.3887760998,2928490.1486524912,3194864.3031528927,3261093.2401251756,3031445.7706092703,2421741.120661804,3530994.0706158443,1855512.290539064,2648892.887083801,3857240.8105898751,3552773.5208210996,3216760.9500405905,3681885.8531914596,4076093.143008742,4339774.2160760229,4441058.0244445466,4058676.4530464727,3227956.2527319104,4660720.7214080496,2439313.2901043799,3450424.0442635962,5029810.5512353042,4569088.5361869168,4123580.3497061022,4684609.9358831458,5140917.361789153,5491092.9023654144,5570693.8449527733,5106875.9054630408,4027970.6893558144,5808080.7061160579,3013700.9820624781,4257784.9769764096,6136012.1419325517,5595517.8438993217,5016737.2396114683,5717739.361021406,6234145.9986317195,6675717.2302233651,6703204.6118154898,6160618.2028974919,4810910.6880526934,6982750.015907797,3590144.7068770998,5086832.8815747714,7295167.3516401956,6655236.2213282185,5938376.1181533737,6758744.1019878509,7316983.1820750106,7790701.4264568388,7850486.7930278182,7157592.0210386338,5608959.1773024416,8097400.7523282403,4167455.5296310834,5875604.839207774,8454974.4797025379,7675529.2535642218,6871804.1772750514,7757244.2622571699,8425845.6044949088,8899304.3338253219,8992346.2358968314,8133924.1601665579,6414438.2101867972,9193476.3286088128,4758692.6918797418,6683584.892867798,9642865.7745695245,8720828.2128905188,7827870.4669334693,8806354.2753001526,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-4419767.9642488426,null,null,0,0,0,0,0,-7.4256000000000064,-20.538067200000022,-45.280680480000036,-199.94502672000019,-248.54387328000021,-412.82900640000031,-631.77200640000035,-987.17514825600085,-1359.0975752640011,-1754.4859476480012,-2046.7264006080018,-1986.2864226000017,-3185.6562757440024,-2272.7371269657624,-2996.6172131082262,-4802.9366025538593,-5308.0655659130916,-5339.8936558356518,-6390.1338249553964,-7660.0663527620563,-8832.1506543518117,-9763.6676286809161,-9707.8517459073428,-8480.6037928850983,-11561.974333673274,-7965.4872305324461,-9346.1204898060532,-14186.028984056344,-14586.177120860986,-13783.035445536281,-15523.091045826564,-17823.563606665339,-19661.657317171481,-20805.107248519718,-19945.852746283952,-16630.250974578808,-22072.591501479576,-14708.5866229655,-17156.348290338974,-25109.634583566796,-25629.480497861365,-23352.903865151686,-25931.80941947487,-28768.009966772152,-31415.894722528152,-32478.474527307219,-30773.752645124543,-25436.820506512995,-33091.434806250392,-21906.08646554422,-24902.167677748559,-36155.712258886633,-36136.669787748579,-32839.63464196695,-35888.608725612889,-39972.516850452892,-42870.380014625713,-44208.012627708464,-41351.527673260913,-33941.002927948255,-43741.678276728257,-28835.947763651162,-32482.018934317559,-47139.332498409669,-46612.329391965977,-42126.819870022693,-45724.04018647741,-50496.558766079557,-54210.577942501666,-55547.736564353065,-51996.394933609918,-42437.517325772635,-54520.58702764014,-35725.769268731972,-40089.681779936269,-57603.667089413284,-57036.167035059727,-51324.933604690435,-55775.389367394237,-61308.646711096619,-65874.029839050418,-66977.071354970714,-62691.354846810966,-50808.521910216579,-65483.821503367828,-42686.657686832434,-47874.952466352406,-68535.004576271167,-67832.224473906201,-60817.481387883483,-65946.705052209611,-72053.353660575842,-76959.577775804806,-78385.2971971363,-72961.709754364769,-59186.857460496853,-75997.124373230865,-49534.445741705189,-55339.749772924406,-79391.005516035919,-78314.182987918917,-70325.491925328912,-75801.562452607526,-82921.253360473682,-88046.125879592466,-89737.37855482538,-83056.085753126201,-67583.354001827553,-86376.687049244167,-56456.49419225561,-62986.064526701928,-90510.095982291867,-89052.357252263275,-80064.620161248866,-86106.575136268235,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,null,null,null,null,null,0,"Поступление ДС","Поступление окончательного расчета",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[321]
[322,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[323,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[324,null,null,null,null,null,0,"Прочие расходы отдела продаж","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,4,null,0,0]
[325,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[326,null,null,null,null,null,0,"Прочие расходы отдела продаж","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[327,null,null,null,null,null,0,"Прочие расходы отдела продаж","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[328,null,null,null,null,null,0,"Прочие расходы отдела продаж","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",10000,null,0]
[329,null,null,null,null,null,0,"Прочие расходы отдела продаж","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,null,0]
[330]
[331,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков"]
[333,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[334,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[335,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[336,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[337,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[338,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[339]
[340,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[341,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение"]
[342,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[343,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[344]
[345,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 3 блока продаж"]
[346,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[347,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Prdction","index":10,"n_rows":420,"n_cols":159,"rows_kept":420,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,"Prdction",null,null,"Технологическая карта производственного процесса",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[16,null,null,null,null,null,0,"Поток решений о покупке",null,null,1,"начало 1 блока производства"]
[17,null,null,null,null,null,0,"Поток решений о покупке","Паушальный взнос",null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,110.69999999999999,null,null,0,0.9,2.7,0,4.5,0,0,6.3,0,0,0,7.2,0,0,0,0,8.1,0,0,0,0,0,9,0,0,0,0,0,0,9,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,401358348.32348031,null,null,0,2592000,8229600,0,13896360,0,0,19978617.600000001,0,0,0,22680842.400000002,0,0,0,0,25955899.199999999,0,0,0,0,0,29375808.02784,0,0,0,0,0,0,30087241.0220736,0,0,0,0,0,0,0,31496150.170001388,0,0,0,0,0,0,0,0,32323325.476250146,0,0,0,0,0,0,0,0,0,33834409.12137448,0,0,0,0,0,0,0,0,0,0,35392003.133813411,0,0,0,0,0,0,0,0,0,0,0,36922430.912003562,0,0,0,0,0,0,0,0,0,0,0,0,38518751.842836574,0,0,0,0,0,0,0,0,0,0,0,0,0,40074909.417287186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Расходы категории - 1",null,null,null,"шт // %",null,null,"*",0.1,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","Расходы категории - 2",null,null,null,"шт // %",null,null,"*",0.1,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","Расходы категории - 3",null,null,null,"шт // %",null,null,"*",0.1,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","Расходы категории - 1",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,11.070000000000002,null,null,0,9.0000000000000011E-2,0.27,0,0.45,0,0,0.63,0,0,0,0.72000000000000008,0,0,0,0,0.81,0,0,0,0,0,0.9,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,0,"Натуральный поток решений о покупке","Расходы категории - 2",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,11.070000000000002,null,null,0,9.0000000000000011E-2,0.27,0,0.45,0,0,0.63,0,0,0,0.72000000000000008,0,0,0,0,0.81,0,0,0,0,0,0.9,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,0,"Натуральный поток решений о покупке","Расходы категории - 3",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,11.070000000000002,null,null,0,9.0000000000000011E-2,0.27,0,0.45,0,0,0.63,0,0,0,0.72000000000000008,0,0,0,0,0.81,0,0,0,0,0,0.9,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Расходы 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","Расходы 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","Расходы 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","Расходы категории - 1",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,962.10193266286672,null,null,0,6.3000000000000007,18.900000000000002,0,31.5,0,0,44.1,0,0,0,51.912000000000013,0,0,0,0,60.153029999999994,0,0,0,0,0,68.841801000000004,0,0,0,0,0,0,70.907055029999995,0,0,0,0,0,0,0,73.034266680900004,0,0,0,0,0,0,0,0,77.482053521766815,0,0,0,0,0,0,0,0,0,82.200710581242404,0,0,0,0,0,0,0,0,0,0,84.666731898679672,0,0,0,0,0,0,0,0,0,0,0,89.822935871309255,0,0,0,0,0,0,0,0,0,0,0,0,98.151947245848163,0,0,0,0,0,0,0,0,0,0,0,0,0,104.1294008331203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Расходы категории - 2",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,410.07811826960045,null,null,0,2.7,8.1000000000000014,0,13.5,0,0,18.899999999999999,0,0,0,22.248000000000005,0,0,0,0,25.779869999999999,0,0,0,0,0,29.503629,0,0,0,0,0,0,30.38873787,0,0,0,0,0,0,0,31.300400006099995,0,0,0,0,0,0,0,0,33.206594366471492,0,0,0,0,0,0,0,0,0,34.202792197465634,0,0,0,0,0,0,0,0,0,0,36.285742242291285,0,0,0,0,0,0,0,0,0,0,0,38.49554394484683,0,0,0,0,0,0,0,0,0,0,0,0,40.839922571087996,0,0,0,0,0,0,0,0,0,0,0,0,0,44.626886071337267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Расходы категории - 3",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,67.444635970623665,null,null,0,0.45000000000000007,1.35,0,2.25,0,0,3.15,0,0,0,3.6000000000000005,0,0,0,0,4.1715000000000009,0,0,0,0,0,4.7740499999999999,0,0,0,0,0,0,4.9172715,0,0,0,0,0,0,0,5.2167333343499998,0,0,0,0,0,0,0,0,5.3732353343804995,0,0,0,0,0,0,0,0,0,5.7004653662442717,0,0,0,0,0,0,0,0,0,0,6.0476237070485483,0,0,0,0,0,0,0,0,0,0,0,6.4159239908078041,0,0,0,0,0,0,0,0,0,0,0,0,6.8066537618479996,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2211789759445422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Расходы категории - 1",null,null,1,"шт",null,null,null,"списание",null,null,null,null,null,null,10.516499999999999,null,null,0,5.985E-2,0.20519999999999999,7.6950000000000005E-2,0.29924999999999996,0.12825,0,0.41894999999999993,0.17954999999999999,0,0,0.4788,0.20520000000000002,0,0,0,0.53864999999999996,0.23084999999999997,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Расходы категории - 2",null,null,1,"шт",null,null,null,"списание",null,null,null,null,null,null,10.516499999999999,null,null,0,5.985E-2,0.20519999999999999,7.6950000000000005E-2,0.29924999999999996,0.12825,0,0.41894999999999993,0.17954999999999999,0,0,0.4788,0.20520000000000002,0,0,0,0.53864999999999996,0.23084999999999997,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Расходы категории - 3",null,null,1,"шт",null,null,null,"списание",null,null,null,null,null,null,10.516499999999999,null,null,0,5.985E-2,0.20519999999999999,7.6950000000000005E-2,0.29924999999999996,0.12825,0,0.41894999999999993,0.17954999999999999,0,0,0.4788,0.20520000000000002,0,0,0,0.53864999999999996,0.23084999999999997,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0.59849999999999992,0.25650000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1367.6434525579361,null,null,0,6.2842499999999992,21.545999999999999,8.0797500000000007,31.421249999999997,13.466249999999999,0,43.989749999999994,18.852749999999997,0,0,51.7104,22.161600000000004,0,0,0,59.919425999999987,25.679753999999996,0,0,0,0,68.574454200000005,29.389051800000001,0,0,0,0,0,70.63168782599999,30.270723353999994,0,0,0,0,0,0,72.851681014197737,31.222149006084745,0,0,0,0,0,0,0,77.181152343041489,33.077636718446364,0,0,0,0,0,0,0,0,81.199138816393273,34.799630921311405,0,0,0,0,0,0,0,0,0,84.455065068932953,36.195027886685558,0,0,0,0,0,0,0,0,0,0,89.598378531630985,38.399305084984704,0,0,0,0,0,0,0,0,0,0,0,96.956018179891458,41.552579219953479,0,0,0,0,0,0,0,0,0,0,0,0,103.72501481046739,44.453577775914596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Расходы категории - 1",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,913.99683602972334,null,null,0,4.1894999999999998,14.364000000000001,5.3865000000000007,20.947499999999998,8.9774999999999991,0,29.326499999999996,12.5685,0,0,34.521480000000004,14.794920000000001,0,0,0,40.001764949999988,17.143613549999998,0,0,0,0,45.779797664999997,19.619913284999999,0,0,0,0,0,47.153191594949995,20.208510683549996,0,0,0,0,0,0,48.567787342798496,20.814766004056498,0,0,0,0,0,0,0,51.525565591974924,22.082385253703542,0,0,0,0,0,0,0,0,54.663472536526193,23.427202515654084,0,0,0,0,0,0,0,0,0,56.303376712621976,24.130018591123704,0,0,0,0,0,0,0,0,0,0,59.732252354420645,25.599536723323137,0,0,0,0,0,0,0,0,0,0,0,65.271044918489025,27.973304965066724,0,0,0,0,0,0,0,0,0,0,0,0,69.246051554024987,29.676879237439284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Расходы категории - 2",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,389.57421235612043,null,null,0,1.7954999999999999,6.1559999999999997,2.3085,8.9774999999999991,3.8474999999999997,0,12.568499999999998,5.386499999999999,0,0,14.794920000000001,6.3406800000000008,0,0,0,17.143613549999998,7.3472629499999984,0,0,0,0,19.619913284999999,8.4085342650000001,0,0,0,0,0,20.208510683549999,8.6607902929499989,0,0,0,0,0,0,20.814766004056494,8.9206140017384978,0,0,0,0,0,0,0,22.082385253703539,9.4638793944443744,0,0,0,0,0,0,0,0,22.744856811314644,9.7477957762777034,0,0,0,0,0,0,0,0,0,24.130018591123701,10.341436539053015,0,0,0,0,0,0,0,0,0,0,25.599536723323141,10.971230024281345,0,0,0,0,0,0,0,0,0,0,0,27.158548509773514,11.639377932760079,0,0,0,0,0,0,0,0,0,0,0,0,29.67687923743928,12.71866253033112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Расходы категории - 3",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,64.072404172092476,null,null,0,0.29924999999999996,1.026,0.38474999999999998,1.4962499999999999,0.64124999999999988,0,2.0947499999999994,0.89774999999999994,0,0,2.3939999999999997,1.026,0,0,0,2.7740475,1.1888775,0,0,0,0,3.1747432499999997,1.36060425,0,0,0,0,0,3.2699855474999997,1.4014223774999999,0,0,0,0,0,0,3.4691276673427494,1.4867690002897498,0,0,0,0,0,0,0,3.5732014973630317,1.5313720702984424,0,0,0,0,0,0,0,0,3.7908094685524403,1.6246326293796174,0,0,0,0,0,0,0,0,0,4.0216697651872844,1.7235727565088361,0,0,0,0,0,0,0,0,0,0,4.2665894538871898,1.828538337380224,0,0,0,0,0,0,0,0,0,0,0,4.5264247516289196,1.9398963221266796,0,0,0,0,0,0,0,0,0,0,0,0,4.8020840190031198,2.0580360081441946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,32,null,null,28.8,3.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,0,"Затраты производств. времени на одного клиента","Контроль качества",null,null,null,"кол-во минут // %",null,null,"*",120,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,"*",1200,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,"*",600,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2,28.8]
[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,3542.3999999999996,null,null,0,28.8,86.4,0,144,0,0,201.6,0,0,0,230.4,0,0,0,0,259.2,0,0,0,0,0,288,0,0,0,0,0,0,288,0,0,0,0,0,0,0,288,0,0,0,0,0,0,0,0,288,0,0,0,0,0,0,0,0,0,288,0,0,0,0,0,0,0,0,0,0,288,0,0,0,0,0,0,0,0,0,0,0,288,0,0,0,0,0,0,0,0,0,0,0,0,288,0,0,0,0,0,0,0,0,0,0,0,0,0,288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,202.32000000000033,null,null,0,0.18,0.54,0.54,0.9,0.9,0.9,1.26,1.26,1.26,1.26,1.44,1.44,1.44,1.44,1.44,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14031851.587666048,null,null,0,10800,32400.000000000004,32400.000000000004,54000,54000,54000,75600,75600,75600,75600,86400,88992,88992,88992,88992,100116,100116,100116,100116,100116,100116,111240,111240,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3542.4,null,null,0,25.92,80.64,8.64,129.6,14.4,0,181.44,20.16,0,0,207.36,23.040000000000003,0,0,0,233.28,25.92,0,0,0,0,259.2,28.8,0,0,0,0,0,259.2,28.8,0,0,0,0,0,0,259.2,28.8,0,0,0,0,0,0,0,259.2,28.8,0,0,0,0,0,0,0,0,259.2,28.8,0,0,0,0,0,0,0,0,0,259.2,28.8,0,0,0,0,0,0,0,0,0,0,259.2,28.8,0,0,0,0,0,0,0,0,0,0,0,259.2,28.8,0,0,0,0,0,0,0,0,0,0,0,0,259.2,28.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,182.12400000000028,null,null,0,0.16200000000000001,0.504,0.504,0.80999999999999994,0.80999999999999994,0.80999999999999994,1.1339999999999999,1.1339999999999999,1.1339999999999999,1.1339999999999999,1.296,1.296,1.296,1.296,1.296,1.458,1.458,1.458,1.458,1.458,1.458,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,1.6199999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12630826.428899447,null,null,0,9720,30240,30240,48600,48600,48600,68040,68040,68040,68040,77760,80092.800000000003,80092.800000000003,80092.800000000003,80092.800000000003,90104.400000000009,90104.400000000009,90104.400000000009,90104.400000000009,90104.400000000009,90104.400000000009,100116,100116,103119.48,103119.48,103119.48,103119.48,103119.48,103119.48,103119.48,103119.48,103119.48,103119.48,103119.48,103119.48,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,105.16500000000003,null,null,0,0.42749999999999999,1.71,1.2825,2.1374999999999997,2.1374999999999997,0,2.9924999999999997,2.9924999999999997,0,0,3.42,3.42,0,0,0,3.8474999999999997,3.8474999999999997,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83]
[84,null,null,null,null,null,0,"Продажи",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,381290430.90730625,null,null,0,1231200,5140260,3909060,6600771,6600771,0,9489843.3599999994,9489843.3599999994,0,0,10773400.140000001,10773400.140000001,0,0,0,12329052.119999999,12329052.119999999,0,0,0,0,13953508.813223999,13953508.813223999,0,0,0,0,0,14291439.48548496,14291439.48548496,0,0,0,0,0,0,14960671.330750659,14960671.330750659,0,0,0,0,0,0,0,15353579.601218818,15353579.601218818,0,0,0,0,0,0,0,0,16071344.332652878,16071344.332652878,0,0,0,0,0,0,0,0,0,16811201.488561369,16811201.488561369,0,0,0,0,0,0,0,0,0,0,17538154.683201689,17538154.683201689,0,0,0,0,0,0,0,0,0,0,0,18296407.125347372,18296407.125347372,0,0,0,0,0,0,0,0,0,0,0,0,19035581.973211411,19035581.973211411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.5350000000000028,null,null,0,3.6000000000000032E-2,0.11700000000000012,2.7000000000000027E-2,0.18000000000000016,4.500000000000004E-2,0,0.25200000000000022,6.3000000000000056E-2,0,0,0.28800000000000026,7.2000000000000064E-2,0,0,0,0.32400000000000029,8.1000000000000072E-2,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0,0,0,0,0,0,0.36000000000000032,9.000000000000008E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.36000000000000032,9.000000000000008E-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]
[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,20067917.416174039,null,null,0,103680.00000000009,355104.00000000029,82296.000000000073,555854.40000000049,138963.60000000012,0,799144.70400000073,199786.17600000018,0,0,907233.69600000093,226808.42400000023,0,0,0,1038235.9680000009,259558.99200000023,0,0,0,0,1175032.3211136011,293758.08027840027,0,0,0,0,0,1203489.6408829452,300872.41022073629,0,0,0,0,0,0,1259846.0068000567,314961.50170001417,0,0,0,0,0,0,0,1292933.019050007,323233.25476250175,0,0,0,0,0,0,0,0,1353376.3648549805,338344.09121374512,0,0,0,0,0,0,0,0,0,1415680.1253525377,353920.03133813443,0,0,0,0,0,0,0,0,0,0,1476897.2364801439,369224.30912003596,0,0,0,0,0,0,0,0,0,0,0,1540750.0737134644,385187.51842836611,0,0,0,0,0,0,0,0,0,0,0,0,1602996.3766914888,400749.0941728722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89]
[90,null,null,null,null,null,0,"Натуральный поток продаж"]
[91,null,null,null,null,null,0,"Натуральный поток продаж","Расходы категории - 1",null,null,1,"шт",null,null,null,"учет",null,null,null,null,null,null,10.516500000000002,null,null,0,4.2750000000000003E-2,0.17100000000000001,0.12825,0.21375,0.21375,0,0.29924999999999996,0.29924999999999996,0,0,0.34200000000000003,0.34200000000000003,0,0,0,0.38474999999999998,0.38474999999999998,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,0,"Натуральный поток продаж","Расходы категории - 2",null,null,1,"шт",null,null,null,"учет",null,null,null,null,null,null,10.516500000000002,null,null,0,4.2750000000000003E-2,0.17100000000000001,0.12825,0.21375,0.21375,0,0.29924999999999996,0.29924999999999996,0,0,0.34200000000000003,0.34200000000000003,0,0,0,0.38474999999999998,0.38474999999999998,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,0,"Натуральный поток продаж","Расходы категории - 3",null,null,1,"шт",null,null,null,"учет",null,null,null,null,null,null,10.516500000000002,null,null,0,4.2750000000000003E-2,0.17100000000000001,0.12825,0.21375,0.21375,0,0.29924999999999996,0.29924999999999996,0,0,0.34200000000000003,0.34200000000000003,0,0,0,0.38474999999999998,0.38474999999999998,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0.42749999999999999,0.42749999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3542.4,null,null,0,14.832000000000001,58.464000000000006,41.904000000000003,74.16,69.839999999999989,0,103.824,97.775999999999996,0,0,118.65600000000001,111.744,0,0,0,133.488,125.71199999999999,0,0,0,0,148.32,139.67999999999998,0,0,0,0,0,148.32,139.67999999999998,0,0,0,0,0,0,148.32,139.67999999999998,0,0,0,0,0,0,0,148.32,139.67999999999998,0,0,0,0,0,0,0,0,148.32,139.67999999999998,0,0,0,0,0,0,0,0,0,148.32,139.67999999999998,0,0,0,0,0,0,0,0,0,0,148.32,139.67999999999998,0,0,0,0,0,0,0,0,0,0,0,148.32,139.67999999999998,0,0,0,0,0,0,0,0,0,0,0,0,148.32,139.67999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104.36940000000028,null,null,0,9.2700000000000005E-2,0.36540000000000006,0.36540000000000006,0.46349999999999997,0.46349999999999997,0.46349999999999997,0.64890000000000003,0.64890000000000003,0.64890000000000003,0.64890000000000003,0.74160000000000004,0.74160000000000004,0.74160000000000004,0.74160000000000004,0.74160000000000004,0.83430000000000004,0.83430000000000004,0.83430000000000004,0.83430000000000004,0.83430000000000004,0.83430000000000004,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0.92699999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99]
[100,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[101,null,null,null,null,null,0,"Себестоимость продаж","Расходы категории - 1",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,913.99683602972345,null,null,0,2.9925000000000002,11.97,8.9775000000000009,14.962499999999999,14.962499999999999,0,20.947499999999998,20.947499999999998,0,0,24.658200000000004,24.658200000000004,0,0,0,28.572689249999996,28.572689249999996,0,0,0,0,32.699855475,32.699855475,0,0,0,0,0,33.680851139249995,33.680851139249995,0,0,0,0,0,0,34.691276673427502,34.691276673427502,0,0,0,0,0,0,0,36.803975422839237,36.803975422839237,0,0,0,0,0,0,0,0,39.045337526090137,39.045337526090137,0,0,0,0,0,0,0,0,0,40.216697651872842,40.216697651872842,0,0,0,0,0,0,0,0,0,0,42.665894538871896,42.665894538871896,0,0,0,0,0,0,0,0,0,0,0,46.622174941777878,46.622174941777878,0,0,0,0,0,0,0,0,0,0,0,0,49.461465395732141,49.461465395732141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,0,"Себестоимость продаж","Расходы категории - 2",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,389.57421235612048,null,null,0,1.2825,5.1300000000000008,3.8475000000000006,6.4124999999999996,6.4124999999999996,0,8.9774999999999991,8.9774999999999991,0,0,10.567800000000002,10.567800000000002,0,0,0,12.245438249999999,12.245438249999999,0,0,0,0,14.014223775,14.014223775,0,0,0,0,0,14.43465048825,14.43465048825,0,0,0,0,0,0,14.867690002897497,14.867690002897497,0,0,0,0,0,0,0,15.773132324073957,15.773132324073957,0,0,0,0,0,0,0,0,16.246326293796177,16.246326293796177,0,0,0,0,0,0,0,0,0,17.235727565088361,17.235727565088361,0,0,0,0,0,0,0,0,0,0,18.285383373802244,18.285383373802244,0,0,0,0,0,0,0,0,0,0,0,19.398963221266797,19.398963221266797,0,0,0,0,0,0,0,0,0,0,0,0,21.197770883885202,21.197770883885202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,0,"Себестоимость продаж","Расходы категории - 3",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,64.072404172092476,null,null,0,0.21375000000000002,0.85499999999999998,0.64124999999999999,1.0687499999999999,1.0687499999999999,0,1.4962499999999999,1.4962499999999999,0,0,1.7100000000000002,1.7100000000000002,0,0,0,1.9814625000000003,1.9814625000000003,0,0,0,0,2.2676737499999997,2.2676737499999997,0,0,0,0,0,2.3357039624999998,2.3357039624999998,0,0,0,0,0,0,2.4779483338162498,2.4779483338162498,0,0,0,0,0,0,0,2.5522867838307373,2.5522867838307373,0,0,0,0,0,0,0,0,2.7077210489660288,2.7077210489660288,0,0,0,0,0,0,0,0,0,2.8726212608480601,2.8726212608480601,0,0,0,0,0,0,0,0,0,0,3.047563895633707,3.047563895633707,0,0,0,0,0,0,0,0,0,0,0,3.2331605368777998,3.2331605368777998,0,0,0,0,0,0,0,0,0,0,0,0,3.4300600135736574,3.4300600135736574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13963507.568297071,null,null,0,5562,21924,32400.000000000007,43524,54000,54000,65124,75600,75600,75600,81162,87734.88,88992,88992,88992,94720.859999999986,100116,100116,100116,100116,100116,105844.86000000002,111240,112958.658,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,116347.41774000002,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,119837.8402722,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,123432.97548036597,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,127135.96474477697,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,130950.04368712028,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,134878.54499773387,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,138924.90134766587,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108]
[109,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,14285264.179199986,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-12-01","^",0]
[111,null,null,null,null,null,0,"Прочие производственные расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,6,null,0,0]
[112,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[113,null,null,null,null,null,0,"Прочие производственные расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[114,null,null,null,null,null,0,"Прочие производственные расходы","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",5,null,0]
[115,null,null,null,null,null,0,"Прочие производственные расходы","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",10000,null,0]
[116,null,null,null,null,null,0,"Прочие производственные расходы","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,null,0]
[117]
[118,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,14285264.179199986,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков"]
[120,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[121,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[122,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[123,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[124,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[125,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[126]
[127,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,14285264.179199986,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение"]
[129,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[130,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[131]
[132,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 1 блока производства"]
[133,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[134,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[135]
[136,null,null,null,null,null,0,"Поток решений о покупке",null,null,2,"начало 2 блока производства"]
[137,null,null,null,null,null,0,"Поток решений о покупке","Роялти",null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,5093242.7999999989,null,null,0,0,0,0,0,17.5,38.500000000000007,87.15,384,413.1,723.59999999999991,1088.0999999999999,1648.25,2210,2803.5,3187.35,2949.1000000000004,5253,2886.5,4769.1000000000004,7609,7784.1,7791.2,9701.0999999999985,11264.15,12897,14174,13692.599999999999,11657.8,17658,9549,13907.599999999999,21308,20108.699999999997,19026.400000000001,22412.699999999997,25025.85,27463,28867,26988.3,21809.9,32528,16799,24701.599999999999,36172,34075.800000000003,30809.599999999999,36001.800000000003,38619.4,42142,43093,39867.300000000003,31896.9,46537,23903.5,34143.9,49747,45645.3,41349.599999999999,47358.899999999994,51197.399999999994,54592,55832,50878.8,40440.399999999994,58472,29856,42288.399999999994,61616,55769.399999999994,50348.800000000003,57228.3,61329.149999999994,65527,66497,60720.3,47905.9,69057,34995.5,49427.7,71311,64737.899999999994,58104.800000000003,66196.800000000003,70539.399999999994,75492,75842,69373.8,54202.399999999994,78636,39493,55969.2,80306,73148.399999999994,65300.800000000003,74336.399999999994,78752.149999999994,83867,84487,76911.3,60253.899999999994,87011,43815.5,61831.7,88951,80685.899999999994,72216.800000000003,81558.899999999994,86678.95,91591,92512,83575.8,65871.399999999994,94452,47828,67204.2,96976,87593.4,78636.800000000003,88466.4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,958922227.64491999,null,null,0,0,0,0,0,1948.8,5205.4170000000013,11076.5676,53376.191999999995,55913.911200000002,102270.34080000001,152085.24359999999,240733.78632000001,324411.28559999994,417413.05776,477359.60525999998,446764.82256,797479.08480000007,448793.24674319988,742384.88715887989,1184059.1686031998,1216296.6725721597,1216769.88644352,1516014.4969785598,1800150.7862120112,2062209.2682692159,2259606.5761547517,2191344.1177137983,1856504.2069611074,2812939.4017537916,1550447.4229641217,2252889.2446345957,3440797.1620013947,3249153.5984655628,3066616.0517622037,3596030.834604851,4101064.56475465,4483003.2587303594,4703867.1333263507,4397010.2171393093,3541090.606161762,5267685.9793429691,2777009.1710939202,4075181.1616843673,5957893.4660877241,5620822.2248241864,5065814.0681574177,5916638.6500712335,6474907.0716452701,7063082.8460245468,7203345.2368387189,6688884.3186824489,5339755.7064939057,7783183.7642610343,4082247.7483157422,5826135.5725270202,8481606.1391600017,7800518.2473429814,7061034.0693083405,8079552.0933463275,8932144.6769806575,9503117.1530268472,9727729.0648550801,8873266.0031206012,7059148.9503681511,10185665.285430137,5326076.161387708,7528959.0415923931,10977723.419882149,9957229.0789693892,8984898.085266605,10204848.21639055,11183932.69985475,11943971.224675108,12115381.712661002,11092093.211267445,8747538.4868257586,12615152.937325444,6526132.6481412258,9221462.3430777024,13282180.589926265,12079963.749303995,10824675.92050338,12339720.064187648,13409525.304677829,14363499.583474997,14418917.691523639,13218678.007554436,10319986.681509722,14982288.677699026,7679783.1451984392,10880181.070064265,15599642.284587137,14224259.914959297,12689007.767242622,14440524.537334256,15628179.153028937,16638380.194953904,16768388.492368804,15281117.456413601,11976475.059299968,17287461.28114913,8895060.500055125,12535418.895525688,18040803.42090543,16364453.157083277,14652811.768628364,16537342.365352385,17958350.583561562,18963513.272463005,19165252.483634654,17325746.09972994,13666564.816717353,19583650.366280135,10135117.491426023,14231994.736468747,20531988.987087153,18558383.025061939,16656983.617440831,18739106.569620937,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Расходы категории - 1",null,null,null,"шт // %",null,null,"*",0.1,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[142,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Расходы категории - 2",null,null,null,"шт // %",null,null,"*",0.1,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","Расходы 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","Расходы категории - 1",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,509324.28000000009,null,null,0,0,0,0,0,1.75,3.850000000000001,8.7150000000000016,38.400000000000006,41.31,72.36,108.81,164.82500000000002,221,280.35000000000002,318.73500000000001,294.91000000000003,525.30000000000007,288.65000000000003,476.91000000000008,760.90000000000009,778.41000000000008,779.12,970.1099999999999,1126.415,1289.7,1417.4,1369.26,1165.78,1765.8000000000002,954.90000000000009,1390.76,2130.8000000000002,2010.87,1902.6400000000003,2241.27,2502.585,2746.3,2886.7000000000003,2698.83,2180.9900000000002,3252.8,1679.9,2470.16,3617.2000000000003,3407.5800000000004,3080.96,3600.1800000000003,3861.9400000000005,4214.2,4309.3,3986.7300000000005,3189.6900000000005,4653.7,2390.35,3414.3900000000003,4974.7000000000007,4564.5300000000007,4134.96,4735.8899999999994,5119.74,5459.2000000000007,5583.2000000000007,5087.880000000001,4044.0399999999995,5847.2000000000007,2985.6000000000004,4228.8399999999992,6161.6,5576.94,5034.880000000001,5722.8300000000008,6132.915,6552.7000000000007,6649.7000000000007,6072.0300000000007,4790.59,6905.7000000000007,3499.55,4942.7700000000004,7131.1,6473.79,5810.4800000000005,6619.68,7053.94,7549.2000000000007,7584.2000000000007,6937.380000000001,5420.24,7863.6,3949.3,5596.92,8030.6,7314.84,6530.0800000000008,7433.6399999999994,7875.2150000000001,8386.7000000000007,8448.7000000000007,7691.130000000001,6025.3899999999994,8701.1,4381.55,6183.17,8895.1,8068.59,7221.68,8155.8899999999994,8667.8950000000004,9159.1,9251.2000000000007,8357.58,6587.1399999999994,9445.2000000000007,4782.8,6720.42,9697.6,8759.34,7863.68,8846.64,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,0,"Натуральный поток решений о покупке","Расходы категории - 2",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,509324.28000000009,null,null,0,0,0,0,0,1.75,3.850000000000001,8.7150000000000016,38.400000000000006,41.31,72.36,108.81,164.82500000000002,221,280.35000000000002,318.73500000000001,294.91000000000003,525.30000000000007,288.65000000000003,476.91000000000008,760.90000000000009,778.41000000000008,779.12,970.1099999999999,1126.415,1289.7,1417.4,1369.26,1165.78,1765.8000000000002,954.90000000000009,1390.76,2130.8000000000002,2010.87,1902.6400000000003,2241.27,2502.585,2746.3,2886.7000000000003,2698.83,2180.9900000000002,3252.8,1679.9,2470.16,3617.2000000000003,3407.5800000000004,3080.96,3600.1800000000003,3861.9400000000005,4214.2,4309.3,3986.7300000000005,3189.6900000000005,4653.7,2390.35,3414.3900000000003,4974.7000000000007,4564.5300000000007,4134.96,4735.8899999999994,5119.74,5459.2000000000007,5583.2000000000007,5087.880000000001,4044.0399999999995,5847.2000000000007,2985.6000000000004,4228.8399999999992,6161.6,5576.94,5034.880000000001,5722.8300000000008,6132.915,6552.7000000000007,6649.7000000000007,6072.0300000000007,4790.59,6905.7000000000007,3499.55,4942.7700000000004,7131.1,6473.79,5810.4800000000005,6619.68,7053.94,7549.2000000000007,7584.2000000000007,6937.380000000001,5420.24,7863.6,3949.3,5596.92,8030.6,7314.84,6530.0800000000008,7433.6399999999994,7875.2150000000001,8386.7000000000007,8448.7000000000007,7691.130000000001,6025.3899999999994,8701.1,4381.55,6183.17,8895.1,8068.59,7221.68,8155.8899999999994,8667.8950000000004,9159.1,9251.2000000000007,8357.58,6587.1399999999994,9445.2000000000007,4782.8,6720.42,9697.6,8759.34,7863.68,8846.64,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,0,"Натуральный поток решений о покупке","Расходы категории - 3",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,509324.28000000009,null,null,0,0,0,0,0,1.75,3.850000000000001,8.7150000000000016,38.400000000000006,41.31,72.36,108.81,164.82500000000002,221,280.35000000000002,318.73500000000001,294.91000000000003,525.30000000000007,288.65000000000003,476.91000000000008,760.90000000000009,778.41000000000008,779.12,970.1099999999999,1126.415,1289.7,1417.4,1369.26,1165.78,1765.8000000000002,954.90000000000009,1390.76,2130.8000000000002,2010.87,1902.6400000000003,2241.27,2502.585,2746.3,2886.7000000000003,2698.83,2180.9900000000002,3252.8,1679.9,2470.16,3617.2000000000003,3407.5800000000004,3080.96,3600.1800000000003,3861.9400000000005,4214.2,4309.3,3986.7300000000005,3189.6900000000005,4653.7,2390.35,3414.3900000000003,4974.7000000000007,4564.5300000000007,4134.96,4735.8899999999994,5119.74,5459.2000000000007,5583.2000000000007,5087.880000000001,4044.0399999999995,5847.2000000000007,2985.6000000000004,4228.8399999999992,6161.6,5576.94,5034.880000000001,5722.8300000000008,6132.915,6552.7000000000007,6649.7000000000007,6072.0300000000007,4790.59,6905.7000000000007,3499.55,4942.7700000000004,7131.1,6473.79,5810.4800000000005,6619.68,7053.94,7549.2000000000007,7584.2000000000007,6937.380000000001,5420.24,7863.6,3949.3,5596.92,8030.6,7314.84,6530.0800000000008,7433.6399999999994,7875.2150000000001,8386.7000000000007,8448.7000000000007,7691.130000000001,6025.3899999999994,8701.1,4381.55,6183.17,8895.1,8068.59,7221.68,8155.8899999999994,8667.8950000000004,9159.1,9251.2000000000007,8357.58,6587.1399999999994,9445.2000000000007,4782.8,6720.42,9697.6,8759.34,7863.68,8846.64,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Расходы 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","Расходы 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","Расходы 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","Расходы категории - 1",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,52377487.053512089,null,null,0,0,0,0,0,122.5,269.50000000000006,610.05000000000007,2688.0000000000005,2978.4510000000005,5217.1560000000009,7845.2010000000009,11883.882500000003,15934.100000000002,20213.235000000004,23670.217304999998,21900.901330000001,39010.353900000002,21436.014950000001,35416.767330000002,56506.716699999997,59541.273684900014,59595.582216800009,74204.577297900003,86160.48585935001,98650.300833000016,108418.18748600002,107877.99352264199,91846.696236525982,139119.64196886,75232.385386829992,109571.88428169199,167876.39206436,163180.46204513486,154397.68573083065,181877.23431544527,203082.73364624457,222860.0073175063,234253.35291972672,225578.09116089524,182295.12827447485,271880.93171046715,140412.19170573467,206465.01545558518,302338.81769032893,293362.55104411353,265243.45290935854,309943.71049777162,332478.93530872464,362805.41105714411,370992.68137927749,353518.92005993152,282842.27026308858,412661.75494274835,211961.67048314211,302767.29687323433,441126.07867152814,416897.34385488718,377662.94469446014,432548.35914955562,467606.96221245552,498611.24356124288,509936.67479688075,478637.96876961604,380439.6116305961,550070.3497310665,280867.77195188677,397824.51391379168,579647.26140767196,540385.24700985919,487861.60017231683,554521.45856785856,594257.20684918086,634932.84992872528,644331.79791094421,606008.40144296223,478116.5092841505,689211.386940556,349266.50580937817,493304.56970736809,711707.04221321503,665488.52081639203,597302.00399352307,680485.62765827344,725126.40918651666,776037.82967119827,779635.73726915463,734538.6793790746,573901.95311740669,832608.0392259456,418156.94202592032,592609.05779852474,850290.21310950187,797739.76643535553,712155.63074574247,810695.82347180741,858852.98581079126,914634.37329639425,921395.95188444166,863940.40844620985,676828.74917570071,977389.78380697197,492177.10487633036,694552.08991297125,999181.6972499335,933530.49140900676,835543.56823169801,943631.04328981938,1002869.6809271104,1059701.7724118135,1070357.6810970695,995975.4352770173,784991.54405110714,1125587.4525016195,569967.77917087462,800874.56353925099,1155666.0398276059,1075168.8997672258,965230.73356229335,1085884.5752575798,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Расходы категории - 2",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,22447494.451505192,null,null,0,0,0,0,0,52.5,115.50000000000003,261.45000000000005,1152.0000000000002,1276.4790000000003,2235.924,3362.2290000000003,5093.0925000000007,6828.9000000000005,8662.8150000000005,10144.378844999999,9386.1005700000005,16718.723100000003,9186.86355,15178.614570000002,24217.1643,25517.688722100003,25540.963807200002,31801.961699099997,36925.922511149998,42278.700357000002,46464.937494000005,46233.425795417999,39362.869815653998,59622.703700940001,32242.450880070002,46959.378977868,71947.02517044,69934.483733629211,66170.436741784564,77947.386135190813,87035.457276961955,95511.431707502692,100394.2941084543,96676.324783240809,78126.483546203512,116520.39930448592,60176.653588172005,88485.006623822221,129573.77901014095,125726.80759033436,113675.76553258221,132833.01878475925,142490.97227516767,155488.0333102046,158996.86344826178,151508.10859711352,121218.11582703795,176855.03783260644,90840.715921346622,129757.41294567187,189054.03371636922,178670.29022352307,161855.54772619717,185377.86820695241,200402.98380533807,213690.53295481837,218544.28919866317,205130.55804412114,163045.54784168405,235744.43559902848,120371.90226509431,170496.22024876784,248420.25488900222,231593.67728993966,209083.54293099293,237652.05367193941,254681.66007822039,272114.07854088227,276142.1991046904,259717.88633269811,204907.07540749307,295376.30868880975,149685.64534687635,211416.24416030062,305017.30380566354,285209.36606416799,255986.57314008131,291636.69756783149,310768.46107993572,332587.64128765644,334129.60168678057,314802.29116246052,245957.97990745999,356832.01681111957,179210.11801110872,253975.31048508204,364410.09133264364,341888.47132943809,305209.55603388965,347441.06720220315,368079.85106176767,391986.15998416895,394883.97937904642,370260.17504837568,290069.46393244318,418881.33591727371,210933.04494699871,297665.18139127339,428220.72739282862,400084.49631814577,358090.10067072773,404413.30426706542,429801.29182590439,454157.90246220579,458724.72047017264,426846.61511872167,336424.94745047443,482394.62250069401,244271.90535894627,343231.9558025361,495285.44564040256,460786.67132881103,413670.31438383996,465379.10368181992,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Расходы категории - 3",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,3741249.0752508636,null,null,0,0,0,0,0,8.75,19.250000000000004,43.57500000000001,192.00000000000003,212.74650000000003,372.654,560.37150000000008,848.84875000000011,1138.1500000000001,1443.8025000000002,1690.7298075000001,1564.3500950000002,2786.4538500000003,1531.1439250000001,2529.7690950000006,4036.1940500000005,4252.9481203500009,4256.8273012,5300.3269498499994,6154.3204185249997,7046.4500595,7744.1562490000006,7705.570965902999,6560.478302608999,9937.117283489999,5373.7418133450001,7826.5631629779991,11991.17086174,11655.747288938202,11028.406123630761,12991.231022531803,14505.909546160326,15918.571951250449,16732.382351409051,16112.720797206803,13021.080591033919,19420.066550747655,10029.442264695335,14747.501103970371,21595.629835023494,20954.467931722396,18945.960922097038,22138.836464126543,23748.495379194614,25914.672218367436,26499.477241376961,25251.351432852254,20203.019304506328,29475.839638767739,15140.119320224438,21626.235490945313,31509.005619394869,29778.38170392051,26975.924621032864,30896.311367825398,33400.497300889678,35615.088825803061,36424.048199777193,34188.426340686856,27174.257973614007,39290.739266504745,20061.98371084905,28416.036708127973,41403.375814833707,38598.946214989941,34847.257155165491,39608.6756119899,42446.943346370062,45352.346423480376,46023.699850781733,43286.314388783016,34151.179234582174,49229.384781468289,24947.607557812724,35236.040693383438,50836.217300943928,47534.894344027998,42664.428856680213,48606.116261305244,51794.743513322617,55431.273547942736,55688.266947796757,52467.04852707676,40992.996651243331,59472.002801853261,29868.35300185145,42329.218414180345,60735.015222107279,56981.41188823968,50868.259338981603,57906.844533700525,61346.641843627942,65331.026664028162,65813.996563174398,61710.029174729279,48344.910655407199,69813.555986212275,35155.507491166456,49610.863565212232,71370.121232138103,66680.749386357624,59681.683445121278,67402.217377844237,71633.548637650732,75692.983743700956,76454.120078362103,71141.10251978696,56070.824575079081,80399.103750115682,40711.984226491048,57205.32596708936,82547.574273400431,76797.778554801829,68945.052397306659,77563.183946969977,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Расходы категории - 1",null,null,2,"шт",null,null,null,"списание",null,null,null,null,null,null,501603.58511999983,null,null,0,0,0,0,0,1.2127499999999998,3.1878000000000006,7.182945000000001,29.199555,40.032629999999997,62.414549999999991,96.896249999999995,146.54029499999999,202.10602499999999,259.91955000000002,304.14730499999996,299.036925,451.62117000000006,356.04854999999998,416.22768000000008,668.94596999999999,765.42543000000001,771.11793,903.68486999999982,1068.7282649999997,1228.3073550000001,1365.2991,1369.8649800000001,1214.5557599999997,1569.9360599999998,1186.1883,1247.4019799999999,1889.70012,2026.38051,1915.75791,2118.2841899999999,2399.9485949999998,2646.4536450000001,2816.1342,2727.6390899999997,2312.97858,2901.94443,2130.2523000000001,2210.7511799999997,3240.3571199999997,3435.7613400000005,3147.1565399999999,3409.9698600000002,3745.5778800000003,4067.43678,4237.9622999999992,4042.66599,3394.5139800000006,4172.3520299999991,3038.6614499999996,3076.1062199999997,4461.5409300000001,4640.7051899999997,4221.1926899999999,4510.0548899999994,4954.5391499999987,5303.78838,5490.54,5184.1112400000002,4313.6200799999997,5253.18948,3805.6392000000001,3817.3093199999994,5525.9542799999999,5694.8146200000001,5145.5230200000005,5461.2805500000004,5949.7906050000001,6362.4968550000003,6554.3940000000002,6182.8776900000003,5123.27178,6208.4553299999998,4476.1810500000001,4464.7059600000002,6409.8549899999998,6604.2731699999995,5949.3782700000002,6313.1508000000003,6854.4253800000006,7326.6157800000001,7497.9630000000006,7060.1117400000003,5816.6281799999997,7059.2860799999999,5072.3541000000005,5051.6076599999997,7227.4910399999999,7454.2723199999991,6697.8529199999994,7090.9462799999992,7665.3150749999995,8150.9219550000007,8345.7990000000009,7839.2169899999999,6459.8608799999993,7819.4031299999988,5620.6408499999998,5586.2571600000001,8000.70579,8233.3775699999987,7400.9954699999989,7796.8707299999996,8429.1505649999999,8921.6211149999999,9131.3343000000004,8539.4093399999983,7047.0892799999992,8501.9041799999995,6119.7048000000004,6077.7426599999999,8716.4015399999989,8950.4098199999989,8051.0542200000009,8466.2344799999992,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Расходы категории - 2",null,null,2,"шт",null,null,null,"списание",null,null,null,null,null,null,501603.58511999983,null,null,0,0,0,0,0,1.2127499999999998,3.1878000000000006,7.182945000000001,29.199555,40.032629999999997,62.414549999999991,96.896249999999995,146.54029499999999,202.10602499999999,259.91955000000002,304.14730499999996,299.036925,451.62117000000006,356.04854999999998,416.22768000000008,668.94596999999999,765.42543000000001,771.11793,903.68486999999982,1068.7282649999997,1228.3073550000001,1365.2991,1369.8649800000001,1214.5557599999997,1569.9360599999998,1186.1883,1247.4019799999999,1889.70012,2026.38051,1915.75791,2118.2841899999999,2399.9485949999998,2646.4536450000001,2816.1342,2727.6390899999997,2312.97858,2901.94443,2130.2523000000001,2210.7511799999997,3240.3571199999997,3435.7613400000005,3147.1565399999999,3409.9698600000002,3745.5778800000003,4067.43678,4237.9622999999992,4042.66599,3394.5139800000006,4172.3520299999991,3038.6614499999996,3076.1062199999997,4461.5409300000001,4640.7051899999997,4221.1926899999999,4510.0548899999994,4954.5391499999987,5303.78838,5490.54,5184.1112400000002,4313.6200799999997,5253.18948,3805.6392000000001,3817.3093199999994,5525.9542799999999,5694.8146200000001,5145.5230200000005,5461.2805500000004,5949.7906050000001,6362.4968550000003,6554.3940000000002,6182.8776900000003,5123.27178,6208.4553299999998,4476.1810500000001,4464.7059600000002,6409.8549899999998,6604.2731699999995,5949.3782700000002,6313.1508000000003,6854.4253800000006,7326.6157800000001,7497.9630000000006,7060.1117400000003,5816.6281799999997,7059.2860799999999,5072.3541000000005,5051.6076599999997,7227.4910399999999,7454.2723199999991,6697.8529199999994,7090.9462799999992,7665.3150749999995,8150.9219550000007,8345.7990000000009,7839.2169899999999,6459.8608799999993,7819.4031299999988,5620.6408499999998,5586.2571600000001,8000.70579,8233.3775699999987,7400.9954699999989,7796.8707299999996,8429.1505649999999,8921.6211149999999,9131.3343000000004,8539.4093399999983,7047.0892799999992,8501.9041799999995,6119.7048000000004,6077.7426599999999,8716.4015399999989,8950.4098199999989,8051.0542200000009,8466.2344799999992,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Расходы категории - 3",null,null,2,"шт",null,null,null,"списание",null,null,null,null,null,null,501603.58511999983,null,null,0,0,0,0,0,1.2127499999999998,3.1878000000000006,7.182945000000001,29.199555,40.032629999999997,62.414549999999991,96.896249999999995,146.54029499999999,202.10602499999999,259.91955000000002,304.14730499999996,299.036925,451.62117000000006,356.04854999999998,416.22768000000008,668.94596999999999,765.42543000000001,771.11793,903.68486999999982,1068.7282649999997,1228.3073550000001,1365.2991,1369.8649800000001,1214.5557599999997,1569.9360599999998,1186.1883,1247.4019799999999,1889.70012,2026.38051,1915.75791,2118.2841899999999,2399.9485949999998,2646.4536450000001,2816.1342,2727.6390899999997,2312.97858,2901.94443,2130.2523000000001,2210.7511799999997,3240.3571199999997,3435.7613400000005,3147.1565399999999,3409.9698600000002,3745.5778800000003,4067.43678,4237.9622999999992,4042.66599,3394.5139800000006,4172.3520299999991,3038.6614499999996,3076.1062199999997,4461.5409300000001,4640.7051899999997,4221.1926899999999,4510.0548899999994,4954.5391499999987,5303.78838,5490.54,5184.1112400000002,4313.6200799999997,5253.18948,3805.6392000000001,3817.3093199999994,5525.9542799999999,5694.8146200000001,5145.5230200000005,5461.2805500000004,5949.7906050000001,6362.4968550000003,6554.3940000000002,6182.8776900000003,5123.27178,6208.4553299999998,4476.1810500000001,4464.7059600000002,6409.8549899999998,6604.2731699999995,5949.3782700000002,6313.1508000000003,6854.4253800000006,7326.6157800000001,7497.9630000000006,7060.1117400000003,5816.6281799999997,7059.2860799999999,5072.3541000000005,5051.6076599999997,7227.4910399999999,7454.2723199999991,6697.8529199999994,7090.9462799999992,7665.3150749999995,8150.9219550000007,8345.7990000000009,7839.2169899999999,6459.8608799999993,7819.4031299999988,5620.6408499999998,5586.2571600000001,8000.70579,8233.3775699999987,7400.9954699999989,7796.8707299999996,8429.1505649999999,8921.6211149999999,9131.3343000000004,8539.4093399999983,7047.0892799999992,8501.9041799999995,6119.7048000000004,6077.7426599999999,8716.4015399999989,8950.4098199999989,8051.0542200000009,8466.2344799999992,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,77296806.696188211,null,null,0,0,0,0,0,127.33875,334.71900000000011,754.20922500000006,3065.9532750000003,4293.6038145000002,6750.1335825000015,10479.3294375,15848.332904250001,21857.766603750002,28110.299332500006,33610.187081047494,33311.068741912502,50308.114421564998,39661.850202975009,46365.474299760004,74516.901855164993,87066.896285303548,88475.245140986561,103685.48997875144,122621.96423700875,140931.48416624396,156649.4149127985,160439.47679179936,143534.28685220575,185532.5710000023,140181.86510673692,147416.00140065158,223321.78399839599,244415.02296059005,233193.29015830602,257845.55406399039,292130.80951280205,322136.33544594975,342790.49362000497,338848.29448748881,289990.82545349543,363832.70815930917,267081.42835512426,277174.01497098559,406261.36537456006,439642.3150913975,406413.58578943071,440352.44533355278,483691.77628017648,525255.59047393803,547276.7029197166,532760.15695676696,451507.21882518008,554968.12566519284,404174.96829422057,409155.52929996687,593433.38953607925,629886.45698532101,578308.39769724349,617882.86119734508,678777.73122097447,726625.28934756084,752210.48245789111,724720.95715802605,608700.19137686864,741283.97552687407,537018.38974917633,538665.17461795197,779774.14918186911,819963.31922386645,747873.76092201553,793767.39905805606,864769.67631170445,924754.28315221996,952645.48857167363,916995.54926928482,766978.85424371425,929436.14161079691,670106.2056708663,668388.32854888716,959586.65618526936,1008840.8046946268,917370.5691749698,973462.8527298898,1056925.2494711448,1129735.1392358039,1156156.202009805,1110880.6781679564,923808.06192892184,1121169.376889175,805601.02271110285,802306.03325411398,1147884.0117765698,1208054.7771498349,1095678.8441071501,1159983.641996172,1253942.6681070076,1333381.436220309,1365260.7052874207,1308547.9511443537,1088448.9367309273,1317523.888025122,947045.24920495145,941251.79768693866,1348072.3303475345,1415540.3919445078,1284435.3730995625,1353139.1291469885,1462870.6631093458,1548338.4352751079,1584733.9491098665,1512160.8118992038,1259705.7664570368,1519761.8897502015,1093930.7165375955,1086429.7544196758,1558104.4664575327,1632487.2920512296,1482345.0923843028,1558787.3077822558,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Расходы категории - 1",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,51531204.464125462,null,null,0,0,0,0,0,84.892499999999998,223.14600000000004,502.80615000000006,2043.9688500000002,2862.4025430000002,4500.0890550000013,6986.2196250000006,10565.555269500001,14571.844402500003,18740.199555000003,22406.791387364996,22207.379161274999,33538.742947709994,26441.233468650003,30910.316199840003,49677.934570109996,58044.597523535696,58983.496760657705,69123.659985834296,81747.97615800584,93954.322777495967,104432.94327519901,106959.65119453291,95689.52456813716,123688.38066666819,93454.576737824595,98277.334267101061,148881.18933226398,162943.34864039338,155462.19343887069,171897.03604266027,194753.87300853469,214757.55696396649,228526.99574667,225898.8629916592,193327.21696899695,242555.13877287274,178054.28557008287,184782.67664732374,270840.91024970671,293094.87672759837,270942.39052628714,293568.29688903521,322461.18418678438,350170.39364929206,364851.13527981105,355173.43797117798,301004.81255012006,369978.75044346193,269449.97886281373,272770.35286664456,395622.25969071954,419924.30465688062,385538.93179816235,411921.90746489668,452518.48748064967,484416.85956504056,501473.6549719274,483147.30477201741,405800.12758457905,494189.31701791612,358012.25983278424,359110.11641196802,519849.43278791278,546642.21281591093,498582.50728134369,529178.26603870408,576513.11754113622,616502.85543481319,635096.99238111579,611330.36617952317,511319.23616247613,619624.0944071979,446737.47044724418,445592.21903259138,639724.43745684624,672560.53646308451,611580.37944997987,648975.23515325983,704616.83298076317,753156.75949053583,770770.80133986997,740587.11877863761,615872.0412859479,747446.2512594501,537067.34847406857,534870.68883607595,765256.00785104663,805369.85143322323,730452.56273810007,773322.42799744802,835961.77873800509,888920.95748020615,910173.80352494714,872365.3007629026,725632.62448728492,878349.25868341466,631363.49946996756,627501.19845795911,898714.88689835637,943693.59462967189,856290.24873304169,902092.752764659,975247.10873956385,1032225.6235167385,1056489.2994065778,1008107.2079328026,839803.8443046913,1013174.593166801,729287.144358397,724286.50294645061,1038736.3109716885,1088324.8613674864,988230.06158953533,1039191.5385215039,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Расходы категории - 2",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,22084801.913196631,null,null,0,0,0,0,0,36.3825,95.634000000000015,215.48835000000003,875.98665000000017,1226.7439470000002,1928.6095949999999,2994.0941250000001,4528.0951155000002,6245.0761725000002,8031.5140950000005,9602.9105945849988,9517.448211975001,14373.746977590001,11331.95720085,13247.27837136,21290.543387189999,24876.256081515305,25278.6414688533,29624.425708214694,35034.846924859645,40266.138333212555,44756.975689371,45839.850511942677,41009.79624348737,53009.306000000652,40051.961459067694,42118.857543043312,63806.223999541719,69832.863703025709,66626.65433094457,73670.158303997247,83465.945575086298,92038.95298455708,97940.141034287124,96813.798424996799,82854.521558141554,103952.20233123118,76308.979530035504,79192.575705995871,116074.67582130287,125612.09002611355,116118.16736840876,125814.98438101506,138197.65036576468,150073.02584969657,156364.77226277615,152217.18770193341,129002.06252148001,158562.32161862651,115478.56236977731,116901.57979999055,169552.3970103084,179967.55913866314,165230.97077064097,176537.96034209855,193936.49463456415,207607.22552787451,214917.28070225462,207063.13061657888,173914.34039339103,211795.42157910686,153433.82564262181,153904.3356051291,222792.61405196256,234275.23406396186,213678.21740629018,226790.68544515892,247077.05037477275,264215.50947206287,272184.42530619248,261998.72836265282,219136.81549820403,265553.1833173706,191458.9159059618,190968.09387111058,274167.61605293409,288240.22991275048,262105.87690713422,278132.24363711133,301978.6427060414,322781.46835308679,330330.34343137289,317394.47947655892,263945.16055112053,320334.10768262146,230171.72077460084,229230.29521546114,327966.86050759134,345158.50775709579,313051.0983163286,331423.89771319198,358269.33374485932,380966.12463437405,390074.48722497729,373870.8431841011,310985.41049455066,376435.39657860628,270584.35691570042,268929.08505341102,385163.52295643836,404440.11198414507,366981.53517130361,386611.17975628248,417963.04660267016,442382.41007860226,452781.12831710477,432045.94625691534,359915.93327343912,434217.68278577185,312551.63329645584,310408.5012627645,445172.70470215217,466424.94058606564,423527.16925265791,445367.80222350161,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Расходы категории - 3",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,3680800.3188661053,null,null,0,0,0,0,0,6.0637499999999998,15.939000000000002,35.914725000000004,145.99777499999999,204.45732450000003,321.4349325,499.01568750000001,754.68251924999993,1040.84602875,1338.5856825000001,1600.4850990975001,1586.2413686625,2395.6244962649998,1888.659533475,2207.8797285600003,3548.4238978650001,4146.0426802525508,4213.1069114755501,4937.4042847024493,5839.1411541432744,6711.0230555354246,7459.4959482285003,7639.9750853237774,6834.9660405812265,8834.8843333334426,6675.3269098446144,7019.8095905072187,10634.370666590286,11638.810617170955,11104.442388490763,12278.359717332876,13910.990929181051,15339.825497426176,16323.356839047854,16135.633070832802,13809.086926356926,17325.367055205195,12718.163255005922,13198.762617665981,19345.77930355048,20935.348337685598,19353.027894734798,20969.164063502514,23032.941727627447,25012.170974949429,26060.795377129361,25369.531283655568,21500.343753580004,26427.053603104421,19246.427061629554,19483.596633331759,28258.732835051404,29994.593189777188,27538.495128440165,29422.993390349759,32322.749105760686,34601.204254645752,35819.546783709098,34510.521769429819,28985.723398898499,35299.236929851148,25572.3042737703,25650.722600854853,37132.102341993763,39045.872343993637,35613.036234381696,37798.447574193146,41179.508395795448,44035.918245343812,45364.070884365414,43666.454727108801,36522.802583033998,44258.863886228421,31909.819317660298,31828.0156451851,45694.602675489012,48040.038318791747,43684.312817855702,46355.373939518562,50329.773784340221,53796.911392181129,55055.057238562134,52899.079912759829,43990.860091853421,53389.017947103574,38361.95346243347,38205.049202576854,54661.143417931897,57526.417959515951,52175.183052721433,55237.31628553199,59711.555624143213,63494.354105729006,65012.41453749621,62311.807197350186,51830.901749091783,62739.232763101041,45097.392819283392,44821.514175568504,64193.92049273973,67406.685330690845,61163.589195217253,64435.196626047065,69660.507767111689,73730.401679767034,75463.521386184118,72007.657709485909,59985.98887890653,72369.613797628655,52091.938882742652,51734.750210460763,74195.450783692038,77737.490097677583,70587.861542109647,74227.967037250273,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.05,null,null,4.5000000000000005E-2,5.000000000000001E-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]
[185,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]
[186,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]
[187,null,null,null,null,null,0,"Затраты производств. времени на одного клиента","Транспортные расходы",null,null,null,"кол-во минут // %",null,null,"*",1,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.000000000000001E-3,4.5000000000000005E-2]
[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,254662.14000000004,null,null,0,0,0,0,0,0.875,1.9250000000000005,4.3575000000000008,19.200000000000003,20.655000000000001,36.18,54.405000000000001,82.412500000000009,110.5,140.17500000000001,159.36750000000001,147.45500000000001,262.65000000000003,144.32500000000002,238.45500000000004,380.45000000000005,389.20500000000004,389.56,485.05499999999995,563.20749999999998,644.85,708.7,684.63,582.89,882.90000000000009,477.45000000000005,695.38,1065.4000000000001,1005.4349999999999,951.32000000000016,1120.635,1251.2925,1373.15,1443.3500000000001,1349.415,1090.4950000000001,1626.4,839.95,1235.08,1808.6000000000001,1703.7900000000002,1540.48,1800.0900000000001,1930.9700000000003,2107.1,2154.65,1993.3650000000002,1594.8450000000003,2326.85,1195.175,1707.1950000000002,2487.3500000000004,2282.2650000000003,2067.48,2367.9449999999997,2559.87,2729.6000000000004,2791.6000000000004,2543.9400000000005,2022.0199999999998,2923.6000000000004,1492.8000000000002,2114.4199999999996,3080.8,2788.47,2517.4400000000005,2861.4150000000004,3066.4575,3276.3500000000004,3324.8500000000004,3036.0150000000003,2395.2950000000001,3452.8500000000004,1749.7750000000001,2471.3850000000002,3565.55,3236.895,2905.2400000000002,3309.84,3526.97,3774.6000000000004,3792.1000000000004,3468.6900000000005,2710.12,3931.8,1974.65,2798.46,4015.3,3657.42,3265.0400000000004,3716.8199999999997,3937.6075000000001,4193.3500000000004,4224.3500000000004,3845.5650000000005,3012.6949999999997,4350.55,2190.7750000000001,3091.585,4447.55,4034.2950000000001,3610.84,4077.9449999999997,4333.9475000000002,4579.55,4625.6000000000004,4178.79,3293.5699999999997,4722.6000000000004,2391.4,3360.21,4848.8,4379.67,3931.84,4423.32,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1815.5975937500004,null,null,0,0,0,0,0,5.4687499999999997E-3,1.2031250000000004E-2,2.7234375000000005E-2,0.12000000000000002,0.12909375000000001,0.22612499999999999,0.34003125000000001,0.51507812500000005,0.69062500000000004,0.87609375000000012,0.996046875,0.996046875,1.6415625000000003,1.6415625000000003,1.6415625000000003,2.3778125000000001,2.4325312500000003,2.4347500000000002,3.0315937499999999,3.5200468749999998,4.0303125,4.4293750000000003,4.4293750000000003,4.4293750000000003,5.5181250000000004,5.5181250000000004,5.5181250000000004,6.6587500000000004,6.6587500000000004,6.6587500000000004,7.0039687500000003,7.8205781249999999,8.5821874999999999,9.0209375000000005,9.0209375000000005,9.0209375000000005,10.165000000000001,10.165000000000001,10.165000000000001,11.303750000000001,11.303750000000001,11.303750000000001,11.303750000000001,12.068562500000002,13.169374999999999,13.4665625,13.4665625,13.4665625,14.5428125,14.5428125,14.5428125,15.545937500000003,15.545937500000003,15.545937500000003,15.545937500000003,15.9991875,17.060000000000002,17.447500000000002,17.447500000000002,17.447500000000002,18.272500000000001,18.272500000000001,18.272500000000001,19.255000000000003,19.255000000000003,19.255000000000003,19.255000000000003,19.255000000000003,20.477187500000003,20.780312500000001,20.780312500000001,20.780312500000001,21.580312500000002,21.580312500000002,21.580312500000002,22.2846875,22.2846875,22.2846875,22.2846875,22.2846875,23.591250000000002,23.700625000000002,23.700625000000002,23.700625000000002,24.57375,24.57375,24.57375,25.095625000000002,25.095625000000002,25.095625000000002,25.095625000000002,25.095625000000002,26.208437500000002,26.402187500000004,26.402187500000004,26.402187500000004,27.1909375,27.1909375,27.1909375,27.7971875,27.7971875,27.7971875,27.7971875,27.7971875,28.622187500000003,28.910000000000004,28.910000000000004,28.910000000000004,29.516250000000003,29.516250000000003,29.516250000000003,30.305,30.305,30.305,30.305,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,131858736.10759178,null,null,0,0,0,0,0,328.125,721.87500000000023,1634.0625000000002,7200.0000000000018,7745.625,13567.5,20401.875,31831.828125000004,42680.625,54142.593750000007,61555.696875000001,61555.696875000001,101448.56250000001,101448.56250000001,101448.56250000001,146948.8125,150330.43125000002,150467.55000000002,187352.49374999999,224065.06378124998,256545.511875,281947.43624999997,281947.43624999997,281947.43624999997,351250.72875000001,351250.72875000001,351250.72875000001,423856.07250000001,423856.07250000001,423856.07250000001,445830.62681250001,512745.41236781247,562679.28001875,591445.31829375005,591445.31829375005,591445.31829375005,666454.1973,666454.1973,666454.1973,741114.76957500004,741114.76957500004,741114.76957500004,741114.76957500004,814996.40506713756,889334.85508162482,909404.08404993743,909404.08404993743,909404.08404993743,982083.81545568747,982083.81545568747,982083.81545568747,1049825.3769575625,1049825.3769575625,1049825.3769575625,1049825.3769575625,1112846.5967168778,1186632.9424534801,1213586.0646809549,1213586.0646809549,1213586.0646809549,1270970.1313588049,1270970.1313588049,1270970.1313588049,1339309.33803879,1339309.33803879,1339309.33803879,1339309.33803879,1379488.6181799539,1467049.9656497962,1488766.7917929171,1488766.7917929171,1488766.7917929171,1546081.3020263091,1546081.3020263091,1546081.3020263091,1596544.9372083659,1596544.9372083659,1596544.9372083659,1596544.9372083659,1644441.2853246168,1740855.7096622682,1748926.7569041189,1748926.7569041189,1748926.7569041189,1813356.774029064,1813356.774029064,1813356.774029064,1851867.1994401801,1851867.1994401801,1851867.1994401801,1851867.1994401801,1907423.2154233854,1992003.870295035,2006730.0724911659,2006730.0724911659,2006730.0724911659,2066679.9665928348,2066679.9665928348,2066679.9665928348,2112758.7283033091,2112758.7283033091,2112758.7283033091,2112758.7283033091,2176141.4901524084,2240727.7627519565,2263259.5646702079,2263259.5646702079,2263259.5646702079,2310720.6892319964,2310720.6892319964,2310720.6892319964,2372469.0801567151,2372469.0801567151,2372469.0801567151,2372469.0801567151,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,254219.80799999993,null,null,0,0,0,0,0,0.78750000000000009,1.8200000000000007,4.1142500000000011,17.71575,20.509500000000006,34.627499999999998,52.582500000000003,79.611750000000015,107.69125000000003,137.20750000000001,157.44825000000003,148.64625000000001,251.13050000000001,156.15750000000003,229.04200000000006,366.25050000000005,388.32950000000005,389.52450000000005,475.50549999999998,555.3922500000001,636.6857500000001,702.31500000000005,687.03700000000003,593.06399999999996,852.89900000000011,517.99500000000012,673.58699999999999,1028.3980000000001,1011.4314999999999,956.73150000000021,1103.7035000000001,1238.22675,1360.96425,1436.3300000000002,1358.8085000000001,1116.3870000000002,1572.8095000000003,918.59500000000003,1195.5670000000002,1751.2480000000003,1714.2710000000004,1556.8110000000001,1774.1290000000004,1917.8820000000003,2089.4870000000005,2149.8950000000004,2009.4935000000005,1634.6970000000003,2253.6495000000004,1308.3425000000002,1655.9930000000002,2409.3345000000004,2302.7735000000007,2088.9585000000002,2337.8985000000002,2540.6774999999998,2712.6270000000004,2785.4000000000005,2568.7060000000001,2074.212,2833.442,1635.8800000000003,2052.2580000000003,2984.1620000000003,2817.703,2544.5430000000006,2827.0175000000004,3045.95325,3255.3607500000003,3320.0000000000005,3064.8985000000007,2459.3670000000006,3347.0945000000006,1920.0825000000002,2399.2240000000002,3456.1335000000004,3269.7605000000003,2938.4055000000003,3269.3800000000006,3505.2570000000001,3749.8370000000004,3790.3500000000004,3501.0310000000004,2785.9770000000003,3809.6320000000005,2170.3650000000002,2716.0790000000002,3893.6160000000004,3693.2080000000005,3304.2780000000007,3671.6419999999998,3915.5287500000004,4167.7757500000007,4221.2500000000009,3883.4435000000003,3095.982,4216.7645000000002,2406.7525000000005,3001.5039999999999,4311.9535000000005,4075.6205000000004,3653.1855000000005,4031.2345000000005,4308.3472500000007,4554.9897500000006,4620.9950000000008,4223.4710000000005,3382.0920000000001,4579.6970000000001,2624.5200000000004,3263.3290000000002,4699.9409999999998,4426.5830000000005,3976.6230000000005,4374.1720000000005,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1778.4713484375006,null,null,0,0,0,0,0,4.9218750000000009E-3,1.1375000000000005E-2,2.5714062500000006E-2,0.11072343749999999,0.12818437500000004,0.21642187499999999,0.32864062500000002,0.4975734375000001,0.67307031250000016,0.85754687500000004,0.98405156250000014,0.98405156250000014,1.5695656250000001,1.5695656250000001,1.5695656250000001,2.2890656250000001,2.4270593750000002,2.4345281250000004,2.9719093750000001,3.4712015625000006,3.9792859375000007,4.3894687500000007,4.3894687500000007,4.3894687500000007,5.3306187500000011,5.3306187500000011,5.3306187500000011,6.4274875000000007,6.4274875000000007,6.4274875000000007,6.8981468750000001,7.7389171875000002,8.5060265625000007,8.9770625000000006,8.9770625000000006,8.9770625000000006,9.8300593750000012,9.8300593750000012,9.8300593750000012,10.945300000000001,10.945300000000001,10.945300000000001,11.088306250000002,11.986762500000001,13.059293750000004,13.436843750000003,13.436843750000003,13.436843750000003,14.085309375000003,14.085309375000003,14.085309375000003,15.058340625000003,15.058340625000003,15.058340625000003,15.058340625000003,15.879234374999999,16.953918750000003,17.408750000000005,17.408750000000005,17.408750000000005,17.7090125,17.7090125,17.7090125,18.6510125,18.6510125,18.6510125,18.6510125,19.0372078125,20.346004687500002,20.750000000000004,20.750000000000004,20.750000000000004,20.919340625000004,20.919340625000004,20.919340625000004,21.600834375000002,21.600834375000002,21.600834375000002,21.600834375000002,21.907856250000002,23.436481250000003,23.689687500000002,23.689687500000002,23.689687500000002,23.810200000000002,23.810200000000002,23.810200000000002,24.335100000000004,24.335100000000004,24.335100000000004,24.335100000000004,24.472054687500002,26.048598437500004,26.382812500000007,26.382812500000007,26.382812500000007,26.382812500000007,26.382812500000007,26.382812500000007,26.949709375000005,26.949709375000005,26.949709375000005,26.949709375000005,26.949709375000005,28.468685937500005,28.881218750000006,28.881218750000006,28.881218750000006,28.881218750000006,28.881218750000006,28.881218750000006,29.37463125,29.37463125,29.37463125,29.37463125,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,129169838.71995857,null,null,0,0,0,0,0,295.31250000000006,682.50000000000034,1542.8437500000005,6643.40625,7691.0625000000027,12985.3125,19718.4375,30750.038437500007,41595.74531250001,52996.396874999999,60814.386562500011,60814.386562500011,96999.155624999999,96999.155624999999,96999.155624999999,141464.25562499999,149992.269375,150453.83812500004,183663.99937500001,220955.86425937503,253297.46706562501,279407.24381250003,279407.24381250003,279407.24381250003,339315.20591250004,339315.20591250004,339315.20591250004,409135.28932500002,409135.28932500002,409135.28932500002,439094.64118124999,507391.42569271877,557685.89325365634,588568.71446625004,588568.71446625004,588568.71446625004,644494.27743993758,644494.27743993758,644494.27743993758,717613.48998600012,717613.48998600012,717613.48998600012,726989.49741862516,809472.40782765753,881901.01008017641,907397.16115310648,907397.16115310648,907397.16115310648,951188.38758828584,951188.38758828584,951188.38758828584,1016897.7022451046,1016897.7022451046,1016897.7022451046,1016897.7022451046,1104503.0838402517,1179254.30787982,1210890.7524582075,1210890.7524582075,1210890.7524582075,1231775.9443622776,1231775.9443622776,1231775.9443622776,1297298.1150417135,1297298.1150417135,1297298.1150417135,1297298.1150417135,1363885.3024809267,1457651.6173379505,1486595.1091786053,1486595.1091786053,1486595.1091786053,1498727.2029092195,1498727.2029092195,1498727.2029092195,1547551.553544679,1547551.553544679,1547551.553544679,1547551.553544679,1616633.9909615938,1729434.9472136996,1748119.6521799334,1748119.6521799334,1748119.6521799334,1757012.5626323544,1757012.5626323544,1757012.5626323544,1795746.2101500456,1795746.2101500456,1795746.2101500456,1795746.2101500456,1860028.0024923938,1979855.1097623124,2005257.4522715532,2005257.4522715532,2005257.4522715532,2005257.4522715532,2005257.4522715532,2005257.4522715532,2048345.132300481,2048345.132300481,2048345.132300481,2048345.132300481,2109795.4862694954,2228710.6794064031,2261006.3844783828,2261006.3844783828,2261006.3844783828,2261006.3844783828,2261006.3844783828,2261006.3844783828,2299633.8683923511,2299633.8683923511,2299633.8683923511,2299633.8683923511,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4998519.5039999997,null,null,0,0,0,0,0,8.6624999999999996,27.720000000000006,62.196750000000009,233.21924999999999,394.56449999999995,562.66649999999993,896.79149999999981,1354.49325,1909.83375,2481.6824999999999,2965.47075,3037.5427500000001,4060.0395000000003,4029.0524999999998,3789.5219999999999,6127.1594999999998,7619.5844999999999,7709.7734999999993,8658.6884999999984,10377.798749999998,11959.769250000001,13400.145,13793.967000000001,12548.448,14511.321,13467.465,11611.017,17431.721999999998,20501.266499999998,19371.874499999998,20512.354500000001,23482.082249999999,25981.980749999999,27883.35,27648.373499999998,24155.108999999997,26897.2605,24416.864999999998,20542.796999999999,30132.432000000001,34772.661,32118.273000000001,33071.642999999996,36937.493999999999,39976.892999999996,42191.324999999997,41065.3485,35523.279000000002,38824.780500000001,34868.047500000001,28733.463000000003,41525.995500000005,47219.188500000004,43062.4755,43910.707499999997,48785.368499999997,52365.752999999997,54659.880000000005,52821.846000000005,45203.004000000001,48961.637999999992,43722.36,35711.477999999996,51432.678,58105.772999999994,52528.508999999998,53250.664499999999,58685.937749999997,62793.794249999992,65351.88,62972.563500000004,53769.968999999997,57896.635499999997,51505.987499999996,41789.483999999997,59765.656499999997,67344.205499999996,60807.136499999993,61529.292000000001,67684.418999999994,72285.543000000005,74910.33,71881.820999999996,61170.218999999997,65755.008000000002,58473.854999999996,47253.788999999997,67456.224000000002,75959.928,68532.353999999992,69120.41399999999,75778.832249999992,80496.479250000004,83335.23000000001,79892.158500000005,67896.774000000005,72896.125499999995,64759.1175,52295.364000000001,74637.436499999996,83970.265500000009,75686.836500000005,76118.971499999985,83277.735749999993,88243.625249999997,91130.985000000001,87163.46100000001,73976.364000000001,79360.082999999999,70428.600000000006,56940.938999999998,81269.198999999993,91361.853000000003,82283.948999999993,82716.084000000003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203]
[204,null,null,null,null,null,0,"Продажи",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,940057147.61650825,null,null,0,0,0,0,0,964.65599999999995,3541.3374150000004,8059.5823770000006,31904.116001999999,54098.601084000002,78301.204740000001,125906.01427799999,194445.4198104,279746.81060039997,367203.0499632,442912.46819489996,457441.59177089995,615900.7341432001,616904.80411388399,589633.17628152948,953589.80760222941,1188176.141381803,1204367.9467127612,1352728.2697939295,1641501.8151793326,1911868.2269682074,2139298.8429898638,2203220.5934649324,2003684.9207140782,2311374.5863138749,2159876.4782353668,1882651.650461365,2818374.7712848149,3311525.6264311438,3126305.9768627444,3298010.208751692,3810062.2226829529,4249113.5726250792,4547500.8440680709,4504934.2884805016,3929359.9075340303,4360344.4098248417,3982124.0994662601,3391834.2147252522,4966371.9407471856,5731464.267001396,5289884.9650258943,5436314.0955231823,6133815.1322496692,6701305.0092465598,7061881.9010173166,6876653.6299829781,5954176.8124622954,6495855.0380236953,5873388.5987255042,4904649.7438171674,7082332.1472850759,8059651.5713189766,7356468.3967424044,7494590.1505140606,8420789.9013118576,9125454.605853714,9519268.8778515533,9207492.5586479604,7886545.4019769318,8536183.0467201527,7678312.0161748333,6363242.4254751503,9160807.8184298985,10362801.48693151,9376352.9462968186,9498924.4193202928,10587446.553541424,11448312.442642279,11909379.703981373,11487700.087344581,9820617.690556135,10574532.254954845,9474936.364806002,7795059.5206533689,11139303.251836963,12554261.447918978,11337796.636554651,11466376.012422059,12745876.457588412,13747647.319635648,14247296.551124327,13680609.871043649,11651639.021086758,12524626.302808329,11217725.552334245,9187182.2865550388,13107512.560552444,14762831.588775486,13322067.50268995,13429118.490765555,14884008.326729782,15971946.877251506,16536350.500224739,15864505.44464729,13492508.295278218,14485648.488522304,12960348.281696107,10608087.300812501,15135230.046633404,17030602.00610441,15353546.138227262,15439126.29632047,17075368.009712406,18276322.60873216,18873739.049268343,18063044.298765473,15341193.90364141,16458856.515583755,14710790.089564547,12061720.552807912,17208171.943160169,19349734.1460138,17431606.488038871,17521064.642595574,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50755.495200000027,null,null,0,0,0,0,0,0.14000000000000012,0.34300000000000036,0.77420000000000078,3.2463000000000028,4.0728000000000044,6.6150000000000055,10.152000000000008,15.362200000000014,20.976500000000016,26.84800000000002,31.105800000000023,29.96750000000003,47.922200000000046,33.598000000000027,43.925800000000038,70.41020000000006,77.490800000000078,77.897800000000075,93.191200000000066,109.51540000000008,125.7043000000001,139.18600000000012,137.88880000000012,120.6476000000001,164.57960000000014,111.7080000000001,130.35880000000012,198.27920000000017,203.48560000000018,192.42860000000016,217.35440000000017,245.03220000000019,269.75570000000027,285.86200000000025,273.64040000000023,228.45580000000021,303.84380000000027,199.44800000000015,231.21080000000018,338.77920000000029,344.95040000000034,314.62840000000028,349.63360000000029,380.95880000000034,414.37480000000039,429.02800000000036,405.12440000000038,334.9098000000003,436.08980000000042,284.30200000000025,320.95820000000026,466.2638000000004,464.65640000000042,422.0874000000004,461.57040000000035,504.29700000000037,539.13080000000048,555.84000000000049,518.69440000000054,425.28080000000034,548.65680000000043,355.79200000000031,398.0192000000003,577.5048000000005,569.38720000000046,514.32920000000047,558.52400000000057,605.08980000000054,646.87430000000052,663.03000000000054,618.75640000000055,504.68780000000049,648.26780000000053,418.07800000000032,465.4126000000004,669.34340000000066,660.5252000000005,594.31420000000048,645.78400000000067,696.70880000000056,745.0148000000006,757.72000000000071,706.67440000000056,572.36680000000047,737.49280000000067,473.21600000000046,526.73960000000045,754.38640000000066,745.79920000000061,668.70320000000061,725.29280000000063,778.69000000000051,828.44030000000066,843.63000000000079,784.26440000000071,635.85380000000055,816.59580000000074,524.5460000000005,582.28460000000052,835.27140000000077,823.38920000000064,739.10620000000063,796.90480000000071,856.54940000000067,906.08590000000072,923.27800000000082,853.63040000000069,694.12280000000055,887.35880000000077,571.52800000000047,633.28960000000052,910.21640000000082,894.6992000000007,804.28120000000081,865.00480000000084,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9551744.0633099694,null,null,0,0,0,0,0,15.590400000000013,45.540936000000052,99.023374800000084,449.16267120000037,554.06367360000047,929.99054880000085,1421.2226304000012,2230.0407777600021,3076.7578574400022,3988.1270332800032,4653.7029576000041,4528.8377910000045,7273.3623235200075,5185.3041435456034,6836.665590757445,10957.243123143367,12098.491717783687,12166.75243669249,14561.65574871553,17433.235283653226,20097.975718577767,22201.271145776467,22049.96609401991,19234.721891116475,26216.523627952571,18029.458187220574,21124.008803005028,32032.155785280378,32874.823111727324,31031.235611028784,34901.47878036325,40000.578187246938,44066.155199352215,46596.94358407156,44583.816003767213,37122.745283572745,49223.66904706732,32751.44532743733,38155.467635662812,55813.510052070575,56882.364730768997,51768.15699490776,57464.737336884755,63632.533873304688,69454.47691148697,71752.927586758902,67917.765023137094,56095.814289316193,72944.981527076146,48224.349515048045,54773.580076847691,79505.120258334122,79367.358257063926,72089.309049152755,78758.48488538737,87616.261602537998,93889.226578176167,96828.066824894413,90441.586154675053,74219.723609186476,95603.620184177489,62979.939861961997,70883.824655514618,102879.70544224206,101613.27947151951,91793.642840071698,99608.581901657701,109881.1580316192,117919.63519711047,120810.99615063833,112967.50911546167,92164.494317141041,118416.30047225519,77439.367059780765,86823.964040904146,124700.36940556564,123204.07117428459,110757.33486263512,120367.11235450805,131955.64256579804,141727.04727715577,144078.34069913925,134587.25944348291,108997.24946718675,140498.28278461177,91402.842516985649,102401.01485091109,146557.50041682576,144993.36388884878,129960.58196785967,140902.21183315941,153906.48229890014,164363.39986568925,167423.8683288584,155785.71663604656,126374.03538722706,162252.64036779312,105735.40656273936,118073.47216431587,169397.26515829496,166997.23209847722,149951.4004631936,161604.36246007596,176741.48939919745,187624.80734682732,191249.04641400342,176936.473765109,143984.01073319884,184002.33256367594,120248.24066396855,134126.19287460213,192719.90136963487,189531.04217466997,170372.63498965066,183226.81979184932,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209]
[210,null,null,null,null,null,0,"Натуральный поток продаж"]
[211,null,null,null,null,null,0,"Натуральный поток продаж","Расходы категории - 1",null,null,2,"шт",null,null,null,"учет",null,null,null,null,null,null,499851.95040000003,null,null,0,0,0,0,0,0.86624999999999996,2.7720000000000002,6.2196750000000014,23.321925000000004,39.456450000000004,56.266649999999998,89.679149999999993,135.44932500000002,190.98337500000002,248.16825,296.54707500000006,303.75427500000001,406.00395000000003,402.90525000000002,378.95220000000006,612.71595000000002,761.95845000000008,770.97735000000011,865.86884999999995,1037.7798749999999,1195.9769249999999,1340.0145000000002,1379.3967,1254.8447999999999,1451.1321,1346.7465000000002,1161.1017000000002,1743.1722,2050.1266500000002,1937.1874500000001,2051.2354500000001,2348.2082250000003,2598.1980750000002,2788.335,2764.8373499999998,2415.5109000000002,2689.7260500000002,2441.6864999999998,2054.2797,3013.2431999999999,3477.2661000000003,3211.8272999999999,3307.1643000000004,3693.7494000000006,3997.6893,4219.1324999999997,4106.53485,3552.3279000000002,3882.4780499999997,3486.8047499999998,2873.3463000000002,4152.5995500000008,4721.91885,4306.24755,4391.0707499999999,4878.5368499999995,5236.5753000000004,5465.9880000000012,5282.1846000000005,4520.3004000000001,4896.1638000000003,4372.2360000000008,3571.1477999999997,5143.2677999999996,5810.5772999999999,5252.8509000000004,5325.0664500000012,5868.5937750000003,6279.3794250000001,6535.1880000000001,6297.2563500000006,5376.9969000000001,5789.6635500000011,5150.598750000001,4178.9484000000002,5976.5656500000005,6734.4205500000007,6080.7136499999997,6152.9292000000005,6768.4418999999998,7228.5542999999998,7491.0330000000013,7188.1821000000009,6117.0218999999997,6575.5007999999998,5847.3855000000003,4725.3788999999997,6745.6224000000002,7595.9928,6853.2354000000005,6912.0414000000001,7577.8832249999996,8049.6479250000002,8333.523000000001,7989.2158500000005,6789.6774000000005,7289.6125499999998,6475.9117500000002,5229.5364000000009,7463.7436500000003,8397.0265499999987,7568.6836499999999,7611.8971499999998,8327.7735749999993,8824.3625250000005,9113.0985000000001,8716.3460999999988,7397.6363999999994,7936.0083000000004,7042.8600000000006,5694.0938999999998,8126.9198999999999,9136.185300000001,8228.3948999999993,8271.608400000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,0,"Натуральный поток продаж","Расходы категории - 2",null,null,2,"шт",null,null,null,"учет",null,null,null,null,null,null,499851.95040000003,null,null,0,0,0,0,0,0.86624999999999996,2.7720000000000002,6.2196750000000014,23.321925000000004,39.456450000000004,56.266649999999998,89.679149999999993,135.44932500000002,190.98337500000002,248.16825,296.54707500000006,303.75427500000001,406.00395000000003,402.90525000000002,378.95220000000006,612.71595000000002,761.95845000000008,770.97735000000011,865.86884999999995,1037.7798749999999,1195.9769249999999,1340.0145000000002,1379.3967,1254.8447999999999,1451.1321,1346.7465000000002,1161.1017000000002,1743.1722,2050.1266500000002,1937.1874500000001,2051.2354500000001,2348.2082250000003,2598.1980750000002,2788.335,2764.8373499999998,2415.5109000000002,2689.7260500000002,2441.6864999999998,2054.2797,3013.2431999999999,3477.2661000000003,3211.8272999999999,3307.1643000000004,3693.7494000000006,3997.6893,4219.1324999999997,4106.53485,3552.3279000000002,3882.4780499999997,3486.8047499999998,2873.3463000000002,4152.5995500000008,4721.91885,4306.24755,4391.0707499999999,4878.5368499999995,5236.5753000000004,5465.9880000000012,5282.1846000000005,4520.3004000000001,4896.1638000000003,4372.2360000000008,3571.1477999999997,5143.2677999999996,5810.5772999999999,5252.8509000000004,5325.0664500000012,5868.5937750000003,6279.3794250000001,6535.1880000000001,6297.2563500000006,5376.9969000000001,5789.6635500000011,5150.598750000001,4178.9484000000002,5976.5656500000005,6734.4205500000007,6080.7136499999997,6152.9292000000005,6768.4418999999998,7228.5542999999998,7491.0330000000013,7188.1821000000009,6117.0218999999997,6575.5007999999998,5847.3855000000003,4725.3788999999997,6745.6224000000002,7595.9928,6853.2354000000005,6912.0414000000001,7577.8832249999996,8049.6479250000002,8333.523000000001,7989.2158500000005,6789.6774000000005,7289.6125499999998,6475.9117500000002,5229.5364000000009,7463.7436500000003,8397.0265499999987,7568.6836499999999,7611.8971499999998,8327.7735749999993,8824.3625250000005,9113.0985000000001,8716.3460999999988,7397.6363999999994,7936.0083000000004,7042.8600000000006,5694.0938999999998,8126.9198999999999,9136.185300000001,8228.3948999999993,8271.608400000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,null,null,null,0,"Натуральный поток продаж","Расходы категории - 3",null,null,2,"шт",null,null,null,"учет",null,null,null,null,null,null,499851.95040000003,null,null,0,0,0,0,0,0.86624999999999996,2.7720000000000002,6.2196750000000014,23.321925000000004,39.456450000000004,56.266649999999998,89.679149999999993,135.44932500000002,190.98337500000002,248.16825,296.54707500000006,303.75427500000001,406.00395000000003,402.90525000000002,378.95220000000006,612.71595000000002,761.95845000000008,770.97735000000011,865.86884999999995,1037.7798749999999,1195.9769249999999,1340.0145000000002,1379.3967,1254.8447999999999,1451.1321,1346.7465000000002,1161.1017000000002,1743.1722,2050.1266500000002,1937.1874500000001,2051.2354500000001,2348.2082250000003,2598.1980750000002,2788.335,2764.8373499999998,2415.5109000000002,2689.7260500000002,2441.6864999999998,2054.2797,3013.2431999999999,3477.2661000000003,3211.8272999999999,3307.1643000000004,3693.7494000000006,3997.6893,4219.1324999999997,4106.53485,3552.3279000000002,3882.4780499999997,3486.8047499999998,2873.3463000000002,4152.5995500000008,4721.91885,4306.24755,4391.0707499999999,4878.5368499999995,5236.5753000000004,5465.9880000000012,5282.1846000000005,4520.3004000000001,4896.1638000000003,4372.2360000000008,3571.1477999999997,5143.2677999999996,5810.5772999999999,5252.8509000000004,5325.0664500000012,5868.5937750000003,6279.3794250000001,6535.1880000000001,6297.2563500000006,5376.9969000000001,5789.6635500000011,5150.598750000001,4178.9484000000002,5976.5656500000005,6734.4205500000007,6080.7136499999997,6152.9292000000005,6768.4418999999998,7228.5542999999998,7491.0330000000013,7188.1821000000009,6117.0218999999997,6575.5007999999998,5847.3855000000003,4725.3788999999997,6745.6224000000002,7595.9928,6853.2354000000005,6912.0414000000001,7577.8832249999996,8049.6479250000002,8333.523000000001,7989.2158500000005,6789.6774000000005,7289.6125499999998,6475.9117500000002,5229.5364000000009,7463.7436500000003,8397.0265499999987,7568.6836499999999,7611.8971499999998,8327.7735749999993,8824.3625250000005,9113.0985000000001,8716.3460999999988,7397.6363999999994,7936.0083000000004,7042.8600000000006,5694.0938999999998,8126.9198999999999,9136.185300000001,8228.3948999999993,8271.608400000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,252463.74996000004,null,null,0,0,0,0,0,0.44012499999999999,1.4031500000000001,3.1485475000000007,11.823277500000001,19.931865000000002,28.464075000000001,45.347175,68.492772500000015,96.54051250000002,125.426525,149.82882750000005,153.37551250000001,205.39808500000001,203.13252500000002,191.67239000000004,309.87848500000001,384.85376500000007,389.38356500000009,437.59398499999998,524.36570749999998,604.27367749999996,676.9665500000001,696.59279000000004,633.45477999999991,733.79503,678.95865000000015,587.06879000000004,881.50005999999996,1035.237605,978.2151550000001,1036.485445,1186.3557225000002,1312.5868225000002,1408.4606000000001,1396.1006949999999,1219.1782400000002,1360.0552150000001,1230.81565,1038.70039,1523.5605599999999,1755.8805700000003,1621.64507,1671.0638300000003,1865.9226400000002,2019.56339,2131.0176499999998,2073.5236450000002,1792.9094400000001,1963.0435149999998,1757.617475,1452.7210600000001,2099.6129650000003,2384.1922450000002,2174.228145,2218.613895,2464.4832749999996,2645.2441900000003,2760.7860000000005,2667.0270200000004,2281.4142400000001,2475.5147400000001,2203.9076000000005,1805.4748599999998,2600.5091399999997,2933.75801,2652.1419100000003,2690.4594250000005,2964.5513774999999,3172.0334275,3300.7455,3179.5659950000004,2713.7328400000001,2927.2451650000007,2596.2032750000008,2112.7448300000001,3021.7499950000001,3400.2365350000005,3070.0725349999998,3108.7538000000004,3419.0563899999997,3651.5278899999998,3783.4025000000006,3629.4247700000005,3087.1292899999999,3324.6250399999999,2947.3535500000003,2389.0264299999999,3410.5305200000003,3835.2863600000001,3460.0528600000002,3492.2853399999999,3827.8761124999996,4066.2459775000002,4208.9430000000002,4033.8211450000003,3426.6313900000005,3685.6360650000001,3264.1831750000001,2643.8824300000006,3773.6353950000002,4239.6827349999994,3821.2971349999998,3845.793815,4206.7142574999998,4457.4855575000001,4602.7131500000005,4400.8545699999995,3733.5243399999999,4012.3720900000003,3550.0064000000002,2878.7114299999998,4108.9707699999999,4612.8276100000003,4154.4115099999999,4179.0544400000008,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1740.6497528124994,null,null,0,0,0,0,0,2.7507812499999998E-3,8.7696875000000014E-3,1.9678421875000005E-2,7.3895484375000015E-2,0.12457415625000001,0.17790046875000001,0.28341984375000001,0.42807982812500012,0.60337820312500012,0.78391578124999994,0.93643017187500033,0.95859695312500004,1.28373803125,1.28373803125,1.28373803125,1.9367405312500001,2.4053360312500005,2.4336472812500007,2.7349624062499998,3.2772856718750001,3.7767104843749997,4.2310409375000004,4.3537049374999999,4.3537049374999999,4.5862189375,4.5862189375,4.5862189375,5.5093753749999994,6.4702350312500005,6.4702350312500005,6.47803403125,7.4147232656250015,8.2036676406250013,8.8028787500000014,8.8028787500000014,8.8028787500000014,8.8028787500000014,8.8028787500000014,8.8028787500000014,9.5222534999999997,10.974253562500001,10.974253562500001,10.974253562500001,11.662016500000002,12.622271187500001,13.318860312499998,13.318860312499998,13.318860312499998,13.318860312499998,13.318860312499998,13.318860312499998,13.318860312499998,14.901201531250001,14.901201531250001,14.901201531250001,15.403020468749997,16.532776187500001,17.254912500000003,17.254912500000003,17.254912500000003,17.254912500000003,17.254912500000003,17.254912500000003,17.254912500000003,18.335987562500002,18.335987562500002,18.335987562500002,18.528446109375,19.825208921874999,20.629659374999999,20.629659374999999,20.629659374999999,20.629659374999999,20.629659374999999,20.629659374999999,20.629659374999999,21.251478343750001,21.251478343750001,21.251478343750001,21.369102437499997,22.822049312499999,23.646265625000005,23.646265625000005,23.646265625000005,23.646265625000005,23.646265625000005,23.646265625000005,23.646265625000005,23.97053975,23.97053975,23.97053975,23.97053975,25.414037359375001,26.305893750000003,26.305893750000003,26.305893750000003,26.305893750000003,26.305893750000003,26.305893750000003,26.305893750000003,26.498017093749997,26.498017093749997,26.498017093749997,26.498017093749997,27.859284734375002,28.766957187500005,28.766957187500005,28.766957187500005,28.766957187500005,28.766957187500005,28.766957187500005,28.766957187500005,28.830172562500003,28.830172562500003,28.830172562500003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219]
[220,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[221,null,null,null,null,null,0,"Себестоимость продаж","Расходы категории - 1",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,51316199.318224475,null,null,0,0,0,0,0,60.637500000000003,194.04000000000002,435.37725000000006,1632.5347500000003,2804.8932450000002,4056.8254650000008,6465.866715000001,9765.8963325000022,13769.901337500003,17892.930825000003,21722.308890975,22557.703724324998,30151.071338850001,29920.952580749999,28142.127228600002,45502.12459485,57443.755240525505,58972.743671341508,66231.078959776496,79380.70626283875,91481.339412713249,102498.90171790501,107066.60959927778,98863.721430788137,114328.33741166606,106104.25354106654,91478.11348591838,137336.89679129573,163873.14278419997,157201.18314910293,166456.08542290659,190555.18414103647,210841.65677705669,226271.11331743034,227616.56481990789,201897.24362050818,224817.14969254629,204085.09609101989,171704.21754485334,251857.89740722749,294872.17752354901,276509.97195696866,284717.64588652947,317999.20967421564,344165.751451105,363230.05575602868,358633.24271240842,314998.78920989495,344274.49247688928,309188.59558581578,254790.83884140634,368227.22089465742,424721.59415057558,393307.34283192689,401054.59540278779,445576.88407419552,478278.01185798075,499231.21958727122,489344.44856541592,425243.40229810501,460602.430874023,411314.37023306184,335952.6815035108,483848.52878412453,554416.09166667797,508982.18935517711,515979.61407638685,568645.43938143458,608449.07810506353,633236.00068063638,618918.39868018369,536641.83080992079,577827.30863122968,514046.5569112174,417072.68238078943,596480.74790068867,681711.80369965546,625081.30978090805,632504.87766763929,695777.95823817118,743076.29823456891,770058.41563547472,749516.33624087344,647678.11308575817,696222.44620995945,619128.66571967362,500329.16991310031,714235.13909947313,815774.83987470437,747398.22160464351,753811.46983768721,826426.6605948864,877876.24275805685,908835.01096451376,883741.49836367252,762680.73302284582,818838.17382642301,727435.60989823472,587430.95142070437,838398.22464563791,956692.5333861754,875691.65952214878,880691.43270315113,963517.8584873802,1020972.8694027673,1054379.4294868971,1022834.8926051729,881578.65476742154,945736.60329359968,839299.83967788459,678566.95964151225,968487.59866659413,1104263.2950994419,1009997.818498112,1015302.0778658371,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222,null,null,null,null,null,0,"Себестоимость продаж","Расходы категории - 2",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,21992656.850667626,null,null,0,0,0,0,0,25.987500000000001,83.160000000000011,186.59025000000003,699.65775000000008,1202.0971050000003,1738.6394850000001,2771.0857349999997,4185.384142500001,5901.3862875000013,7668.3989250000004,9309.5609532749986,9667.5873104249986,12921.887716650002,12823.265391750001,12060.9116694,19500.910540650002,24618.7522459395,25274.033002003503,28384.748125618498,34020.302684073744,39206.288319734245,43928.100736245004,45885.689828261908,42370.166327480634,48997.858890714029,45473.251517599951,39204.905779679313,58858.670053412454,70231.346907514264,67371.935635329821,71338.322324102803,81666.50748901561,90360.71004731,96973.334278898707,97549.956351389075,86527.390123074932,96350.207011091261,87465.041181865672,73587.521804937132,107939.09888881177,126373.79036723528,118504.2736958437,122021.84823708402,136285.37557466381,147499.60776475928,155670.02389544086,153699.96116246076,134999.48108995496,147546.21106152397,132509.39810820675,109196.07378917414,157811.66609771032,182023.54035024668,168560.2897851115,171880.54088690903,190961.52174608377,204976.29079627743,213956.23696597337,209719.04938517825,182247.17241347357,197401.04180315271,176277.58724274079,143979.72064436175,207363.65519319617,237606.8964285762,218135.22400936164,221134.12031845152,243705.1883063291,260763.89061645581,271386.85743455845,265250.74229150731,229989.35606139462,247640.27512766988,220305.66724766459,178745.43530605262,255634.60624315226,292162.20158556662,267891.98990610341,271073.51900041685,298190.55353064474,318461.2706719581,330025.03527234634,321221.28696037433,277576.33417961065,298381.04837569688,265340.85673700302,214426.78710561444,306100.77389977418,349617.78851773043,320313.52354484727,323062.05850186595,354182.85454066552,376232.67546773865,389500.7189847916,378746.35644157394,326863.17129550537,350930.64592560986,311758.11852781486,251756.12203744467,359313.52484813053,410011.08573693235,375296.4255094924,377439.18544420763,412936.22506602004,437559.80117261456,451876.89835152734,438357.81111650274,377819.42347175209,405315.68712582835,359699.93129052193,290814.41127493378,415066.11371425464,473255.69789976068,432856.20792776224,435129.46194250166,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,null,null,0,"Себестоимость продаж","Расходы категории - 3",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,3665442.8084446043,null,null,0,0,0,0,0,4.3312499999999998,13.860000000000003,31.098375000000008,116.60962500000001,200.34951750000002,289.77324750000002,461.84762250000006,697.56402375000016,983.56438125000011,1278.0664875000002,1551.5934922125002,1611.2645517375001,2153.6479527750002,2137.2108986250005,2010.1519449000004,3250.1517567750006,4103.125374323251,4212.3388336672506,4730.7913542697497,5670.050447345624,6534.3813866223754,7321.3501227075003,7647.6149713769846,7061.6943879134387,8166.3098151190034,7578.8752529333242,6534.1509632798843,9809.7783422354096,11705.224484585709,11228.655939221637,11889.72038735047,13611.084581502604,15060.118341218335,16162.222379816452,16258.32605856485,14421.231687179157,16058.367835181878,14577.506863644281,12264.586967489526,17989.849814801964,21062.298394539215,19750.712282640619,20336.97470618067,22714.229262443972,24583.267960793215,25945.003982573475,25616.660193743461,22499.913514992499,24591.035176920661,22084.899684701126,18199.345631529028,26301.944349618389,30337.256725041112,28093.38163085192,28646.756814484841,31826.920291013965,34162.71513271291,35659.372827662228,34953.174897529701,30374.528735578926,32900.17363385878,29379.597873790131,23996.620107393624,34560.609198866034,39601.149404762706,36355.87066822694,36855.68671974192,40617.531384388181,43460.648436075964,45231.142905759742,44208.457048584547,38331.559343565765,41273.379187944978,36717.611207944101,29790.905884342101,42605.767707192048,48693.700264261104,44648.664984350566,45178.919833402804,49698.42558844079,53076.878445326351,55004.172545391048,53536.881160062389,46262.722363268447,49730.174729282808,44223.476122833832,35737.797850935734,51016.795649962369,58269.631419621743,53385.587257474537,53843.676416977658,59030.475756777596,62705.445911289775,64916.786497465262,63124.392740262323,54477.195215917556,58488.440987601636,51959.686421302467,41959.353672907448,59885.587474688415,68335.180956155382,62549.404251582047,62906.530907367924,68822.704177670006,72926.633528769074,75312.816391921209,73059.635186083789,62969.903911958689,67552.614520971401,59949.988548420333,48469.068545822302,69177.685619042444,78875.949649960123,72142.701321293702,72521.576990416943,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,130679618.97475392,null,null,0,0,0,0,0,165.046875,526.18125000000009,1180.7053125000002,4433.7290625000014,7474.4493750000001,10674.028125000001,17005.190624999999,26151.141421875003,37288.772953125001,48445.995281250005,57871.384621875004,61555.696875000001,81621.808284375016,101448.56250000001,101448.56250000001,124335.18824999999,148649.76673125004,150399.40198125,169020.67670625,205818.91647571875,240402.72917240622,269322.67983562499,281947.43624999997,281947.43624999997,316806.99237749999,351250.72875000001,351250.72875000001,387771.21665625006,423856.07250000001,423856.07250000001,434909.27331918752,479488.76394682215,537862.147796234,577148.59727107512,591445.31829375005,591445.31829375005,629174.78443389374,666454.1973,666454.1973,704008.46515432501,741114.76957500004,741114.76957500004,741114.76957500004,778277.23222754523,852388.64542442455,899429.677252686,909404.08404993743,909404.08404993743,945961.98894702981,982083.81545568747,982083.81545568747,1016157.8208911306,1049825.3769575625,1049825.3769575625,1049825.3769575625,1081525.0504964981,1149961.1286223887,1200190.3629338997,1213586.0646809549,1213586.0646809549,1242450.2502199134,1270970.1313588049,1270970.1313588049,1305344.7523188374,1339309.33803879,1339309.33803879,1339309.33803879,1359519.5159497955,1423531.9759572847,1477973.529199786,1488766.7917929171,1488766.7917929171,1517595.9904403132,1546081.3020263091,1546081.3020263091,1571464.5105228836,1596544.9372083659,1596544.9372083659,1596544.9372083659,1620636.8003108401,1692937.7407664554,1744915.4464249192,1748926.7569041189,1748926.7569041189,1781335.0555179664,1813356.774029064,1813356.774029064,1832727.5180108554,1851867.1994401801,1851867.1994401801,1851867.1994401801,1879811.8754797322,1949967.2848238251,1999411.1499996886,2006730.0724911659,2006730.0724911659,2036884.8692243053,2066679.9665928348,2066679.9665928348,2089857.5837332031,2112758.7283033091,2112758.7283033091,2112758.7283033091,2144640.2575134058,2208628.3852699809,2252061.2591168368,2263259.5646702079,2263259.5646702079,2287132.5103247873,2310720.6892319964,2310720.6892319964,2341780.1298671295,2372469.0801567151,2372469.0801567151,2372469.0801567151,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228]
[229,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-12-01","^",0]
[231,null,null,null,null,null,0,"Прочие производственные расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,6,null,0,0]
[232,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[233,null,null,null,null,null,0,"Прочие производственные расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[234,null,null,null,null,null,0,"Прочие производственные расходы","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[235,null,null,null,null,null,0,"Прочие производственные расходы","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",10000,null,0]
[236,null,null,null,null,null,0,"Прочие производственные расходы","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,null,0]
[237]
[238,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков"]
[240,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[241,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[242,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[243,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[244,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[245,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[246]
[247,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение"]
[249,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[250,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[251]
[252,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 2 блока производства"]
[253,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[254,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[255]
[256,null,null,null,null,null,0,"Поток решений о покупке",null,null,3,"начало 3 блока производства"]
[257,null,null,null,null,null,0,"Поток решений о покупке","Up-Sale",null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,3055945.68,null,null,0,0,0,0,0,10.5,23.100000000000005,52.29,230.39999999999998,247.86,434.15999999999991,652.8599999999999,988.94999999999993,1326,1682.1,1912.4099999999999,1769.4600000000003,3151.7999999999997,1731.8999999999999,2861.46,4565.3999999999996,4670.46,4674.7199999999993,5820.6599999999989,6758.49,7738.2,8504.4,8215.56,6994.6799999999994,10594.8,5729.4,8344.56,12784.8,12065.219999999998,11415.84,13447.619999999997,15015.509999999998,16477.8,17320.2,16192.98,13085.94,19516.8,10079.4,14820.96,21703.200000000001,20445.48,18485.759999999998,21601.08,23171.64,25285.200000000001,25855.8,23920.38,19138.14,27922.2,14342.1,20486.34,29848.199999999997,27387.18,24809.759999999998,28415.339999999997,30718.439999999995,32755.199999999997,33499.199999999997,30527.279999999999,24264.239999999994,35083.199999999997,17913.599999999999,25373.039999999997,36969.599999999999,33461.639999999992,30209.279999999999,34336.980000000003,36797.49,39316.199999999997,39898.199999999997,36432.18,28743.54,41434.199999999997,20997.3,29656.619999999995,42786.6,38842.74,34862.879999999997,39718.080000000002,42323.639999999992,45295.199999999997,45505.2,41624.28,32521.439999999995,47181.599999999999,23695.8,33581.519999999997,48183.6,43889.039999999994,39180.480000000003,44601.84,47251.289999999994,50320.2,50692.2,46146.78,36152.339999999997,52206.6,26289.3,37099.019999999997,53370.6,48411.539999999994,43330.080000000002,48935.34,52007.369999999995,54954.6,55507.199999999997,50145.48,39522.839999999997,56671.199999999997,28696.799999999999,40322.519999999997,58185.599999999999,52556.039999999994,47182.080000000002,53079.839999999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,443738067.27994376,null,null,0,0,0,0,0,928.19999999999993,2335.2084000000004,5076.2829599999995,23724.057600000004,25136.96976,45319.383359999993,67641.654959999985,106486.479792,143265.57695999998,183494.34921599997,209967.212772,195793.99963199999,349258.53455999994,196777.50723072002,325382.77483084792,519021.38161151996,533752.85033625585,534048.4943953919,665254.60452057584,791194.64296511223,906220.17105269758,993903.41082193912,965005.61553293187,818824.07022740343,1240540.7741523071,685550.7102784781,996877.38365613611,1524034.2770930075,1442263.5708343699,1362313.537983441,1599807.9962324586,1827993.4517750507,2000708.8017026703,2100461.2056392948,1968116.2918756679,1586752.2988534323,2362385.8629715866,1247976.8621277893,1832549.3207604224,2680566.9927557409,2533543.3140437328,2285727.1546330252,2670044.3887760998,2928490.1486524912,3194864.3031528927,3261093.2401251756,3031445.7706092703,2421741.120661804,3530994.0706158443,1855512.290539064,2648892.887083801,3857240.8105898751,3552773.5208210996,3216760.9500405905,3681885.8531914596,4076093.143008742,4339774.2160760229,4441058.0244445466,4058676.4530464727,3227956.2527319104,4660720.7214080496,2439313.2901043799,3450424.0442635962,5029810.5512353042,4569088.5361869168,4123580.3497061022,4684609.9358831458,5140917.361789153,5491092.9023654144,5570693.8449527733,5106875.9054630408,4027970.6893558144,5808080.7061160579,3013700.9820624781,4257784.9769764096,6136012.1419325517,5595517.8438993217,5016737.2396114683,5717739.361021406,6234145.9986317195,6675717.2302233651,6703204.6118154898,6160618.2028974919,4810910.6880526934,6982750.015907797,3590144.7068770998,5086832.8815747714,7295167.3516401956,6655236.2213282185,5938376.1181533737,6758744.1019878509,7316983.1820750106,7790701.4264568388,7850486.7930278182,7157592.0210386338,5608959.1773024416,8097400.7523282403,4167455.5296310834,5875604.839207774,8454974.4797025379,7675529.2535642218,6871804.1772750514,7757244.2622571699,8425845.6044949088,8899304.3338253219,8992346.2358968314,8133924.1601665579,6414438.2101867972,9193476.3286088128,4758692.6918797418,6683584.892867798,9642865.7745695245,8720828.2128905188,7827870.4669334693,8806354.2753001526,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Расходы 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","Расходы категории - 2",null,null,null,"шт // %",null,null,"*",0.05,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","Расходы категории - 3",null,null,null,"шт // %",null,null,"*",0.05,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","Расходы категории - 1",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,152797.28399999993,null,null,0,0,0,0,0,0.52500000000000002,1.1550000000000002,2.6145,11.52,12.393000000000001,21.707999999999998,32.642999999999994,49.447499999999998,66.3,84.105000000000004,95.620499999999993,88.473000000000013,157.59,86.594999999999999,143.07300000000001,228.26999999999998,233.52300000000002,233.73599999999999,291.03299999999996,337.92450000000002,386.91,425.22,410.77800000000002,349.73399999999998,529.74,286.46999999999997,417.22800000000001,639.24,603.26099999999985,570.79200000000003,672.38099999999986,750.77549999999997,823.89,866.0100000000001,809.649,654.29700000000003,975.84,503.97,741.048,1085.1600000000001,1022.274,924.28800000000001,1080.0540000000001,1158.5820000000001,1264.2600000000002,1292.79,1196.019,956.90700000000004,1396.1100000000001,717.10500000000002,1024.317,1492.4099999999999,1369.3590000000002,1240.4880000000001,1420.7669999999998,1535.9219999999998,1637.76,1674.96,1526.364,1213.2119999999998,1754.1599999999999,895.68,1268.652,1848.48,1673.0819999999997,1510.4639999999999,1716.8490000000002,1839.8744999999999,1965.81,1994.9099999999999,1821.6090000000002,1437.1770000000001,2071.71,1049.865,1482.8309999999999,2139.33,1942.1369999999999,1743.144,1985.9040000000002,2116.1819999999998,2264.7599999999998,2275.2599999999998,2081.2139999999999,1626.0719999999999,2359.08,1184.79,1679.076,2409.1799999999998,2194.4519999999998,1959.0240000000003,2230.0920000000001,2362.5645,2516.0100000000002,2534.61,2307.3389999999999,1807.617,2610.33,1314.4650000000001,1854.951,2668.53,2420.5769999999998,2166.5040000000004,2446.7669999999998,2600.3685,2747.73,2775.36,2507.2740000000003,1976.1419999999998,2833.56,1434.8400000000001,2016.126,2909.28,2627.8019999999997,2359.1040000000003,2653.9920000000002,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270,null,null,null,null,null,0,"Натуральный поток решений о покупке","Расходы категории - 2",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,152797.28399999993,null,null,0,0,0,0,0,0.52500000000000002,1.1550000000000002,2.6145,11.52,12.393000000000001,21.707999999999998,32.642999999999994,49.447499999999998,66.3,84.105000000000004,95.620499999999993,88.473000000000013,157.59,86.594999999999999,143.07300000000001,228.26999999999998,233.52300000000002,233.73599999999999,291.03299999999996,337.92450000000002,386.91,425.22,410.77800000000002,349.73399999999998,529.74,286.46999999999997,417.22800000000001,639.24,603.26099999999985,570.79200000000003,672.38099999999986,750.77549999999997,823.89,866.0100000000001,809.649,654.29700000000003,975.84,503.97,741.048,1085.1600000000001,1022.274,924.28800000000001,1080.0540000000001,1158.5820000000001,1264.2600000000002,1292.79,1196.019,956.90700000000004,1396.1100000000001,717.10500000000002,1024.317,1492.4099999999999,1369.3590000000002,1240.4880000000001,1420.7669999999998,1535.9219999999998,1637.76,1674.96,1526.364,1213.2119999999998,1754.1599999999999,895.68,1268.652,1848.48,1673.0819999999997,1510.4639999999999,1716.8490000000002,1839.8744999999999,1965.81,1994.9099999999999,1821.6090000000002,1437.1770000000001,2071.71,1049.865,1482.8309999999999,2139.33,1942.1369999999999,1743.144,1985.9040000000002,2116.1819999999998,2264.7599999999998,2275.2599999999998,2081.2139999999999,1626.0719999999999,2359.08,1184.79,1679.076,2409.1799999999998,2194.4519999999998,1959.0240000000003,2230.0920000000001,2362.5645,2516.0100000000002,2534.61,2307.3389999999999,1807.617,2610.33,1314.4650000000001,1854.951,2668.53,2420.5769999999998,2166.5040000000004,2446.7669999999998,2600.3685,2747.73,2775.36,2507.2740000000003,1976.1419999999998,2833.56,1434.8400000000001,2016.126,2909.28,2627.8019999999997,2359.1040000000003,2653.9920000000002,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271,null,null,null,null,null,0,"Натуральный поток решений о покупке","Расходы категории - 3",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,152797.28399999993,null,null,0,0,0,0,0,0.52500000000000002,1.1550000000000002,2.6145,11.52,12.393000000000001,21.707999999999998,32.642999999999994,49.447499999999998,66.3,84.105000000000004,95.620499999999993,88.473000000000013,157.59,86.594999999999999,143.07300000000001,228.26999999999998,233.52300000000002,233.73599999999999,291.03299999999996,337.92450000000002,386.91,425.22,410.77800000000002,349.73399999999998,529.74,286.46999999999997,417.22800000000001,639.24,603.26099999999985,570.79200000000003,672.38099999999986,750.77549999999997,823.89,866.0100000000001,809.649,654.29700000000003,975.84,503.97,741.048,1085.1600000000001,1022.274,924.28800000000001,1080.0540000000001,1158.5820000000001,1264.2600000000002,1292.79,1196.019,956.90700000000004,1396.1100000000001,717.10500000000002,1024.317,1492.4099999999999,1369.3590000000002,1240.4880000000001,1420.7669999999998,1535.9219999999998,1637.76,1674.96,1526.364,1213.2119999999998,1754.1599999999999,895.68,1268.652,1848.48,1673.0819999999997,1510.4639999999999,1716.8490000000002,1839.8744999999999,1965.81,1994.9099999999999,1821.6090000000002,1437.1770000000001,2071.71,1049.865,1482.8309999999999,2139.33,1942.1369999999999,1743.144,1985.9040000000002,2116.1819999999998,2264.7599999999998,2275.2599999999998,2081.2139999999999,1626.0719999999999,2359.08,1184.79,1679.076,2409.1799999999998,2194.4519999999998,1959.0240000000003,2230.0920000000001,2362.5645,2516.0100000000002,2534.61,2307.3389999999999,1807.617,2610.33,1314.4650000000001,1854.951,2668.53,2420.5769999999998,2166.5040000000004,2446.7669999999998,2600.3685,2747.73,2775.36,2507.2740000000003,1976.1419999999998,2833.56,1434.8400000000001,2016.126,2909.28,2627.8019999999997,2359.1040000000003,2653.9920000000002,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Расходы 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","Расходы 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","Расходы 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","Расходы категории - 1",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,15713246.116053632,null,null,0,0,0,0,0,36.75,80.850000000000023,183.01500000000001,806.4,893.53530000000012,1565.1468,2353.5602999999996,3565.1647500000004,4780.2300000000005,6063.9705000000013,7101.0651914999989,6570.270399,11703.106169999999,6430.8044849999987,10625.030198999999,16952.015009999996,17862.382105470002,17878.674665040002,22261.373189369999,25848.145757805003,29595.090249900004,32525.456245800004,32363.398056792597,27554.008870957794,41735.892590657997,22569.715616048994,32871.565284507597,50362.917619307998,48954.138613540446,46319.305719249191,54563.170294633564,60924.820093873372,66858.002195251887,70276.00587591801,67673.427348268568,54688.538482342454,81564.279513140151,42123.657511720405,61939.504636675556,90701.645307098675,88008.765313234049,79573.035872807566,92983.11314933149,99743.680592617384,108841.62331714325,111297.80441378325,106055.67601797944,84852.681078926558,123798.52648282451,63588.501144942638,90830.18906197029,132337.8236014584,125069.20315646614,113298.88340833804,129764.50774486669,140282.08866373665,149583.37306837284,152981.00243906421,143591.39063088479,114131.88348917883,165021.10491931991,84260.331585566004,119347.35417413752,173894.17842230157,162115.57410295773,146358.48005169502,166356.43757035758,178277.16205475427,190479.85497861754,193299.53937328325,181802.52043288868,143434.95278524514,206763.41608216678,104779.95174281344,147991.3709122104,213512.11266396448,199646.55624491759,179190.60119805689,204145.68829748203,217537.92275595499,232811.34890135945,233890.72118074633,220361.60381372235,172170.58593522198,249782.41176778366,125447.08260777609,177782.71733955742,255087.06393285052,239321.92993060662,213646.68922372276,243208.74704154226,257655.89574323737,274390.31198891829,276418.78556533245,259182.12253386292,203048.62475271025,293216.93514209159,147653.13146289912,208365.6269738914,299754.50917498005,280059.14742270199,250663.07046950943,283089.31298694579,300860.90427813306,317910.53172354406,321107.30432912085,298792.63058310526,235497.46321533213,337676.23575048579,170990.33375126243,240262.36906177527,346699.81194828183,322550.66993016767,289569.22006868804,325765.37257727399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Расходы категории - 2",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,6734248.3354515564,null,null,0,0,0,0,0,15.75,34.650000000000006,78.435000000000002,345.59999999999997,382.94370000000004,670.77719999999999,1008.6686999999998,1527.9277500000001,2048.67,2598.8445000000002,3043.3136534999994,2815.8301710000001,5015.6169300000001,2756.0590649999999,4553.5843709999999,7265.1492899999994,7655.3066166300005,7662.2891421599998,9540.5885097299979,11077.776753345001,12683.610107100001,13939.481248200002,13870.0277386254,11808.860944696198,17886.811110282,9672.7352640209992,14087.8136933604,21584.107551131998,20980.345120088761,19851.131022535366,23384.215840557241,26110.637183088584,28653.429512250805,30118.288232536288,29002.897434972245,23437.945063861051,34956.11979134578,18052.996076451604,26545.501987146668,38872.133703042287,37718.042277100307,34102.729659774668,39849.905635427778,42747.291682550305,46646.409993061388,47699.059034478523,45452.432579134053,36365.43474811138,53056.51134978194,27252.214776403991,38927.223883701561,56716.210114910755,53601.08706705692,48556.664317859155,55613.360462085715,60120.895141601417,64107.159886445501,65563.286759598937,61539.167413236333,48913.664352505206,70723.330679708539,36111.570679528289,51148.866074630365,74526.076466700659,69478.103186981898,62725.062879297868,71295.616101581822,76404.49802346612,81634.223562264669,82842.659731407111,77915.365899809432,61472.122622247924,88612.892606642912,44905.693604062901,63424.873248090174,91505.191141699062,85562.809819250397,76795.971942024393,87491.009270349445,93230.538323980712,99776.292386296904,100238.88050603415,94440.687348738153,73787.393972238002,107049.60504333585,53763.035403332608,76192.593145524617,109323.02739979308,102566.54139883141,91562.866810166888,104232.32016066097,110423.95531853029,117595.84799525069,118465.19381371391,111078.05251451269,87020.839179732968,125664.4007751821,63279.913484099619,89299.554417382024,128466.2182178486,120025.34889544371,107427.03020121832,121323.99128011963,128940.38754777132,136247.37073866173,137617.4161410518,128053.98453561652,100927.48423514233,144718.38675020818,73281.571607683887,102969.58674076083,148585.63369212078,138236.0013986433,124101.094315152,139613.73110454599,0,0,0,0,0,0,0,0,0,0,0,0,0]
[283,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Расходы категории - 3",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1122374.7225752594,null,null,0,0,0,0,0,2.625,5.7750000000000012,13.0725,57.599999999999994,63.823950000000011,111.7962,168.11144999999999,254.65462500000001,341.44499999999999,433.14075000000003,507.21894224999994,469.30502850000005,835.93615499999999,459.34317749999997,758.93072849999999,1210.858215,1275.8844361050001,1277.04819036,1590.0980849549999,1846.2961255575001,2113.9350178500003,2323.2468747000003,2311.6712897708999,1968.1434907826995,2981.1351850469996,1612.1225440034996,2347.9689488933996,3597.3512585219996,3496.7241866814602,3308.5218370892276,3897.36930675954,4351.7728638480976,4775.5715853751344,5019.7147054227153,4833.8162391620408,3906.3241773101754,5826.0199652242964,3008.8326794086006,4424.2503311911114,6478.6889505070476,6286.3403795167178,5683.7882766291114,6641.650939237963,7124.5486137583839,7774.4016655102323,7949.8431724130878,7575.4054298556748,6060.9057913518973,8842.7518916303234,4542.0357960673318,6487.8706472835929,9452.7016858184579,8933.5145111761522,8092.7773863098591,9268.8934103476186,10020.149190266902,10684.526647740917,10927.214459933157,10256.527902206055,8152.2773920842019,11787.221779951422,6018.5951132547143,8524.8110124383948,12421.01274445011,11579.683864496981,10454.177146549644,11882.602683596968,12734.083003911019,13605.703927044111,13807.109955234517,12985.894316634905,10245.353770374653,14768.815434440485,7484.2822673438168,10570.81220801503,15250.865190283177,14260.468303208399,12799.328657004064,14581.834878391574,15538.423053996785,16629.382064382818,16706.480084339022,15740.114558123025,12297.898995373,17841.600840555977,8960.505900555434,12698.765524254102,18220.504566632182,17094.423566471902,15260.477801694482,17372.05336011016,18403.992553088381,19599.307999208449,19744.198968952318,18513.00875241878,14503.473196622161,20944.066795863684,10546.652247349937,14883.25906956367,21411.036369641432,20004.224815907284,17904.505033536385,20220.66521335327,21490.064591295217,22707.895123110287,22936.236023508631,21342.330755936091,16821.247372523725,24119.731125034701,12213.595267947316,17161.597790126805,24764.272282020131,23039.333566440546,20683.515719192001,23268.955184090999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Расходы категории - 1",null,null,3,"шт",null,null,null,"списание",null,null,null,null,null,null,150481.07553600005,null,null,0,0,0,0,0,0.36382500000000001,0.95634000000000008,2.1548835,8.7598664999999993,12.009789,18.724364999999999,29.068874999999995,43.962088499999986,60.631807499999994,77.975864999999999,91.244191499999985,89.711077500000016,135.48635100000001,106.81456499999999,124.86830399999999,200.68379099999999,229.62762900000001,231.33537899999999,271.10546099999993,320.61847949999998,368.49220649999995,409.58972999999997,410.95949399999995,364.36672799999997,470.980818,355.85648999999995,374.22059399999995,566.91003599999999,607.91415299999994,574.72737299999994,635.48525699999993,719.98457849999988,793.93609349999986,844.84026000000006,818.29172699999992,693.89357399999994,870.58332899999994,639.0756899999999,663.22535400000004,972.10713599999997,1030.728402,944.14696199999992,1022.990958,1123.673364,1220.2310340000001,1271.38869,1212.7997969999999,1018.3541939999999,1251.7056089999999,911.59843499999999,922.83186599999988,1338.4622789999999,1392.2115570000001,1266.3578070000001,1353.0164669999999,1486.3617449999999,1591.1365139999998,1647.162,1555.2333719999999,1294.0860239999997,1575.9568439999998,1141.6917599999997,1145.1927959999998,1657.7862839999998,1708.4443859999994,1543.6569059999997,1638.3841650000002,1784.9371814999997,1908.7490564999998,1966.3181999999999,1854.8633070000001,1536.9815340000002,1862.5365989999998,1342.854315,1339.4117879999997,1922.9564969999999,1981.2819509999999,1784.8134809999999,1893.94524,2056.3276139999998,2197.9847339999997,2249.3888999999995,2118.0335219999997,1744.9884539999998,2117.7858239999996,1521.7062299999998,1515.4822979999999,2168.247312,2236.2816959999996,2009.3558759999999,2127.2838839999999,2299.5945224999996,2445.2765864999997,2503.7397000000001,2351.765097,1937.9582639999996,2345.8209389999997,1686.1922549999997,1675.877148,2400.2117369999996,2470.0132709999998,2220.2986409999999,2339.0612189999997,2528.7451695,2676.4863344999999,2739.40029,2561.8228020000001,2114.126784,2550.5712539999995,1835.9114400000001,1823.3227979999999,2614.9204620000005,2685.122946,2415.3162660000003,2539.8703439999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[294,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Расходы категории - 2",null,null,3,"шт",null,null,null,"списание",null,null,null,null,null,null,150481.07553600005,null,null,0,0,0,0,0,0.36382500000000001,0.95634000000000008,2.1548835,8.7598664999999993,12.009789,18.724364999999999,29.068874999999995,43.962088499999986,60.631807499999994,77.975864999999999,91.244191499999985,89.711077500000016,135.48635100000001,106.81456499999999,124.86830399999999,200.68379099999999,229.62762900000001,231.33537899999999,271.10546099999993,320.61847949999998,368.49220649999995,409.58972999999997,410.95949399999995,364.36672799999997,470.980818,355.85648999999995,374.22059399999995,566.91003599999999,607.91415299999994,574.72737299999994,635.48525699999993,719.98457849999988,793.93609349999986,844.84026000000006,818.29172699999992,693.89357399999994,870.58332899999994,639.0756899999999,663.22535400000004,972.10713599999997,1030.728402,944.14696199999992,1022.990958,1123.673364,1220.2310340000001,1271.38869,1212.7997969999999,1018.3541939999999,1251.7056089999999,911.59843499999999,922.83186599999988,1338.4622789999999,1392.2115570000001,1266.3578070000001,1353.0164669999999,1486.3617449999999,1591.1365139999998,1647.162,1555.2333719999999,1294.0860239999997,1575.9568439999998,1141.6917599999997,1145.1927959999998,1657.7862839999998,1708.4443859999994,1543.6569059999997,1638.3841650000002,1784.9371814999997,1908.7490564999998,1966.3181999999999,1854.8633070000001,1536.9815340000002,1862.5365989999998,1342.854315,1339.4117879999997,1922.9564969999999,1981.2819509999999,1784.8134809999999,1893.94524,2056.3276139999998,2197.9847339999997,2249.3888999999995,2118.0335219999997,1744.9884539999998,2117.7858239999996,1521.7062299999998,1515.4822979999999,2168.247312,2236.2816959999996,2009.3558759999999,2127.2838839999999,2299.5945224999996,2445.2765864999997,2503.7397000000001,2351.765097,1937.9582639999996,2345.8209389999997,1686.1922549999997,1675.877148,2400.2117369999996,2470.0132709999998,2220.2986409999999,2339.0612189999997,2528.7451695,2676.4863344999999,2739.40029,2561.8228020000001,2114.126784,2550.5712539999995,1835.9114400000001,1823.3227979999999,2614.9204620000005,2685.122946,2415.3162660000003,2539.8703439999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[295,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Расходы категории - 3",null,null,3,"шт",null,null,null,"списание",null,null,null,null,null,null,150481.07553600005,null,null,0,0,0,0,0,0.36382500000000001,0.95634000000000008,2.1548835,8.7598664999999993,12.009789,18.724364999999999,29.068874999999995,43.962088499999986,60.631807499999994,77.975864999999999,91.244191499999985,89.711077500000016,135.48635100000001,106.81456499999999,124.86830399999999,200.68379099999999,229.62762900000001,231.33537899999999,271.10546099999993,320.61847949999998,368.49220649999995,409.58972999999997,410.95949399999995,364.36672799999997,470.980818,355.85648999999995,374.22059399999995,566.91003599999999,607.91415299999994,574.72737299999994,635.48525699999993,719.98457849999988,793.93609349999986,844.84026000000006,818.29172699999992,693.89357399999994,870.58332899999994,639.0756899999999,663.22535400000004,972.10713599999997,1030.728402,944.14696199999992,1022.990958,1123.673364,1220.2310340000001,1271.38869,1212.7997969999999,1018.3541939999999,1251.7056089999999,911.59843499999999,922.83186599999988,1338.4622789999999,1392.2115570000001,1266.3578070000001,1353.0164669999999,1486.3617449999999,1591.1365139999998,1647.162,1555.2333719999999,1294.0860239999997,1575.9568439999998,1141.6917599999997,1145.1927959999998,1657.7862839999998,1708.4443859999994,1543.6569059999997,1638.3841650000002,1784.9371814999997,1908.7490564999998,1966.3181999999999,1854.8633070000001,1536.9815340000002,1862.5365989999998,1342.854315,1339.4117879999997,1922.9564969999999,1981.2819509999999,1784.8134809999999,1893.94524,2056.3276139999998,2197.9847339999997,2249.3888999999995,2118.0335219999997,1744.9884539999998,2117.7858239999996,1521.7062299999998,1515.4822979999999,2168.247312,2236.2816959999996,2009.3558759999999,2127.2838839999999,2299.5945224999996,2445.2765864999997,2503.7397000000001,2351.765097,1937.9582639999996,2345.8209389999997,1686.1922549999997,1675.877148,2400.2117369999996,2470.0132709999998,2220.2986409999999,2339.0612189999997,2528.7451695,2676.4863344999999,2739.40029,2561.8228020000001,2114.126784,2550.5712539999995,1835.9114400000001,1823.3227979999999,2614.9204620000005,2685.122946,2415.3162660000003,2539.8703439999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,23189042.008856457,null,null,0,0,0,0,0,38.201624999999993,100.41570000000003,226.2627675,919.78598249999982,1288.0811443499999,2025.0400747499998,3143.7988312499997,4754.4998712749994,6557.3299811249999,8433.0897997499997,10083.056124314249,9993.3206225737486,15092.434326469498,11898.5550608925,13909.642289927997,22355.070556549494,26120.068885591063,26542.573542295966,31105.646993625433,36786.589271102632,42279.445249873184,46994.824473839552,48131.843037539802,43060.286055661731,55659.771300000677,42054.55953202107,44224.800420195475,66996.535199518796,73324.506888177013,69957.987047491799,77353.666219197112,87639.242853840624,96640.900633784913,102837.14808600149,101654.48834624665,86997.247636048618,109149.81244779275,80124.428506537297,83152.204491295677,121878.40961236801,131892.69452741925,121924.07573682923,132105.73360006584,145107.53288405293,157576.67714218143,164183.01087591497,159828.04708703005,135452.16564755398,166490.43769955786,121252.49048826619,122746.65878999005,178030.01686082376,188965.93709559628,173492.51930917305,185364.85835920347,203633.31936629236,217987.58680426824,225663.14473736731,217416.28714740783,182610.05741306057,222385.19265806221,161105.51692475288,161599.55238538561,233932.24475456073,245988.99576715988,224362.12827660466,238130.2197174168,259430.90289351135,277426.28494566598,285793.64657150203,275098.66478078545,230093.65627311423,278830.84248323907,201031.86170125983,200516.49856466608,287875.99685558077,302652.24140838796,275211.17075249087,292038.85581896687,317077.57484134345,338920.54177074105,346846.86060294142,333264.20345038688,277142.41857867653,336350.81306675245,241680.30681333086,240691.80997623416,344365.20353297098,362416.43314495054,328703.65323214501,347995.09259885165,376182.80043210229,400014.43086609279,409578.21158622613,392564.38534330612,326534.68101927824,395257.1664075366,284113.57476148545,282375.53930608166,404421.69910426036,424662.11758335232,385330.6119298687,405941.73874409654,438861.19893280359,464501.53058253234,475420.18473296001,453648.24356976122,377911.72993711109,455928.56692506035,328179.21496127872,325928.92632590281,467431.33993725979,489746.18761536881,444703.5277152909,467636.1923346768,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Расходы категории - 1",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,15459361.33923764,null,null,0,0,0,0,0,25.467749999999999,66.943800000000024,150.84184500000001,613.19065499999988,858.72076290000007,1350.0267165,2095.8658874999996,3169.6665808499997,4371.5533207500002,5622.0598665000007,6722.0374162094995,6662.213748382499,10061.622884312999,7932.3700405949994,9273.0948599519979,14903.380371032996,17413.379257060707,17695.049028197311,20737.09799575029,24524.392847401756,28186.296833248787,31329.882982559702,32087.89535835987,28706.85737044115,37106.514200000449,28036.373021347379,29483.200280130317,44664.356799679197,48883.004592118006,46638.658031661202,51569.11081279807,58426.161902560416,64427.267089189947,68558.098724000985,67769.658897497764,57998.165090699076,72766.541631861837,53416.28567102486,55434.802994197118,81252.273074912009,87928.463018279508,81282.717157886145,88070.489066710565,96738.355256035284,105051.11809478763,109455.34058394333,106552.03139135336,90301.443765035991,110993.62513303857,80834.99365884412,81831.10585999336,118686.67790721584,125977.29139706417,115661.6795394487,123576.57223946899,135755.54624419491,145325.05786951215,150442.09649157821,144944.19143160523,121740.03827537372,148256.7951053748,107403.67794983526,107733.03492359041,155954.82983637383,163992.66384477325,149574.7521844031,158753.47981161121,172953.93526234091,184950.85663044394,190529.0977143347,183399.10985385696,153395.77084874283,185887.22832215935,134021.24113417321,133677.66570977739,191917.33123705388,201768.16093892531,183474.11383499391,194692.57054597794,211385.04989422899,225947.0278471607,231231.24040196094,222176.13563359124,184761.61238578433,224233.87537783498,161120.20454222057,160461.20665082277,229576.80235531396,241610.955429967,219135.76882143001,231996.72839923445,250788.53362140153,266676.28724406188,273052.14105748408,261709.59022887071,217689.78734618548,263504.7776050244,189409.04984099031,188250.35953738776,269614.46606950689,283108.07838890154,256887.07461991251,270627.82582939771,292574.1326218691,309667.68705502158,316946.78982197336,302432.16237984085,251941.15329140739,303952.37795004027,218786.14330751915,217285.95088393521,311620.89329150651,326497.45841024583,296469.0184768606,311757.46155645122,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Расходы категории - 2",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,6625440.5739589883,null,null,0,0,0,0,0,10.914749999999998,28.690200000000004,64.646504999999991,262.79599499999995,368.02318409999998,578.58287849999999,898.22823749999986,1358.4285346499998,1873.52285175,2409.4542284999998,2880.8731783754997,2855.2344635924997,4312.1240932769997,3399.5871602550001,3974.1835114079995,6387.1630161569992,7462.87682445459,7583.5924406559889,8887.3277124644083,10510.454077457893,12079.841499963764,13427.092706811301,13751.955153582803,12302.938873046209,15902.791800000197,12015.588437720306,12635.657262912993,19141.867199862514,20949.859110907717,19987.996299283368,22101.04749119917,25039.783672525889,27611.685895367118,29382.042310286135,29044.139527499043,24856.356467442463,31185.660699369357,22892.693859010658,23757.772711798763,34822.402746390857,37683.627007834068,34835.450210522635,37744.495314304528,41459.295109729406,45021.907754908978,46909.431678832843,45665.156310580023,38700.61875644399,47568.696485587971,34643.568710933199,35070.473939997166,50865.719103092517,53990.267741598938,49569.291231192299,52961.388102629564,58180.948390369238,62282.167658362356,64475.184210676372,62118.939184973657,52174.302118017295,63538.62647373206,46030.147692786537,46171.300681538742,66837.784215588763,70282.57021918855,64103.46522188704,68037.205633547666,74123.115112431813,79264.652841618852,81655.327591857727,78599.618508795844,65741.044649461212,79665.95499521117,57437.67477178853,57290.428161333177,82250.284815880237,86472.068973825139,78631.763072140253,83439.673091133402,90593.592811812414,96834.440505926017,99099.103029411839,95218.343842967661,79183.548165336164,96100.232304786434,69051.516232380236,68769.088564638339,98390.058152277401,103547.55232712871,93915.329494898571,99427.169313957609,107480.8001234578,114289.83739031221,117022.34616749318,112161.25295523032,93295.623148365208,112930.61897358189,81175.30707471013,80678.725516023333,115549.05688693153,121332.03359524351,110094.46055139106,115983.35392688472,125388.91398080104,132714.72302358065,135834.33849513144,129613.78387707463,107974.77998203175,130265.30483573154,93765.489988936766,93122.550378829357,133551.81141064566,139927.48217581969,127058.15077579739,133610.34066705051,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Расходы категории - 3",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,1104240.0956598313,null,null,0,0,0,0,0,1.8191249999999999,4.7816999999999998,10.774417499999998,43.799332499999998,61.337197350000004,96.430479750000003,149.70470624999999,226.40475577500001,312.25380862500003,401.57570475,480.14552972924992,475.87241059874998,718.68734887949995,566.59786004249997,662.36391856800003,1064.5271693594998,1243.8128040757649,1263.9320734426651,1481.2212854107347,1751.7423462429824,2013.3069166606276,2237.8487844685501,2291.9925255971339,2050.4898121743681,2650.4653000000326,2002.598072953384,2105.9428771521652,3190.3111999770849,3491.6431851512857,3331.3327165472283,3683.5079151998616,4173.297278754314,4601.9476492278518,4897.0070517143567,4840.6899212498411,4142.7260779070775,5197.6101165615592,3815.4489765017761,3959.6287852997943,5803.733791065144,6280.6045013056773,5805.9083684204379,6290.7492190507537,6909.8825182882338,7503.6512924848312,7818.2386131388075,7610.859385096669,6450.1031260740001,7928.1160809313278,5773.9281184888669,5845.0789899995261,8477.6198505154171,8998.3779569331546,8261.5485385320499,8826.8980171049279,9696.8247317282057,10380.361276393725,10745.864035112731,10353.156530828943,8695.7170196695497,10589.771078955344,7671.6912821310898,7695.2167802564572,11139.63070259813,11713.76170319809,10683.910870314507,11339.534272257944,12353.852518738635,13210.775473603142,13609.221265309621,13099.93641813264,10956.840774910201,13277.659165868527,9572.9457952980902,9548.4046935555289,13708.380802646705,14412.011495637524,13105.293845356709,13906.612181855566,15098.932135302068,16139.073417654339,16516.517171568637,15869.723973827944,13197.258027556025,16016.705384131072,11508.58603873004,11461.514760773056,16398.34302537957,17257.925387854786,15652.554915816432,16571.194885659603,17913.466687242963,19048.306231718707,19503.724361248867,18693.542159205052,15549.270524727533,18821.769828930315,13529.217845785019,13446.454252670555,19258.176147821923,20222.005599207256,18349.076758565177,19330.558987814122,20898.152330133504,22119.120503930106,22639.056415855233,21602.297312845771,17995.796663671961,21710.884139288592,15627.581664822794,15520.425063138226,22258.635235107606,23321.247029303275,21176.358462632899,22268.390111175086,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,356526.99599999998,null,null,0,0,0,0,0,1.2250000000000001,2.6950000000000007,6.1005000000000003,26.88,28.917000000000002,50.651999999999994,76.166999999999987,115.3775,154.69999999999999,196.245,223.11449999999999,206.43700000000004,367.71,202.05499999999998,333.83699999999999,532.63,544.88700000000006,545.3839999999999,679.07699999999988,788.4905,902.79,992.18,958.48199999999997,816.04599999999994,1236.06,668.43,973.53199999999993,1491.56,1407.6089999999997,1331.848,1568.8889999999997,1751.8094999999998,1922.4099999999999,2020.69,1889.181,1526.693,2276.96,1175.93,1729.1119999999999,2532.04,2385.306,2156.672,2520.1260000000002,2703.3580000000002,2949.94,3016.5099999999998,2790.7110000000002,2232.7829999999999,3257.59,1673.2450000000001,2390.0729999999999,3482.2899999999995,3195.1710000000003,2894.4719999999998,3315.1229999999996,3583.8179999999993,3821.4399999999996,3908.24,3561.5160000000001,2830.8279999999995,4093.0399999999995,2089.92,2960.1879999999996,4313.12,3903.8579999999993,3524.4159999999997,4005.9810000000002,4293.0405000000001,4586.8899999999994,4654.79,4250.4210000000003,3353.413,4833.99,2449.6849999999999,3459.9389999999994,4991.7699999999995,4531.6530000000002,4067.3359999999998,4633.7759999999998,4937.7579999999989,5284.44,5308.94,4856.1660000000002,3794.1679999999997,5504.5199999999995,2764.5099999999998,3917.8439999999996,5621.42,5120.387999999999,4571.0560000000005,5203.5479999999998,5512.6504999999997,5870.69,5914.09,5383.7910000000002,4217.7729999999992,6090.7699999999995,3067.085,4328.2190000000001,6226.57,5648.012999999999,5055.1760000000004,5709.1229999999996,6067.5264999999999,6411.37,6475.84,5850.3060000000005,4610.9979999999996,6611.6399999999994,3347.96,4704.2939999999999,6788.32,6131.5379999999996,5504.576,6192.6480000000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2541.8366312500007,null,null,0,0,0,0,0,7.6562500000000007E-3,1.6843750000000005E-2,3.8128124999999999E-2,0.16799999999999998,0.18073125000000001,0.31657499999999994,0.47604374999999993,0.72110937499999994,0.96687499999999993,1.2265312500000001,1.394465625,1.394465625,2.2981875,2.2981875,2.2981875,3.3289374999999999,3.4055437500000005,3.4086499999999993,4.2442312499999995,4.9280656250000003,5.6424374999999998,6.2011249999999993,6.2011249999999993,6.2011249999999993,7.7253749999999997,7.7253749999999997,7.7253749999999997,9.3222500000000004,9.3222500000000004,9.3222500000000004,9.8055562499999986,10.948809375,12.015062499999999,12.629312500000001,12.629312500000001,12.629312500000001,14.231,14.231,14.231,15.82525,15.82525,15.82525,15.82525,16.8959875,18.437125000000002,18.853187499999997,18.853187499999997,18.853187499999997,20.359937500000001,20.359937500000001,20.359937500000001,21.764312499999996,21.764312499999996,21.764312499999996,21.764312499999996,22.398862499999996,23.883999999999997,24.426499999999997,24.426499999999997,24.426499999999997,25.581499999999998,25.581499999999998,25.581499999999998,26.957000000000001,26.957000000000001,26.957000000000001,26.957000000000001,26.957000000000001,28.668062499999998,29.092437499999999,29.092437499999999,29.092437499999999,30.2124375,30.2124375,30.2124375,31.198562499999998,31.198562499999998,31.198562499999998,31.198562499999998,31.198562499999998,33.027749999999997,33.180875,33.180875,33.180875,34.40325,34.40325,34.40325,35.133875000000003,35.133875000000003,35.133875000000003,35.133875000000003,35.133875000000003,36.691812499999997,36.963062499999999,36.963062499999999,36.963062499999999,38.0673125,38.0673125,38.0673125,38.916062499999995,38.916062499999995,38.916062499999995,38.916062499999995,38.916062499999995,40.071062499999996,40.474000000000004,40.474000000000004,40.474000000000004,41.322749999999999,41.322749999999999,41.322749999999999,42.427,42.427,42.427,42.427,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,184602230.55062842,null,null,0,0,0,0,0,459.37500000000006,1010.6250000000002,2287.6875,10079.999999999998,10843.875,18994.499999999996,28562.624999999996,44564.559375000004,59752.874999999993,75799.631250000006,86177.975625000006,86177.975625000006,142027.98750000002,142027.98750000002,142027.98750000002,205728.33749999999,210462.60375000004,210654.56999999998,262293.49124999996,313691.08929375,359163.716625,394726.41074999992,394726.41074999992,394726.41074999992,491751.02025,491751.02025,491751.02025,593398.50150000001,593398.50150000001,593398.50150000001,624162.87753749988,717843.57731493749,787750.99202624999,828023.44561125012,828023.44561125012,828023.44561125012,933035.87621999998,933035.87621999998,933035.87621999998,1037560.677405,1037560.677405,1037560.677405,1037560.677405,1140994.9670939925,1245068.7971142749,1273165.7176699121,1273165.7176699121,1273165.7176699121,1374917.3416379625,1374917.3416379625,1374917.3416379625,1469755.527740587,1469755.527740587,1469755.527740587,1469755.527740587,1557985.2354036286,1661286.1194348715,1699020.4905533365,1699020.4905533365,1699020.4905533365,1779358.1839023267,1779358.1839023267,1779358.1839023267,1875033.0732543056,1875033.0732543056,1875033.0732543056,1875033.0732543056,1931284.0654519349,2053869.9519097139,2084273.5085100839,2084273.5085100839,2084273.5085100839,2164513.8228368326,2164513.8228368326,2164513.8228368326,2235162.912091712,2235162.912091712,2235162.912091712,2235162.912091712,2302217.7994544636,2437197.9935271745,2448497.459665766,2448497.459665766,2448497.459665766,2538699.4836406894,2538699.4836406894,2538699.4836406894,2592614.0792162521,2592614.0792162521,2592614.0792162521,2592614.0792162521,2670392.5015927395,2788805.4184130486,2809422.1014876319,2809422.1014876319,2809422.1014876319,2893351.9532299684,2893351.9532299684,2893351.9532299684,2957862.2196246325,2957862.2196246325,2957862.2196246325,2957862.2196246325,3046598.0862133713,3137018.8678527386,3168563.3905382906,3168563.3905382906,3168563.3905382906,3235008.9649247946,3235008.9649247946,3235008.9649247946,3321456.7122194013,3321456.7122194013,3321456.7122194013,3321456.7122194013,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,355907.73119999986,null,null,0,0,0,0,0,1.1025,2.5480000000000005,5.7599499999999999,24.802049999999998,28.7133,48.47849999999999,73.615499999999997,111.45644999999999,150.76774999999998,192.09049999999999,220.42755,208.10475000000002,351.58269999999999,218.62049999999996,320.65879999999999,512.75069999999994,543.66129999999998,545.33429999999998,665.70769999999993,777.54914999999994,891.36005,983.24099999999987,961.85179999999991,830.28959999999995,1194.0585999999998,725.19299999999998,943.02179999999987,1439.7571999999998,1416.0040999999997,1339.4241,1545.1848999999997,1733.5174499999996,1905.3499499999998,2010.8620000000001,1902.3318999999999,1562.9418000000001,2201.9332999999997,1286.0329999999999,1673.7937999999999,2451.7471999999998,2399.9794000000002,2179.5353999999998,2483.7806,2685.0347999999999,2925.2817999999997,3009.8530000000001,2813.2909,2288.5758000000001,3155.1093000000001,1831.6795,2318.3902000000003,3373.0682999999999,3223.8828999999996,2924.5418999999997,3273.0578999999998,3556.9484999999991,3797.6777999999995,3899.5599999999995,3596.1884,2903.8967999999995,3966.8187999999991,2290.232,2873.1611999999996,4177.8267999999998,3944.7841999999991,3562.3601999999996,3957.8245000000002,4264.3345499999996,4557.5050499999988,4648,4290.8579,3443.1138000000001,4685.9322999999995,2688.1154999999999,3358.9135999999994,4838.5868999999993,4577.6646999999994,4113.7676999999994,4577.1319999999996,4907.3597999999984,5249.7717999999986,5306.49,4901.4434000000001,3900.3677999999991,5333.4847999999993,3038.5109999999995,3802.5105999999996,5451.0623999999989,5170.4911999999986,4625.9892000000009,5140.2987999999996,5481.7402499999989,5834.8860499999992,5909.75,5436.8208999999997,4334.3747999999996,5903.470299999999,3369.4534999999996,4202.1055999999999,6036.7348999999995,5705.8686999999991,5114.4597000000003,5643.7282999999998,6031.6861499999995,6376.9856499999987,6469.3929999999991,5912.8594000000003,4734.9287999999997,6411.5757999999996,3674.3279999999995,4568.6606000000002,6579.9173999999994,6197.2161999999989,5567.2722000000003,6123.840799999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2489.8598878124994,null,null,0,0,0,0,0,6.890625E-3,1.5925000000000002E-2,3.5999687500000002E-2,0.15501281249999999,0.179458125,0.30299062499999996,0.46009687499999996,0.69660281249999989,0.94229843749999986,1.2005656249999999,1.3776721875,1.3776721875,2.1973918750000001,2.1973918750000001,2.1973918750000001,3.2046918749999995,3.3978831249999999,3.4083393749999997,4.1606731249999998,4.8596821874999998,5.5710003124999998,6.1452562499999992,6.1452562499999992,6.1452562499999992,7.4628662499999994,7.4628662499999994,7.4628662499999994,8.9984824999999979,8.9984824999999979,8.9984824999999979,9.6574056249999991,10.834484062499998,11.908437187499999,12.567887500000001,12.567887500000001,12.567887500000001,13.762083124999998,13.762083124999998,13.762083124999998,15.323419999999999,15.323419999999999,15.323419999999999,15.52362875,16.781467499999998,18.283011249999998,18.81158125,18.81158125,18.81158125,19.719433125000002,19.719433125000002,19.719433125000002,21.081676874999999,21.081676874999999,21.081676874999999,21.081676874999999,22.230928124999995,23.735486249999997,24.372249999999998,24.372249999999998,24.372249999999998,24.792617499999995,24.792617499999995,24.792617499999995,26.111417499999998,26.111417499999998,26.111417499999998,26.111417499999998,26.652090937499999,28.484406562499991,29.05,29.05,29.05,29.287076874999997,29.287076874999997,29.287076874999997,30.241168124999994,30.241168124999994,30.241168124999994,30.241168124999994,30.670998749999988,32.811073749999991,33.1655625,33.1655625,33.1655625,33.334279999999993,33.334279999999993,33.334279999999993,34.06913999999999,34.06913999999999,34.06913999999999,34.06913999999999,34.260876562499995,36.468037812499993,36.935937500000001,36.935937500000001,36.935937500000001,36.935937500000001,36.935937500000001,36.935937500000001,37.729593124999994,37.729593124999994,37.729593124999994,37.729593124999994,37.729593124999994,39.856160312499995,40.433706249999993,40.433706249999993,40.433706249999993,40.433706249999993,40.433706249999993,40.433706249999993,41.124483749999996,41.124483749999996,41.124483749999996,41.124483749999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,180837774.20794186,null,null,0,0,0,0,0,413.4375,955.50000000000011,2159.9812500000003,9300.7687499999993,10767.487499999999,18179.437499999996,27605.812499999996,43050.053812499988,58234.043437499997,74194.955624999988,85140.141187500005,85140.141187500005,135798.81787500001,135798.81787500001,135798.81787500001,198049.95787499999,209989.17712499999,210635.373375,257129.59912499998,309338.20996312494,354616.45389187499,391170.1413374999,391170.1413374999,391170.1413374999,475041.28827749996,475041.28827749996,475041.28827749996,572789.40505499975,572789.40505499975,572789.40505499975,614732.49765374989,710347.9959698061,780760.25055511866,823996.20025275007,823996.20025275007,823996.20025275007,902291.98841591238,902291.98841591238,902291.98841591238,1004658.8859803999,1004658.8859803999,1004658.8859803999,1017785.296386075,1133261.3709587203,1234661.4141122464,1270356.0256143487,1270356.0256143487,1270356.0256143487,1331663.7426235997,1331663.7426235997,1331663.7426235997,1423656.783143146,1423656.783143146,1423656.783143146,1423656.783143146,1546304.3173763521,1650956.0310317473,1695247.05344149,1695247.05344149,1695247.05344149,1724486.3221071884,1724486.3221071884,1724486.3221071884,1816217.3610583988,1816217.3610583988,1816217.3610583988,1816217.3610583988,1909439.4234732972,2040712.2642731299,2081233.1528500468,2081233.1528500468,2081233.1528500468,2098218.0840729065,2098218.0840729065,2098218.0840729065,2166572.1749625499,2166572.1749625499,2166572.1749625499,2166572.1749625499,2263287.5873462306,2421208.9260991784,2447367.5130519071,2447367.5130519071,2447367.5130519071,2459817.5876852954,2459817.5876852954,2459817.5876852954,2514044.6942100627,2514044.6942100627,2514044.6942100627,2514044.6942100627,2604039.2034893511,2771797.1536672367,2807360.4331801739,2807360.4331801739,2807360.4331801739,2807360.4331801739,2807360.4331801739,2807360.4331801739,2867683.1852206723,2867683.1852206723,2867683.1852206723,2867683.1852206723,2953713.6807772927,3120194.9511689637,3165408.9382697348,3165408.9382697348,3165408.9382697348,3165408.9382697348,3165408.9382697348,3165408.9382697348,3219487.4157492914,3219487.4157492914,3219487.4157492914,3219487.4157492914,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2999111.7024000012,null,null,0,0,0,0,0,5.1974999999999998,16.632000000000001,37.318049999999999,139.93154999999999,236.73869999999999,337.59989999999993,538.07489999999984,812.69594999999993,1145.9002499999999,1489.0095000000001,1779.2824499999999,1822.52565,2436.0236999999997,2417.4314999999997,2273.7132000000001,3676.2956999999997,4571.7506999999996,4625.8640999999998,5195.213099999999,6226.6792499999992,7175.8615499999996,8040.0869999999995,8276.3801999999996,7529.0687999999991,8706.7925999999989,8080.4789999999994,6966.6101999999992,10459.033199999998,12300.759899999997,11623.124699999998,12307.412699999997,14089.249349999998,15589.188449999998,16730.009999999998,16589.024099999999,14493.065399999999,16138.356299999999,14650.118999999999,12325.678199999998,18079.459200000001,20863.596600000001,19270.963799999998,19842.985800000002,22162.4964,23986.1358,25314.794999999998,24639.2091,21313.967400000001,23294.868300000002,20920.8285,17240.077799999999,24915.597300000001,28331.513099999996,25837.4853,26346.424499999997,29271.221099999995,31419.451799999995,32795.928,31693.107599999999,27121.802399999997,29376.982799999994,26233.415999999997,21426.8868,30859.606799999994,34863.463799999998,31517.105399999997,31950.398700000002,35211.56265,37676.276549999995,39211.127999999997,37783.538099999998,32261.981400000004,34737.981299999999,30903.592499999999,25073.690399999996,35859.393899999995,40406.523300000001,36484.281900000002,36917.575199999999,40610.651399999995,43371.325799999991,44946.197999999997,43129.092599999996,36702.131399999998,39453.004799999995,35084.313000000002,28352.273399999998,40473.734400000001,45575.956799999993,41119.412400000001,41472.248399999997,45467.299349999994,48297.887549999999,50001.137999999999,47935.295100000003,40738.064400000003,43737.675300000003,38855.470499999996,31377.218399999998,44782.461899999995,50382.159299999999,45412.101899999994,45671.382899999997,49966.641449999996,52946.175149999995,54678.591,52298.0766,44385.818400000004,47616.049799999993,42257.159999999996,34164.563399999999,48761.519399999997,54817.111799999999,49370.369399999996,49629.650399999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[323]
[324,null,null,null,null,null,0,"Продажи",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,434941541.24087095,null,null,0,0,0,0,0,459.45899999999995,1615.387158,3668.6882231999998,14256.168577200002,24186.208543200002,34875.894794399996,55915.713968399985,86193.426702239987,123627.26809223997,161746.16345711995,194763.47318405999,200851.80013997998,269801.00442503998,270287.84068640636,258469.33962047612,417980.05743897206,521123.24481414899,528561.66564216558,593655.03396340401,720942.37750541558,840220.33293881593,940561.17302794522,969659.96804566111,882995.69445136597,1019385.5979679567,953415.28479323862,832801.90649763402,1247851.272070826,1468317.4347240517,1388265.6688648164,1466250.1594368704,1696761.7167637171,1895207.615471472,2030079.1536342727,2013945.8612699066,1759659.9524109047,1954823.3901033844,1787129.5489241909,1524860.4605296648,2233992.5751905008,2580984.6018657396,2385538.8819949953,2453106.9139875169,2771274.5960271526,3031060.4536436647,3195698.9839226436,3114806.8103135508,2699327.5111791817,2946603.9196824357,2666320.6487716795,2229680.5629233182,3220536.1803484699,3667957.0940484325,3350919.5630765366,3414830.1675998648,3840199.6031190995,4165854.3427469591,4346511.9590576822,4207368.566358055,3606883.1893603001,3904895.1021992802,3514516.8356986525,2915419.9805121482,4197716.1247719564,4751455.0482739992,4302871.0985170444,4360054.1913666781,4863636.0123477876,5262845.0807565106,5475584.4399225023,5285397.026455828,4521749.064435333,4868845.4407585766,4366781.9356483752,3599385.5497242492,5144929.5738599356,5807107.3429867774,5253066.2663378417,5313565.9173132731,5916183.2530282978,6390382.2982832668,6622566.3118092325,6367592.2932829261,5430906.801020341,5837862.0484604426,5233582.8877785243,4295103.9062836766,6129090.115441408,6905449.7686193651,6233838.1080433885,6285074.5089699067,6967485.0056111161,7478303.8812232651,7742388.1686449051,7428999.0129628936,6319442.843178832,6784648.1651671873,6071103.8595698653,4971314.8825752344,7093636.7628606036,7984599.3479670454,7200930.0482654404,7241378.9775684495,8010629.4840422785,8575949.2194685135,8856367.0320124663,8477503.8460513782,7201439.3733249102,7725917.696703827,6906323.6651418349,5663927.4044500329,8081593.0803814754,9090028.5237927213,8191605.8465128737,8233941.2474056426,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30453.297120000025,null,null,0,0,0,0,0,8.4000000000000075E-2,0.20580000000000023,0.46452000000000043,1.9477800000000016,2.4436800000000023,3.969000000000003,6.0912000000000042,9.217320000000008,12.585900000000011,16.108800000000013,18.663480000000014,17.980500000000017,28.753320000000024,20.158800000000014,26.355480000000025,42.246120000000033,46.494480000000038,46.738680000000031,55.914720000000038,65.709240000000051,75.422580000000067,83.511600000000072,82.733280000000065,72.388560000000069,98.747760000000085,67.024800000000056,78.215280000000064,118.96752000000011,122.09136000000009,115.4571600000001,130.4126400000001,147.01932000000011,161.85342000000011,171.51720000000017,164.18424000000013,137.07348000000013,182.30628000000016,119.6688000000001,138.72648000000012,203.26752000000019,206.97024000000019,188.77704000000014,209.78016000000019,228.57528000000022,248.62488000000025,257.41680000000025,243.07464000000022,200.94588000000019,261.65388000000024,170.58120000000014,192.57492000000019,279.75828000000024,278.79384000000027,253.25244000000023,276.9422400000002,302.57820000000021,323.47848000000022,333.5040000000003,311.21664000000027,255.16848000000016,329.19408000000021,213.47520000000014,238.8115200000002,346.50288000000029,341.63232000000028,308.59752000000026,335.11440000000033,363.05388000000033,388.12458000000032,397.81800000000032,371.25384000000031,302.81268000000028,388.96068000000031,250.8468000000002,279.24756000000019,401.60604000000035,396.31512000000032,356.58852000000024,387.47040000000032,418.02528000000035,447.00888000000037,454.6320000000004,424.00464000000034,343.42008000000027,442.49568000000033,283.92960000000022,316.04376000000025,452.63184000000035,447.47952000000032,401.22192000000035,435.1756800000004,467.21400000000034,497.06418000000042,506.17800000000045,470.55864000000042,381.51228000000032,489.95748000000043,314.72760000000028,349.3707600000003,501.16284000000041,494.03352000000041,443.46372000000036,478.14288000000039,513.9296400000004,543.65154000000052,553.96680000000049,512.17824000000053,416.47368000000034,532.41528000000039,342.91680000000031,379.97376000000031,546.12984000000051,536.81952000000047,482.56872000000044,519.00288000000046,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4419767.9642488426,null,null,0,0,0,0,0,7.4256000000000064,20.538067200000022,45.280680480000036,199.94502672000019,248.54387328000021,412.82900640000031,631.77200640000035,987.17514825600085,1359.0975752640011,1754.4859476480012,2046.7264006080018,1986.2864226000017,3185.6562757440024,2272.7371269657624,2996.6172131082262,4802.9366025538593,5308.0655659130916,5339.8936558356518,6390.1338249553964,7660.0663527620563,8832.1506543518117,9763.6676286809161,9707.8517459073428,8480.6037928850983,11561.974333673274,7965.4872305324461,9346.1204898060532,14186.028984056344,14586.177120860986,13783.035445536281,15523.091045826564,17823.563606665339,19661.657317171481,20805.107248519718,19945.852746283952,16630.250974578808,22072.591501479576,14708.5866229655,17156.348290338974,25109.634583566796,25629.480497861365,23352.903865151686,25931.80941947487,28768.009966772152,31415.894722528152,32478.474527307219,30773.752645124543,25436.820506512995,33091.434806250392,21906.08646554422,24902.167677748559,36155.712258886633,36136.669787748579,32839.63464196695,35888.608725612889,39972.516850452892,42870.380014625713,44208.012627708464,41351.527673260913,33941.002927948255,43741.678276728257,28835.947763651162,32482.018934317559,47139.332498409669,46612.329391965977,42126.819870022693,45724.04018647741,50496.558766079557,54210.577942501666,55547.736564353065,51996.394933609918,42437.517325772635,54520.58702764014,35725.769268731972,40089.681779936269,57603.667089413284,57036.167035059727,51324.933604690435,55775.389367394237,61308.646711096619,65874.029839050418,66977.071354970714,62691.354846810966,50808.521910216579,65483.821503367828,42686.657686832434,47874.952466352406,68535.004576271167,67832.224473906201,60817.481387883483,65946.705052209611,72053.353660575842,76959.577775804806,78385.2971971363,72961.709754364769,59186.857460496853,75997.124373230865,49534.445741705189,55339.749772924406,79391.005516035919,78314.182987918917,70325.491925328912,75801.562452607526,82921.253360473682,88046.125879592466,89737.37855482538,83056.085753126201,67583.354001827553,86376.687049244167,56456.49419225561,62986.064526701928,90510.095982291867,89052.357252263275,80064.620161248866,86106.575136268235,0,0,0,0,0,0,0,0,0,0,0,0,0]
[329]
[330,null,null,null,null,null,0,"Натуральный поток продаж"]
[331,null,null,null,null,null,0,"Натуральный поток продаж","Расходы категории - 1",null,null,3,"шт",null,null,null,"учет",null,null,null,null,null,null,149955.58512,null,null,0,0,0,0,0,0.25987500000000002,0.83160000000000012,1.8659025000000002,6.9965774999999999,11.836935,16.879995000000001,26.903744999999994,40.634797499999991,57.295012499999999,74.450475000000012,88.964122500000002,91.126282500000002,121.801185,120.87157500000001,113.68566,183.81478499999997,228.587535,231.293205,259.76065499999999,311.33396249999998,358.79307749999998,402.00435000000004,413.81901000000005,376.45344,435.33962999999994,404.02394999999996,348.33051,522.95166000000006,615.03799499999991,581.15623499999992,615.37063499999999,704.4624675,779.45942249999996,836.50049999999999,829.45120500000007,724.65327000000002,806.91781500000002,732.50594999999998,616.28390999999999,903.97296000000006,1043.17983,963.54818999999998,992.14929000000006,1108.12482,1199.3067900000001,1265.7397500000002,1231.9604549999999,1065.6983700000001,1164.7434150000001,1046.0414250000001,862.00388999999996,1245.779865,1416.5756550000001,1291.8742649999999,1317.3212249999999,1463.5610549999997,1570.9725899999999,1639.7963999999999,1584.6553799999999,1356.0901199999998,1468.8491399999998,1311.6707999999999,1071.3443400000001,1542.9803400000001,1743.17319,1575.8552699999998,1597.519935,1760.5781325,1883.8138274999999,1960.5563999999999,1889.1769049999998,1613.0990700000002,1736.8990650000001,1545.1796250000002,1253.6845199999998,1792.9696949999998,2020.3261649999999,1824.2140949999998,1845.8787600000001,2030.5325700000001,2168.5662899999998,2247.3098999999997,2156.4546300000002,1835.1065699999999,1972.6502399999999,1754.2156500000001,1417.61367,2023.6867199999997,2278.7978399999997,2055.9706200000001,2073.6124200000004,2273.3649674999997,2414.8943774999998,2500.0569,2396.7647550000002,2036.9032199999999,2186.8837649999996,1942.7735250000001,1568.8609200000001,2239.1230949999999,2519.1079650000001,2270.6050949999999,2283.5691450000004,2498.3320724999999,2647.3087575,2733.9295499999998,2614.9038300000002,2219.2909199999999,2380.80249,2112.8580000000002,1708.2281699999999,2438.0759699999999,2740.8555900000001,2468.51847,2481.48252,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,null,null,0,"Натуральный поток продаж","Расходы категории - 2",null,null,3,"шт",null,null,null,"учет",null,null,null,null,null,null,149955.58512,null,null,0,0,0,0,0,0.25987500000000002,0.83160000000000012,1.8659025000000002,6.9965774999999999,11.836935,16.879995000000001,26.903744999999994,40.634797499999991,57.295012499999999,74.450475000000012,88.964122500000002,91.126282500000002,121.801185,120.87157500000001,113.68566,183.81478499999997,228.587535,231.293205,259.76065499999999,311.33396249999998,358.79307749999998,402.00435000000004,413.81901000000005,376.45344,435.33962999999994,404.02394999999996,348.33051,522.95166000000006,615.03799499999991,581.15623499999992,615.37063499999999,704.4624675,779.45942249999996,836.50049999999999,829.45120500000007,724.65327000000002,806.91781500000002,732.50594999999998,616.28390999999999,903.97296000000006,1043.17983,963.54818999999998,992.14929000000006,1108.12482,1199.3067900000001,1265.7397500000002,1231.9604549999999,1065.6983700000001,1164.7434150000001,1046.0414250000001,862.00388999999996,1245.779865,1416.5756550000001,1291.8742649999999,1317.3212249999999,1463.5610549999997,1570.9725899999999,1639.7963999999999,1584.6553799999999,1356.0901199999998,1468.8491399999998,1311.6707999999999,1071.3443400000001,1542.9803400000001,1743.17319,1575.8552699999998,1597.519935,1760.5781325,1883.8138274999999,1960.5563999999999,1889.1769049999998,1613.0990700000002,1736.8990650000001,1545.1796250000002,1253.6845199999998,1792.9696949999998,2020.3261649999999,1824.2140949999998,1845.8787600000001,2030.5325700000001,2168.5662899999998,2247.3098999999997,2156.4546300000002,1835.1065699999999,1972.6502399999999,1754.2156500000001,1417.61367,2023.6867199999997,2278.7978399999997,2055.9706200000001,2073.6124200000004,2273.3649674999997,2414.8943774999998,2500.0569,2396.7647550000002,2036.9032199999999,2186.8837649999996,1942.7735250000001,1568.8609200000001,2239.1230949999999,2519.1079650000001,2270.6050949999999,2283.5691450000004,2498.3320724999999,2647.3087575,2733.9295499999998,2614.9038300000002,2219.2909199999999,2380.80249,2112.8580000000002,1708.2281699999999,2438.0759699999999,2740.8555900000001,2468.51847,2481.48252,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,null,null,null,null,null,0,"Натуральный поток продаж","Расходы категории - 3",null,null,3,"шт",null,null,null,"учет",null,null,null,null,null,null,149955.58512,null,null,0,0,0,0,0,0.25987500000000002,0.83160000000000012,1.8659025000000002,6.9965774999999999,11.836935,16.879995000000001,26.903744999999994,40.634797499999991,57.295012499999999,74.450475000000012,88.964122500000002,91.126282500000002,121.801185,120.87157500000001,113.68566,183.81478499999997,228.587535,231.293205,259.76065499999999,311.33396249999998,358.79307749999998,402.00435000000004,413.81901000000005,376.45344,435.33962999999994,404.02394999999996,348.33051,522.95166000000006,615.03799499999991,581.15623499999992,615.37063499999999,704.4624675,779.45942249999996,836.50049999999999,829.45120500000007,724.65327000000002,806.91781500000002,732.50594999999998,616.28390999999999,903.97296000000006,1043.17983,963.54818999999998,992.14929000000006,1108.12482,1199.3067900000001,1265.7397500000002,1231.9604549999999,1065.6983700000001,1164.7434150000001,1046.0414250000001,862.00388999999996,1245.779865,1416.5756550000001,1291.8742649999999,1317.3212249999999,1463.5610549999997,1570.9725899999999,1639.7963999999999,1584.6553799999999,1356.0901199999998,1468.8491399999998,1311.6707999999999,1071.3443400000001,1542.9803400000001,1743.17319,1575.8552699999998,1597.519935,1760.5781325,1883.8138274999999,1960.5563999999999,1889.1769049999998,1613.0990700000002,1736.8990650000001,1545.1796250000002,1253.6845199999998,1792.9696949999998,2020.3261649999999,1824.2140949999998,1845.8787600000001,2030.5325700000001,2168.5662899999998,2247.3098999999997,2156.4546300000002,1835.1065699999999,1972.6502399999999,1754.2156500000001,1417.61367,2023.6867199999997,2278.7978399999997,2055.9706200000001,2073.6124200000004,2273.3649674999997,2414.8943774999998,2500.0569,2396.7647550000002,2036.9032199999999,2186.8837649999996,1942.7735250000001,1568.8609200000001,2239.1230949999999,2519.1079650000001,2270.6050949999999,2283.5691450000004,2498.3320724999999,2647.3087575,2733.9295499999998,2614.9038300000002,2219.2909199999999,2380.80249,2112.8580000000002,1708.2281699999999,2438.0759699999999,2740.8555900000001,2468.51847,2481.48252,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,353449.2499440001,null,null,0,0,0,0,0,0.61617500000000003,1.9644100000000004,4.4079665000000006,16.552588499999999,27.904610999999999,39.849705,63.48604499999999,95.889881500000001,135.15671749999998,175.59713500000001,209.7603585,214.7257175,287.55731900000001,284.38553499999995,268.34134599999999,433.82987900000001,538.79527099999996,545.13699099999997,612.63157899999987,734.11199049999993,845.98314849999997,947.75316999999995,975.22990599999991,886.83669199999986,1027.3130419999998,950.54210999999998,821.89630599999998,1234.1000839999999,1449.3326469999997,1369.501217,1451.0796229999999,1660.8980114999999,1837.6215514999999,1971.84484,1954.5409729999999,1706.8495359999999,1904.077301,1723.1419100000001,1454.180546,2132.9847839999998,2458.232798,2270.3030980000003,2339.4893620000003,2612.2916960000007,2827.3887460000005,2983.4247100000002,2902.9331029999998,2510.0732160000002,2748.2609210000001,2460.6644650000003,2033.8094840000001,2939.4581509999994,3337.8691429999999,3043.9194030000003,3106.0594529999998,3450.2765849999996,3703.3418659999993,3865.1003999999998,3733.8378279999997,3193.9799359999997,3465.7206359999991,3085.47064,2527.664804,3640.7127959999998,4107.2612139999992,3712.9986739999995,3766.6431950000001,4150.3719285000006,4440.8467984999988,4621.0436999999993,4451.3923929999992,3799.2259759999997,4098.143231,3634.684585,2957.8427619999993,4230.4499930000002,4760.3311490000006,4298.101549,4352.2553199999993,4786.6789459999982,5112.1390459999993,5296.7634999999991,5081.1946779999998,4321.981006,4654.4750559999993,4126.294969999999,3344.6370019999995,4774.7427279999993,5369.4009039999992,4844.0740039999991,4889.1994759999998,5359.0265575000003,5692.7443684999998,5892.5201999999999,5647.3496030000006,4797.2839459999996,5159.8904909999992,4569.8564449999994,3701.4354020000001,5283.0895529999998,5935.5558289999999,5349.8159889999997,5384.1113409999998,5889.3999604999999,6240.4797804999998,6443.7984100000003,6161.196398000001,5226.9340759999995,5617.3209259999994,4970.0089599999992,4030.1960019999997,5752.5590779999993,6457.958654,5816.1761139999999,5850.6762159999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2436.9096539375009,null,null,0,0,0,0,0,3.8510937500000003E-3,1.2277562500000002E-2,2.7549790625000004E-2,0.10345367812499999,0.17440381874999999,0.24906065625000001,0.39678778124999992,0.59931175937500003,0.84472948437499995,1.0974820937500001,1.3110022406249999,1.342035734375,1.79723324375,1.79723324375,1.79723324375,2.7114367437500002,3.3674704437499998,3.4071061937499998,3.8289473687499993,4.5881999406249996,5.2873946781249996,5.9234573125000001,6.0951869124999991,6.0951869124999991,6.4207065124999989,6.4207065124999989,6.4207065124999989,7.7131255249999997,9.0583290437499979,9.0583290437499979,9.0692476437499998,10.380612571875,11.485134696874999,12.32403025,12.32403025,12.32403025,12.32403025,12.32403025,12.32403025,13.331154899999998,15.3639549875,15.3639549875,15.3639549875,16.326823100000006,17.671179662500002,18.646404437500003,18.646404437500003,18.646404437500003,18.646404437500003,18.646404437500003,18.646404437500003,18.646404437500003,20.861682143749999,20.861682143749999,20.861682143749999,21.564228656249998,23.145886662499997,24.1568775,24.1568775,24.1568775,24.1568775,24.1568775,24.1568775,24.1568775,25.670382587499994,25.670382587499994,25.670382587499994,25.939824553125003,27.755292490624992,28.881523124999994,28.881523124999994,28.881523124999994,28.881523124999994,28.881523124999994,28.881523124999994,28.881523124999994,29.752069681250003,29.752069681250003,29.752069681250003,29.91674341249999,31.950869037499995,33.104771874999997,33.104771874999997,33.104771874999997,33.104771874999997,33.104771874999997,33.104771874999997,33.104771874999997,33.558755649999995,33.558755649999995,33.558755649999995,33.558755649999995,35.579652303125002,36.828251250000001,36.828251250000001,36.828251250000001,36.828251250000001,36.828251250000001,36.828251250000001,36.828251250000001,37.097223931249999,37.097223931249999,37.097223931249999,37.097223931249999,39.002998628124999,40.273740062500003,40.273740062500003,40.273740062500003,40.273740062500003,40.273740062500003,40.273740062500003,40.273740062500003,40.362241587500002,40.362241587500002,40.362241587500002,0,0,0,0,0,0,0,0,0,0,0,0,0]
[339]
[340,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[341,null,null,null,null,null,0,"Себестоимость продаж","Расходы категории - 1",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,15394859.795467338,null,null,0,0,0,0,0,18.19125,58.212000000000018,130.61317500000001,489.760425,841.46797350000008,1217.0476395000001,1939.7600144999999,2929.7688997499999,4130.9704012500006,5367.8792475000009,6516.6926672925001,6767.3111172974986,9045.3214016549991,8976.285774224998,8442.6381685799988,13650.637378454998,17233.126572157649,17691.82310140245,19869.323687932949,23814.211878851624,27444.401823813976,30749.670515371501,32119.982879783336,29659.116429236441,34298.501223499814,31831.276062319961,27443.43404577551,41201.069037388719,49161.942835259979,47160.354944730876,49936.825626871963,57166.555242310933,63252.497033117004,67881.333995229099,68284.969445972354,60569.173086152456,67445.144907763897,61225.528827305978,51511.265263456,75557.369222168243,88461.653257064696,82952.991587090597,85415.293765958835,95399.762902264687,103249.72543533152,108969.01672680862,107589.97281372253,94499.636762968468,103282.34774306678,92756.578675744735,76437.251652421895,110468.1662683972,127416.47824517265,117992.20284957807,120316.37862083633,133673.06522225865,143483.40355739419,149769.36587618134,146803.33456962474,127573.02068943149,138180.72926220688,123394.31106991853,100785.80445105323,145154.55863523734,166324.82750000336,152694.65680655313,154793.88422291604,170593.63181443035,182534.72343151906,189970.80020419089,185675.51960405509,160992.54924297624,173348.1925893689,154213.9670733652,125121.8047142368,178944.22437020656,204513.54110989661,187524.39293427236,189751.46330029174,208733.38747145131,222922.88947037066,231017.52469064237,224854.90087226199,194303.43392572744,208866.73386298778,185738.59971590206,150098.75097393009,214270.54172984193,244732.45196241129,224219.46648139303,226143.4409513062,247927.99817846593,263362.87282741704,272650.50328935409,265122.44950910169,228804.21990685372,245651.4521479269,218230.68296947039,176229.28542621131,251519.46739369136,287007.76001585263,262707.49785664468,264207.42981094529,289055.35754621401,306291.86082083016,316313.82884606911,306850.46778155188,264473.59643022652,283720.98098807986,251789.95190336538,203570.08789245365,290546.27959997824,331278.98852983251,302999.34554943361,304590.62335975119,0,0,0,0,0,0,0,0,0,0,0,0,0]
[342,null,null,null,null,null,0,"Себестоимость продаж","Расходы категории - 2",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,6597797.055200289,null,null,0,0,0,0,0,7.7962499999999997,24.948000000000004,55.977074999999999,209.89732499999997,360.62913149999997,521.59184550000009,831.32572049999999,1255.6152427499999,1770.4158862500001,2300.5196775000004,2792.8682859824999,2900.2761931274999,3876.5663149949996,3846.9796175249999,3618.2735008199998,5850.2731621949988,7385.6256737818494,7582.2099006010503,8515.4244376855495,10206.090805222124,11761.886495920277,13178.430220873503,13765.706948478575,12711.049898244191,14699.357667214208,13641.975455279986,11761.471733903792,17657.601016023735,21069.404072254274,20211.580690598945,21401.496697230839,24499.952246704685,27108.213014192996,29092.000283669611,29264.986905416721,25958.21703692248,28905.062103327382,26239.512354559705,22076.256541481143,32381.729666643532,37912.137110170588,35551.282108753112,36606.554471125208,40885.612672399147,44249.88232942779,46701.007168632255,46109.988348738225,40499.844326986495,44263.863318457195,39752.819432462034,32758.822136752249,47343.499829313092,54607.062105074001,50568.086935533458,51564.162266072708,57288.456523825123,61492.887238883224,64186.871089791995,62915.71481555346,54674.151724042065,59220.312540945801,52883.276172822225,43193.916193308534,62209.096557958852,71282.068928572873,65440.567202808481,66340.236095535452,73111.556491898737,78229.167184936741,81416.057230367529,79575.222687452188,68996.806818418394,74292.082538300965,66091.700174299374,53623.630591815774,76690.381872945669,87648.660475669982,80367.596971831023,81322.055700125056,89457.166059193434,95538.381201587414,99007.510581703871,96366.386088112282,83272.900253883185,89514.314512709054,79602.257021100886,64328.036131684326,91830.232169932249,104885.33655531911,96094.057063454151,96918.617550559778,106254.85636219967,112869.80264032158,116850.21569543748,113623.90693247216,98058.951388651592,105279.19377768296,93527.435558344456,75526.836611233404,107794.05745443914,123003.32572107969,112588.92765284771,113231.75563326228,123880.86751980602,131267.94035178435,135563.0695054582,131507.34333495083,113345.82704152563,121594.70613774849,107909.97938715658,87244.323382480128,124519.8341142764,141976.70936992823,129856.86237832867,130538.83858275051,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,null,null,null,0,"Себестоимость продаж","Расходы категории - 3",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1099632.8425333817,null,null,0,0,0,0,0,1.2993749999999999,4.1580000000000004,9.3295124999999999,34.982887499999997,60.10485525,86.931974249999996,138.55428674999999,209.26920712499998,295.06931437499998,383.41994625000001,465.47804766374998,483.37936552124995,646.09438583249994,641.16326958749994,603.04558347,975.04552703249988,1230.937612296975,1263.7016501001749,1419.2374062809249,1701.0151342036875,1960.3144159867127,2196.4050368122503,2294.2844914130956,2118.5083163740319,2449.8929445357007,2273.6625758799969,1960.2452889839651,2942.9335026706226,3511.5673453757126,3368.5967817664905,3566.91611620514,4083.3253744507801,4518.0355023654993,4848.6667139449355,4877.4978175694541,4326.3695061537474,4817.510350554564,4373.2520590932836,3679.3760902468571,5396.9549444405884,6318.6895183617635,5925.2136847921856,6101.0924118542025,6814.2687787331924,7374.9803882379656,7783.5011947720432,7684.9980581230375,6749.9740544977485,7377.3105530761986,6625.4699054103385,5459.8036894587076,7890.5833048855147,9101.1770175123311,8428.0144892555763,8594.0270443454501,9548.0760873041872,10248.814539813869,10697.811848298667,10485.952469258909,9112.3586206736763,9870.0520901576328,8813.8793621370369,7198.9860322180884,10368.182759659809,11880.344821428811,10906.76120046808,11056.706015922573,12185.259415316454,13038.194530822788,13569.34287172792,13262.537114575363,11499.467803069732,12382.013756383494,11015.283362383228,8937.2717653026284,12781.730312157611,14608.110079278329,13394.599495305169,13553.675950020839,14909.527676532238,15923.063533597904,16501.251763617314,16061.064348018714,13878.816708980532,14919.052418784844,13267.042836850149,10721.339355280721,15305.038694988711,17480.889425886518,16015.67617724236,16153.102925093297,17709.142727033279,18811.63377338693,19475.03594923958,18937.317822078694,16343.158564775265,17546.532296280493,15587.905926390744,12587.806101872236,17965.676242406524,20500.554286846615,18764.821275474616,18871.959272210377,20646.811253300999,21877.990058630727,22593.844917576367,21917.890555825135,18890.971173587608,20265.78435629142,17984.996564526096,14540.72056374669,20753.305685712734,23662.784894988035,21642.810396388111,21756.473097125083,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,182951466.56465539,null,null,0,0,0,0,0,231.06562500000004,736.65375000000006,1652.9874375000002,6207.2206874999993,10464.229125,14943.639374999999,23807.266874999998,36611.597990625,52204.282134375004,67824.393393749997,81019.938470624998,86177.975625000006,114270.53159812502,142027.98750000002,142027.98750000002,174069.26355,208109.67342375003,210559.16277375002,236628.94738874998,288146.48306600621,336563.82084136875,377051.75176987494,394726.41074999992,394726.41074999992,443529.78932849993,491751.02025,491751.02025,542879.70331875002,593398.50150000001,593398.50150000001,608872.98264686251,671284.269525551,753007.00691472762,808008.03617950506,828023.44561125012,828023.44561125012,880844.69820745126,933035.87621999998,933035.87621999998,985611.85121605499,1037560.677405,1037560.677405,1037560.677405,1089588.1251185632,1193344.1035941946,1259201.5481537606,1273165.7176699121,1273165.7176699121,1324346.7845258415,1374917.3416379625,1374917.3416379625,1422620.9492475826,1469755.527740587,1469755.527740587,1469755.527740587,1514135.0706950971,1609945.5800713438,1680266.5081074594,1699020.4905533365,1699020.4905533365,1739430.3503078786,1779358.1839023267,1779358.1839023267,1827482.653246372,1875033.0732543056,1875033.0732543056,1875033.0732543056,1903327.3223297133,1992944.7663401978,2069162.9408797,2084273.5085100839,2084273.5085100839,2124634.3866164386,2164513.8228368326,2164513.8228368326,2200050.3147320366,2235162.912091712,2235162.912091712,2235162.912091712,2268891.5204351759,2370112.8370730374,2442881.6249948861,2448497.459665766,2448497.459665766,2493869.0777251525,2538699.4836406894,2538699.4836406894,2565818.5252151978,2592614.0792162521,2592614.0792162521,2592614.0792162521,2631736.6256716256,2729954.1987533551,2799175.6099995645,2809422.1014876319,2809422.1014876319,2851638.8169140271,2893351.9532299684,2893351.9532299684,2925800.6172264847,2957862.2196246325,2957862.2196246325,2957862.2196246325,3002496.360518768,3092079.7393779731,3152885.7627635715,3168563.3905382906,3168563.3905382906,3201985.5144547019,3235008.9649247946,3235008.9649247946,3278492.1818139818,3321456.7122194013,3321456.7122194013,3321456.7122194013,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348]
[349,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[350,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-12-01","^",0]
[351,null,null,null,null,null,0,"Прочие производственные расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,6,null,0,0]
[352,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[353,null,null,null,null,null,0,"Прочие производственные расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[354,null,null,null,null,null,0,"Прочие производственные расходы","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[355,null,null,null,null,null,0,"Прочие производственные расходы","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",10000,null,0]
[356,null,null,null,null,null,0,"Прочие производственные расходы","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,null,0]
[357]
[358,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[359,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков"]
[360,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[361,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[362,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[363,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[364,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[365,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[366]
[367,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение"]
[369,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[370,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[371]
[372,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 3 блока производства"]
[373,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[374,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[375]
[376,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы",null,null,null,"блок общих производственных закупок"]
[377,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","Расходы категории - 1",null,null,null,"руб. // шт",null,null,"*",70,null,0,null,null,null,null,94.046310711431758,null,null,70,70,70,70,70,70,72.100000000000009,72.100000000000009,72.100000000000009,72.100000000000009,72.100000000000009,72.100000000000009,74.262999999999991,74.262999999999991,74.262999999999991,74.262999999999991,74.262999999999991,74.262999999999991,76.490890000000007,76.490890000000007,76.490890000000007,76.490890000000007,76.490890000000007,76.490890000000007,78.785616699999991,78.785616699999991,78.785616699999991,78.785616699999991,78.785616699999991,78.785616699999991,81.149185200999995,81.149185200999995,81.149185200999995,81.149185200999995,81.149185200999995,81.149185200999995,83.583660757029989,83.583660757029989,83.583660757029989,83.583660757029989,83.583660757029989,83.583660757029989,86.091170579740904,86.091170579740904,86.091170579740904,86.091170579740904,86.091170579740904,86.091170579740904,88.673905697133108,88.673905697133108,88.673905697133108,88.673905697133108,88.673905697133108,88.673905697133108,91.334122868047118,91.334122868047118,91.334122868047118,91.334122868047118,91.334122868047118,91.334122868047118,94.074146554088529,94.074146554088529,94.074146554088529,94.074146554088529,94.074146554088529,94.074146554088529,96.896370950711187,96.896370950711187,96.896370950711187,96.896370950711187,96.896370950711187,96.896370950711187,99.80326207923251,99.80326207923251,99.80326207923251,99.80326207923251,99.80326207923251,99.80326207923251,102.79735994160947,102.79735994160947,102.79735994160947,102.79735994160947,102.79735994160947,102.79735994160947,105.88128073985777,105.88128073985777,105.88128073985777,105.88128073985777,105.88128073985777,105.88128073985777,109.05771916205352,109.05771916205352,109.05771916205352,109.05771916205352,109.05771916205352,109.05771916205352,112.32945073691509,112.32945073691509,112.32945073691509,112.32945073691509,112.32945073691509,112.32945073691509,115.69933425902255,115.69933425902255,115.69933425902255,115.69933425902255,115.69933425902255,115.69933425902255,119.17031428679323,119.17031428679323,119.17031428679323,119.17031428679323,119.17031428679323,119.17031428679323,122.74542371539702,122.74542371539702,122.74542371539702,122.74542371539702,122.74542371539702,122.74542371539702,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","Расходы категории - 2",null,null,null,"руб. // шт",null,null,"*",30,null,0,null,null,null,null,40.305561733470697,null,null,30,30,30,30,30,30,30.900000000000002,30.900000000000002,30.900000000000002,30.900000000000002,30.900000000000002,30.900000000000002,31.826999999999998,31.826999999999998,31.826999999999998,31.826999999999998,31.826999999999998,31.826999999999998,32.78181,32.78181,32.78181,32.78181,32.78181,32.78181,33.765264299999998,33.765264299999998,33.765264299999998,33.765264299999998,33.765264299999998,33.765264299999998,34.778222228999994,34.778222228999994,34.778222228999994,34.778222228999994,34.778222228999994,34.778222228999994,35.821568895869994,35.821568895869994,35.821568895869994,35.821568895869994,35.821568895869994,35.821568895869994,36.896215962746098,36.896215962746098,36.896215962746098,36.896215962746098,36.896215962746098,36.896215962746098,38.003102441628478,38.003102441628478,38.003102441628478,38.003102441628478,38.003102441628478,38.003102441628478,39.143195514877334,39.143195514877334,39.143195514877334,39.143195514877334,39.143195514877334,39.143195514877334,40.317491380323652,40.317491380323652,40.317491380323652,40.317491380323652,40.317491380323652,40.317491380323652,41.527016121733368,41.527016121733368,41.527016121733368,41.527016121733368,41.527016121733368,41.527016121733368,42.772826605385362,42.772826605385362,42.772826605385362,42.772826605385362,42.772826605385362,42.772826605385362,44.056011403546918,44.056011403546918,44.056011403546918,44.056011403546918,44.056011403546918,44.056011403546918,45.37769174565333,45.37769174565333,45.37769174565333,45.37769174565333,45.37769174565333,45.37769174565333,46.739022498022933,46.739022498022933,46.739022498022933,46.739022498022933,46.739022498022933,46.739022498022933,48.141193172963611,48.141193172963611,48.141193172963611,48.141193172963611,48.141193172963611,48.141193172963611,49.58542896815252,49.58542896815252,49.58542896815252,49.58542896815252,49.58542896815252,49.58542896815252,51.072991837197094,51.072991837197094,51.072991837197094,51.072991837197094,51.072991837197094,51.072991837197094,52.605181592313009,52.605181592313009,52.605181592313009,52.605181592313009,52.605181592313009,52.605181592313009,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","Расходы категории - 3",null,null,null,"руб. // шт",null,null,"*",5,null,0,null,null,null,null,6.7175936222451194,null,null,5,5,5,5,5,5,5.15,5.15,5.15,5.15,5.15,5.15,5.3045,5.3045,5.3045,5.3045,5.3045,5.3045,5.463635,5.463635,5.463635,5.463635,5.463635,5.463635,5.6275440499999991,5.6275440499999991,5.6275440499999991,5.6275440499999991,5.6275440499999991,5.6275440499999991,5.7963703714999992,5.7963703714999992,5.7963703714999992,5.7963703714999992,5.7963703714999992,5.7963703714999992,5.9702614826449993,5.9702614826449993,5.9702614826449993,5.9702614826449993,5.9702614826449993,5.9702614826449993,6.1493693271243499,6.1493693271243499,6.1493693271243499,6.1493693271243499,6.1493693271243499,6.1493693271243499,6.3338504069380797,6.3338504069380797,6.3338504069380797,6.3338504069380797,6.3338504069380797,6.3338504069380797,6.523865919146222,6.523865919146222,6.523865919146222,6.523865919146222,6.523865919146222,6.523865919146222,6.7195818967206087,6.7195818967206087,6.7195818967206087,6.7195818967206087,6.7195818967206087,6.7195818967206087,6.9211693536222274,6.9211693536222274,6.9211693536222274,6.9211693536222274,6.9211693536222274,6.9211693536222274,7.1288044342308936,7.1288044342308936,7.1288044342308936,7.1288044342308936,7.1288044342308936,7.1288044342308936,7.3426685672578191,7.3426685672578191,7.3426685672578191,7.3426685672578191,7.3426685672578191,7.3426685672578191,7.5629486242755553,7.5629486242755553,7.5629486242755553,7.5629486242755553,7.5629486242755553,7.5629486242755553,7.7898370830038219,7.7898370830038219,7.7898370830038219,7.7898370830038219,7.7898370830038219,7.7898370830038219,8.0235321954939351,8.0235321954939351,8.0235321954939351,8.0235321954939351,8.0235321954939351,8.0235321954939351,8.2642381613587528,8.2642381613587528,8.2642381613587528,8.2642381613587528,8.2642381613587528,8.2642381613587528,8.5121653061995168,8.5121653061995168,8.5121653061995168,8.5121653061995168,8.5121653061995168,8.5121653061995168,8.767530265385501,8.767530265385501,8.767530265385501,8.767530265385501,8.767530265385501,8.767530265385501,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Расходы категории - 1",null,null,null,"шт",null,null,null,"начисление",null,null,null,null,null,null,662132.63400000008,null,null,0.36000000000000004,0,2.7250000000000001,5.0050000000000008,11.329500000000001,50.550000000000011,53.703000000000003,94.067999999999998,141.453,214.99250000000001,287.3,364.45500000000004,414.35550000000001,383.38300000000004,683.7,375.245,619.98300000000006,989.17000000000007,1011.9330000000001,1012.856,1262.0429999999999,1464.3395,1676.6100000000001,1842.6200000000001,1780.038,1515.5139999999999,2295.54,1242.27,1807.9880000000001,2770.04,2614.1309999999999,2473.4320000000002,2913.6509999999998,3253.3604999999998,3570.19,3753.6100000000006,3508.4789999999998,2835.2870000000003,4228.6400000000003,2183.87,3211.2079999999996,4702.3600000000006,4429.8540000000003,4005.248,4681.134,5020.5220000000008,5478.46,5602.09,5182.7490000000007,4146.5970000000007,6049.8099999999995,3107.4549999999999,4438.7070000000003,6467.1100000000006,5934.7890000000007,5375.4480000000003,6156.6569999999992,6655.6619999999994,7096.9600000000009,7258.1600000000008,6614.2440000000006,5257.2519999999995,7601.3600000000006,3881.28,5497.4919999999993,8010.98,7250.021999999999,6545.344000000001,7439.679000000001,7972.7894999999999,8518.51,8644.61,7893.639000000001,6227.7669999999998,8977.41,4549.415,6425.6010000000006,9271.33,8415.9269999999997,7553.6240000000007,8605.5840000000007,9170.1219999999994,9813.9600000000009,9859.4600000000009,9018.594000000001,7046.3119999999999,10222.68,5134.09,7275.9960000000001,10439.780000000001,9510.1919999999991,8489.1040000000012,9663.732,10237.779500000001,10902.710000000001,10983.310000000001,9998.469000000001,7833.0069999999996,11311.43,5696.0150000000003,8038.1210000000001,11563.630000000001,10489.166999999999,9388.1840000000011,10603.556999999999,11268.263500000001,11906.83,12026.560000000001,10864.853999999999,8563.2819999999992,12278.76,6217.64,8736.5460000000003,12606.880000000001,11387.142,10222.784,11500.632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,null,null,null,null,null,0,"Натуральный поток закупок","Расходы категории - 2",null,null,null,"шт",null,null,null,"начисление",null,null,null,null,null,null,662132.63400000008,null,null,0.81,0,2.2749999999999999,5.6350000000000016,11.329500000000001,49.92,53.703000000000003,94.787999999999997,141.453,214.27250000000001,287.3,364.45500000000004,415.16550000000001,383.38300000000004,682.8900000000001,375.245,619.98300000000006,989.17000000000007,1012.8330000000001,1012.856,1261.1429999999998,1464.3395,1676.6100000000001,1842.6200000000001,1780.038,1516.414,2295.54,1241.3700000000001,1807.9880000000001,2770.04,2614.1309999999999,2473.4320000000002,2913.6509999999998,3254.2605000000003,3570.19,3752.7100000000005,3508.4789999999998,2835.2870000000003,4228.6400000000003,2183.87,3211.2079999999996,4702.3600000000006,4430.7540000000008,4005.248,4680.2340000000004,5020.5220000000008,5478.46,5602.09,5182.7490000000007,4146.5970000000007,6049.8099999999995,3107.4549999999999,4439.607,6467.1100000000006,5933.889000000001,5375.4480000000003,6156.6569999999992,6655.6619999999994,7096.9600000000009,7258.1600000000008,6614.2440000000006,5257.2519999999995,7601.3600000000006,3882.1800000000003,5497.4919999999993,8010.08,7250.021999999999,6545.344000000001,7439.679000000001,7972.7894999999999,8518.51,8644.61,7893.639000000001,6227.7669999999998,8977.41,4550.3150000000005,6425.6010000000006,9270.43,8415.9269999999997,7553.6240000000007,8605.5840000000007,9170.1219999999994,9813.9600000000009,9859.4600000000009,9018.594000000001,7046.3119999999999,10222.68,5134.09,7276.8959999999997,10439.780000000001,9509.2919999999995,8489.1040000000012,9663.732,10237.779500000001,10902.710000000001,10983.310000000001,9998.469000000001,7833.0069999999996,11311.43,5696.0150000000003,8038.1210000000001,11563.630000000001,10490.066999999999,9388.1840000000011,10602.656999999999,11268.263500000001,11906.83,12026.560000000001,10864.853999999999,8563.2819999999992,12278.76,6217.64,8736.5460000000003,12606.880000000001,11387.142,10222.784,11500.632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[388,null,null,null,null,null,0,"Натуральный поток закупок","Расходы категории - 3",null,null,null,"шт",null,null,null,"начисление",null,null,null,null,null,null,662132.63400000008,null,null,0.81,0.63,2.2749999999999999,5.0050000000000008,11.329500000000001,50.64,53.703000000000003,94.067999999999998,141.453,214.27250000000001,288.11,364.45500000000004,414.35550000000001,383.38300000000004,682.8900000000001,375.245,620.88300000000004,989.17000000000007,1011.9330000000001,1012.856,1261.1429999999998,1464.3395,1676.6100000000001,1843.5200000000002,1780.038,1515.5139999999999,2295.54,1241.3700000000001,1807.9880000000001,2770.04,2614.1309999999999,2474.3320000000003,2913.6509999999998,3253.3604999999998,3570.19,3752.7100000000005,3508.4789999999998,2835.2870000000003,4228.6400000000003,2183.87,3212.1080000000002,4702.3600000000006,4429.8540000000003,4005.248,4680.2340000000004,5020.5220000000008,5478.46,5602.09,5182.7490000000007,4146.5970000000007,6050.7099999999991,3107.4549999999999,4438.7070000000003,6467.1100000000006,5933.889000000001,5375.4480000000003,6156.6569999999992,6655.6619999999994,7096.9600000000009,7258.1600000000008,6614.2440000000006,5258.1519999999991,7601.3600000000006,3881.28,5497.4919999999993,8010.08,7250.021999999999,6545.344000000001,7439.679000000001,7972.7894999999999,8518.51,8644.61,7893.639000000001,6228.6669999999995,8977.41,4549.415,6425.6010000000006,9270.43,8415.9269999999997,7553.6240000000007,8605.5840000000007,9170.1219999999994,9813.9600000000009,9859.4600000000009,9018.594000000001,7046.3119999999999,10223.58,5134.09,7275.9960000000001,10439.780000000001,9509.2919999999995,8489.1040000000012,9663.732,10237.779500000001,10902.710000000001,10983.310000000001,9998.469000000001,7833.0069999999996,11311.43,5696.0150000000003,8039.0209999999997,11563.630000000001,10489.166999999999,9388.1840000000011,10602.656999999999,11268.263500000001,11906.83,12026.560000000001,10864.853999999999,8563.2819999999992,12278.76,6217.64,8736.5460000000003,12606.880000000001,11387.142,10222.784,11500.632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,102137539.37903547,null,null,53.55,3.15,270.375,544.42500000000007,1189.5975000000001,5289.3000000000011,5807.9794500000007,10195.7022,15298.141950000003,23225.482875000002,31075.666500000003,39415.808250000002,46182.703614749997,42706.757593499999,76130.343134999988,41800.229152500004,69067.470343499997,110188.097565,116134.98731455502,116211.38532276,144767.767531905,168012.94742573251,192368.08662435002,211420.38286920002,210362.08736915188,179131.4463990957,271283.30183927697,146774.05855934849,213665.1743492994,327358.96452550194,318201.90098801296,301080.7039084541,354660.60691511823,396042.63101018302,434577.01426913723,456867.07246014802,439877.27776374575,355475.50013522594,530167.81683541089,273803.77382618259,402612.15337372548,589560.69449614128,572090.18113038782,517224.73317324911,604467.71752417646,648333.92385201307,707470.55156143103,723435.72868959105,689361.8941168664,551542.42701302259,804696.12260372541,413325.25744212716,590430.43169500446,860195.85340947995,813032.02122761123,736442.74215419719,843469.30034163338,911833.57631428819,972291.9249444236,994376.51585391734,933344.03910075116,741863.29030336952,1072637.1819755796,547728.44104842143,775757.8021318937,1130396.8264768589,1053751.2316692253,951330.1203360178,1081316.8442073243,1158801.5533559027,1238119.0573610142,1256447.0059263413,1181716.3828137764,932333.6090280842,1343962.2045340841,681108.18187223224,961943.91092936788,1387918.5552516405,1297702.6155919642,1164738.90778737,1326946.9739336334,1413996.4979137075,1513273.7678588366,1520289.6876748514,1432350.4247891956,1119108.8085789429,1623592.4831443557,815406.03695054457,1155628.5026296943,1658065.9155635287,1555690.6964961891,1388703.4799541978,1580856.8557700245,1674763.322331043,1783537.0279279687,1796722.1061746613,1684683.7964701094,1319816.0608926166,1905910.0784235953,959745.3545088442,1354383.7965092699,1948404.3096373703,1820429.0851336343,1629309.9580518112,1840184.6638159808,1955595.8778078652,2066418.4562030362,2087197.4781392855,1942152.0987901839,1530733.5108996588,2194895.5323781581,1111437.1693832057,1561705.3989015394,2253548.7776638321,2096579.3545460904,1882199.930446472,2117474.9217522806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[392,null,null,null,null,null,0,"Прямые производственные расходы","Расходы категории - 1",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,68091695.271498397,null,null,25.200000000000003,0,190.75,350.35000000000008,793.06500000000005,3538.5000000000009,3871.9863000000005,6782.3028000000004,10198.761300000002,15500.959250000002,20714.330000000002,26277.205500000007,30771.282496499996,28471.171728999998,50773.613099999995,27866.819434999998,46041.797528999996,73458.731709999993,77403.655790370016,77474.256881840003,96534.792288270008,112008.63161715501,128245.39108290002,140943.64373180002,140241.3915794346,119400.70510748378,180855.53455951798,97873.008057908984,142443.44956619959,218239.30968366796,212134.60065867531,200716.99145007983,236440.40461007881,264007.55374011793,289718.00951275817,304602.39306232566,293251.51850916381,236983.66675681731,353445.2112236073,182535.84921745508,268404.52009226073,393040.46299742756,381371.31635734759,344816.4887821661,403004.30570062489,432222.61590134201,471647.03437428735,482290.48579306074,459574.59607791097,367694.95134201512,536460.28142557282,275550.17162808473,393597.48593520466,573463.9022729866,542048.74772193457,490961.82810279814,562312.86689442233,607889.05087619217,648194.61662961578,662917.6772359449,622229.35940050078,494571.49511977501,715091.45465038647,365128.10353745276,517171.86808792921,753626.10656187206,702500.82111281692,634220.08022401191,720877.89613821614,772534.36890393519,825412.70490734279,837631.33728422748,787810.921875851,621551.46206939558,895974.80302272271,454046.45755219157,641295.94061957859,925308.97781305073,865135.0770613096,776492.60519158002,884631.31595575553,942664.33194247168,1008849.1785725578,1013526.458449901,954900.28319279698,746072.53905262868,1082390.4509937293,543604.02463369642,770391.77513808222,1105377.2770423524,1037159.848313208,925802.31996946526,1053904.5705133497,1116508.8815540287,1189024.6852853126,1197814.7374497741,1123122.5309800729,879877.37392841105,1270606.7189490634,639830.23633922951,902917.71688686265,1298936.2064249136,1213589.6388317088,1086206.6387012075,1226824.4856775983,1303730.5852052434,1377612.3041353575,1391464.9854261903,1294768.0658601224,1020489.0072664391,1463263.6882521051,740958.11292213714,1041136.9326010263,1502365.8517758879,1397719.5696973936,1254799.9536309813,1411649.9478348538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[393,null,null,null,null,null,0,"Прямые производственные расходы","Расходы категории - 2",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,29182152.865075007,null,null,24.3,0,68.25,169.05000000000004,339.88500000000005,1497.6000000000001,1659.4227000000003,2928.9492,4370.8977000000004,6621.0202500000005,8877.5700000000015,11261.659500000002,13213.472368499999,12201.930741,21734.340030000003,11942.922614999999,19732.198941000002,31482.313590000002,33202.498967730004,33203.252949360001,41342.550208829991,48003.699264495001,54962.310464100003,60404.418742200003,60103.453534043394,51202.1194982202,77509.51481122199,41915.186144091,61047.192671228397,93531.132721571994,90914.828853717976,86021.567764319916,101331.60197574805,113177.39486005665,124164.86121975348,130512.58234099059,125679.22221821305,101564.42861006455,151476.5190958317,78229.649664623605,115030.50861096889,168445.91271318324,163478.05646180114,147778.49519235687,172682.92442018705,185238.26395771801,202134.44330326599,206695.92248274028,196960.54117624759,157583.55057514933,229911.54918238835,118092.93069775062,168718.83962157089,245770.24383127998,232271.37729057999,210412.21204405636,240991.2286690381,260523.87894693948,277797.6928412639,284107.57595826208,266669.72545735748,211959.21219418925,306467.76627873699,156519.75868686489,221645.08632339819,322946.33135570289,301071.78047692153,271808.60581029078,308947.66977352125,331086.15810168651,353748.30210314691,358984.85883609753,337633.25223250757,266379.19802974095,383989.2012954526,194629.83449488413,274841.1174083908,396522.49494736263,370772.17588341841,332782.54508210573,379127.70683818095,403998.99940391647,432363.93367395335,434368.48219281476,409242.97851119871,319745.37387969799,463881.62185445538,232973.1534144413,330208.74355317774,473733.11873243673,444455.01272826944,396772.42284405651,451673.38736286416,478503.80638029799,509582.00797941966,513349.17319276033,481338.22756288835,377090.30311217613,544545.73669245583,274212.95843109832,386964.73580865544,556686.94561067724,520154.47209966078,465517.13087194605,525737.295547185,558741.67937367572,590405.27320086746,596342.13661122438,554900.59965433821,437352.43168561679,627113.00925090222,317553.47696663014,446201.54254329694,643871.0793325234,599022.67272745434,537771.40869899199,604992.83478636597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[394,null,null,null,null,null,0,"Прямые производственные расходы","Расходы категории - 3",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,4863691.2424620921,null,null,4.0500000000000007,3.15,11.375,25.025000000000006,56.647500000000008,253.2,276.57045000000005,484.4502,728.48295000000007,1103.503375,1483.7665000000002,1876.9432500000003,2197.9487497499999,2033.6551235000002,3622.3900050000007,1990.4871025,3293.4738735000001,5247.0522650000003,5528.8325564550005,5533.8754915600002,6890.4250348049991,8000.6165440825007,9160.3850773499998,10072.3203952,10017.242255673898,8528.6217933916978,12918.252468536997,6985.8643573484997,10174.532111871398,15588.522120261998,15152.471475619664,14342.144694054337,16888.600329291345,18857.682410008423,20694.143536625583,21752.097056831764,20946.537036368845,16927.404768344095,25246.086515971951,13038.274944103934,19177.124670495865,28074.318785530544,27240.80831123911,24629.749198726149,28780.487403364506,30873.043992953,33689.073883877667,34449.320413790054,32826.756862707931,26263.925095858223,38324.291995764303,19682.155116291771,28114.106138228904,40961.707305213327,38711.896215096662,35068.702007342727,40165.204778173014,43420.646491156578,46299.615473543978,47351.262659710344,44444.954242892913,35332.582989405259,51077.96104645617,26080.578824103766,36940.847720566366,53824.388559283812,50178.630079486924,45301.434301715133,51491.278295586868,55181.026350281078,58958.050350524485,59830.809806016245,56272.208705417921,44402.948928947633,63998.200215908764,32431.889825156541,45806.852901398466,66087.082491227105,61795.36264723639,55463.757513684279,63187.951139696816,67333.166567319407,72060.655612325558,72394.747032135783,68207.163085199791,53290.895646616336,77320.410296171074,38828.858902406886,55027.983938434445,78955.519788739461,74075.835454711574,66128.737140676079,75278.897893810688,79750.634396716327,84930.334663236601,85558.195532126716,80223.037927148063,62848.383852029358,90757.622782075967,45702.159738516391,64501.343813751846,92781.157601779545,86684.974202264901,77586.18847865767,87622.8825911975,93123.613228945949,98400.878866811239,99390.356101870726,92483.433275723044,72892.071947602803,104518.83487515038,52925.579494438367,74366.923757216166,107311.84655542058,99837.11212124239,89628.568116498645,100832.13913106098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,102137539.37903546,null,null,16.38,65.152499999999989,110.7225,417.10725000000002,1147.9470000000001,2471.3761950000003,5883.6761100000003,7634.5402500000009,12519.168217499999,18461.362590000004,26414.552137500003,34254.398561474998,41098.282257300001,48482.278362524994,49300.821857699993,68558.033059349982,54092.464231949998,81998.347484905506,111979.804290687,119013.54493793102,127102.81797488625,154176.83541991501,177224.71880980275,197977.94594780021,207979.83012217996,210208.08062215315,194326.07870315723,240619.64043429351,178210.77231395402,246857.60504841126,322899.72575629939,318423.53216481174,321292.8772199598,370928.65246953309,409831.95180697035,439565.05225680023,443329.95628837531,432025.97614520823,382246.79084435862,466139.44188739668,331141.14180268708,456949.66437387484,578832.9956907013,564354.84517833893,547784.24911131093,623541.24219346931,667671.42987765442,708852.72124260652,699431.63160738919,673331.42354478349,588351.44917407364,704995.38048053358,493433.35188943788,666643.67499116017,838387.77584757796,800757.89332433057,775387.13720769342,870024.41799644334,932179.53999427822,972814.054541955,956918.69794822927,908977.20362875762,788604.58371231658,937967.49580577936,651601.15180795966,874484.94995461986,1097161.0369012482,1036023.5706563937,998074.60841226764,1112494.007352409,1184429.5994139689,1236144.3796193558,1209089.5416140025,1148064.4102286687,989536.78541369888,1173189.570641242,807956.36502160016,1080714.710260082,1347557.4025732782,1274034.3098652123,1222106.2800292564,1362989.5581221685,1444481.2708788477,1506584.6175150755,1462583.7471881292,1388826.3073826609,1189635.2663291856,1415158.7958541273,967716.51794767287,1296122.2046031104,1610654.6281891277,1524809.8691151743,1455740.1393550476,1619906.1662980225,1708713.9418347899,1776288.7204315211,1726623.8397055464,1633832.8775499593,1401027.7937604352,1661524.5054492126,1137538.9384217819,1519792.4279973265,1890899.8295780672,1784180.8175855044,1704113.4911802504,1885890.2858530632,1990920.5535200415,2058147.6248490009,2002542.0055455025,1885142.724570876,1621636.2810437134,1914884.8464315056,1315701.976114935,1753561.4702184531,2185020.0083185476,2055793.0264467855,1741034.9356629865,1482232.4452265962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322638439.3568002,null,null,0,9720,30240,30240,48600,49308.75,50238,71742.824999999997,83984.175000000003,86498.55,99204.75,125084.25,153892.89224999998,179922.58875,207284.15249999997,226047.32775000003,236058.92775000003,322902.37349999999,322902.37349999999,322902.37349999999,429618.61349999998,450085.84649999999,461205.21150000003,540909.59849999996,633413.55422249995,711033.40095749998,773696.86514999997,773696.86514999997,773696.86514999997,917475.97418999998,917475.97418999998,917475.97418999998,1085044.1743799997,1085044.1743799997,1085044.1743799997,1156946.6188349999,1323952.4860625248,1444659.2082087751,1518777.979119,1518777.979119,1518777.979119,1652999.33025585,1652999.33025585,1652999.33025585,1828485.4403663999,1828485.4403663999,1828485.4403663999,1850987.8582047001,2052133.235118378,2225961.880524423,2287152.6430994552,2287152.6430994552,2287152.6430994552,2392251.5865438855,2392251.5865438855,2392251.5865438855,2549953.9417202505,2549953.9417202505,2549953.9417202505,2549953.9417202505,2763488.8412385639,2942891.7789335274,3018819.2459216574,3018819.2459216574,3018819.2459216574,3068943.7064914261,3068943.7064914261,3068943.7064914261,3226196.9161220724,3226196.9161220724,3226196.9161220724,3226196.9161220724,3389386.6091768425,3614425.764833699,3683890.1452512708,3683890.1452512708,3683890.1452512708,3713007.1702047447,3713007.1702047447,3713007.1702047447,3830185.6117298477,3830185.6117298477,3830185.6117298477,3830185.6117298477,3999465.3180271219,4270187.6130321752,4315030.9049511375,4315030.9049511375,4315030.9049511375,4336373.8900369471,4336373.8900369471,4336373.8900369471,4429334.6440794058,4429334.6440794058,4429334.6440794058,4429334.6440794058,4587197.2578926217,4874782.3153404258,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,5039158.3694320293,5039158.3694320293,5039158.3694320293,5039158.3694320293,5190333.1205149908,5475729.5840435699,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5645945.2376098447,5645945.2376098447,5645945.2376098447,5645945.2376098447,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,319815466.73799527,null,null,0,4860,19980,30240,39420,48954.375,49773.375,60990.412499999999,77863.5,85241.362500000003,92851.65,112144.5,139488.57112499999,166907.74049999999,193603.37062499998,216665.74012500001,231053.12775000004,279480.65062500001,322902.37349999999,322902.37349999999,376260.49349999998,439852.23,455645.52899999998,501057.40500000003,587161.5763612499,672223.47759000002,742365.13305375003,773696.86514999997,773696.86514999997,845586.41966999997,917475.97418999998,917475.97418999998,1001260.0742849999,1085044.1743799997,1085044.1743799997,1120995.3966074998,1240449.5524487623,1384305.84713565,1481718.5936638876,1518777.979119,1518777.979119,1585888.6546874251,1652999.33025585,1652999.33025585,1740742.3853111248,1828485.4403663999,1828485.4403663999,1839736.64928555,1951560.546661539,2139047.5578214005,2256557.2618119391,2287152.6430994552,2287152.6430994552,2339702.1148216706,2392251.5865438855,2392251.5865438855,2471102.764132068,2549953.9417202505,2549953.9417202505,2549953.9417202505,2656721.3914794074,2853190.3100860454,2980855.5124275927,3018819.2459216574,3018819.2459216574,3043881.476206542,3068943.7064914261,3068943.7064914261,3147570.3113067495,3226196.9161220724,3226196.9161220724,3226196.9161220724,3307791.7626494574,3501906.1870052707,3649157.9550424851,3683890.1452512708,3683890.1452512708,3698448.657728008,3713007.1702047447,3713007.1702047447,3771596.3909672964,3830185.6117298477,3830185.6117298477,3830185.6117298477,3914825.4648784846,4134826.4655296486,4292609.2589916568,4315030.9049511375,4315030.9049511375,4325702.3974940423,4336373.8900369471,4336373.8900369471,4382854.2670581769,4429334.6440794058,4429334.6440794058,4429334.6440794058,4508265.9509860137,4730989.7866165238,4905265.1263515148,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4987453.1533973161,5039158.3694320293,5039158.3694320293,5039158.3694320293,5114745.7449735105,5333031.3522792803,5514484.4301299453,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5599592.2569130827,5645945.2376098447,5645945.2376098447,5645945.2376098447,0,0,0,0,0,0,0,0,0,0,0,0,0]
[413,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков"]
[414,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[415,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[416,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[417,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[418,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[419,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[420]

{"sheet":"HR","index":11,"n_rows":326,"n_cols":159,"rows_kept":326,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,"HR",null,null,"Штатное расписание",null,null,null,null,null,null,null,"все включает НДФЛ",null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"Количество сотрудников",null,null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,7341.3184716666674,null,null,12,12.26825,12.822749999999999,12.822749999999999,13.34125,13.357072916666667,13.377372916666666,13.959435624999999,14.23148625,14.280061249999999,14.5629875,15.184093750000001,15.717900208333333,16.267827083333334,16.84658125,17.238158124999998,17.506408125,19.385020000000001,19.385020000000001,19.385020000000001,21.651736666666665,22.023048750000001,22.310850833333333,24.038251249999998,25.594751458333334,27.188348749999999,28.465433333333333,28.465433333333333,28.465433333333333,31.52261,31.52261,31.52261,34.991553333333329,34.991553333333329,34.991553333333329,36.37429625,38.990991874999999,41.390567916666669,42.842804166666667,42.842804166666667,42.842804166666667,45.72897583333333,45.72897583333333,45.72897583333333,49.240636666666667,49.240636666666667,49.240636666666667,49.583851666666668,52.301009166666667,55.682346666666668,56.806404166666667,56.806404166666667,56.806404166666667,59.151971666666675,59.151971666666675,59.151971666666675,62.22287166666667,62.22287166666667,62.22287166666667,62.22287166666667,64.525399999999991,67.882571666666664,69.25833333333334,69.25833333333334,69.25833333333334,70.58396333333333,70.58396333333333,70.58396333333333,73.565263333333334,73.565263333333334,73.565263333333334,73.565263333333334,74.492132083333331,78.529515416666669,79.721395833333332,79.721395833333332,79.721395833333332,80.714480000000009,80.714480000000009,80.714480000000009,82.866606666666655,82.866606666666655,82.866606666666655,82.866606666666655,83.603459166666653,88.230305000000001,88.91820833333334,88.91820833333334,88.91820833333334,89.847729999999984,89.847729999999984,89.847729999999984,91.490198333333325,91.490198333333325,91.490198333333325,91.490198333333325,91.818889583333331,96.418657083333329,97.362854166666679,97.362854166666679,97.362854166666679,97.941270833333348,97.941270833333348,97.941270833333348,99.746406666666658,99.746406666666658,99.746406666666658,99.746406666666658,99.746406666666658,103.99695041666666,105.19809166666666,105.19809166666666,105.19809166666666,105.642675,105.642675,105.642675,107.40528166666667,107.40528166666667,107.40528166666667,107.40528166666667,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,0,"Количество сотрудников","Сотрудники маркетинга",null,null,null,"ставка*период",null,null,null,"Mrkting",null,null,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,0,"Количество сотрудников","Продавцы-консультанты",null,null,null,"ставка*период",null,null,null,"Sales",null,null,null,null,null,null,1450.8632354166668,null,null,0,0.10625,0.31874999999999998,0.31874999999999998,0.53125,0.53526041666666668,0.54007291666666668,0.76372187499999999,0.83174999999999999,0.8384187500000001,0.90957500000000002,1.09935625,1.2277239583333333,1.3564583333333333,1.49246875,1.5804343749999998,1.686684375,2.1600625,2.1600625,2.1600625,2.699979166666667,2.7401062500000002,2.8479833333333335,3.2856687499999997,3.6438677083333331,4.0180624999999992,4.3107083333333334,4.3107083333333334,4.3107083333333334,5.1091250000000006,5.1091250000000006,5.1091250000000006,5.9455833333333334,5.9455833333333334,5.9455833333333334,6.1987437499999993,6.7975906249999998,7.3561041666666664,7.6778541666666662,7.6778541666666662,7.6778541666666662,8.5168333333333326,8.5168333333333326,8.5168333333333326,9.3519166666666678,9.3519166666666678,9.3519166666666678,9.3519166666666678,9.9127791666666667,10.720041666666667,10.937979166666668,10.937979166666668,10.937979166666668,11.727229166666667,11.727229166666667,11.727229166666667,12.462854166666666,12.462854166666666,12.462854166666666,12.462854166666666,12.795237499999997,13.573166666666665,13.857333333333333,13.857333333333333,13.857333333333333,14.462333333333333,14.462333333333333,14.462333333333333,15.182833333333335,15.182833333333335,15.182833333333335,15.182833333333335,15.182833333333335,16.079104166666667,16.301395833333334,16.301395833333334,16.301395833333334,16.8880625,16.8880625,16.8880625,17.404604166666665,17.404604166666665,17.404604166666665,17.404604166666665,17.404604166666665,18.362750000000002,18.442958333333333,18.442958333333333,18.442958333333333,19.08325,19.08325,19.08325,19.465958333333333,19.465958333333333,19.465958333333333,19.465958333333333,19.465958333333333,20.282020833333334,20.424104166666666,20.424104166666666,20.424104166666666,21.002520833333335,21.002520833333335,21.002520833333335,21.447104166666666,21.447104166666666,21.447104166666666,21.447104166666666,21.447104166666666,22.052104166666666,22.263166666666667,22.263166666666667,22.263166666666667,22.707750000000001,22.707750000000001,22.707750000000001,23.286166666666666,23.286166666666666,23.286166666666666,23.286166666666666,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4450.4552362500008,null,null,0,0.16200000000000001,0.504,0.504,0.80999999999999994,0.82181249999999995,0.83729999999999993,1.1957137499999999,1.3997362499999997,1.4416424999999999,1.6534125,2.0847375000000001,2.4901762500000002,2.9113687500000003,3.3541124999999998,3.6577237500000002,3.8197237500000001,5.2249575000000004,5.2249575000000004,5.2249575000000004,6.9517574999999994,7.2829424999999999,7.4628674999999998,8.752582499999999,9.9508837499999991,11.17028625,12.154724999999999,12.154724999999999,12.154724999999999,14.413485000000001,14.413485000000001,14.413485000000001,17.045969999999997,17.045969999999997,17.045969999999997,18.175552499999998,20.193401249999997,22.03446375,23.164950000000001,23.164950000000001,23.164950000000001,25.212142499999999,25.212142499999999,25.212142499999999,27.888719999999999,27.888719999999999,27.888719999999999,28.231935,30.38823,32.962305000000001,33.868425000000002,33.868425000000002,33.868425000000002,35.424742500000008,35.424742500000008,35.424742500000008,37.760017500000004,37.760017500000004,37.760017500000004,37.760017500000004,39.730162499999992,42.309404999999998,43.401000000000003,43.401000000000003,43.401000000000003,44.121629999999996,44.121629999999996,44.121629999999996,46.382429999999999,46.382429999999999,46.382429999999999,46.382429999999999,47.309298749999996,50.450411249999995,51.42,51.42,51.42,51.826417500000005,51.826417500000005,51.826417500000005,53.462002499999997,53.462002499999997,53.462002499999997,53.462002499999997,54.198854999999995,57.867554999999996,58.475250000000003,58.475250000000003,58.475250000000003,58.764479999999992,58.764479999999992,58.764479999999992,60.024239999999992,60.024239999999992,60.024239999999992,60.024239999999992,60.352931249999997,64.136636249999995,64.938750000000013,64.938750000000013,64.938750000000013,64.938750000000013,64.938750000000013,64.938750000000013,66.299302499999996,66.299302499999996,66.299302499999996,66.299302499999996,66.299302499999996,69.944846249999998,70.934924999999993,70.934924999999993,70.934924999999993,70.934924999999993,70.934924999999993,70.934924999999993,72.119114999999994,72.119114999999994,72.119114999999994,72.119114999999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,0,"Количество сотрудников","Генеральный директор",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,120,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,0,"Количество сотрудников","Операционный директор",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,120,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,0,"Количество сотрудников","Главный бухгалтер",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,120,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,0,"Количество сотрудников","ИТ-специалисты",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,240,"*",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,0,"Количество сотрудников","Финансовые менеджеры",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,240,"*",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,0,"Количество сотрудников","Бухгалтера",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,120,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,0,"Количество сотрудников","Прочие сотрудники",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,240,"*",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28]
[29,null,null,null,null,null,0,"Ежег. индексация ФОТ постоянного персонала",null,null,null,null,"%г",null,null,"*",0.03,null,0]
[30]
[31,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ",null,null,null,null,"руб./ставка/пер.",null,null,null,null,null,null,null,null,null,null,73288.111773503857,null,null,83333.333333333328,82606.626862021891,86673.782924879619,86673.782924879619,85238.920640869474,85201.516206691376,85154.279482191574,83704.89481196343,83132.246640789192,83041.885149477224,82472.080333791397,81240.391363495102,82590.697468588129,81684.105987828472,80917.761930925888,80352.087324222186,79911.532364595201,77527.525203739788,77527.525203739788,77527.525203739788,75238.900580492322,74965.400819561823,74671.065801651595,73277.292038350744,74301.007811322343,73311.921477991564,72681.940492591602,72681.940492591602,72681.940492591602,71134.606212096653,71134.606212096653,71134.606212096653,69758.995225752573,69758.995225752573,69758.995225752573,69342.325004793049,70552.690048577482,69894.829453750543,69594.856741149051,69594.856741149051,69594.856741149051,68839.225976834045,68839.225976834045,68839.225976834045,68142.326582820024,68142.326582820024,68142.326582820024,68124.47700578894,69685.560625273807,69146.764780808517,69047.228818433505,69047.228818433505,69047.228818433505,68611.652155121148,68611.652155121148,68611.652155121148,68225.639228668661,68225.639228668661,68225.639228668661,68225.639228668661,70060.938499067095,69703.858612882759,69616.144771295658,69616.144771295658,69616.144771295658,69366.609890165186,69366.609890165186,69366.609890165186,69090.454140213056,69090.454140213056,69090.454140213056,69090.454140213056,71136.458818372033,70821.810258555881,70781.390781640308,70781.390781640308,70781.390781640308,70575.021618333325,70575.021618333325,70575.021618333325,70416.686152319904,70416.686152319904,70416.686152319904,70416.686152319904,72510.327655422152,72243.663449827625,72256.110388610221,72256.110388610221,72256.110388610221,72052.889833994457,72052.889833994457,72052.889833994457,71955.50309974642,71955.50309974642,71955.50309974642,71955.50309974642,74092.812682762175,73916.053015644648,73916.634115302586,73916.634115302586,73916.634115302586,73741.943910715767,73741.943910715767,73741.943910715767,73641.766637667752,73641.766637667752,73641.766637667752,73641.766637667752,75824.349832242297,75735.215674519888,75724.187165272742,75724.187165272742,75724.187165272742,75597.695696289986,75597.695696289986,75597.695696289986,75466.152336829196,75466.152336829196,75466.152336829196,75466.152336829196,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Сотрудники маркетинга",null,null,null,"руб./ставка/пер.",null,null,null,"Mrkting",null,null,null,null,null,null,76620.067661860434,null,null,32500,32500,67500,67500,67500,67500,67500,67500,67500,67500,67500,67500,68475,68475,69525,69525,69525,69525,69525,69525,69525,69525,69525,69525,70529.25,70529.25,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,72645.127500000002,72645.127500000002,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,74824.481325000001,74824.481325000001,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,77069.215764749999,77069.215764749999,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,79381.292237692483,79381.292237692483,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,81762.731004823276,81762.731004823276,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,84215.612934967969,84215.612934967969,85506.980493664072,85506.980493664072,85506.980493664072,85506.980493664072,85506.980493664072,85506.980493664072,85506.980493664072,85506.980493664072,85506.980493664072,85506.980493664072,86742.081323017002,86742.081323017002,88072.189908474,88072.189908474,88072.189908474,88072.189908474,88072.189908474,88072.189908474,88072.189908474,88072.189908474,88072.189908474,88072.189908474,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Продавцы-консультанты",null,null,null,"руб./ставка/пер.",null,null,null,"Sales",null,null,null,null,null,null,40166.632864014449,null,null,0,35000,35000,35000,35000,35000,35000,35000,35000,34999.999999999993,35000,35000,36050.000000000007,36050.000000000007,36050,36050.000000000007,36050,36049.999999999993,36049.999999999993,36049.999999999993,36050,36050,36050,36050,37131.5,37131.5,37131.5,37131.5,37131.5,37131.499999999993,37131.499999999993,37131.499999999993,37131.5,37131.5,37131.5,37131.499999999993,38245.445,38245.444999999992,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,38245.444999999992,38245.444999999992,38245.444999999992,38245.444999999992,39392.808349999999,39392.808349999999,39392.808349999992,39392.808349999992,39392.808349999992,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999992,39392.808349999992,39392.808349999992,39392.808349999992,40574.592600499993,40574.5926005,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,40574.5926005,40574.5926005,40574.5926005,40574.5926005,41791.830378514991,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514991,41791.830378514991,41791.830378514991,41791.830378514991,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023555,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,68857.084909738871,null,null,0,60000,60000,60000,60000.000000000007,60000.000000000007,60000.000000000007,60000,60000.000000000015,60000.000000000007,60000,59999.999999999993,61799.999999999985,61799.999999999993,61799.999999999993,61800.000000000007,61800.000000000007,61799.999999999993,61799.999999999993,61799.999999999993,61800,61800,61800.000000000007,61800,63654,63654,63654,63654,63654,63653.999999999993,63653.999999999993,63653.999999999993,63654,63654,63654,63654,65563.62,65563.62000000001,65563.62,65563.62,65563.62,65563.62,65563.62,65563.62,65563.62,65563.62,65563.62,65563.62,67530.528600000005,67530.528600000005,67530.528600000005,67530.528600000005,67530.528600000005,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,69556.444457999998,69556.444457999998,69556.444457999984,69556.444457999984,69556.444457999984,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999984,69556.444457999984,69556.444457999984,69556.444457999984,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.13779173998,71643.13779173998,71643.13779173998,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,73792.431925492201,73792.431925492201,73792.431925492187,73792.431925492187,73792.431925492187,73792.431925492201,73792.431925492201,73792.431925492201,73792.431925492201,73792.431925492201,73792.431925492201,73792.431925492201,76006.204883256971,76006.204883256971,76006.204883256956,76006.204883256956,76006.204883256956,76006.204883256956,76006.204883256956,76006.204883256956,76006.204883256942,76006.204883256942,76006.204883256942,76006.204883256942,78286.391029754668,78286.391029754683,78286.391029754683,78286.391029754683,78286.391029754683,78286.391029754683,78286.391029754683,78286.391029754683,78286.391029754668,78286.391029754668,78286.391029754668,78286.391029754668,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Генеральный директор",null,null,null,"руб./ставка/мес.",null,null,"*",200000,null,0,null,null,null,null,229277.58622941468,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Операционный директор",null,null,null,"руб./ставка/мес.",null,null,"*",180000,null,0,null,null,null,null,206349.82760647321,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Главный бухгалтер",null,null,null,"руб./ставка/мес.",null,null,"*",120000,null,0,null,null,null,null,137566.55173764876,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","ИТ-специалисты",null,null,null,"руб./ставка/мес.",null,null,"*",65000,null,0,null,null,null,null,74515.215524559797,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Финансовые менеджеры",null,null,null,"руб./ставка/мес.",null,null,"*",70000,null,0,null,null,null,null,80247.155180295318,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Бухгалтера",null,null,null,"руб./ставка/мес.",null,null,"*",65000,null,0,null,null,null,null,74515.215524559797,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Прочие сотрудники",null,null,null,"руб./ставка/мес.",null,null,"*",50000,null,0,null,null,null,null,57319.39655735367,null,null,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[43]
[44,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,530889787.85078377,null,null,1000000,1013438.75,1111396.25,1111396.25,1137193.75,1138042.8645833335,1139140.5520833335,1168473.090625,1183095.425,1185843.20625,1201039.875,1233561.71875,1298152.3409479167,1328822.9116666666,1363187.6509374999,1385121.9869687501,1398963.89946875,1502872.626625,1502872.626625,1502872.626625,1629052.8624583334,1650966.6768125,1665975.0106666666,1761457.9569374998,1901715.8280344792,1993230.0886762501,2068922.9316291667,2068922.9316291667,2068922.9316291667,2242348.4491274999,2242348.4491274999,2242348.4491274999,2440975.6019216664,2440975.6019216664,2440975.6019216664,2522278.2723881248,2750919.3644434777,2892986.6855292958,2981638.8183682705,2981638.8183682705,2981638.8183682705,3147947.301080016,3147947.301080016,3147947.301080016,3355371.5448859823,3355371.5448859823,3355371.5448859823,3377873.9627242829,3644625.145046751,3850254.1274034376,3922324.786848248,3922324.786848248,3922324.786848248,4058514.504282916,4058514.504282916,4058514.504282916,4245195.194101749,4245195.194101749,4245195.194101749,4245195.194101749,4520710.0810277034,4731677.1777322143,4821498.1599519858,4821498.1599519858,4821498.1599519858,4896170.2490450563,4896170.2490450563,4896170.2490450563,5082657.452644364,5082657.452644364,5082657.452644364,5082657.452644364,5299106.486238772,5561602.4405355053,5642791.2721369974,5642791.2721369974,5642791.2721369974,5696426.170912534,5696426.170912534,5696426.170912534,5835191.8341544056,5835191.8341544056,5835191.8341544056,5835191.8341544056,6062114.2173017059,6374080.4604956433,6424883.8768907748,6424883.8768907748,6424883.8768907748,6473788.591524478,6473788.591524478,6473788.591524478,6583223.2497705808,6583223.2497705808,6583223.2497705808,6583223.2497705808,6803119.7866371395,7126886.5686689271,7196734.4678590642,7196734.4678590642,7196734.4678590642,7222379.7003358901,7222379.7003358901,7222379.7003358901,7345501.6026925733,7345501.6026925733,7345501.6026925733,7345501.6026925733,7563206.4336024383,7876231.4692986012,7966039.9827961847,7966039.9827961847,7966039.9827961847,7986342.7971920613,7986342.7971920613,7986342.7971920613,8105463.3480367148,8105463.3480367148,8105463.3480367148,8105463.3480367148,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Сотрудники маркетинга",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,18388816.238846503,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,168431.22586993594,168431.22586993594,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,173484.162646034,173484.162646034,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Продавцы-консультанты",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,61237806.380435877,null,null,0,3718.75,11156.25,11156.25,18593.75,18734.114583333336,18902.552083333336,26730.265625,29111.25,29344.65625,31835.125,38477.46875,44259.448697916669,48900.322916666672,53803.498437499999,56974.659218750006,60804.971718750006,77870.253124999988,77870.253124999988,77870.253124999988,97334.248958333337,98780.830312500009,102669.79916666666,118448.35843749999,135302.27381197916,149196.68771874998,160063.06647916668,160063.06647916668,160063.06647916668,189709.4749375,189709.4749375,189709.4749375,220768.42754166666,220768.42754166666,220768.42754166666,230168.65355312492,259976.87838095313,281337.47732052079,293642.94924927084,293642.94924927084,293642.94924927084,325730.08082416665,325730.08082416665,325730.08082416665,357668.21451958333,357668.21451958333,357668.21451958333,357668.21451958333,390492.2099283727,422292.54687901458,430877.71704879269,430877.71704879269,430877.71704879269,461968.4910390302,461968.4910390302,461968.4910390302,490946.82568149886,490946.82568149886,490946.82568149886,490946.82568149886,519161.5487891399,550725.70779868658,562255.65452932857,562255.65452932857,562255.65452932857,586803.28305263107,586803.28305263107,586803.28305263107,616037.27702129143,616037.27702129143,616037.27702129143,616037.27702129143,634518.39533193014,671975.19397180714,681265.16959969781,681265.16959969781,681265.16959969781,705783.04342175997,705783.04342175997,705783.04342175997,727370.26513852854,727370.26513852854,727370.26513852854,727370.26513852854,749191.37309268455,790435.32128156861,793887.93593502697,793887.93593502697,793887.93593502697,821449.66548292025,821449.66548292025,821449.66548292025,837923.56968656438,837923.56968656438,837923.56968656438,837923.56968656438,863061.27677716129,899243.00136114459,905542.5434117117,905542.5434117117,905542.5434117117,931187.77588853694,931187.77588853694,931187.77588853694,950899.24617579533,950899.24617579533,950899.24617579533,950899.24617579533,979426.22356106923,1007054.7957286534,1016693.399882572,1016693.399882572,1016693.399882572,1036996.2142784485,1036996.2142784485,1036996.2142784485,1063410.8037295782,1063410.8037295782,1063410.8037295782,1063410.8037295782,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322638439.3568002,null,null,0,9720,30240,30240,48600,49308.75,50238,71742.824999999997,83984.175000000003,86498.55,99204.75,125084.25,153892.89224999998,179922.58875,207284.15249999997,226047.32775000003,236058.92775000003,322902.37349999999,322902.37349999999,322902.37349999999,429618.61349999998,450085.84649999999,461205.21150000003,540909.59849999996,633413.55422249995,711033.40095749998,773696.86514999997,773696.86514999997,773696.86514999997,917475.97418999998,917475.97418999998,917475.97418999998,1085044.1743799997,1085044.1743799997,1085044.1743799997,1156946.6188349999,1323952.4860625248,1444659.2082087751,1518777.979119,1518777.979119,1518777.979119,1652999.33025585,1652999.33025585,1652999.33025585,1828485.4403663999,1828485.4403663999,1828485.4403663999,1850987.8582047001,2052133.235118378,2225961.880524423,2287152.6430994552,2287152.6430994552,2287152.6430994552,2392251.5865438855,2392251.5865438855,2392251.5865438855,2549953.9417202505,2549953.9417202505,2549953.9417202505,2549953.9417202505,2763488.8412385639,2942891.7789335274,3018819.2459216574,3018819.2459216574,3018819.2459216574,3068943.7064914261,3068943.7064914261,3068943.7064914261,3226196.9161220724,3226196.9161220724,3226196.9161220724,3226196.9161220724,3389386.6091768425,3614425.764833699,3683890.1452512708,3683890.1452512708,3683890.1452512708,3713007.1702047447,3713007.1702047447,3713007.1702047447,3830185.6117298477,3830185.6117298477,3830185.6117298477,3830185.6117298477,3999465.3180271219,4270187.6130321752,4315030.9049511375,4315030.9049511375,4315030.9049511375,4336373.8900369471,4336373.8900369471,4336373.8900369471,4429334.6440794058,4429334.6440794058,4429334.6440794058,4429334.6440794058,4587197.2578926217,4874782.3153404258,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,5039158.3694320293,5039158.3694320293,5039158.3694320293,5039158.3694320293,5190333.1205149908,5475729.5840435699,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5645945.2376098447,5645945.2376098447,5645945.2376098447,5645945.2376098447,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Генеральный директор",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,27513310.347529761,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Операционный директор",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,24761979.312776785,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Главный бухгалтер",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,16507986.208517851,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","ИТ-специалисты",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,17883651.725894351,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Финансовые менеджеры",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,19259317.243270878,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Бухгалтера",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,8941825.8629471753,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Прочие сотрудники",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,13756655.173764881,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[56]
[57,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала"]
[58,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков"]
[59,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[60,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[61,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[62,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[63,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[64,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[65]
[66,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,526837056.17676544,null,null,500000,1006719.375,1062417.5,1111396.25,1124295,1137618.3072916665,1138591.7083333335,1153806.8213541666,1175784.2578125,1184469.315625,1193441.5406249999,1217300.796875,1265857.0298489584,1313487.6263072917,1346005.2813020833,1374154.818953125,1392042.9432187499,1450918.2630468751,1502872.626625,1502872.626625,1565962.7445416667,1640009.7696354166,1658470.8437395834,1713716.4838020834,1831586.8924859895,1947472.9583553646,2031076.5101527083,2068922.9316291667,2068922.9316291667,2155635.6903783334,2242348.4491274999,2242348.4491274999,2341662.0255245832,2440975.6019216664,2440975.6019216664,2481626.9371548956,2636598.8184158015,2821953.0249863868,2937312.7519487827,2981638.8183682705,2981638.8183682705,3064793.0597241432,3147947.301080016,3147947.301080016,3251659.4229829996,3355371.5448859823,3355371.5448859823,3366622.753805133,3511249.5538855172,3747439.6362250941,3886289.4571258426,3922324.786848248,3922324.786848248,3990419.645565582,4058514.504282916,4058514.504282916,4151854.8491923325,4245195.194101749,4245195.194101749,4245195.194101749,4382952.6375647262,4626193.6293799588,4776587.6688420996,4821498.1599519858,4821498.1599519858,4858834.2044985211,4896170.2490450563,4896170.2490450563,4989413.8508447101,5082657.452644364,5082657.452644364,5082657.452644364,5190881.9694415685,5430354.4633871391,5602196.8563362518,5642791.2721369974,5642791.2721369974,5669608.7215247657,5696426.170912534,5696426.170912534,5765809.0025334703,5835191.8341544056,5835191.8341544056,5835191.8341544056,5948653.0257280553,6218097.3388986746,6399482.16869321,6424883.8768907748,6424883.8768907748,6449336.2342076264,6473788.591524478,6473788.591524478,6528505.9206475299,6583223.2497705808,6583223.2497705808,6583223.2497705808,6693171.5182038611,6965003.1776530333,7161810.5182639956,7196734.4678590642,7196734.4678590642,7209557.0840974767,7222379.7003358901,7222379.7003358901,7283940.6515142312,7345501.6026925733,7345501.6026925733,7345501.6026925733,7454354.0181475049,7719718.9514505193,7921135.7260473929,7966039.9827961847,7966039.9827961847,7976191.389994123,7986342.7971920613,7986342.7971920613,8045903.0726143876,8105463.3480367148,8105463.3480367148,8105463.3480367148,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Сотрудники маркетинга",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,18300744.048938029,null,null,32500,65000,100000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135975,136950,138000,139050,139050,139050,139050,139050,139050,139050,139050,139050,140054.25,141058.5,142140,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,144255.8775,145290.255,146404.20000000001,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,148583.55382500001,149648.96265,150796.326,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,153041.06043974997,154138.4315295,155320.21577999997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,157632.29225294248,158762.58447538497,159979.82225339999,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,162361.26102053077,163525.46200964655,164779.21692100202,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,167232.0988511467,168431.22586993594,169722.59342863201,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,172249.06181668106,173484.162646034,174814.271231491,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Продавцы-консультанты",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,60706100.978571065,null,null,0,1859.375,7437.5,11156.25,14875,18663.932291666664,18818.333333333336,22816.408854166664,27920.7578125,29227.953125,30589.890625,35156.296875,41368.458723958334,46579.88580729167,51351.910677083331,55389.078828125006,58889.815468750006,69337.612421875005,77870.253124999988,77870.253124999988,87602.251041666663,98057.539635416673,100725.31473958335,110559.07880208333,126875.31612473959,142249.48076536457,154629.87709895833,160063.06647916668,160063.06647916668,174886.27070833335,189709.4749375,189709.4749375,205238.95123958334,220768.42754166666,220768.42754166666,225468.54054739579,245072.76596703904,270657.17785073695,287490.21328489581,293642.94924927084,293642.94924927084,309686.51503671875,325730.08082416665,325730.08082416665,341699.14767187496,357668.21451958333,357668.21451958333,357668.21451958333,374080.21222397801,406392.37840369367,426585.13196390367,430877.71704879269,430877.71704879269,446423.10404391144,461968.4910390302,461968.4910390302,476457.6583602645,490946.82568149886,490946.82568149886,490946.82568149886,505054.1872353194,534943.62829391321,556490.68116400752,562255.65452932857,562255.65452932857,574529.46879097982,586803.28305263107,586803.28305263107,601420.28003696119,616037.27702129143,616037.27702129143,616037.27702129143,625277.83617661078,653246.79465186875,676620.18178575241,681265.16959969781,681265.16959969781,693524.10651072883,705783.04342175997,705783.04342175997,716576.65428014437,727370.26513852854,727370.26513852854,727370.26513852854,738280.8191156066,769813.34718712652,792161.62860829779,793887.93593502697,793887.93593502697,807668.80070897366,821449.66548292025,821449.66548292025,829686.61758474237,837923.56968656438,837923.56968656438,837923.56968656438,850492.42323186283,881152.139069153,902392.77238642809,905542.5434117117,905542.5434117117,918365.15965012426,931187.77588853694,931187.77588853694,941043.51103216619,950899.24617579533,950899.24617579533,950899.24617579533,965162.73486843216,993240.50964486133,1011874.0978056127,1016693.399882572,1016693.399882572,1026844.8070805103,1036996.2142784485,1036996.2142784485,1050203.5090040134,1063410.8037295782,1063410.8037295782,1063410.8037295782,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,319815466.73799527,null,null,0,4860,19980,30240,39420,48954.375,49773.375,60990.412499999999,77863.5,85241.362500000003,92851.65,112144.5,139488.57112499999,166907.74049999999,193603.37062499998,216665.74012500001,231053.12775000004,279480.65062500001,322902.37349999999,322902.37349999999,376260.49349999998,439852.23,455645.52899999998,501057.40500000003,587161.5763612499,672223.47759000002,742365.13305375003,773696.86514999997,773696.86514999997,845586.41966999997,917475.97418999998,917475.97418999998,1001260.0742849999,1085044.1743799997,1085044.1743799997,1120995.3966074998,1240449.5524487623,1384305.84713565,1481718.5936638876,1518777.979119,1518777.979119,1585888.6546874251,1652999.33025585,1652999.33025585,1740742.3853111248,1828485.4403663999,1828485.4403663999,1839736.64928555,1951560.546661539,2139047.5578214005,2256557.2618119391,2287152.6430994552,2287152.6430994552,2339702.1148216706,2392251.5865438855,2392251.5865438855,2471102.764132068,2549953.9417202505,2549953.9417202505,2549953.9417202505,2656721.3914794074,2853190.3100860454,2980855.5124275927,3018819.2459216574,3018819.2459216574,3043881.476206542,3068943.7064914261,3068943.7064914261,3147570.3113067495,3226196.9161220724,3226196.9161220724,3226196.9161220724,3307791.7626494574,3501906.1870052707,3649157.9550424851,3683890.1452512708,3683890.1452512708,3698448.657728008,3713007.1702047447,3713007.1702047447,3771596.3909672964,3830185.6117298477,3830185.6117298477,3830185.6117298477,3914825.4648784846,4134826.4655296486,4292609.2589916568,4315030.9049511375,4315030.9049511375,4325702.3974940423,4336373.8900369471,4336373.8900369471,4382854.2670581769,4429334.6440794058,4429334.6440794058,4429334.6440794058,4508265.9509860137,4730989.7866165238,4905265.1263515148,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4987453.1533973161,5039158.3694320293,5039158.3694320293,5039158.3694320293,5114745.7449735105,5333031.3522792803,5514484.4301299453,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5599592.2569130827,5645945.2376098447,5645945.2376098447,5645945.2376098447,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Генеральный директор",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,27382833.029146839,null,null,100000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,203000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,209090,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,215362.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,249664.39468124858,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,257154.32652168605,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Операционный директор",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,24644549.726232149,null,null,90000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,182700,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,188181,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,193826.43,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,199641.22289999999,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,205630.45958699996,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,211799.37337460998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,218153.35457584827,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,224697.95521312373,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,231438.89386951743,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Главный бухгалтер",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,16429699.817488099,null,null,60000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,121800,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,125454,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,129217.62,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,133094.14859999999,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,137086.97305799997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,141199.58224973996,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,145435.5697172322,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,149798.63680874917,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,154292.59591301164,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","ИТ-специалисты",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,17798841.468945447,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,131950,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,135908.5,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,139985.755,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,144185.32764999999,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,148510.88747949997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,152966.21410388499,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,157555.20052700155,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,162281.85654281158,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,167150.31223909592,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Финансовые менеджеры",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,19167983.120402824,null,null,70000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,142100,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,146363,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,150753.89000000001,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,155276.5067,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,159934.80190099997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,164732.84595802997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,169674.83133677091,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,174765.076276874,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,180008.02856518023,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Бухгалтера",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,8899420.7344727237,null,null,32500,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65975,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,67954.25,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,69992.877500000002,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,72092.663824999996,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,74255.443739749986,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,76483.107051942497,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,78777.600263500775,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,81140.928271405792,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,83575.156119547959,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Прочие сотрудники",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,13691416.514573419,null,null,50000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,101500,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,104545,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,107681.35,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,110911.7905,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,114239.14421499998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,117666.31854144999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,121196.30809769349,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,124832.19734062429,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,128577.16326084302,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78]
[79,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,535845941.60169029,null,null,1000000,1009280.75,1103080.25,1113556.25,1132117.75,1143130.2270833333,1144165.3870833335,1164687.9583749999,1185352.1997500001,1192883.3347499999,1203052.7925,1230451.92625,1294757.0681104166,1327385.3780041668,1361165.8871125001,1386957.9823112502,1405359.5042187499,1475978.5930075001,1523562.8031250001,1523562.8031250001,1597954.7007583333,1657756.2704675002,1671573.2239216669,1737437.9825324998,1875226.3313537042,1973740.4377325249,2056177.6980846666,2086477.1134791665,2086477.1134791665,2199786.4566434999,2282451.4239375,2282451.4239375,2401159.5475166668,2487763.2015416669,2487763.2015416669,2523691.1095191753,2694087.3295933264,2857211.148031482,2966031.9886998502,3000344.1191542703,3000344.1191542703,3122981.9694655114,3212452.5603441657,3212452.5603441657,3334520.9368899628,3423576.0674995831,3423576.0674995831,3423576.0674995831,3580195.1075466815,3791579.9473776338,3915358.3206352396,3939296.8969486421,3939296.8969486421,4058126.642691901,4144819.02631268,4144819.02631268,4255574.9740002118,4336377.1085596485,4336377.1085596485,4336377.1085596485,4476314.3364611007,4673893.7075168192,4808337.3850960881,4840487.0692890193,4840487.0692890193,4934308.7431058222,5002756.4578391621,5002756.4578391621,5114489.5421119006,5196004.5478397869,5196004.5478397869,5196004.5478397869,5299702.680086215,5492611.0660244208,5634995.2449903451,5660899.0752138598,5660899.0752138598,5754607.0257896734,5822971.7735960633,5822971.7735960633,5905478.6957046101,5965671.7197497673,5965671.7197497673,5965671.7197497673,6083127.2637077207,6299769.802768847,6430476.4208253287,6440103.5659754081,6440103.5659754081,6545445.2121965354,6622297.3366231704,6622297.3366231704,6685261.026383114,6731196.2618134925,6731196.2618134925,6731196.2618134925,6862349.5748936096,7068836.9056955436,7196384.4592855759,7213949.8732651202,7213949.8732651202,7311966.6179014817,7383474.8515859526,7383474.8515859526,7458812.6030100938,7513775.3499783482,7513775.3499783482,7513775.3499783482,7658934.8324672868,7842125.5137565434,7958663.2323138304,7985539.1656419206,7985539.1656419206,8063137.0496087885,8119748.6789860902,8119748.6789860902,8220705.9259615401,8294359.4066565456,8294359.4066565456,8294359.4066565456,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Сотрудники маркетинга",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,18388816.238846503,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,168431.22586993594,168431.22586993594,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,173484.162646034,173484.162646034,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Продавцы-консультанты",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,61237806.380435877,null,null,0,3718.75,11156.25,11156.25,18593.75,18734.114583333336,18902.552083333336,26730.265625,29111.25,29344.65625,31835.125,38477.46875,44259.448697916669,48900.322916666672,53803.498437499999,56974.659218750006,60804.971718750006,77870.253124999988,77870.253124999988,77870.253124999988,97334.248958333337,98780.830312500009,102669.79916666666,118448.35843749999,135302.27381197916,149196.68771874998,160063.06647916668,160063.06647916668,160063.06647916668,189709.4749375,189709.4749375,189709.4749375,220768.42754166666,220768.42754166666,220768.42754166666,230168.65355312492,259976.87838095313,281337.47732052079,293642.94924927084,293642.94924927084,293642.94924927084,325730.08082416665,325730.08082416665,325730.08082416665,357668.21451958333,357668.21451958333,357668.21451958333,357668.21451958333,390492.2099283727,422292.54687901458,430877.71704879269,430877.71704879269,430877.71704879269,461968.4910390302,461968.4910390302,461968.4910390302,490946.82568149886,490946.82568149886,490946.82568149886,490946.82568149886,519161.5487891399,550725.70779868658,562255.65452932857,562255.65452932857,562255.65452932857,586803.28305263107,586803.28305263107,586803.28305263107,616037.27702129143,616037.27702129143,616037.27702129143,616037.27702129143,634518.39533193014,671975.19397180714,681265.16959969781,681265.16959969781,681265.16959969781,705783.04342175997,705783.04342175997,705783.04342175997,727370.26513852854,727370.26513852854,727370.26513852854,727370.26513852854,749191.37309268455,790435.32128156861,793887.93593502697,793887.93593502697,793887.93593502697,821449.66548292025,821449.66548292025,821449.66548292025,837923.56968656438,837923.56968656438,837923.56968656438,837923.56968656438,863061.27677716129,899243.00136114459,905542.5434117117,905542.5434117117,905542.5434117117,931187.77588853694,931187.77588853694,931187.77588853694,950899.24617579533,950899.24617579533,950899.24617579533,950899.24617579533,979426.22356106923,1007054.7957286534,1016693.399882572,1016693.399882572,1016693.399882572,1036996.2142784485,1036996.2142784485,1036996.2142784485,1063410.8037295782,1063410.8037295782,1063410.8037295782,1063410.8037295782,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,327594593.10770649,null,null,0,5562,21924,32400.000000000007,43524,54396.112500000003,55262.834999999999,67957.692750000002,86240.94975,93538.678499999995,101217.6675,121974.4575,150497.6194125,178485.05508750002,205262.38867499999,227883.32309250001,242454.53249999997,296008.3398825,343592.55000000005,343592.55000000005,398520.45180000004,456875.44015500008,466803.42475500004,516889.62409499998,606924.05754172499,691543.75001377496,760951.63160549989,791251.0469999999,791251.0469999999,874913.98170599993,957578.94900000002,957578.94900000002,1045228.1199750002,1131831.774,1131831.774,1158359.45596605,1267120.4512123731,1408883.6707109616,1503171.1494505801,1537483.2799050002,1537483.2799050002,1628033.998641345,1717504.5895199999,1717504.5895199999,1807634.8323703799,1896689.9629800001,1896689.9629800001,1896689.9629800001,1987703.1976183085,2167287.7004986191,2280186.1768864468,2304124.7531998493,2304124.7531998493,2391863.724952871,2478556.10857365,2478556.10857365,2560333.7216187129,2641135.8561781496,2641135.8561781496,2641135.8561781496,2719093.0966719612,2885108.3087181328,3005658.4710657592,3037808.1552586914,3037808.1552586914,3107082.2005521921,3175529.9152855314,3175529.9152855314,3258029.0055896095,3339544.0113174957,3339544.0113174957,3339544.0113174957,3389982.8030242855,3545434.3903226145,3676094.118104618,3701997.9483281327,3701997.9483281327,3771188.0250818841,3839552.7728882739,3839552.7728882739,3900472.4732800522,3960665.4973252099,3960665.4973252099,3960665.4973252099,4020478.3644331363,4195876.9553053789,4320623.4488856914,4330250.5940357707,4330250.5940357707,4408030.5107090045,4484882.6351356395,4484882.6351356395,4531372.4206919391,4577307.6561223175,4577307.6561223175,4577307.6561223175,4646427.0461490918,4816732.6523670424,4935397.9287891155,4952963.3427686598,4952963.3427686598,5025334.8549281955,5096843.0886126664,5096843.0886126664,5152469.3697495498,5207432.1167178042,5207432.1167178042,5207432.1167178042,5286061.5193798393,5441623.6285015121,5545862.5257339664,5572738.4590620566,5572738.4590620566,5630033.5286330478,5686645.1580103496,5686645.1580103496,5761187.8155346699,5834841.2962296754,5834841.2962296754,5834841.2962296754,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Генеральный директор",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,27513310.347529761,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Операционный директор",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,24761979.312776785,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Главный бухгалтер",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,16507986.208517851,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","ИТ-специалисты",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,17883651.725894351,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Финансовые менеджеры",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,19259317.243270878,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Бухгалтера",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,8941825.8629471753,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Прочие сотрудники",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,13756655.173764881,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92]
[93,null,null,null,null,null,0,"Потребность в офисе",null,null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1200,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,0,"Потребность в офисе","Сотрудники маркетинга",null,null,null,"кол-во персонала",null,null,"*","не нужен офис","^",0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,0,"Потребность в офисе","Продавцы-консультанты",null,null,null,"кол-во персонала",null,null,"*","не нужен офис","^",0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,0,"Потребность в офисе","Производственные рабочие",null,null,null,"кол-во персонала",null,null,"*","не нужен офис","^",0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,0,"Потребность в офисе","Генеральный директор",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Потребность в офисе","Операционный директор",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,0,"Потребность в офисе","Главный бухгалтер",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,0,"Потребность в офисе","ИТ-специалисты",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,0,"Потребность в офисе","Финансовые менеджеры",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,0,"Потребность в офисе","Бухгалтера",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,0,"Потребность в офисе","Прочие сотрудники",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[105]
[106,null,null,null,null,null,0,"Норматив необходимой офисной площади",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,62,null,null,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,0,"Норматив необходимой офисной площади","Сотрудники маркетинга",null,null,null,"кв.м.",null,null,"*",null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,0,"Норматив необходимой офисной площади","Продавцы-консультанты",null,null,null,"кв.м.",null,null,"*",null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,null,null,null,null,0,"Норматив необходимой офисной площади","Производственные рабочие",null,null,null,"кв.м.",null,null,"*",null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,0,"Норматив необходимой офисной площади","Генеральный директор",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,null,null,null,null,null,0,"Норматив необходимой офисной площади","Операционный директор",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,0,"Норматив необходимой офисной площади","Главный бухгалтер",null,null,null,"кв.м.",null,null,"*",7,null,0,null,null,null,null,7,null,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,null,null,null,null,null,0,"Норматив необходимой офисной площади","ИТ-специалисты",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,0,"Норматив необходимой офисной площади","Финансовые менеджеры",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,0,"Норматив необходимой офисной площади","Бухгалтера",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,5,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,0,"Норматив необходимой офисной площади","Прочие сотрудники",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[118]
[119,null,null,null,null,null,0,"Потребность в офисной площади",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,62,null,null,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120]
[121,null,null,null,null,null,0,"Ежег. индексация арендной ставки",null,null,null,null,"%г",null,null,"*",0.05,null,0]
[122]
[123,null,null,null,null,null,0,"Расчет арендной ставки за кв.м. за период",null,null,null,null,"руб./кв.м./пер.",null,null,null,null,null,null,null,null,null,null,1509.3471042658589,null,null,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1260,1260,1260,1260,1260,1260,1260,1260,1260,1260,1260,1260,1323,1323,1323,1323,1323,1323,1323,1323,1323,1323,1323,1323,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,0,"Расчет арендной ставки за кв.м. за период","Необходимо задать ставку аренды за кв.м. в мес.",null,null,null,"руб./кв.м./мес.",null,null,"*",1200,null,0]
[125]
[126,null,null,null,null,null,0,"Аренда офиса",null,null,1,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,11229542.455738002,null,null,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127]
[128,null,null,null,null,null,0,"Аренда офиса",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,11229542.455738002,null,null,148800,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[130,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[131,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[132,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[133,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[134,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[135,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[136,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[137,null,null,null,null,null,0,"Аренда офиса","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[138,null,null,null,null,null,0,"Аренда офиса","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[139]
[140,null,null,null,null,null,0,"Аренда офиса",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,11229542.455738002,null,null,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[142,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[143]
[144,null,null,null,null,null,0,"Потребность в организации рабочего места",null,null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,10,null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,null,null,null,0,"Потребность в организации рабочего места","Сотрудники маркетинга",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,0,"Потребность в организации рабочего места","Продавцы-консультанты",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,null,null,null,null,null,0,"Потребность в организации рабочего места","Производственные рабочие",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,0,"Потребность в организации рабочего места","Генеральный директор",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,0,"Потребность в организации рабочего места","Операционный директор",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,0,"Потребность в организации рабочего места","Главный бухгалтер",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,0,"Потребность в организации рабочего места","ИТ-специалисты",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,2,null,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,0,"Потребность в организации рабочего места","Финансовые менеджеры",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,2,null,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153,null,null,null,null,null,0,"Потребность в организации рабочего места","Бухгалтера",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,null,null,null,0,"Потребность в организации рабочего места","Прочие сотрудники",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,2,null,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[156]
[157,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Сотрудники маркетинга",null,null,null,"руб.",null,null,"*",null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Продавцы-консультанты",null,null,null,"руб.",null,null,"*",null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Производственные рабочие",null,null,null,"руб.",null,null,"*",null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Генеральный директор",null,null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,50000,null,null,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Операционный директор",null,null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,50000,null,null,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Главный бухгалтер",null,null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,50000,null,null,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","ИТ-специалисты",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,80000,null,null,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Финансовые менеджеры",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,80000,null,null,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[166,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Бухгалтера",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,40000,null,null,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Прочие сотрудники",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,80000,null,null,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[169]
[170,null,null,null,null,null,0,"Ежег. индексация оснащения раб./мест",null,null,null,null,"%г",null,null,"*",0.04,null,0]
[171]
[172,null,null,null,null,null,0,"Расходы на организацию рабочего места",null,null,2,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173]
[174,null,null,null,null,null,0,"Расходы на организацию рабочего места",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[176,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[177,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[178,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[179,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[180,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[181,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[182,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[183,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[184,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[185]
[186,null,null,null,null,null,0,"Расходы на организацию рабочего места",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[188,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[189]
[190,null,null,null,null,null,0,"Потребность в оргтехнике",null,null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,107.40528166666664,null,null,12,0.26824999999999999,0.55449999999999999,0,0.51849999999999996,1.5822916666666687E-2,2.0299999999999985E-2,0.58206270833333329,0.27205062499999977,4.8575000000000368E-2,0.28292624999999993,0.62110625000000019,0.53380645833333329,0.54992687500000015,0.57875416666666624,0.39157687500000016,0.2682500000000001,1.8786118750000003,0,0,2.266716666666666,0.37131208333333365,0.28780208333333324,1.7274004166666654,1.5565002083333335,1.5935972916666672,1.2770845833333331,0,0,3.0571766666666695,0,0,3.4689433333333284,0,0,1.3827429166666674,2.6166956249999993,2.3995760416666698,1.4522362500000003,0,0,2.8861716666666641,0,0,3.5116608333333357,0,0,0.34321500000000071,2.717157499999999,3.3813375000000008,1.1240575000000028,0,0,2.3455675000000049,0,0,3.0708999999999946,0,0,0,2.3025283333333189,3.3571716666666749,1.3757616666666728,0,0,1.3256299999999932,0,0,2.9813000000000045,0,0,0,0.92686874999999702,4.0373833333333309,1.1918804166666739,0,0,0.99308416666666943,0,0,2.152126666666657,0,0,0,0.73685249999999769,4.6268458333333378,0.6879033333333382,0,0,0.92952166666665548,0,0,1.6424683333333334,0,0,0,0.32869125000000565,4.5997674999999987,0.94419708333334995,0,0,0.57841666666666924,0,0,1.8051358333333134,0,0,0,0,4.2505437500000021,1.2011412499999956,0,0,0.444583333333334,0,0,1.7626066666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,23.286166666666666,null,null,0,0.10625,0.21249999999999997,0,0.21250000000000002,4.0104166666666829E-3,4.8124999999999973E-3,0.22364895833333331,6.8028124999999995E-2,6.6687500000001121E-3,7.1156249999999921E-2,0.18978125000000001,0.12836770833333322,0.12873437500000007,0.13601041666666669,8.7965624999999825E-2,0.10625000000000018,0.47337812499999998,0,0,0.53991666666666704,4.0127083333333147E-2,0.10787708333333335,0.43768541666666616,0.35819895833333337,0.37419479166666614,0.29264583333333416,0,0,0.79841666666666722,0,0,0.83645833333333286,0,0,0.25316041666666589,0.59884687500000044,0.55851354166666667,0.32174999999999976,0,0,0.83897916666666639,0,0,0.83508333333333518,0,0,0,0.56086249999999893,0.80726250000000022,0.21793750000000145,0,0,0.78924999999999912,0,0,0.73562499999999886,0,0,0,0.33238333333333081,0.77792916666666834,0.28416666666666757,0,0,0.60500000000000043,0,0,0.72050000000000125,0,0,0,0,0.89627083333333246,0.222291666666667,0,0,0.586666666666666,0,0,0.51654166666666512,0,0,0,0,0.95814583333333658,8.0208333333331439E-2,0,0,0.64029166666666626,0,0,0.38270833333333343,0,0,0,0,0.81606250000000102,0.14208333333333201,0,0,0.57841666666666924,0,0,0.44458333333333044,0,0,0,0,0.60500000000000043,0.2110625000000006,0,0,0.444583333333334,0,0,0.57841666666666569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,72.119114999999994,null,null,0,0.16200000000000001,0.34199999999999997,0,0.30599999999999994,1.1812500000000004E-2,1.5487499999999987E-2,0.35841374999999998,0.20402249999999977,4.1906250000000256E-2,0.21177000000000001,0.43132500000000018,0.40543875000000007,0.42119250000000008,0.44274374999999955,0.30361125000000033,0.16199999999999992,1.4052337500000003,0,0,1.726799999999999,0.33118500000000051,0.17992499999999989,1.2897149999999993,1.1983012500000001,1.2194025000000011,0.98443874999999892,0,0,2.2587600000000023,0,0,2.6324849999999955,0,0,1.1295825000000015,2.0178487499999989,1.8410625000000032,1.1304862500000006,0,0,2.0471924999999978,0,0,2.6765775000000005,0,0,0.34321500000000071,2.1562950000000001,2.5740750000000006,0.90612000000000137,0,0,1.5563175000000058,0,0,2.3352749999999958,0,0,0,1.970144999999988,2.5792425000000065,1.0915950000000052,0,0,0.72062999999999278,0,0,2.2608000000000033,0,0,0,0.92686874999999702,3.1411124999999984,0.96958875000000688,0,0,0.40641750000000343,0,0,1.6355849999999919,0,0,0,0.73685249999999769,3.6687000000000012,0.60769500000000676,0,0,0.28922999999998922,0,0,1.25976,0,0,0,0.32869125000000565,3.7837049999999977,0.80211375000001794,0,0,0,0,0,1.360552499999983,0,0,0,0,3.6455437500000016,0.99007874999999501,0,0,0,0,0,1.184190000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4726171.4010525569,null,null,530000,9388.75,19407.499999999996,0,18147.5,553.80208333333405,710.49999999999943,20372.194791666665,9521.7718749999913,1700.1250000000127,9902.4187499999971,21738.718750000007,19617.387343750001,20209.812656250007,21269.215624999986,14390.450156250008,9858.1875000000036,69038.986406250013,0,0,83301.83749999998,13645.719062500013,10576.726562499996,63481.965312499953,60061.451789062507,61492.93549218752,49279.50135937499,0,0,117968.80462500012,0,0,133857.8508749998,0,0,53356.592296875031,106020.32955117186,97223.32253320326,58840.074611718766,0,0,116938.65664687491,0,0,142281.52302656262,0,0,13905.99925312503,115595.26732195308,143851.29026132816,47820.462081328245,0,0,99786.818461640825,0,0,130644.43500937478,0,0,0,102853.60606385092,149964.37051099256,61455.073734633086,0,0,59215.699469390325,0,0,133174.23777984397,0,0,0,43473.246995728863,189366.79315862097,55903.181268246146,0,0,46578.971688330013,0,0,100941.94474254797,0,0,0,36288.891246485895,227865.28546770278,33878.217487799426,0,0,45777.561551217754,0,0,80889.126011149405,0,0,0,16996.933682341903,237858.3036563652,48825.319227321452,0,0,29910.469853074792,0,0,93345.271730795357,0,0,0,0,230789.59584191471,65217.750937524412,0,0,24139.3134273824,0,0,95703.35094851433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1020866.9298289492,null,null,0,3718.75,7437.4999999999991,0,7437.5000000000009,140.36458333333391,168.43749999999991,7827.7135416666661,2380.984375,233.40625000000392,2490.4687499999973,6642.34375,4717.513281249996,4730.9882812500027,4998.3828125000009,3232.736718749994,3904.6875000000068,17396.646093750001,0,0,19841.937500000015,1474.6703124999933,3964.4828125000004,16084.939062499981,13822.002304687501,14439.241523437478,11292.471093750031,0,0,30808.903125000023,0,0,32276.835937499982,0,0,9768.8275781249704,24263.403978515646,22629.223353515627,13036.304531249991,0,0,33992.814023437495,0,0,33834.967031250075,0,0,0,23860.61559492183,34343.141494921882,9271.6537675781874,0,0,33576.840773437463,0,0,31295.487480468702,0,0,0,14847.515200546764,34749.982832168047,12693.683707031292,0,0,27025.26208593752,0,0,32184.630302343809,0,0,0,0,42038.102279926716,10426.223270654313,0,0,27516.63048749997,0,0,24227.533249540942,0,0,0,0,47187.259246738206,3950.1412906859427,0,0,31533.413617647933,0,0,18847.817015559089,0,0,0,0,42199.359408398966,7347.2628006759578,0,0,29910.469853074792,0,0,22989.822311792577,0,0,0,0,32849.374973345097,11459.952405473825,0,0,24139.3134273824,0,0,31405.993345728341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3175304.4712236077,null,null,0,5670,11969.999999999998,0,10709.999999999998,413.43750000000011,542.06249999999955,12544.481249999999,7140.7874999999922,1466.7187500000089,7411.9500000000007,15096.375000000005,14899.874062500003,15478.824375000004,16270.832812499984,11157.713437500013,5953.4999999999973,51642.340312500011,0,0,63459.899999999965,12171.04875000002,6612.2437499999969,47397.026249999974,46239.449484375007,47053.693968750042,37987.030265624955,0,0,87159.901500000095,0,0,101581.01493749983,0,0,43587.764718750062,81756.925572656211,74594.099179687633,45803.770080468777,0,0,82945.842623437406,0,0,108446.55599531253,0,0,13905.99925312503,91734.651727031247,109508.14876640627,38548.808313750058,0,0,66209.977688203362,0,0,99348.947528906079,0,0,0,88006.090863304154,115214.38767882453,48761.390027601796,0,0,32190.437383452809,0,0,100989.60747750016,0,0,0,43473.246995728863,147328.69087869427,45476.957997591831,0,0,19062.341200830044,0,0,76714.411493007035,0,0,0,36288.891246485895,180678.02622096456,29928.076197113482,0,0,14244.147933569822,0,0,62041.30899559032,0,0,0,16996.933682341903,195658.94424796622,41478.056426645497,0,0,0,0,0,70355.449419002776,0,0,0,0,197940.2208685696,53757.79853205059,0,0,0,0,0,64297.357602785996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4726171.4010525569,null,null,530000,9388.75,19407.499999999996,0,18147.5,553.80208333333405,710.49999999999943,20372.194791666665,9521.7718749999913,1700.1250000000127,9902.4187499999971,21738.718750000007,19617.387343750001,20209.812656250007,21269.215624999986,14390.450156250008,9858.1875000000036,69038.986406250013,0,0,83301.83749999998,13645.719062500013,10576.726562499996,63481.965312499953,60061.451789062507,61492.93549218752,49279.50135937499,0,0,117968.80462500012,0,0,133857.8508749998,0,0,53356.592296875031,106020.32955117186,97223.32253320326,58840.074611718766,0,0,116938.65664687491,0,0,142281.52302656262,0,0,13905.99925312503,115595.26732195308,143851.29026132816,47820.462081328245,0,0,99786.818461640825,0,0,130644.43500937478,0,0,0,102853.60606385092,149964.37051099256,61455.073734633086,0,0,59215.699469390325,0,0,133174.23777984397,0,0,0,43473.246995728863,189366.79315862097,55903.181268246146,0,0,46578.971688330013,0,0,100941.94474254797,0,0,0,36288.891246485895,227865.28546770278,33878.217487799426,0,0,45777.561551217754,0,0,80889.126011149405,0,0,0,16996.933682341903,237858.3036563652,48825.319227321452,0,0,29910.469853074792,0,0,93345.271730795357,0,0,0,0,230789.59584191471,65217.750937524412,0,0,24139.3134273824,0,0,95703.35094851433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4726171.4010525569,null,null,530000,9388.75,19407.499999999996,0,18147.5,553.80208333333405,710.49999999999943,20372.194791666665,9521.7718749999913,1700.1250000000127,9902.4187499999971,21738.718750000007,19617.387343750001,20209.812656250007,21269.215624999986,14390.450156250008,9858.1875000000036,69038.986406250013,0,0,83301.83749999998,13645.719062500013,10576.726562499996,63481.965312499953,60061.451789062507,61492.93549218752,49279.50135937499,0,0,117968.80462500012,0,0,133857.8508749998,0,0,53356.592296875031,106020.32955117186,97223.32253320326,58840.074611718766,0,0,116938.65664687491,0,0,142281.52302656262,0,0,13905.99925312503,115595.26732195308,143851.29026132816,47820.462081328245,0,0,99786.818461640825,0,0,130644.43500937478,0,0,0,102853.60606385092,149964.37051099256,61455.073734633086,0,0,59215.699469390325,0,0,133174.23777984397,0,0,0,43473.246995728863,189366.79315862097,55903.181268246146,0,0,46578.971688330013,0,0,100941.94474254797,0,0,0,36288.891246485895,227865.28546770278,33878.217487799426,0,0,45777.561551217754,0,0,80889.126011149405,0,0,0,16996.933682341903,237858.3036563652,48825.319227321452,0,0,29910.469853074792,0,0,93345.271730795357,0,0,0,0,230789.59584191471,65217.750937524412,0,0,24139.3134273824,0,0,95703.35094851433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4726171.4010525569,null,null,530000,9388.75,19407.499999999996,0,18147.5,553.80208333333405,710.49999999999943,20372.194791666665,9521.7718749999913,1700.1250000000127,9902.4187499999971,21738.718750000007,19617.387343750001,20209.812656250007,21269.215624999986,14390.450156250008,9858.1875000000036,69038.986406250013,0,0,83301.83749999998,13645.719062500013,10576.726562499996,63481.965312499953,60061.451789062507,61492.93549218752,49279.50135937499,0,0,117968.80462500012,0,0,133857.8508749998,0,0,53356.592296875031,106020.32955117186,97223.32253320326,58840.074611718766,0,0,116938.65664687491,0,0,142281.52302656262,0,0,13905.99925312503,115595.26732195308,143851.29026132816,47820.462081328245,0,0,99786.818461640825,0,0,130644.43500937478,0,0,0,102853.60606385092,149964.37051099256,61455.073734633086,0,0,59215.699469390325,0,0,133174.23777984397,0,0,0,43473.246995728863,189366.79315862097,55903.181268246146,0,0,46578.971688330013,0,0,100941.94474254797,0,0,0,36288.891246485895,227865.28546770278,33878.217487799426,0,0,45777.561551217754,0,0,80889.126011149405,0,0,0,16996.933682341903,237858.3036563652,48825.319227321452,0,0,29910.469853074792,0,0,93345.271730795357,0,0,0,0,230789.59584191471,65217.750937524412,0,0,24139.3134273824,0,0,95703.35094851433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7341.3184716666674,null,null,12,12.26825,12.822749999999999,12.822749999999999,13.34125,13.357072916666667,13.377372916666666,13.959435624999999,14.23148625,14.280061249999999,14.5629875,15.184093750000001,15.717900208333333,16.267827083333334,16.84658125,17.238158124999998,17.506408125,19.385020000000001,19.385020000000001,19.385020000000001,21.651736666666665,22.023048750000001,22.310850833333333,24.038251249999998,25.594751458333334,27.188348749999999,28.465433333333333,28.465433333333333,28.465433333333333,31.52261,31.52261,31.52261,34.991553333333329,34.991553333333329,34.991553333333329,36.37429625,38.990991874999999,41.390567916666669,42.842804166666667,42.842804166666667,42.842804166666667,45.72897583333333,45.72897583333333,45.72897583333333,49.240636666666667,49.240636666666667,49.240636666666667,49.583851666666668,52.301009166666667,55.682346666666668,56.806404166666667,56.806404166666667,56.806404166666667,59.151971666666675,59.151971666666675,59.151971666666675,62.22287166666667,62.22287166666667,62.22287166666667,62.22287166666667,64.525399999999991,67.882571666666664,69.25833333333334,69.25833333333334,69.25833333333334,70.58396333333333,70.58396333333333,70.58396333333333,73.565263333333334,73.565263333333334,73.565263333333334,73.565263333333334,74.492132083333331,78.529515416666669,79.721395833333332,79.721395833333332,79.721395833333332,80.714480000000009,80.714480000000009,80.714480000000009,82.866606666666655,82.866606666666655,82.866606666666655,82.866606666666655,83.603459166666653,88.230305000000001,88.91820833333334,88.91820833333334,88.91820833333334,89.847729999999984,89.847729999999984,89.847729999999984,91.490198333333325,91.490198333333325,91.490198333333325,91.490198333333325,91.818889583333331,96.418657083333329,97.362854166666679,97.362854166666679,97.362854166666679,97.941270833333348,97.941270833333348,97.941270833333348,99.746406666666658,99.746406666666658,99.746406666666658,99.746406666666658,99.746406666666658,103.99695041666666,105.19809166666666,105.19809166666666,105.19809166666666,105.642675,105.642675,105.642675,107.40528166666667,107.40528166666667,107.40528166666667,107.40528166666667,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,null,null,0,"Потребность в канцелярских товарах","Сотрудники маркетинга",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,null,null,null,null,null,0,"Потребность в канцелярских товарах","Продавцы-консультанты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,1450.8632354166668,null,null,0,0.10625,0.31874999999999998,0.31874999999999998,0.53125,0.53526041666666668,0.54007291666666668,0.76372187499999999,0.83174999999999999,0.8384187500000001,0.90957500000000002,1.09935625,1.2277239583333333,1.3564583333333333,1.49246875,1.5804343749999998,1.686684375,2.1600625,2.1600625,2.1600625,2.699979166666667,2.7401062500000002,2.8479833333333335,3.2856687499999997,3.6438677083333331,4.0180624999999992,4.3107083333333334,4.3107083333333334,4.3107083333333334,5.1091250000000006,5.1091250000000006,5.1091250000000006,5.9455833333333334,5.9455833333333334,5.9455833333333334,6.1987437499999993,6.7975906249999998,7.3561041666666664,7.6778541666666662,7.6778541666666662,7.6778541666666662,8.5168333333333326,8.5168333333333326,8.5168333333333326,9.3519166666666678,9.3519166666666678,9.3519166666666678,9.3519166666666678,9.9127791666666667,10.720041666666667,10.937979166666668,10.937979166666668,10.937979166666668,11.727229166666667,11.727229166666667,11.727229166666667,12.462854166666666,12.462854166666666,12.462854166666666,12.462854166666666,12.795237499999997,13.573166666666665,13.857333333333333,13.857333333333333,13.857333333333333,14.462333333333333,14.462333333333333,14.462333333333333,15.182833333333335,15.182833333333335,15.182833333333335,15.182833333333335,15.182833333333335,16.079104166666667,16.301395833333334,16.301395833333334,16.301395833333334,16.8880625,16.8880625,16.8880625,17.404604166666665,17.404604166666665,17.404604166666665,17.404604166666665,17.404604166666665,18.362750000000002,18.442958333333333,18.442958333333333,18.442958333333333,19.08325,19.08325,19.08325,19.465958333333333,19.465958333333333,19.465958333333333,19.465958333333333,19.465958333333333,20.282020833333334,20.424104166666666,20.424104166666666,20.424104166666666,21.002520833333335,21.002520833333335,21.002520833333335,21.447104166666666,21.447104166666666,21.447104166666666,21.447104166666666,21.447104166666666,22.052104166666666,22.263166666666667,22.263166666666667,22.263166666666667,22.707750000000001,22.707750000000001,22.707750000000001,23.286166666666666,23.286166666666666,23.286166666666666,23.286166666666666,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4450.4552362500008,null,null,0,0.16200000000000001,0.504,0.504,0.80999999999999994,0.82181249999999995,0.83729999999999993,1.1957137499999999,1.3997362499999997,1.4416424999999999,1.6534125,2.0847375000000001,2.4901762500000002,2.9113687500000003,3.3541124999999998,3.6577237500000002,3.8197237500000001,5.2249575000000004,5.2249575000000004,5.2249575000000004,6.9517574999999994,7.2829424999999999,7.4628674999999998,8.752582499999999,9.9508837499999991,11.17028625,12.154724999999999,12.154724999999999,12.154724999999999,14.413485000000001,14.413485000000001,14.413485000000001,17.045969999999997,17.045969999999997,17.045969999999997,18.175552499999998,20.193401249999997,22.03446375,23.164950000000001,23.164950000000001,23.164950000000001,25.212142499999999,25.212142499999999,25.212142499999999,27.888719999999999,27.888719999999999,27.888719999999999,28.231935,30.38823,32.962305000000001,33.868425000000002,33.868425000000002,33.868425000000002,35.424742500000008,35.424742500000008,35.424742500000008,37.760017500000004,37.760017500000004,37.760017500000004,37.760017500000004,39.730162499999992,42.309404999999998,43.401000000000003,43.401000000000003,43.401000000000003,44.121629999999996,44.121629999999996,44.121629999999996,46.382429999999999,46.382429999999999,46.382429999999999,46.382429999999999,47.309298749999996,50.450411249999995,51.42,51.42,51.42,51.826417500000005,51.826417500000005,51.826417500000005,53.462002499999997,53.462002499999997,53.462002499999997,53.462002499999997,54.198854999999995,57.867554999999996,58.475250000000003,58.475250000000003,58.475250000000003,58.764479999999992,58.764479999999992,58.764479999999992,60.024239999999992,60.024239999999992,60.024239999999992,60.024239999999992,60.352931249999997,64.136636249999995,64.938750000000013,64.938750000000013,64.938750000000013,64.938750000000013,64.938750000000013,64.938750000000013,66.299302499999996,66.299302499999996,66.299302499999996,66.299302499999996,66.299302499999996,69.944846249999998,70.934924999999993,70.934924999999993,70.934924999999993,70.934924999999993,70.934924999999993,70.934924999999993,72.119114999999994,72.119114999999994,72.119114999999994,72.119114999999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,null,null,0,"Потребность в канцелярских товарах","Генеральный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,null,null,0,"Потребность в канцелярских товарах","Операционный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,null,null,null,null,null,0,"Потребность в канцелярских товарах","Главный бухгалтер",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[243,null,null,null,null,null,0,"Потребность в канцелярских товарах","ИТ-специалисты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,0,"Потребность в канцелярских товарах","Финансовые менеджеры",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,null,null,0,"Потребность в канцелярских товарах","Бухгалтера",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246,null,null,null,null,null,0,"Потребность в канцелярских товарах","Прочие сотрудники",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[247,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[248]
[249,null,null,null,null,null,0,"Норматив расходов на канцтовары",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5637468.0388937546,null,null,10600,10734.125,11011.375,11011.375,11270.625,11278.536458333332,11288.686458333334,11579.717812499999,11715.743125000001,11740.030624999999,11881.49375,12192.046875,13081.897609374999,13370.60921875,13674.45515625,13880.033015625,14020.864265625001,15007.1355,15007.1355,15007.1355,16197.161749999999,16392.100593750001,16543.1966875,17450.081906250001,19180.606741406249,20059.077248437501,20763.070124999998,20763.070124999998,20763.070124999998,22448.338762500003,22448.338762500003,22448.338762500003,24360.593774999998,24360.593774999998,24360.593774999998,25122.830807812497,27893.54848464844,29282.453092265627,30123.025586718755,30123.025586718755,30123.025586718755,31793.57782453125,31793.57782453125,31793.57782453125,33826.171010625003,33826.171010625003,33826.171010625003,34024.828142812505,37377.430511695311,39432.448943999996,40115.598402304684,40115.598402304684,40115.598402304684,41541.124380328132,41541.124380328132,41541.124380328132,43407.473451890619,43407.473451890619,43407.473451890619,43407.473451890619,47047.184353968747,49189.532504125789,50067.462128906256,50067.462128906256,50067.462128906256,50913.400692754687,50913.400692754687,50913.400692754687,52815.889803895319,52815.889803895319,52815.889803895319,52815.889803895319,56077.730679743334,58782.970582009359,59581.587457270012,59581.587457270012,59581.587457270012,60247.001338531867,60247.001338531867,60247.001338531867,61689.029120568266,61689.029120568266,61689.029120568266,61689.029120568266,65291.893308689359,68547.111672513696,69031.086208053675,69031.086208053675,69031.086208053675,69685.051373071066,69685.051373071066,69685.051373071066,70840.610316087492,70840.610316087492,70840.610316087492,70840.610316087492,74625.454170211015,78023.429936730521,78720.934497120819,78720.934497120819,78720.934497120819,79148.22692359332,79148.22692359332,79148.22692359332,80481.730805461819,80481.730805461819,80481.730805461819,80481.730805461819,84505.817345734933,87802.811572048013,88734.493728298359,88734.493728298359,88734.493728298359,89079.341062975247,89079.341062975247,89079.341062975247,90446.531790811161,90446.531790811161,90446.531790811161,90446.531790811161,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,0,"Норматив расходов на канцтовары","Сотрудники маркетинга",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,150934.71042658589,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[251,null,null,null,null,null,0,"Норматив расходов на канцтовары","Продавцы-консультанты",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,990349.43865528959,null,null,0,53.125,159.375,159.375,265.625,267.63020833333331,270.03645833333331,381.86093749999998,415.875,419.20937500000002,454.78750000000002,549.67812500000002,644.55507812500002,712.140625,783.54609375000007,829.7280468749999,885.50929687500002,1134.0328125000001,1134.0328125000001,1134.0328125000001,1417.4890625000003,1438.5557812500001,1495.1912499999999,1724.97609375,2008.6820742187499,2214.9569531249995,2376.2779687500001,2376.2779687500001,2376.2779687500001,2816.4051562500008,2816.4051562500008,2816.4051562500008,3277.5028124999999,3277.5028124999999,3277.5028124999999,3417.0574921875,3934.5304236328129,4257.8050429687501,4444.0379648437502,4444.0379648437502,4444.0379648437502,4929.6495937499994,4929.6495937499994,4929.6495937499994,5413.0062656250011,5413.0062656250011,5413.0062656250011,5413.0062656250011,6024.5225159765632,6515.1388230468747,6647.591019726563,6647.591019726563,6647.591019726563,7127.2601736328133,7127.2601736328133,7127.2601736328133,7574.3385662109376,7574.3385662109376,7574.3385662109376,7574.3385662109376,8165.1628545292961,8661.5911807031262,8842.9295193750022,8842.9295193750022,8842.9295193750022,9229.0046920312507,9229.0046920312507,9229.0046920312507,9688.7851249218766,9688.7851249218766,9688.7851249218766,9688.7851249218766,10173.224381167969,10773.768699452638,10922.714746176269,10922.714746176269,10922.714746176269,11315.80946742627,11315.80946742627,11315.80946742627,11661.917085276853,11661.917085276853,11661.917085276853,11661.917085276853,12245.012939540698,12919.116643065532,12975.547232932471,12975.547232932471,12975.547232932471,13426.024570327443,13426.024570327443,13426.024570327443,13695.279099121144,13695.279099121144,13695.279099121144,13695.279099121144,14380.043054077199,14982.891045625758,15087.851942778268,15087.851942778268,15087.851942778268,15515.144369250767,15515.144369250767,15515.144369250767,15843.570402276375,15843.570402276375,15843.570402276375,15843.570402276375,16635.748922390194,17105.025707723697,17268.73931351618,17268.73931351618,17268.73931351618,17613.586648193072,17613.586648193072,17613.586648193072,18062.243695989193,18062.243695989193,18062.243695989193,18062.243695989193,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3047210.6697166534,null,null,0,81,252,252,404.99999999999994,410.90625,418.65,597.85687499999995,699.86812499999985,720.82124999999985,826.70624999999995,1042.3687500000001,1307.3425312500001,1528.4685937500001,1760.9090624999999,1920.3049687500002,2005.3549687500001,2743.1026875000002,2743.1026875000002,2743.1026875000002,3649.6726874999995,3823.5448125000003,3918.0054375,4595.105812499999,5485.4246671874998,6157.6202953125012,6700.2921562499996,6700.2921562499996,6700.2921562499996,7945.4336062500015,7945.4336062500015,7945.4336062500015,9396.5909624999986,9396.5909624999986,9396.5909624999986,10019.273315625,11688.193061015625,12753.823049296876,13408.162621875003,13408.162621875003,13408.162621875003,14593.103230781251,14593.103230781251,14593.103230781251,16142.339745000001,16142.339745000001,16142.339745000001,16340.996877187503,18468.54174571875,20032.943870953124,20583.641132578126,20583.641132578126,20583.641132578126,21529.497956695319,21529.497956695319,21529.497956695319,22948.768635679688,22948.768635679688,22948.768635679688,22948.768635679688,25353.436936939452,26999.356760922659,27695.948047031252,27695.948047031252,27695.948047031252,28155.811438223438,28155.811438223438,28155.811438223438,29598.520116473439,29598.520116473439,29598.520116473439,29598.520116473439,31699.492507950377,33804.188091931726,34453.858920468752,34453.858920468752,34453.858920468752,34726.178080480604,34726.178080480604,34726.178080480604,35822.09824466642,35822.09824466642,35822.09824466642,35822.09824466642,38131.615888992405,40712.730549291904,41140.27449496495,41140.27449496495,41140.27449496495,41343.762322587376,41343.762322587376,41343.762322587376,42230.066736810091,42230.066736810091,42230.066736810091,42230.066736810091,44584.383411969764,47379.511186940712,47972.054850178502,47972.054850178502,47972.054850178502,47972.054850178502,47972.054850178502,47972.054850178502,48977.132699021393,48977.132699021393,48977.132699021393,48977.132699021393,51425.989333972466,54253.706774952043,55021.675325409902,55021.675325409902,55021.675325409902,55021.675325409902,55021.675325409902,55021.675325409902,55940.209005449702,55940.209005449702,55940.209005449702,55940.209005449702,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,null,null,0,"Норматив расходов на канцтовары","Генеральный директор",null,null,null,"руб./мес. / руб.",null,null,"*",2000,null,0,null,null,null,null,301869.42085317179,null,null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254,null,null,null,null,null,0,"Норматив расходов на канцтовары","Операционный директор",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,150934.71042658589,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255,null,null,null,null,null,0,"Норматив расходов на канцтовары","Главный бухгалтер",null,null,null,"руб./мес. / руб.",null,null,"*",3000,null,0,null,null,null,null,452804.13127975748,null,null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3150,3150,3150,3150,3150,3150,3150,3150,3150,3150,3150,3150,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,null,null,0,"Норматив расходов на канцтовары","ИТ-специалисты",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,150934.71042658589,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,null,null,0,"Норматив расходов на канцтовары","Финансовые менеджеры",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,150934.71042658589,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,0,"Норматив расходов на канцтовары","Бухгалтера",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,150934.71042658589,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259,null,null,null,null,null,0,"Норматив расходов на канцтовары","Прочие сотрудники",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,90560.826255951528,null,null,600,600,600,600,600,600,600,600,600,600,600,600,630,630,630,630,630,630,630,630,630,630,630,630,661.5,661.5,661.5,661.5,661.5,661.5,661.5,661.5,661.5,661.5,661.5,661.5,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[261]
[262,null,null,null,null,null,0,"Ежег. индексация канцелярии",null,null,null,null,"%г",null,null,"*",0.05,null,0]
[263]
[264,null,null,null,null,null,0,"Канцелярские расходы",null,null,4,4,"руб.",null,null,null,"начисление",null,null,null,null,null,null,5637468.0388937546,null,null,10600,10734.125,11011.375,11011.375,11270.625,11278.536458333332,11288.686458333334,11579.717812499999,11715.743125000001,11740.030624999999,11881.49375,12192.046875,13081.897609374999,13370.60921875,13674.45515625,13880.033015625,14020.864265625001,15007.1355,15007.1355,15007.1355,16197.161749999999,16392.100593750001,16543.1966875,17450.081906250001,19180.606741406249,20059.077248437501,20763.070124999998,20763.070124999998,20763.070124999998,22448.338762500003,22448.338762500003,22448.338762500003,24360.593774999998,24360.593774999998,24360.593774999998,25122.830807812497,27893.54848464844,29282.453092265627,30123.025586718755,30123.025586718755,30123.025586718755,31793.57782453125,31793.57782453125,31793.57782453125,33826.171010625003,33826.171010625003,33826.171010625003,34024.828142812505,37377.430511695311,39432.448943999996,40115.598402304684,40115.598402304684,40115.598402304684,41541.124380328132,41541.124380328132,41541.124380328132,43407.473451890619,43407.473451890619,43407.473451890619,43407.473451890619,47047.184353968747,49189.532504125789,50067.462128906256,50067.462128906256,50067.462128906256,50913.400692754687,50913.400692754687,50913.400692754687,52815.889803895319,52815.889803895319,52815.889803895319,52815.889803895319,56077.730679743334,58782.970582009359,59581.587457270012,59581.587457270012,59581.587457270012,60247.001338531867,60247.001338531867,60247.001338531867,61689.029120568266,61689.029120568266,61689.029120568266,61689.029120568266,65291.893308689359,68547.111672513696,69031.086208053675,69031.086208053675,69031.086208053675,69685.051373071066,69685.051373071066,69685.051373071066,70840.610316087492,70840.610316087492,70840.610316087492,70840.610316087492,74625.454170211015,78023.429936730521,78720.934497120819,78720.934497120819,78720.934497120819,79148.22692359332,79148.22692359332,79148.22692359332,80481.730805461819,80481.730805461819,80481.730805461819,80481.730805461819,84505.817345734933,87802.811572048013,88734.493728298359,88734.493728298359,88734.493728298359,89079.341062975247,89079.341062975247,89079.341062975247,90446.531790811161,90446.531790811161,90446.531790811161,90446.531790811161,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5637468.0388937546,null,null,10600,10734.125,11011.375,11011.375,11270.625,11278.536458333332,11288.686458333334,11579.717812499999,11715.743125000001,11740.030624999999,11881.49375,12192.046875,13081.897609374999,13370.60921875,13674.45515625,13880.033015625,14020.864265625001,15007.1355,15007.1355,15007.1355,16197.161749999999,16392.100593750001,16543.1966875,17450.081906250001,19180.606741406249,20059.077248437501,20763.070124999998,20763.070124999998,20763.070124999998,22448.338762500003,22448.338762500003,22448.338762500003,24360.593774999998,24360.593774999998,24360.593774999998,25122.830807812497,27893.54848464844,29282.453092265627,30123.025586718755,30123.025586718755,30123.025586718755,31793.57782453125,31793.57782453125,31793.57782453125,33826.171010625003,33826.171010625003,33826.171010625003,34024.828142812505,37377.430511695311,39432.448943999996,40115.598402304684,40115.598402304684,40115.598402304684,41541.124380328132,41541.124380328132,41541.124380328132,43407.473451890619,43407.473451890619,43407.473451890619,43407.473451890619,47047.184353968747,49189.532504125789,50067.462128906256,50067.462128906256,50067.462128906256,50913.400692754687,50913.400692754687,50913.400692754687,52815.889803895319,52815.889803895319,52815.889803895319,52815.889803895319,56077.730679743334,58782.970582009359,59581.587457270012,59581.587457270012,59581.587457270012,60247.001338531867,60247.001338531867,60247.001338531867,61689.029120568266,61689.029120568266,61689.029120568266,61689.029120568266,65291.893308689359,68547.111672513696,69031.086208053675,69031.086208053675,69031.086208053675,69685.051373071066,69685.051373071066,69685.051373071066,70840.610316087492,70840.610316087492,70840.610316087492,70840.610316087492,74625.454170211015,78023.429936730521,78720.934497120819,78720.934497120819,78720.934497120819,79148.22692359332,79148.22692359332,79148.22692359332,80481.730805461819,80481.730805461819,80481.730805461819,80481.730805461819,84505.817345734933,87802.811572048013,88734.493728298359,88734.493728298359,88734.493728298359,89079.341062975247,89079.341062975247,89079.341062975247,90446.531790811161,90446.531790811161,90446.531790811161,90446.531790811161,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5637468.0388937546,null,null,10600,10734.125,11011.375,11011.375,11270.625,11278.536458333332,11288.686458333334,11579.717812499999,11715.743125000001,11740.030624999999,11881.49375,12192.046875,13081.897609374999,13370.60921875,13674.45515625,13880.033015625,14020.864265625001,15007.1355,15007.1355,15007.1355,16197.161749999999,16392.100593750001,16543.1966875,17450.081906250001,19180.606741406249,20059.077248437501,20763.070124999998,20763.070124999998,20763.070124999998,22448.338762500003,22448.338762500003,22448.338762500003,24360.593774999998,24360.593774999998,24360.593774999998,25122.830807812497,27893.54848464844,29282.453092265627,30123.025586718755,30123.025586718755,30123.025586718755,31793.57782453125,31793.57782453125,31793.57782453125,33826.171010625003,33826.171010625003,33826.171010625003,34024.828142812505,37377.430511695311,39432.448943999996,40115.598402304684,40115.598402304684,40115.598402304684,41541.124380328132,41541.124380328132,41541.124380328132,43407.473451890619,43407.473451890619,43407.473451890619,43407.473451890619,47047.184353968747,49189.532504125789,50067.462128906256,50067.462128906256,50067.462128906256,50913.400692754687,50913.400692754687,50913.400692754687,52815.889803895319,52815.889803895319,52815.889803895319,52815.889803895319,56077.730679743334,58782.970582009359,59581.587457270012,59581.587457270012,59581.587457270012,60247.001338531867,60247.001338531867,60247.001338531867,61689.029120568266,61689.029120568266,61689.029120568266,61689.029120568266,65291.893308689359,68547.111672513696,69031.086208053675,69031.086208053675,69031.086208053675,69685.051373071066,69685.051373071066,69685.051373071066,70840.610316087492,70840.610316087492,70840.610316087492,70840.610316087492,74625.454170211015,78023.429936730521,78720.934497120819,78720.934497120819,78720.934497120819,79148.22692359332,79148.22692359332,79148.22692359332,80481.730805461819,80481.730805461819,80481.730805461819,80481.730805461819,84505.817345734933,87802.811572048013,88734.493728298359,88734.493728298359,88734.493728298359,89079.341062975247,89079.341062975247,89079.341062975247,90446.531790811161,90446.531790811161,90446.531790811161,90446.531790811161,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7341.3184716666674,null,null,12,12.26825,12.822749999999999,12.822749999999999,13.34125,13.357072916666667,13.377372916666666,13.959435624999999,14.23148625,14.280061249999999,14.5629875,15.184093750000001,15.717900208333333,16.267827083333334,16.84658125,17.238158124999998,17.506408125,19.385020000000001,19.385020000000001,19.385020000000001,21.651736666666665,22.023048750000001,22.310850833333333,24.038251249999998,25.594751458333334,27.188348749999999,28.465433333333333,28.465433333333333,28.465433333333333,31.52261,31.52261,31.52261,34.991553333333329,34.991553333333329,34.991553333333329,36.37429625,38.990991874999999,41.390567916666669,42.842804166666667,42.842804166666667,42.842804166666667,45.72897583333333,45.72897583333333,45.72897583333333,49.240636666666667,49.240636666666667,49.240636666666667,49.583851666666668,52.301009166666667,55.682346666666668,56.806404166666667,56.806404166666667,56.806404166666667,59.151971666666675,59.151971666666675,59.151971666666675,62.22287166666667,62.22287166666667,62.22287166666667,62.22287166666667,64.525399999999991,67.882571666666664,69.25833333333334,69.25833333333334,69.25833333333334,70.58396333333333,70.58396333333333,70.58396333333333,73.565263333333334,73.565263333333334,73.565263333333334,73.565263333333334,74.492132083333331,78.529515416666669,79.721395833333332,79.721395833333332,79.721395833333332,80.714480000000009,80.714480000000009,80.714480000000009,82.866606666666655,82.866606666666655,82.866606666666655,82.866606666666655,83.603459166666653,88.230305000000001,88.91820833333334,88.91820833333334,88.91820833333334,89.847729999999984,89.847729999999984,89.847729999999984,91.490198333333325,91.490198333333325,91.490198333333325,91.490198333333325,91.818889583333331,96.418657083333329,97.362854166666679,97.362854166666679,97.362854166666679,97.941270833333348,97.941270833333348,97.941270833333348,99.746406666666658,99.746406666666658,99.746406666666658,99.746406666666658,99.746406666666658,103.99695041666666,105.19809166666666,105.19809166666666,105.19809166666666,105.642675,105.642675,105.642675,107.40528166666667,107.40528166666667,107.40528166666667,107.40528166666667,0,0,0,0,0,0,0,0,0,0,0,0,0]
[283,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Сотрудники маркетинга",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Продавцы-консультанты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,1450.8632354166668,null,null,0,0.10625,0.31874999999999998,0.31874999999999998,0.53125,0.53526041666666668,0.54007291666666668,0.76372187499999999,0.83174999999999999,0.8384187500000001,0.90957500000000002,1.09935625,1.2277239583333333,1.3564583333333333,1.49246875,1.5804343749999998,1.686684375,2.1600625,2.1600625,2.1600625,2.699979166666667,2.7401062500000002,2.8479833333333335,3.2856687499999997,3.6438677083333331,4.0180624999999992,4.3107083333333334,4.3107083333333334,4.3107083333333334,5.1091250000000006,5.1091250000000006,5.1091250000000006,5.9455833333333334,5.9455833333333334,5.9455833333333334,6.1987437499999993,6.7975906249999998,7.3561041666666664,7.6778541666666662,7.6778541666666662,7.6778541666666662,8.5168333333333326,8.5168333333333326,8.5168333333333326,9.3519166666666678,9.3519166666666678,9.3519166666666678,9.3519166666666678,9.9127791666666667,10.720041666666667,10.937979166666668,10.937979166666668,10.937979166666668,11.727229166666667,11.727229166666667,11.727229166666667,12.462854166666666,12.462854166666666,12.462854166666666,12.462854166666666,12.795237499999997,13.573166666666665,13.857333333333333,13.857333333333333,13.857333333333333,14.462333333333333,14.462333333333333,14.462333333333333,15.182833333333335,15.182833333333335,15.182833333333335,15.182833333333335,15.182833333333335,16.079104166666667,16.301395833333334,16.301395833333334,16.301395833333334,16.8880625,16.8880625,16.8880625,17.404604166666665,17.404604166666665,17.404604166666665,17.404604166666665,17.404604166666665,18.362750000000002,18.442958333333333,18.442958333333333,18.442958333333333,19.08325,19.08325,19.08325,19.465958333333333,19.465958333333333,19.465958333333333,19.465958333333333,19.465958333333333,20.282020833333334,20.424104166666666,20.424104166666666,20.424104166666666,21.002520833333335,21.002520833333335,21.002520833333335,21.447104166666666,21.447104166666666,21.447104166666666,21.447104166666666,21.447104166666666,22.052104166666666,22.263166666666667,22.263166666666667,22.263166666666667,22.707750000000001,22.707750000000001,22.707750000000001,23.286166666666666,23.286166666666666,23.286166666666666,23.286166666666666,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4450.4552362500008,null,null,0,0.16200000000000001,0.504,0.504,0.80999999999999994,0.82181249999999995,0.83729999999999993,1.1957137499999999,1.3997362499999997,1.4416424999999999,1.6534125,2.0847375000000001,2.4901762500000002,2.9113687500000003,3.3541124999999998,3.6577237500000002,3.8197237500000001,5.2249575000000004,5.2249575000000004,5.2249575000000004,6.9517574999999994,7.2829424999999999,7.4628674999999998,8.752582499999999,9.9508837499999991,11.17028625,12.154724999999999,12.154724999999999,12.154724999999999,14.413485000000001,14.413485000000001,14.413485000000001,17.045969999999997,17.045969999999997,17.045969999999997,18.175552499999998,20.193401249999997,22.03446375,23.164950000000001,23.164950000000001,23.164950000000001,25.212142499999999,25.212142499999999,25.212142499999999,27.888719999999999,27.888719999999999,27.888719999999999,28.231935,30.38823,32.962305000000001,33.868425000000002,33.868425000000002,33.868425000000002,35.424742500000008,35.424742500000008,35.424742500000008,37.760017500000004,37.760017500000004,37.760017500000004,37.760017500000004,39.730162499999992,42.309404999999998,43.401000000000003,43.401000000000003,43.401000000000003,44.121629999999996,44.121629999999996,44.121629999999996,46.382429999999999,46.382429999999999,46.382429999999999,46.382429999999999,47.309298749999996,50.450411249999995,51.42,51.42,51.42,51.826417500000005,51.826417500000005,51.826417500000005,53.462002499999997,53.462002499999997,53.462002499999997,53.462002499999997,54.198854999999995,57.867554999999996,58.475250000000003,58.475250000000003,58.475250000000003,58.764479999999992,58.764479999999992,58.764479999999992,60.024239999999992,60.024239999999992,60.024239999999992,60.024239999999992,60.352931249999997,64.136636249999995,64.938750000000013,64.938750000000013,64.938750000000013,64.938750000000013,64.938750000000013,64.938750000000013,66.299302499999996,66.299302499999996,66.299302499999996,66.299302499999996,66.299302499999996,69.944846249999998,70.934924999999993,70.934924999999993,70.934924999999993,70.934924999999993,70.934924999999993,70.934924999999993,72.119114999999994,72.119114999999994,72.119114999999994,72.119114999999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Генеральный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Операционный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Главный бухгалтер",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","ИТ-специалисты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Финансовые менеджеры",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Бухгалтера",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Прочие сотрудники",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[293,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[294]
[295,null,null,null,null,null,0,"Норматив расходов на прочее",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1300066.8038864187,null,null,4800,4826.8249999999998,4882.2749999999996,4882.2749999999996,4934.125,4935.7072916666666,4937.7372916666664,4995.9435625000006,5023.1486249999998,5028.0061249999999,5056.2987499999999,5118.4093750000002,5275.2258212500001,5331.3183625000001,5390.3512874999997,5430.2921287499994,5457.6536287500003,5649.2720399999998,5649.2720399999998,5649.2720399999998,5880.47714,5918.3509725000004,5947.7067850000003,6123.9016274999994,6408.3179417249994,6574.1158039499996,6706.9836839999989,6706.9836839999989,6706.9836839999989,7025.0523443999991,7025.0523443999991,7025.0523443999991,7385.9612087999994,7385.9612087999994,7385.9612087999994,7529.8217818499998,7958.1040505684996,8212.7489797709986,8366.8614524099994,8366.8614524099994,8366.8614524099994,8673.1442986139973,8673.1442986139973,8673.1442986139973,9045.8045555759963,9045.8045555759963,9045.8045555759963,9082.2268059479975,9557.9852082454818,9923.9920536268801,10045.6636523958,10045.6636523958,10045.6636523958,10299.55542194088,10299.55542194088,10299.55542194088,10631.95951395528,10631.95951395528,10631.95951395528,10631.95951395528,11098.81643740013,11469.475316421493,11621.370521016004,11621.370521016004,11621.370521016004,11767.730784530606,11767.730784530606,11767.730784530606,12096.890394388622,12096.890394388622,12096.890394388622,12096.890394388622,12443.208677660416,12897.883615876694,13032.108709227366,13032.108709227366,13032.108709227366,13143.946115993978,13143.946115993978,13143.946115993978,13386.310533343571,13386.310533343571,13386.310533343571,13386.310533343571,13738.677934602583,14270.157084119863,14349.175554092679,14349.175554092679,14349.175554092679,14455.948375719625,14455.948375719625,14455.948375719625,14644.616359126405,14644.616359126405,14644.616359126405,14644.616359126405,14976.020104960526,15514.956179140958,15625.583916161208,15625.583916161208,15625.583916161208,15693.354647524015,15693.354647524015,15693.354647524015,15904.855080834846,15904.855080834846,15904.855080834846,15904.855080834846,16222.952182451543,16730.931507274443,16874.479005448517,16874.479005448517,16874.479005448517,16927.610829228517,16927.610829228517,16927.610829228517,17138.258642102264,17138.258642102264,17138.258642102264,17138.258642102264,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296,null,null,null,null,null,0,"Норматив расходов на прочее","Сотрудники маркетинга",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,26279.330399370858,null,null,200,200,200,200,200,200,200,200,200,200,200,200,204,204,204,204,204,204,204,204,204,204,204,204,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,0,"Норматив расходов на прочее","Продавцы-консультанты",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,164403.15954526555,null,null,0,10.625,31.874999999999996,31.874999999999996,53.125,53.526041666666671,54.007291666666667,76.372187499999981,83.174999999999997,83.841875000000016,90.957499999999996,109.935625,125.22784374999999,138.35875000000001,152.23181249999999,161.20430624999997,172.04180625000001,220.32637499999998,220.32637499999998,220.32637499999998,275.39787500000006,279.4908375,290.49430000000001,335.13821249999995,379.10799637499997,418.03922249999994,448.48609499999998,448.48609499999998,448.48609499999998,531.5533650000001,531.5533650000001,531.5533650000001,618.57848999999999,618.57848999999999,618.57848999999999,644.91729974999998,721.36575519749999,780.63565904999996,814.78002645000004,814.78002645000004,814.78002645000004,903.81316679999986,903.81316679999986,903.81316679999986,992.43287820000012,992.43287820000012,992.43287820000012,992.43287820000012,1072.9910964978001,1160.371785654,1183.9620415410002,1183.9620415410002,1183.9620415410002,1269.3929997690002,1269.3929997690002,1269.3929997690002,1349.019415539,1349.019415539,1349.019415539,1349.019415539,1412.6976096134756,1498.58727553008,1529.9615716876801,1529.9615716876801,1529.9615716876801,1596.7584602812801,1596.7584602812801,1596.7584602812801,1676.3074821518403,1676.3074821518403,1676.3074821518403,1676.3074821518403,1709.8336317948772,1810.7682847931196,1835.8019369046758,1835.8019369046758,1835.8019369046758,1901.8701321681638,1901.8701321681638,1901.8701321681638,1960.0411134665628,1960.0411134665628,1960.0411134665628,1960.0411134665628,1999.2419357358935,2109.3027743626812,2118.5161906552848,2118.5161906552848,2118.5161906552848,2192.0655767168118,2192.0655767168118,2192.0655767168118,2236.026734455806,2236.026734455806,2236.026734455806,2236.026734455806,2280.7472691449225,2376.3619975058386,2393.0093245442458,2393.0093245442458,2393.0093245442458,2460.7800559070524,2460.7800559070524,2460.7800559070524,2512.8700792207778,2512.8700792207778,2512.8700792207778,2512.8700792207778,2563.1274808051935,2635.4305812068433,2660.6545037333276,2660.6545037333276,2660.6545037333276,2713.7863275133282,2713.7863275133282,2713.7863275133282,2782.9124735033902,2782.9124735033902,2782.9124735033902,2782.9124735033902,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,504959.71475625195,null,null,0,16.2,50.4,50.4,81,82.181249999999991,83.72999999999999,119.57137499999999,139.97362499999997,144.16424999999998,165.34125,208.47375000000002,253.99797750000002,296.95961250000005,342.11947500000002,373.08782249999996,389.61182250000002,532.94566500000008,532.94566500000008,532.94566500000008,709.07926499999985,742.86013500000001,761.21248500000002,892.76341500000001,1035.2899453499999,1162.15658145,1264.5775889999998,1264.5775889999998,1264.5775889999998,1499.5789794,1499.5789794,1499.5789794,1773.4627187999995,1773.4627187999995,1773.4627187999995,1890.9844820999999,2142.9398953709997,2338.3149207209999,2458.2830259599996,2458.2830259599996,2458.2830259599996,2675.5327318139998,2675.5327318139998,2675.5327318139998,2959.5732773759996,2959.5732773759996,2959.5732773759996,2995.9955277479999,3289.3197437476797,3567.9458999728799,3666.0272428548001,3666.0272428548001,3666.0272428548001,3834.4880541718808,3834.4880541718808,3834.4880541718808,4087.2657304162803,4087.2657304162803,4087.2657304162803,4087.2657304162803,4386.5309724266508,4671.3001855314096,4791.8210939683204,4791.8210939683204,4791.8210939683204,4871.3844688893214,4871.3844688893214,4871.3844688893214,5120.9950568767781,5120.9950568767781,5120.9950568767781,5120.9950568767781,5327.7954333983334,5681.5357186163719,5790.727159855488,5790.727159855488,5790.727159855488,5836.4963713586121,5836.4963713586121,5836.4963713586121,6020.6898074098017,6020.6898074098017,6020.6898074098017,6020.6898074098017,6225.7447941501505,6647.1631050406413,6716.9681587208552,6716.9681587208552,6716.9681587208552,6750.1915942862743,6750.1915942862743,6750.1915942862743,6894.89841995406,6894.89841995406,6894.89841995406,6894.89841995406,7071.3078070047286,7514.6291528242455,7608.6095628060884,7608.6095628060884,7608.6095628060884,7608.6095628060884,7608.6095628060884,7608.6095628060884,7768.0199728031948,7768.0199728031948,7768.0199728031948,7768.0199728031948,7923.3803722592584,8359.0565966805098,8477.3801723280958,8477.3801723280958,8477.3801723280958,8477.3801723280958,8477.3801723280958,8477.3801723280958,8618.9018392117814,8618.9018392117814,8618.9018392117814,8618.9018392117814,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,0,"Норматив расходов на прочее","Генеральный директор",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,131396.65199685414,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,0,"Норматив расходов на прочее","Операционный директор",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,131396.65199685414,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,0,"Норматив расходов на прочее","Главный бухгалтер",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,131396.65199685414,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,0,"Норматив расходов на прочее","ИТ-специалисты",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,78837.991198112592,null,null,600,600,600,600,600,600,600,600,600,600,600,600,612,612,612,612,612,612,612,612,612,612,612,612,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,0,"Норматив расходов на прочее","Финансовые менеджеры",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,78837.991198112592,null,null,600,600,600,600,600,600,600,600,600,600,600,600,612,612,612,612,612,612,612,612,612,612,612,612,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,null,null,null,0,"Норматив расходов на прочее","Бухгалтера",null,null,null,"руб./мес. / руб.",null,null,"*",200,null,0,null,null,null,null,26279.330399370858,null,null,200,200,200,200,200,200,200,200,200,200,200,200,204,204,204,204,204,204,204,204,204,204,204,204,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,null,null,null,0,"Норматив расходов на прочее","Прочие сотрудники",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,26279.330399370858,null,null,200,200,200,200,200,200,200,200,200,200,200,200,204,204,204,204,204,204,204,204,204,204,204,204,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[307]
[308,null,null,null,null,null,0,"Ежег. индексация",null,null,null,null,"%г",null,null,"*",0.02,null,0]
[309]
[310,null,null,null,null,null,0,"Прочие расходы на персонал",null,null,5,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1300066.8038864187,null,null,4800,4826.8249999999998,4882.2749999999996,4882.2749999999996,4934.125,4935.7072916666666,4937.7372916666664,4995.9435625000006,5023.1486249999998,5028.0061249999999,5056.2987499999999,5118.4093750000002,5275.2258212500001,5331.3183625000001,5390.3512874999997,5430.2921287499994,5457.6536287500003,5649.2720399999998,5649.2720399999998,5649.2720399999998,5880.47714,5918.3509725000004,5947.7067850000003,6123.9016274999994,6408.3179417249994,6574.1158039499996,6706.9836839999989,6706.9836839999989,6706.9836839999989,7025.0523443999991,7025.0523443999991,7025.0523443999991,7385.9612087999994,7385.9612087999994,7385.9612087999994,7529.8217818499998,7958.1040505684996,8212.7489797709986,8366.8614524099994,8366.8614524099994,8366.8614524099994,8673.1442986139973,8673.1442986139973,8673.1442986139973,9045.8045555759963,9045.8045555759963,9045.8045555759963,9082.2268059479975,9557.9852082454818,9923.9920536268801,10045.6636523958,10045.6636523958,10045.6636523958,10299.55542194088,10299.55542194088,10299.55542194088,10631.95951395528,10631.95951395528,10631.95951395528,10631.95951395528,11098.81643740013,11469.475316421493,11621.370521016004,11621.370521016004,11621.370521016004,11767.730784530606,11767.730784530606,11767.730784530606,12096.890394388622,12096.890394388622,12096.890394388622,12096.890394388622,12443.208677660416,12897.883615876694,13032.108709227366,13032.108709227366,13032.108709227366,13143.946115993978,13143.946115993978,13143.946115993978,13386.310533343571,13386.310533343571,13386.310533343571,13386.310533343571,13738.677934602583,14270.157084119863,14349.175554092679,14349.175554092679,14349.175554092679,14455.948375719625,14455.948375719625,14455.948375719625,14644.616359126405,14644.616359126405,14644.616359126405,14644.616359126405,14976.020104960526,15514.956179140958,15625.583916161208,15625.583916161208,15625.583916161208,15693.354647524015,15693.354647524015,15693.354647524015,15904.855080834846,15904.855080834846,15904.855080834846,15904.855080834846,16222.952182451543,16730.931507274443,16874.479005448517,16874.479005448517,16874.479005448517,16927.610829228517,16927.610829228517,16927.610829228517,17138.258642102264,17138.258642102264,17138.258642102264,17138.258642102264,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1300066.8038864187,null,null,4800,4826.8249999999998,4882.2749999999996,4882.2749999999996,4934.125,4935.7072916666666,4937.7372916666664,4995.9435625000006,5023.1486249999998,5028.0061249999999,5056.2987499999999,5118.4093750000002,5275.2258212500001,5331.3183625000001,5390.3512874999997,5430.2921287499994,5457.6536287500003,5649.2720399999998,5649.2720399999998,5649.2720399999998,5880.47714,5918.3509725000004,5947.7067850000003,6123.9016274999994,6408.3179417249994,6574.1158039499996,6706.9836839999989,6706.9836839999989,6706.9836839999989,7025.0523443999991,7025.0523443999991,7025.0523443999991,7385.9612087999994,7385.9612087999994,7385.9612087999994,7529.8217818499998,7958.1040505684996,8212.7489797709986,8366.8614524099994,8366.8614524099994,8366.8614524099994,8673.1442986139973,8673.1442986139973,8673.1442986139973,9045.8045555759963,9045.8045555759963,9045.8045555759963,9082.2268059479975,9557.9852082454818,9923.9920536268801,10045.6636523958,10045.6636523958,10045.6636523958,10299.55542194088,10299.55542194088,10299.55542194088,10631.95951395528,10631.95951395528,10631.95951395528,10631.95951395528,11098.81643740013,11469.475316421493,11621.370521016004,11621.370521016004,11621.370521016004,11767.730784530606,11767.730784530606,11767.730784530606,12096.890394388622,12096.890394388622,12096.890394388622,12096.890394388622,12443.208677660416,12897.883615876694,13032.108709227366,13032.108709227366,13032.108709227366,13143.946115993978,13143.946115993978,13143.946115993978,13386.310533343571,13386.310533343571,13386.310533343571,13386.310533343571,13738.677934602583,14270.157084119863,14349.175554092679,14349.175554092679,14349.175554092679,14455.948375719625,14455.948375719625,14455.948375719625,14644.616359126405,14644.616359126405,14644.616359126405,14644.616359126405,14976.020104960526,15514.956179140958,15625.583916161208,15625.583916161208,15625.583916161208,15693.354647524015,15693.354647524015,15693.354647524015,15904.855080834846,15904.855080834846,15904.855080834846,15904.855080834846,16222.952182451543,16730.931507274443,16874.479005448517,16874.479005448517,16874.479005448517,16927.610829228517,16927.610829228517,16927.610829228517,17138.258642102264,17138.258642102264,17138.258642102264,17138.258642102264,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1300066.8038864187,null,null,4800,4826.8249999999998,4882.2749999999996,4882.2749999999996,4934.125,4935.7072916666666,4937.7372916666664,4995.9435625000006,5023.1486249999998,5028.0061249999999,5056.2987499999999,5118.4093750000002,5275.2258212500001,5331.3183625000001,5390.3512874999997,5430.2921287499994,5457.6536287500003,5649.2720399999998,5649.2720399999998,5649.2720399999998,5880.47714,5918.3509725000004,5947.7067850000003,6123.9016274999994,6408.3179417249994,6574.1158039499996,6706.9836839999989,6706.9836839999989,6706.9836839999989,7025.0523443999991,7025.0523443999991,7025.0523443999991,7385.9612087999994,7385.9612087999994,7385.9612087999994,7529.8217818499998,7958.1040505684996,8212.7489797709986,8366.8614524099994,8366.8614524099994,8366.8614524099994,8673.1442986139973,8673.1442986139973,8673.1442986139973,9045.8045555759963,9045.8045555759963,9045.8045555759963,9082.2268059479975,9557.9852082454818,9923.9920536268801,10045.6636523958,10045.6636523958,10045.6636523958,10299.55542194088,10299.55542194088,10299.55542194088,10631.95951395528,10631.95951395528,10631.95951395528,10631.95951395528,11098.81643740013,11469.475316421493,11621.370521016004,11621.370521016004,11621.370521016004,11767.730784530606,11767.730784530606,11767.730784530606,12096.890394388622,12096.890394388622,12096.890394388622,12096.890394388622,12443.208677660416,12897.883615876694,13032.108709227366,13032.108709227366,13032.108709227366,13143.946115993978,13143.946115993978,13143.946115993978,13386.310533343571,13386.310533343571,13386.310533343571,13386.310533343571,13738.677934602583,14270.157084119863,14349.175554092679,14349.175554092679,14349.175554092679,14455.948375719625,14455.948375719625,14455.948375719625,14644.616359126405,14644.616359126405,14644.616359126405,14644.616359126405,14976.020104960526,15514.956179140958,15625.583916161208,15625.583916161208,15625.583916161208,15693.354647524015,15693.354647524015,15693.354647524015,15904.855080834846,15904.855080834846,15904.855080834846,15904.855080834846,16222.952182451543,16730.931507274443,16874.479005448517,16874.479005448517,16874.479005448517,16927.610829228517,16927.610829228517,16927.610829228517,17138.258642102264,17138.258642102264,17138.258642102264,17138.258642102264,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[326,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Exp","index":12,"n_rows":206,"n_cols":159,"rows_kept":206,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,"Exp",null,null,"Прочие расходы бизнес-проекта",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"Продажи",null,null,null,null,"руб.",null,null,null,"учет",null,null,0,null,null,null,1756289119.7646854,null,null,0,1231200,5140260,3909060,6600771,6602195.1150000002,5156.7245730000004,9501571.6306001991,9536003.6445792001,78284.809627200011,113177.0995344,10955221.868246401,11054038.98651264,403374.07869263995,528949.21342031995,637675.94137895992,12987345.51191088,13214753.858568238,887192.64480029035,848102.5159020056,1371569.8650412015,1709299.3861959521,15686438.425578926,15899892.116981333,2362444.1926847482,2752088.5599070233,3079860.016017809,3172880.5615105936,2886680.6151654441,17622199.669766791,17404731.248513564,2715453.556958999,4066226.043355641,4779843.0611551953,4514571.6457275609,4764260.3681885619,5506823.93944667,21104992.518847208,21538251.328453004,6518880.1497504078,5689019.859944935,6315167.7999282256,5769253.6483904514,4916694.6752549168,7200364.515937686,8312448.8688671356,23029003.44823971,23243000.610729516,8905089.7282768227,9732365.4628902245,10257580.884939961,9991460.4402965289,8653504.3236414772,9442458.957706131,8539709.2474971842,7134330.3067404851,26374212.660286427,27798952.998020288,10707387.959818941,10909420.318113925,12260989.504430957,13291308.948600672,13865780.836909235,13414861.125006016,11493428.591337232,12441078.148919433,11192828.851873485,26089863.894548669,30169725.431763224,15114256.53520551,13679224.044813864,13858978.610686971,15451082.565889211,16711157.523398791,17384964.143903874,16773097.11380041,14342366.754991468,15443377.695713421,13841718.300454378,28932599.753579311,33822387.508898586,18361368.790905755,16590862.902892493,16779941.929735333,18662059.710616708,20138029.617918916,20869862.862933561,20048202.164326575,17082545.822107099,18362488.351268772,16451308.44011277,13482286.192838715,37533009.801341221,39964688.48274222,19555905.610733338,19714192.99973546,21851493.332340896,23450250.758474771,24278738.668869644,23293504.457610182,19811951.138457049,21270296.653689492,19031452.141265973,15579402.183387736,22228866.809494007,25015201.354071453,41590058.159704119,41716087.247100331,25085997.493754685,26852271.828200676,27730106.081280809,26540548.144816853,22542633.276966318,24184774.212287582,21617113.754706383,17725647.957257945,25289765.023541644,28439762.669806521,25623212.334551744,25755005.890001215,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,0,"Аутсорсинг бухгалтерии",null,null,1,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2868736.4281800031,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-07-01","^",0]
[20,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,1,null,0,0]
[21,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[22,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[23,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[24,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[25,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","геометрическая","^",0]
[26,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",15000,null,0]
[27,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.1000000000000001,null,0]
[28,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",12,null,0]
[29]
[30,null,null,null,null,null,0,"Аутсорсинг бухгалтерии",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2868736.4281800031,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-платеж","^",0]
[32,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[33,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"",0,null,0]
[34,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"",0,null,0]
[35,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[36,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[37,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"",30,null,0]
[38,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[39,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[40,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов авансирования",null,null,"кол-во периодов",null,null,"*",1,null,0]
[41]
[42,null,null,null,null,null,0,"Аутсорсинг бухгалтерии",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2868736.4281800031,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[45,null,null,null,null,null,0,"Юридические расходы",null,null,2,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,8775289.5988234263,null,null,0,0,25701.3,19545.3,33003.855000000003,33010.975575000004,25.783622865000002,47507.858153000998,47680.018222896004,391.42404813600007,565.88549767200004,54776.109341232004,55270.194932563201,2016.8703934631997,2644.7460671015997,3188.3797068947997,64936.727559554398,66073.769292841185,4435.9632240014516,4240.5125795100284,6857.8493252060071,8546.4969309797598,78432.192127894625,79499.460584906672,11812.220963423741,13760.442799535116,15399.300080089046,15864.402807552968,14433.40307582722,88110.998348833964,87023.656242567828,13577.267784794996,20331.130216778205,23899.215305775979,22572.858228637804,23821.301840942811,27534.119697233349,105524.96259423604,107691.25664226503,32594.400748752039,28445.099299724676,31575.838999641128,28846.268241952257,24583.473376274585,36001.822579688429,41562.244344335682,115145.01724119855,116215.00305364758,44525.448641384115,48661.827314451126,51287.904424699809,49957.302201482642,43267.521618207385,47212.294788530657,42698.54623748592,35671.651533702425,131871.06330143212,138994.76499010145,53536.939799094704,54547.101590569626,61304.947522154784,66456.544743003367,69328.904184546176,67074.305625030087,57467.142956686163,62205.390744597171,55964.144259367429,130449.31947274334,150848.62715881612,75571.282676027549,68396.120224069324,69294.893053434862,77255.412829446053,83555.787616993955,86924.820719519368,83865.485569002049,71711.83377495734,77216.888478567111,69208.591502271898,144662.99876789656,169111.93754449295,91806.843954528784,82954.314514462472,83899.709648676668,93310.298553083543,100690.14808959459,104349.3143146678,100241.01082163288,85412.729110535496,91812.441756343862,82256.542200563854,67411.430964193583,187665.0490067061,199823.44241371111,97779.528053666698,98570.9649986773,109257.46666170449,117251.25379237386,121393.69334434823,116467.52228805091,99059.755692285253,106351.48326844747,95157.260706329864,77897.010916938685,111144.33404747004,125076.00677035727,207950.29079852061,208580.43623550166,125429.98746877343,134261.35914100337,138650.53040640405,132702.74072408426,112713.16638483159,120923.87106143791,108085.56877353192,88628.239786289734,126448.82511770823,142198.8133490326,128116.06167275872,128775.02945000608,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-09-01","^",0]
[47,null,null,null,null,null,0,"Юридические расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,3,null,0,0]
[48,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[49,null,null,null,null,null,0,"Юридические расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[50,null,null,null,null,null,0,"Юридические расходы","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[51,null,null,null,null,null,0,"Юридические расходы","Через %-нт от продаж",null,null,null,"%",null,null,"*",5.0000000000000001E-3,null,0]
[52,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*",null,"^",0]
[53,null,null,null,null,null,0,"Юридические расходы","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",null,null,0]
[54,null,null,null,null,null,0,"Юридические расходы","Через прогрессию","Коэффициент прироста",null,null,"",null,null,"*",null,null,0]
[55,null,null,null,null,null,0,"Юридические расходы","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",null,null,0]
[56]
[57,null,null,null,null,null,0,"Юридические расходы",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,7548046.7520973431,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,319495.57478682837,0,0,0,0,0,0,0,0,0,0,0,344428.76116184937,0,0,0,0,0,0,0,0,0,0,0,458092.61622327019,0,0,0,0,0,0,0,0,0,0,0,655847.70048331528,0,0,0,0,0,0,0,0,0,0,0,776806.58275046479,0,0,0,0,0,0,0,0,0,0,0,967411.33080175822,0,0,0,0,0,0,0,0,0,0,0,1155363.8711170536,0,0,0,0,0,0,0,0,0,0,0,1341831.1740947771,0,0,0,0,0,0,0,0,0,0,0,1528769.1406780267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8775289.5988234263,null,null,0,0,25701.3,19545.3,33003.855000000003,33010.975575000004,25.783622865000002,47507.858153000998,47680.018222896004,391.42404813600007,565.88549767200004,54776.109341232004,55270.194932563201,2016.8703934631997,2644.7460671015997,3188.3797068947997,64936.727559554398,66073.769292841185,4435.9632240014516,4240.5125795100284,6857.8493252060071,8546.4969309797598,78432.192127894625,79499.460584906672,11812.220963423741,13760.442799535116,15399.300080089046,15864.402807552968,14433.40307582722,88110.998348833964,87023.656242567828,13577.267784794996,20331.130216778205,23899.215305775979,22572.858228637804,23821.301840942811,27534.119697233349,105524.96259423604,107691.25664226503,32594.400748752039,28445.099299724676,31575.838999641128,28846.268241952257,24583.473376274585,36001.822579688429,41562.244344335682,115145.01724119855,116215.00305364758,44525.448641384115,48661.827314451126,51287.904424699809,49957.302201482642,43267.521618207385,47212.294788530657,42698.54623748592,35671.651533702425,131871.06330143212,138994.76499010145,53536.939799094704,54547.101590569626,61304.947522154784,66456.544743003367,69328.904184546176,67074.305625030087,57467.142956686163,62205.390744597171,55964.144259367429,130449.31947274334,150848.62715881612,75571.282676027549,68396.120224069324,69294.893053434862,77255.412829446053,83555.787616993955,86924.820719519368,83865.485569002049,71711.83377495734,77216.888478567111,69208.591502271898,144662.99876789656,169111.93754449295,91806.843954528784,82954.314514462472,83899.709648676668,93310.298553083543,100690.14808959459,104349.3143146678,100241.01082163288,85412.729110535496,91812.441756343862,82256.542200563854,67411.430964193583,187665.0490067061,199823.44241371111,97779.528053666698,98570.9649986773,109257.46666170449,117251.25379237386,121393.69334434823,116467.52228805091,99059.755692285253,106351.48326844747,95157.260706329864,77897.010916938685,111144.33404747004,125076.00677035727,207950.29079852061,208580.43623550166,125429.98746877343,134261.35914100337,138650.53040640405,132702.74072408426,112713.16638483159,120923.87106143791,108085.56877353192,88628.239786289734,126448.82511770823,142198.8133490326,128116.06167275872,128775.02945000608,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[71,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[72,null,null,null,null,null,0,"Расходы на ПО и т.п.",null,null,3,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1478320.5399462911,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-09-01","^",0]
[74,null,null,null,null,null,0,"Расходы на ПО и т.п.","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,3,null,0,0]
[75,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[76,null,null,null,null,null,0,"Расходы на ПО и т.п.","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[77,null,null,null,null,null,0,"Расходы на ПО и т.п.","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[78,null,null,null,null,null,0,"Расходы на ПО и т.п.","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[79,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","геометрическая","^",0]
[80,null,null,null,null,null,0,"Расходы на ПО и т.п.","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",10000,null,0]
[81,null,null,null,null,null,0,"Расходы на ПО и т.п.","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.05,null,0]
[82,null,null,null,null,null,0,"Расходы на ПО и т.п.","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",12,null,0]
[83]
[84,null,null,null,null,null,0,"Расходы на ПО и т.п.",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1478320.5399462911,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[86,null,null,null,null,null,0,"Расходы на ПО и т.п.","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[87,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[88,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[89,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[90,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[91,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[92,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[93,null,null,null,null,null,0,"Расходы на ПО и т.п.","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[94,null,null,null,null,null,0,"Расходы на ПО и т.п.","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[95]
[96,null,null,null,null,null,0,"Расходы на ПО и т.п.",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1478320.5399462911,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[98,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[99,null,null,null,null,null,0,"Банковские расходы",null,null,4,4,"руб.",null,null,null,"начисление",null,null,null,null,null,null,8775289.5988234263,null,null,0,0,25701.3,19545.3,33003.855000000003,33010.975575000004,25.783622865000002,47507.858153000998,47680.018222896004,391.42404813600007,565.88549767200004,54776.109341232004,55270.194932563201,2016.8703934631997,2644.7460671015997,3188.3797068947997,64936.727559554398,66073.769292841185,4435.9632240014516,4240.5125795100284,6857.8493252060071,8546.4969309797598,78432.192127894625,79499.460584906672,11812.220963423741,13760.442799535116,15399.300080089046,15864.402807552968,14433.40307582722,88110.998348833964,87023.656242567828,13577.267784794996,20331.130216778205,23899.215305775979,22572.858228637804,23821.301840942811,27534.119697233349,105524.96259423604,107691.25664226503,32594.400748752039,28445.099299724676,31575.838999641128,28846.268241952257,24583.473376274585,36001.822579688429,41562.244344335682,115145.01724119855,116215.00305364758,44525.448641384115,48661.827314451126,51287.904424699809,49957.302201482642,43267.521618207385,47212.294788530657,42698.54623748592,35671.651533702425,131871.06330143212,138994.76499010145,53536.939799094704,54547.101590569626,61304.947522154784,66456.544743003367,69328.904184546176,67074.305625030087,57467.142956686163,62205.390744597171,55964.144259367429,130449.31947274334,150848.62715881612,75571.282676027549,68396.120224069324,69294.893053434862,77255.412829446053,83555.787616993955,86924.820719519368,83865.485569002049,71711.83377495734,77216.888478567111,69208.591502271898,144662.99876789656,169111.93754449295,91806.843954528784,82954.314514462472,83899.709648676668,93310.298553083543,100690.14808959459,104349.3143146678,100241.01082163288,85412.729110535496,91812.441756343862,82256.542200563854,67411.430964193583,187665.0490067061,199823.44241371111,97779.528053666698,98570.9649986773,109257.46666170449,117251.25379237386,121393.69334434823,116467.52228805091,99059.755692285253,106351.48326844747,95157.260706329864,77897.010916938685,111144.33404747004,125076.00677035727,207950.29079852061,208580.43623550166,125429.98746877343,134261.35914100337,138650.53040640405,132702.74072408426,112713.16638483159,120923.87106143791,108085.56877353192,88628.239786289734,126448.82511770823,142198.8133490326,128116.06167275872,128775.02945000608,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-09-01","^",0]
[101,null,null,null,null,null,0,"Банковские расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,3,null,0,0]
[102,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[103,null,null,null,null,null,0,"Банковские расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[104,null,null,null,null,null,0,"Банковские расходы","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[105,null,null,null,null,null,0,"Банковские расходы","Через %-нт от продаж",null,null,null,"%",null,null,"*",5.0000000000000001E-3,null,0]
[106,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*",null,"^",0]
[107,null,null,null,null,null,0,"Банковские расходы","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",null,null,0]
[108,null,null,null,null,null,0,"Банковские расходы","Через прогрессию","Коэффициент прироста",null,null,"",null,null,"*",null,null,0]
[109,null,null,null,null,null,0,"Банковские расходы","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",null,null,0]
[110]
[111,null,null,null,null,null,0,"Банковские расходы",null,null,null,4,"руб.",null,null,null,"оплата",null,null,null,null,null,null,8775289.5988234263,null,null,0,0,25701.3,19545.3,33003.855000000003,33010.975575000004,25.783622865000002,47507.858153000998,47680.018222896004,391.42404813600007,565.88549767200004,54776.109341232004,55270.194932563201,2016.8703934631997,2644.7460671015997,3188.3797068947997,64936.727559554398,66073.769292841185,4435.9632240014516,4240.5125795100284,6857.8493252060071,8546.4969309797598,78432.192127894625,79499.460584906672,11812.220963423741,13760.442799535116,15399.300080089046,15864.402807552968,14433.40307582722,88110.998348833964,87023.656242567828,13577.267784794996,20331.130216778205,23899.215305775979,22572.858228637804,23821.301840942811,27534.119697233349,105524.96259423604,107691.25664226503,32594.400748752039,28445.099299724676,31575.838999641128,28846.268241952257,24583.473376274585,36001.822579688429,41562.244344335682,115145.01724119855,116215.00305364758,44525.448641384115,48661.827314451126,51287.904424699809,49957.302201482642,43267.521618207385,47212.294788530657,42698.54623748592,35671.651533702425,131871.06330143212,138994.76499010145,53536.939799094704,54547.101590569626,61304.947522154784,66456.544743003367,69328.904184546176,67074.305625030087,57467.142956686163,62205.390744597171,55964.144259367429,130449.31947274334,150848.62715881612,75571.282676027549,68396.120224069324,69294.893053434862,77255.412829446053,83555.787616993955,86924.820719519368,83865.485569002049,71711.83377495734,77216.888478567111,69208.591502271898,144662.99876789656,169111.93754449295,91806.843954528784,82954.314514462472,83899.709648676668,93310.298553083543,100690.14808959459,104349.3143146678,100241.01082163288,85412.729110535496,91812.441756343862,82256.542200563854,67411.430964193583,187665.0490067061,199823.44241371111,97779.528053666698,98570.9649986773,109257.46666170449,117251.25379237386,121393.69334434823,116467.52228805091,99059.755692285253,106351.48326844747,95157.260706329864,77897.010916938685,111144.33404747004,125076.00677035727,207950.29079852061,208580.43623550166,125429.98746877343,134261.35914100337,138650.53040640405,132702.74072408426,112713.16638483159,120923.87106143791,108085.56877353192,88628.239786289734,126448.82511770823,142198.8133490326,128116.06167275872,128775.02945000608,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8775289.5988234263,null,null,0,0,25701.3,19545.3,33003.855000000003,33010.975575000004,25.783622865000002,47507.858153000998,47680.018222896004,391.42404813600007,565.88549767200004,54776.109341232004,55270.194932563201,2016.8703934631997,2644.7460671015997,3188.3797068947997,64936.727559554398,66073.769292841185,4435.9632240014516,4240.5125795100284,6857.8493252060071,8546.4969309797598,78432.192127894625,79499.460584906672,11812.220963423741,13760.442799535116,15399.300080089046,15864.402807552968,14433.40307582722,88110.998348833964,87023.656242567828,13577.267784794996,20331.130216778205,23899.215305775979,22572.858228637804,23821.301840942811,27534.119697233349,105524.96259423604,107691.25664226503,32594.400748752039,28445.099299724676,31575.838999641128,28846.268241952257,24583.473376274585,36001.822579688429,41562.244344335682,115145.01724119855,116215.00305364758,44525.448641384115,48661.827314451126,51287.904424699809,49957.302201482642,43267.521618207385,47212.294788530657,42698.54623748592,35671.651533702425,131871.06330143212,138994.76499010145,53536.939799094704,54547.101590569626,61304.947522154784,66456.544743003367,69328.904184546176,67074.305625030087,57467.142956686163,62205.390744597171,55964.144259367429,130449.31947274334,150848.62715881612,75571.282676027549,68396.120224069324,69294.893053434862,77255.412829446053,83555.787616993955,86924.820719519368,83865.485569002049,71711.83377495734,77216.888478567111,69208.591502271898,144662.99876789656,169111.93754449295,91806.843954528784,82954.314514462472,83899.709648676668,93310.298553083543,100690.14808959459,104349.3143146678,100241.01082163288,85412.729110535496,91812.441756343862,82256.542200563854,67411.430964193583,187665.0490067061,199823.44241371111,97779.528053666698,98570.9649986773,109257.46666170449,117251.25379237386,121393.69334434823,116467.52228805091,99059.755692285253,106351.48326844747,95157.260706329864,77897.010916938685,111144.33404747004,125076.00677035727,207950.29079852061,208580.43623550166,125429.98746877343,134261.35914100337,138650.53040640405,132702.74072408426,112713.16638483159,120923.87106143791,108085.56877353192,88628.239786289734,126448.82511770823,142198.8133490326,128116.06167275872,128775.02945000608,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[126,null,null,null,null,null,0,"Расходы на уборку-охрану",null,null,5,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,124548811.14667791,null,null,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,611590.90448414627,611590.90448414627,672749.99493256095,672749.99493256095,672749.99493256095,740024.99442581704,740024.99442581704,740024.99442581704,814027.49386839895,814027.49386839895,814027.49386839895,895430.24325523886,895430.24325523886,895430.24325523886,984973.26758076262,984973.26758076262,984973.26758076262,1083470.5943388392,1083470.5943388392,1083470.5943388392,1191817.6537727232,1191817.6537727232,1191817.6537727232,1310999.4191499955,1310999.4191499955,1310999.4191499955,1442099.3610649952,1442099.3610649952,1442099.3610649952,1586309.2971714947,1586309.2971714947,1586309.2971714947,1744940.2268886445,1744940.2268886445,1744940.2268886445,1919434.249577509,1919434.249577509,1919434.249577509,2111377.6745352601,2111377.6745352601,2111377.6745352601,2322515.4419887862,2322515.4419887862,2322515.4419887862,2554766.9861876648,2554766.9861876648,2554766.9861876648,2810243.6848064316,2810243.6848064316,2810243.6848064316,3091268.0532870749,3091268.0532870749,3091268.0532870749,3400394.8586157826,3400394.8586157826,3400394.8586157826,3740434.3444773615,3740434.3444773615,3740434.3444773615,4114477.778925098,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-09-01","^",0]
[128,null,null,null,null,null,0,"Расходы на уборку-охрану","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,3,null,0,0]
[129,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[130,null,null,null,null,null,0,"Расходы на уборку-охрану","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[131,null,null,null,null,null,0,"Расходы на уборку-охрану","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[132,null,null,null,null,null,0,"Расходы на уборку-охрану","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[133,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","геометрическая","^",0]
[134,null,null,null,null,null,0,"Расходы на уборку-охрану","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",100000,null,0]
[135,null,null,null,null,null,0,"Расходы на уборку-охрану","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.1000000000000001,null,0]
[136,null,null,null,null,null,0,"Расходы на уборку-охрану","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",3,null,0]
[137]
[138,null,null,null,null,null,0,"Расходы на уборку-охрану",null,null,null,5,"руб.",null,null,null,"оплата",null,null,null,null,null,null,120434333.36775282,null,null,0,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,611590.90448414627,611590.90448414627,672749.99493256095,672749.99493256095,672749.99493256095,740024.99442581704,740024.99442581704,740024.99442581704,814027.49386839895,814027.49386839895,814027.49386839895,895430.24325523886,895430.24325523886,895430.24325523886,984973.26758076262,984973.26758076262,984973.26758076262,1083470.5943388392,1083470.5943388392,1083470.5943388392,1191817.6537727232,1191817.6537727232,1191817.6537727232,1310999.4191499955,1310999.4191499955,1310999.4191499955,1442099.3610649952,1442099.3610649952,1442099.3610649952,1586309.2971714947,1586309.2971714947,1586309.2971714947,1744940.2268886445,1744940.2268886445,1744940.2268886445,1919434.249577509,1919434.249577509,1919434.249577509,2111377.6745352601,2111377.6745352601,2111377.6745352601,2322515.4419887862,2322515.4419887862,2322515.4419887862,2554766.9861876648,2554766.9861876648,2554766.9861876648,2810243.6848064316,2810243.6848064316,2810243.6848064316,3091268.0532870749,3091268.0532870749,3091268.0532870749,3400394.8586157826,3400394.8586157826,3400394.8586157826,3740434.3444773615,3740434.3444773615,3740434.3444773615,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[140,null,null,null,null,null,0,"Расходы на уборку-охрану","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[141,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[142,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[143,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[144,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[145,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[146,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[147,null,null,null,null,null,0,"Расходы на уборку-охрану","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[148,null,null,null,null,null,0,"Расходы на уборку-охрану","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[149]
[150,null,null,null,null,null,0,"Расходы на уборку-охрану",null,null,null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,124548811.14667791,null,null,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,611590.90448414627,611590.90448414627,672749.99493256095,672749.99493256095,672749.99493256095,740024.99442581704,740024.99442581704,740024.99442581704,814027.49386839895,814027.49386839895,814027.49386839895,895430.24325523886,895430.24325523886,895430.24325523886,984973.26758076262,984973.26758076262,984973.26758076262,1083470.5943388392,1083470.5943388392,1083470.5943388392,1191817.6537727232,1191817.6537727232,1191817.6537727232,1310999.4191499955,1310999.4191499955,1310999.4191499955,1442099.3610649952,1442099.3610649952,1442099.3610649952,1586309.2971714947,1586309.2971714947,1586309.2971714947,1744940.2268886445,1744940.2268886445,1744940.2268886445,1919434.249577509,1919434.249577509,1919434.249577509,2111377.6745352601,2111377.6745352601,2111377.6745352601,2322515.4419887862,2322515.4419887862,2322515.4419887862,2554766.9861876648,2554766.9861876648,2554766.9861876648,2810243.6848064316,2810243.6848064316,2810243.6848064316,3091268.0532870749,3091268.0532870749,3091268.0532870749,3400394.8586157826,3400394.8586157826,3400394.8586157826,3740434.3444773615,3740434.3444773615,3740434.3444773615,4114477.778925098,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[152,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[153,null,null,null,null,null,0,"Обслуживание автопарка",null,null,6,6,"руб.",null,null,null,"начисление",null,null,null,null,null,null,12043433.336775292,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,191943.42495775089,191943.42495775089,191943.42495775089,211137.767453526,211137.767453526,211137.767453526,232251.5441988786,232251.5441988786,232251.5441988786,255476.6986187665,255476.6986187665,255476.6986187665,281024.3684806432,281024.3684806432,281024.3684806432,309126.8053287075,309126.8053287075,309126.8053287075,340039.48586157826,340039.48586157826,340039.48586157826,374043.43444773619,374043.43444773619,374043.43444773619,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[155,null,null,null,null,null,0,"Обслуживание автопарка","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,4,null,0,0]
[156,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[157,null,null,null,null,null,0,"Обслуживание автопарка","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[158,null,null,null,null,null,0,"Обслуживание автопарка","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[159,null,null,null,null,null,0,"Обслуживание автопарка","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[160,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","геометрическая","^",0]
[161,null,null,null,null,null,0,"Обслуживание автопарка","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",10000,null,0]
[162,null,null,null,null,null,0,"Обслуживание автопарка","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.1000000000000001,null,0]
[163,null,null,null,null,null,0,"Обслуживание автопарка","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",3,null,0]
[164]
[165,null,null,null,null,null,0,"Обслуживание автопарка",null,null,null,6,"руб.",null,null,null,"оплата",null,null,null,null,null,null,12043433.336775292,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,191943.42495775089,191943.42495775089,191943.42495775089,211137.767453526,211137.767453526,211137.767453526,232251.5441988786,232251.5441988786,232251.5441988786,255476.6986187665,255476.6986187665,255476.6986187665,281024.3684806432,281024.3684806432,281024.3684806432,309126.8053287075,309126.8053287075,309126.8053287075,340039.48586157826,340039.48586157826,340039.48586157826,374043.43444773619,374043.43444773619,374043.43444773619,0,0,0,0,0,0,0,0,0,0,0,0,0]
[166,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[167,null,null,null,null,null,0,"Обслуживание автопарка","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[168,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[169,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[170,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[171,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[172,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[173,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[174,null,null,null,null,null,0,"Обслуживание автопарка","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[175,null,null,null,null,null,0,"Обслуживание автопарка","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",null,null,0]
[176]
[177,null,null,null,null,null,0,"Обслуживание автопарка",null,null,null,6,"руб.",null,null,null,"учет",null,null,null,null,null,null,12043433.336775292,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,191943.42495775089,191943.42495775089,191943.42495775089,211137.767453526,211137.767453526,211137.767453526,232251.5441988786,232251.5441988786,232251.5441988786,255476.6986187665,255476.6986187665,255476.6986187665,281024.3684806432,281024.3684806432,281024.3684806432,309126.8053287075,309126.8053287075,309126.8053287075,340039.48586157826,340039.48586157826,340039.48586157826,374043.43444773619,374043.43444773619,374043.43444773619,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[179,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[180,null,null,null,null,null,0,"Постоянный расход - 7",null,null,7,7,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[182,null,null,null,null,null,0,"Постоянный расход - 7","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,1,null,0,0]
[183,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[184,null,null,null,null,null,0,"Постоянный расход - 7","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[185,null,null,null,null,null,0,"Постоянный расход - 7","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[186,null,null,null,null,null,0,"Постоянный расход - 7","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[187,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*",null,"^",0]
[188,null,null,null,null,null,0,"Постоянный расход - 7","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",null,null,0]
[189,null,null,null,null,null,0,"Постоянный расход - 7","Через прогрессию","Коэффициент прироста",null,null,"",null,null,"*",null,null,0]
[190,null,null,null,null,null,0,"Постоянный расход - 7","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",null,null,0]
[191]
[192,null,null,null,null,null,0,"Постоянный расход - 7",null,null,null,7,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[194,null,null,null,null,null,0,"Постоянный расход - 7","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[195,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[196,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[197,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[198,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[199,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[200,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[201,null,null,null,null,null,0,"Постоянный расход - 7","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[202,null,null,null,null,null,0,"Постоянный расход - 7","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",null,null,0]
[203]
[204,null,null,null,null,null,0,"Постоянный расход - 7",null,null,null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[206,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Credits","index":13,"n_rows":79,"n_cols":159,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,"Credits",null,null,"Источники финансирования и их условия",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"Параметры финансирования и инвестирования"]
[17,null,null,null,null,null,0,"Параметры финансирования и инвестирования","Ставка дисконтирования Учредителя",null,null,null,"%г",null,null,"*",0.14000000000000001,null,0]
[18,null,null,null,null,null,0,"Параметры финансирования и инвестирования","Средняя банковская ставка по депозиту",null,null,null,"%г",null,null,"*",4.2000000000000003E-2,null,0]
[19]
[20,null,null,null,null,null,0,"Инвестирование в капитал от Учредителей",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10000000,null,null,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,36702960.456673175,null,null,7853466.3799999999,1679814.2275,0,760243.94641666673,0,0,4926724.3911393993,0,0,2405667.6124791875,2092158.8282099776,0,0,2111090.7631873041,1959163.2449208237,1754335.3657616563,0,0,1210053.6271514781,1908371.0444003679,1204719.4320436083,1400167.7094726563,0,0,1221540.2506534718,488838.91559759527,817625.02656568214,1082481.5463369563,1576177.7969833761,0,0,0,0,0,0,250320.34785296768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,41047514.586192071]
[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,10000000,"*",null,10000000]
[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,30000000,null,null,0,0,0,0,0,0,30000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,26702960.456673179,null,null,0,0,0,293524.55391666666,0,0,4926724.3911393983,0,0,2405667.6124791885,2092158.8282099776,0,0,2111090.7631873041,1959163.2449208219,1754335.3657616563,0,0,1210053.6271514762,1908371.0444003679,1204719.4320436083,1400167.7094726563,0,0,1221540.2506534718,488838.91559759527,817625.02656568587,1082481.5463369563,1576177.7969833799,0,0,0,0,0,0,250320.34785296768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,83232690.200145245]
[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,30000000,"*",null,null,null,null,null,null,null,30000000]
[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,30000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16700000,null,null,0,0,0,0,0,0,0,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,195833.33333333331,191666.66666666666,187500,183333.33333333334,179166.66666666669,175000,170833.33333333334,166666.66666666666,162500,158333.33333333331,154166.66666666666,150000,145833.33333333334,141666.66666666669,137500,133333.33333333334,129166.66666666667,125000.00000000001,120833.33333333333,116666.66666666666,112500,108333.33333333334,104166.66666666667,100000,95833.333333333328,91666.666666666672,87500,83333.333333333328,79166.666666666657,75000,70833.333333333343,66666.666666666672,62500.000000000007,58333.333333333328,54166.666666666672,50000,45833.333333333336,41666.666666666664,37500,33333.333333333336,29166.666666666664,25000,20833.333333333332,16666.666666666668,12500,8333.3333333333339,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6489545.7771974131,null,null,0,0,0,293524.55391666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,857532.18471882446,0,0,0,95457.351332261227,755738.30800562538,1170525.7417626046,500423.33454994857,0,0,0,0,0,0,1761261.242920287,1055083.0599911958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2709369.952111546]
[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,6489545.7771974131,null,null,0,0,0,0,293524.55391666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,857532.18471882446,0,0,0,0,0,0,0,2522144.7356504397,0,0,0,0,0,0,1508352.5166905024,1307991.7862209803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,179490.53109130982,null,null,0,0,0,0,4892.0758986111114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14292.203078647079,0,0,0,0,0,0,29821.496784785762,57968.575037897244,0,0,0,0,0,0,61616.248739527131,10899.931551841495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]

{"sheet":"PL","index":14,"n_rows":165,"n_cols":159,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"PL",null,null,"Итоговый отчет о прибылях и убытках",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1478990773.051012,null,null,53672901.892160401,69161550.052566767,58434366.282459952,115953251.13649155,123705394.40685701,155726937.10341275,187029104.1534692,218220483.38056278,249264419.08705473,247822365.55597699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,332519801.29608864,null,null,53235148.859999999,58687352.40203999,23819065.809141599,50523751.553282462,26785573.887754798,28018669.147602282,29230257.805336151,30494011.875578955,31725969.955352355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,783824360.61148691,null,null,302775.51189600001,7278816.8627214478,24006411.414714515,45166090.68975386,66662306.776154764,87613479.587492213,107996434.97267722,128020111.25413319,148134923.33537334,168643010.20657036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,362646611.14343655,null,null,134977.52026439999,3195380.787805324,10608889.058603832,20263408.893455226,30257513.742947444,40094788.368318215,49802411.375455812,59706360.250850648,69403525.796329036,79179355.34940663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,509305725.89943677,null,null,919896.32865375001,5666151.4662005892,16470214.581083842,30253872.377759509,44355295.182999797,57760714.620097674,70215108.388497531,82426394.383339465,94548076.304577231,106690002.26622744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18153750.060193345,null,null,760025.37599999993,1517429.751435,1785384.3007426495,1839037.8323779013,1894121.6641593082,1950946.2902175253,2009477.7856639444,2069767.6783865918,2131865.3043525768,2195694.0768578509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,795.36765977476932,null,null,120.4182,136.30333762500001,56.134751898749997,119.15875349377789,65.075562543483571,67.027829419788077,71.10982423145316,77.703624902963128,82.43577565955357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,339.08958971343372,null,null,51.607799999999997,58.415716125000003,24.057750813750001,51.068037211619092,27.077210489660295,28.726212608480601,30.475638956337075,32.331605368778,35.329618139808673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,55.764157643410407,null,null,8.5499999999999989,9.4523812500000002,3.8928399374999998,8.3837251960783128,4.512868414943382,4.7877021014134336,5.079273159389512,5.3886008947963333,5.7167666892894289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,13963507.568297092,null,null,584496,1167096.6000000001,1373307.8579999998,1414507.0937400004,1456942.3065522003,1500650.5757487663,1545670.0930212291,1592040.1958118663,1639801.4016862211,1688995.4437368077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4189052.2704891264,null,null,175348.80000000002,350128.97999999992,411992.35739999992,424352.12812199991,437082.69196565991,450195.17272462981,463701.0279063686,477612.05874355976,491940.42050586629,506698.63312104228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,234061631.31180423,null,null,77372.392200000002,1972263.7420566548,6929968.9814497931,13424056.326542597,20095307.144249421,26467427.877118569,32435511.521020409,38324796.429700941,44204261.148123354,50130665.749342479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,42785417.763082758,null,null,15650.174925000003,354370.46434568625,1180057.7425080659,2304788.2656488614,3495493.10748976,4673974.8940632762,5842180.0288578058,7044172.5614117393,8287282.2759220414,9587448.2479105182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,18336607.612749752,null,null,6707.2178249999997,151873.05614815126,505739.03250345687,987766.39956379775,1498068.4746384686,2003132.0974556892,2503791.4409390599,3018931.0977478893,3551692.4039665894,4108906.39196165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3056101.2687916253,null,null,1117.8696375,25312.176024691878,84289.838750576135,164627.73326063299,249678.07910641143,333855.3495759482,417298.57348984323,503155.18295798154,591948.73399443156,684817.73199360841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Роялти","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,130679618.97475389,null,null,41459.330625000002,1108236.95810625,3969140.2828366868,7666826.0985148493,11424667.294626752,14966511.950787429,18209416.521333613,21352721.221217945,24441029.026338685,27499610.290366687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Роялти","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,39203885.69242616,null,null,12437.799187500001,332471.087431875,1190742.0848510063,2300047.8295544549,3427400.1883880254,4489953.5852362281,5462824.9564000834,6405816.3663653824,7332308.7079016063,8249883.0871100072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,257090344.52743933,null,null,82498.560453749989,2176457.972708934,7754861.2988914009,14990778.218839014,22365866.374591082,29342340.452761576,35770119.081813186,42031830.275251932,48211949.852101319,54363642.44002711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,12835625.328924827,null,null,4695.0524775000004,106311.13930370587,354017.32275241974,691436.47969465842,1048647.9322469276,1402192.4682189825,1752654.0086573416,2113251.7684235219,2486184.6827766127,2876234.4743731553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,5500982.2838249253,null,null,2012.1653475000001,45561.916844445375,151721.70975103707,296329.91986913932,449420.5423915406,600939.62923670677,751137.43228171789,905679.32932436629,1065507.7211899769,1232671.917588495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,916830.38063748751,null,null,335.36089125000001,7593.6528074075632,25286.951625172835,49388.319978189887,74903.423731923438,100156.60487278446,125189.57204695298,150946.55488739442,177584.6201983295,205445.31959808254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Up-Sale","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,182951466.56465545,null,null,58043.062875000003,1551531.7413487502,5556796.3959713615,10733556.53792079,15994534.212477451,20953116.731102396,25493183.129867062,29893809.709705118,34217440.636874154,38499454.406513371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Up-Sale","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,54885439.969396636,null,null,17412.918862499999,465459.52240462502,1667038.9187914084,3220066.9613762368,4798360.2637432348,6285935.0193307176,7647954.9389601164,8968142.9129115362,10265232.191062246,11549836.321954008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,969685047.15157533,null,null,52753005.563506648,63495398.586366184,41964151.701376103,85699378.758732036,79350099.223857179,97966222.483315066,116813995.76497166,135794088.99722335,154716342.78247747,141132363.28974956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,314366051.23589528,null,null,52475123.483999997,57169922.650605015,22033681.508398954,48684713.720904559,24891452.223595493,26067722.85738476,27220780.019672208,28424244.197192363,29594104.650999777,-2195694.0768578509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,549762729.29968286,null,null,225403.11969600001,5306553.1206647931,17076442.433264721,31742034.363211278,46566999.631905332,61146051.71037367,75560923.451656818,89695314.824432254,103930662.18724999,118512344.4572279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,105556266.61599725,null,null,52478.959810649991,1018922.8150963902,2854027.7597124325,5272630.6746162083,7891647.3683563638,10752447.915556626,14032292.293642644,17674529.975598719,21191575.94422771,24815712.909379516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,277424802.33910036,null,null,5948351.9619791666,8905502.3664114568,12972052.111879842,19914097.243200153,25611743.820042577,31054045.886351068,36219418.542309955,41165375.862299055,45713654.192728668,49920560.351898432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16820141.542399995,null,null,490000,854000,938000,1125600,1350720,1620864,1945036.7999999993,2334044.1599999992,2800852.9919999996,3361023.5904000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,12014386.816,null,null,350000,610000,670000,804000,964800,1157760,1389312,1667174.3999999997,2000609.28,2400731.1359999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2402877.3632,null,null,70000,122000,134000,160800,192960,231552,277862.40000000002,333434.88000000006,400121.85600000003,480146.22720000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2402877.3632,null,null,70000,122000,134000,160800,192960,231552,277862.40000000002,333434.88000000006,400121.85600000003,480146.22720000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[58,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,92945505.833333343,null,null,2202240,3033961.6666666665,4181350,6933883.3333333321,8877983.333333334,10605937.5,12312670.833333334,13852283.333333334,14995595.833333336,15949600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,80055505.833333343,null,null,61740,961128.33333333337,2878016.6666666665,5297216.666666667,7574650.0000000009,9552604.166666666,11259337.500000002,12798950,14192262.5,15479600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10755000.000000002,null,null,2000000,1838333.3333333335,1083333.3333333335,1416666.6666666667,1083333.3333333335,833333.33333333337,833333.33333333337,833333.33333333337,583333.33333333337,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2135000.0000000005,null,null,140500,234500.00000000006,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,26897351.261600435,null,null,2044000,2393920,2459631.6,2549590.5480000004,2643865.2644399996,2742746.9223731998,2846551.6000443962,2955622.645045728,3070333.2710970989,3191089.4106000122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18388816.238846488,null,null,1480000,1664400,1714332,1765761.9600000002,1818734.8188000005,1873296.8633639994,1929495.7692649197,1987380.6423428673,2047002.061613153,2108412.1234615478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,5516644.871653947,null,null,444000,499320,514299.60000000009,529728.58799999999,545620.44563999993,561989.05900919985,578848.73077947588,596214.19270286022,614100.61848394608,632523.63703846431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2991890.1511000013,null,null,120000,230200.00000000003,231000.00000000006,254100.00000000009,279510.00000000012,307461.00000000012,338207.10000000015,372027.81000000023,409230.59100000025,450153.65010000032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[68,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,53674034.300000004,null,null,633023.4,1055357.7333333334,2084892.8333333335,3829085.166666667,5051371.333333334,6293528.333333333,7366433.833333333,8334727.333333333,9211754.833333334,9813859.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2700000.0000000005,null,null,600000,433333.33333333337,208333.33333333334,416666.66666666669,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,25487017.149999999,null,null,16511.699999999997,311012.2,938279.75,1706209.25,2421519,3042597.5,3579050.25,4063197,4501710.75,4906929.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,25487017.149999999,null,null,16511.699999999997,311012.2,938279.75,1706209.25,2421519,3042597.5,3579050.25,4063197,4501710.75,4906929.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87087769.401766613,null,null,579088.5619791667,1568262.9664114583,3308177.6785465106,5475938.1952001555,7687803.8889359059,9790969.1306445319,11748725.475598894,13688698.390586657,15635117.262964902,17604987.850898426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,61237806.380435854,null,null,237760.43229166669,915586.89723958331,2226290.521958854,3830106.3040001187,5455110.6837968519,6981213.1774188718,8377119.2889222242,9737333.7773743533,11076092.220742235,12401193.076691099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18371341.914130755,null,null,71328.129687499997,274676.06917187496,667887.15658765612,1149031.891200036,1636533.2051390554,2094363.9532256613,2513135.7866766672,2921200.1332123065,3322827.6662226692,3720357.923007329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7478621.1071999986,null,null,270000,378000,414000,496800,596160,715392,858470.39999999979,1030164.4800000001,1236197.3759999997,1483436.8511999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[79]
[80,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,692260244.81247485,null,null,46804653.601527482,54589896.219954722,28992099.589496262,65785281.515531883,53738355.403814621,66912176.596963994,80594577.222661704,94628713.134924307,109002688.5897488,91211802.937851116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,319794426.98276353,null,null,18775784.806296606,19301366.132397544,20421366.535521086,22873145.737201009,25354596.920674585,28874825.008617695,33552560.142516434,40031458.483191967,49079347.063548297,61529976.15279831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,128624725.87470157,null,null,11220000,11556600,11903298,12260396.939999998,12628208.848200001,13007055.113645999,13397266.767055376,13799184.770067038,14213160.313169049,14639555.12256412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27513310.34752975,null,null,2400000,2472000,2546160,2622544.7999999993,2701221.1440000008,2782257.7783199996,2865725.5116695999,2951697.2770196875,3040248.1953302785,3131455.6411901866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24761979.312776774,null,null,2160000,2224800,2291544,2360290.3200000003,2431099.0295999995,2504032.0004879995,2579152.9605026394,2656527.5493177189,2736223.3757972498,2818310.077071168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16507986.208517849,null,null,1440000,1483200,1527696,1573526.88,1620732.6863999993,1669354.6669920001,1719435.30700176,1771018.3662118132,1824148.9171981665,1878873.3847141119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17883651.725894339,null,null,1560000,1606800,1655004,1704654.12,1755793.7435999997,1808467.5559079992,1862721.5825852396,1918603.2300627974,1976161.3269646808,2035446.1667736212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19259317.243270826,null,null,1680000,1730400,1782312,1835781.36,1890854.8008000001,1947580.4448239992,2006007.85816872,2066188.0939137815,2128173.7367311954,2192018.9488331308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8941825.8629471697,null,null,780000,803400,827502,852327.06,877896.87179999985,904233.77795399958,931360.79129261978,959301.61503139872,988080.6634823404,1017723.0833868106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,13756655.173764875,null,null,1200000,1236000,1273080,1311272.3999999997,1350610.5720000004,1391128.8891599998,1432862.7558348,1475848.6385098437,1520124.0976651392,1565727.8205950933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38587417.762410469,null,null,3366000,3466980,3570989.4000000008,3678119.0819999999,3788462.6544599994,3902116.5340937991,4019180.0301166126,4139755.4310201113,4263948.093950714,4391866.5367692364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,19919147.405491747,null,null,2159967.7873749998,1381583.1818718752,1509394.9220514845,1708897.6411367464,1867798.0560729043,1998077.6569544885,2092682.1740312339,2239425.7252878728,2401882.5185451675,2559437.742164975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9584872.0464483295,null,null,892800,859320,820260,861273,904336.64999999991,949553.48250000027,997031.15662500029,1046882.7144562501,1099226.8501790627,1154188.192688016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,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,4071114.0543667143,null,null,641443.28125,296889.24671874999,396680.94703125005,446008.25468554709,448081.89427968761,422219.15629892575,363553.44821122836,353915.90147029608,355780.24845824891,346541.6759627799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4734446.4907230921,null,null,136303.75510416669,163532.33804687503,222565.43565429689,315357.62748779304,412841.61800929683,508702.38711554906,600918.82010952604,694458.21582410601,790152.74299244292,889613.55037904019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1098714.8139536125,null,null,59420.751020833341,61841.597106250003,69888.539365937497,86258.758963406231,102537.8937839196,117602.63104001332,131178.74908547953,144168.89353722081,156722.67691541379,169094.32313513849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,132663135.94015972,null,null,2029817.0189216039,2896202.950525668,3437684.2134696008,5225732.0740642641,7070127.3619416859,9967575.7039234117,14043431.171313208,19853092.556816936,28200356.137883369,39939116.751299977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2437113.6901500006,null,null,180000,181500,181500.00000000003,199650.00000000003,219615.00000000003,241576.50000000003,265734.15000000014,292307.56500000024,321538.32150000014,353692.15365000017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,7388797.8652550615,null,null,262208.50946080196,345807.75026283384,292171.83141229971,579766.2556824577,618526.97203428508,778634.68551706371,935145.52076734591,1091102.4169028141,1246322.0954352736,1239111.8277798849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1258933.7832885743,null,null,100000,114500,109375,114843.75,120585.9375,126615.234375,132945.99609375,139593.2958984375,146572.96069335938,153901.60872802738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,7388797.8652550615,null,null,262208.50946080196,345807.75026283384,292171.83141229971,579766.2556824577,618526.97203428508,778634.68551706371,935145.52076734591,1091102.4169028141,1246322.0954352736,1239111.8277798849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104122772.78889829,null,null,1126100,1740182.675000001,2336365.649117501,3420672.9468729347,5008207.2615166642,7332516.2515865518,10735537.043947875,15717899.786044089,23012577.076747153,33692714.098065525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,10066719.947312737,null,null,99300,168404.77500000002,226099.90152750016,331032.86582641315,484665.21885645145,709598.34692773083,1038922.9397368911,1521087.0760687827,2227023.5880723051,3260585.2352966634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[109,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[110]
[111,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,372465817.82971138,null,null,28028868.79523088,35288530.087557174,8570733.0539751742,42912135.778330877,28383758.483140029,38037351.58834628,47042017.08014527,54597254.65173234,59923341.526200511,29681826.785052814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,117967945.58704959,null,null,2809760.1169637186,5636844.0273899836,8027312.5520117693,10245190.221747734,12317612.823244154,12978867.678597072,14356669.95590207,15783767.738148399,17206141.740345437,18605778.73269926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7592194.444444444,null,null,1854500.0000000002,1521166.6666666663,1345000,1345000,1345000,181527.77777777781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2641666.666666667,null,null,550000,550000.00000000012,500000.00000000017,500000.00000000017,500000.00000000017,41666.666666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,2633333.333333334,null,null,500000,550000.00000000012,500000.00000000017,500000.00000000017,500000.00000000017,83333.333333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,103590000,null,null,950000.00000000012,4031666.6666666674,6431944.444444444,8445833.333333334,10327777.77777778,11987500,13404166.666666666,14702777.777777778,16008333.333333336,17300000.000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,36592500,null,null,340000,1427500,2275000,2983333.3333333335,3650000,4233333.333333334,4733333.333333334,5191666.666666666,5650000,6108333.333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30493750.000000011,null,null,283333.33333333337,1189583.3333333335,1895833.3333333335,2486111.1111111115,3041666.6666666679,3527777.7777777794,3944444.4444444464,4326388.8888888899,4708333.333333334,5090277.7777777798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6098749.9999999991,null,null,56666.666666666672,237916.66666666663,379166.66666666674,497222.22222222225,608333.33333333337,705555.55555555562,788888.88888888888,865277.77777777764,941666.66666666686,1018055.5555555553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18296250,null,null,170000,713750,1137500,1491666.6666666667,1825000,2116666.666666667,2366666.666666667,2595833.333333333,2825000,3054166.666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6098749.9999999991,null,null,56666.666666666672,237916.66666666663,379166.66666666674,497222.22222222225,608333.33333333337,705555.55555555562,788888.88888888888,865277.77777777764,941666.66666666686,1018055.5555555553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6010000,null,null,43333.333333333336,224999.99999999997,365277.77777777787,490277.77777777781,594444.4444444445,698611.11111111112,781944.4444444445,858333.33333333314,941666.66666666686,1011111.1111111108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[138,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,6785751.1426051436,null,null,5260.116963718614,84010.694056650085,250368.10756732436,454356.88841439888,644835.04546637356,809839.90081929322,952503.2892354019,1080989.9603706205,1197808.4070121029,1305778.732699259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2827396.3094188096,null,null,2191.7154015494225,35004.455856937537,104320.0448197185,189315.37017266615,268681.26894432231,337433.29200803884,396876.37051475083,450412.48348775855,499086.83625504287,544074.47195802466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1130958.5237675237,null,null,876.68616061976911,14001.782342775017,41728.017927887398,75726.148069066476,107472.5075777289,134973.31680321554,158750.5482059003,180164.99339510337,199634.73450201709,217629.78878320981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2827396.3094188096,null,null,2191.7154015494225,35004.455856937537,104320.0448197185,189315.37017266615,268681.26894432231,337433.29200803884,396876.37051475083,450412.48348775855,499086.83625504287,544074.47195802466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6117009.895833333,null,null,141162.49999999997,394039.06249999994,558809.37499999977,645746.87499999977,717293.74999999977,745220.83333333337,756325.00000000012,747012.50000000012,717934.37500000035,693465.62500000035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,248380862.34682843,null,null,25077946.178267159,29257646.997667193,-15388.873036595993,32021198.681583144,15348851.909895869,24313263.076415874,31929022.1242432,38066474.413583942,41999265.410855085,10382582.427353574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16879490.53109131,null,null,1204892.075898611,2400000,2460046.5293071559,2514551.9258855428,2400000,2312500,1775000,1175000,575000,62500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,231501371.8157371,null,null,23873054.102368545,26857646.997667193,-2475435.4023437486,29506646.755697601,12948851.909895869,22000763.076415882,30154022.124243192,36891474.413583942,41424265.410855085,10320082.427353574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,46388661.765076376,null,null,4081485.7878650646,6064654.4321420835,1551408.5877428446,3854833.6829279289,2941646.0094418004,4135158.9091405794,5943922.5035286099,7378294.8827167824,8284853.0821710229,2152403.8873996586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,185112710.05066076,null,null,19791568.314503483,20792992.565525111,-4026843.9900865927,25651813.072769672,10007205.900454069,17865604.167275302,24210099.620714583,29513179.530867159,33139412.328684058,8167678.5399539154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162]
[163,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[164]
[165]

{"sheet":"CF","index":15,"n_rows":132,"n_cols":159,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"CF",null,null,"Итоговый отчет о движении денежных средств",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,"CF(+)",null,null,null,null,null,"Поступление ДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1769979213.8046114,null,null,64782314.724744722,65203310.455844142,71619480.694433004,140829150.93517086,150024326.47735053,188426950.56634602,226009421.6168119,263426059.23608953,300655675.94464451,299002523.15317625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"CF(+)",null,null,null,null,null,"Поступление ДС","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,381290430.90730637,null,null,64235357.423999995,52338313.442448005,28582878.970969919,60628501.863938957,32142688.665305756,33622402.977122739,35076309.366403379,36592814.250694744,38071163.946422823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"CF(+)",null,null,null,null,null,"Поступление ДС","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,949370483.5816102,null,null,378361.87796519999,8940923.0592982806,29841461.817457683,55352650.911991432,81069736.112693429,106192447.67814365,130656753.27556783,154668233.3281137,178804026.46297303,203465889.05740589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"CF(+)",null,null,null,null,null,"Поступление ДС","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,439318299.31569499,null,null,168595.42277951998,3924073.9540978596,13195139.906005405,24847998.159240454,36811901.69935137,48612099.911079623,60276358.974840701,72165011.657281086,83780485.535248697,95536634.095770314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,102137539.3790355,null,null,109396.383311475,1231005.8946347528,3461143.7989185238,6202870.4546359824,9015737.7305996567,11782881.285213307,14566304.822163135,17416156.304528572,20394492.985450186,17957549.719579902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,319815466.73799509,null,null,622319.17499999993,3645819.60525,10522026.105007499,19273367.182014897,28166640.529696051,36536335.654698715,44213252.419494085,51641631.376166388,58928188.812460482,66265885.878206953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,95097748.235757053,null,null,167933.11499999999,1031372.0793000001,3064202.2784519996,5677903.9686990138,8345147.246381484,10859464.250249341,13173377.421507059,15402617.057997486,17586983.084935248,19788747.733235415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,308169221.65386319,null,null,6064728.3469791654,9358942.3679947928,13925288.842454009,22390888.798426989,28232314.888966374,34684335.183401495,40534062.357148767,46116526.438553199,51529256.147946648,55332878.281991705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,19999369.850879997,null,null,490000,938000,1125600,1350720,1620864,1945036.7999999998,2334044.1599999997,2800852.9919999996,3361023.5904000001,4033228.3084800001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,14285264.179199999,null,null,350000,670000,804000,964800,1157760,1389312,1667174.3999999997,2000609.28,2400731.1359999995,2880877.3631999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358399998,null,null,70000,134000,160800,192960,231552,277862.40000000002,333434.87999999989,400121.85600000003,480146.22720000008,576175.47263999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358399998,null,null,70000,134000,160800,192960,231552,277862.40000000002,333434.87999999989,400121.85600000003,480146.22720000008,576175.47263999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[34,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,109631840.33333333,null,null,2544560.4999999995,3204879.8333333335,4577385,8465571,10225485.5,12614457,14673127.5,16529440.5,18213420.5,18583513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,94813307,null,null,49160.5,993746.5,3313385,6201571,8961485.5,11350457,13409127.5,15265440.5,16949420.5,18319513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12300000,null,null,2346666.6666666665,1953333.3333333335,1000000,2000000.0000000002,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2518533.3333333335,null,null,148733.33333333337,257800,264000,264000,264000,264000,264000,264000,264000,264000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[39,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,27448050.649426877,null,null,1996000,2418480,2509094.4,2604233.2320000003,2704212.8289600005,2809377.0738287997,2920100.0320436638,3036788.8436049749,3159886.9005731232,3289877.3384163161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18300744.048938014,null,null,1412500,1662375,1712246.25,1763613.6375000002,1816522.0466250004,1871017.7080237493,1927148.2392644621,1984962.6864423961,2044511.5670356676,2105846.9140467378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5463801.5577088622,null,null,403500,498105,513048.15000000008,528439.59450000001,544292.782335,560621.56580504985,577440.21277920145,594763.41916257748,612606.32173745485,630984.51138957834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3683505.0427800016,null,null,180000,258000,283800,312180.00000000006,343398.00000000006,377737.8000000001,415511.58000000031,457062.73800000019,502769.01180000027,553045.91298000049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,63450795.840000004,null,null,485861.26000000007,1257296.2799999998,2411608,4497066.0200000005,5981339.5600000005,7481489.1399999997,8775437.5,9943155.459999999,11002948.960000001,11614593.660000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3075000,null,null,460000,615000,250000,500000,250000,250000,250000,250000,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,30187897.920000002,null,null,12930.63,321148.13999999996,1080804,1998533.0100000002,2865669.7800000003,3615744.57,4262718.75,4846577.7299999995,5376474.4800000004,5807296.830000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,30187897.920000002,null,null,12930.63,321148.13999999996,1080804,1998533.0100000002,2865669.7800000003,3615744.57,4262718.75,4846577.7299999995,5376474.4800000004,5807296.830000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87639164.98022294,null,null,548306.5869791666,1540286.2546614581,3301601.4424540107,5473298.5464269891,7700413.000006374,9833975.1695726998,11831353.165105103,13806288.642948229,15791976.196973516,17811665.975095399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,60706100.978571072,null,null,218521.69791666666,875601.45239583356,2170430.3744010418,3766356.5235168901,5388471.3782158941,6918667.9517489756,8321452.7948636068,9682057.1251003351,11019604.38249762,12344937.297914207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18052318.67301188,null,null,59784.889062499999,250684.80226562498,634371.06805296871,1110782.0229100985,1596549.6217904806,2056836.8178237234,2479735.8902414958,2888034.1418478955,3288934.9632759001,3686604.4557411945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,8880745.328639999,null,null,270000,414000,496800,596160,715392,858470.39999999979,1030164.4800000001,1236197.3760000002,1483436.8511999997,1780124.22144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[54,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[55]
[56,"CF(-)",null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,342890576.45778573,null,null,17850846.296835802,19576523.856213622,21299486.790481392,23874995.149064966,26846529.788999602,30810788.230186343,36193299.03279496,43671032.135094903,54138302.478177071,68628772.69993709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,128014744.41126141,null,null,10752500,11542575,11888852.25,12245517.817499997,12612883.352025,12991269.85258575,13381007.948163319,13782438.18660822,14195911.332206465,14621788.672172658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27382833.029146828,null,null,2300000,2469000,2543070,2619362.0999999996,2697942.9630000005,2778881.2518899995,2862247.6894467003,2948115.1201301008,3036558.5737340041,3127655.3309460236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24644549.726232145,null,null,2070000,2222100,2288763,2357425.89,2428148.6666999999,2500993.1267009997,2576022.9205020294,2653303.608117091,2732902.716360603,2814889.7978514214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16429699.817488097,null,null,1380000,1481400,1525842,1571617.26,1618765.7777999993,1667328.751134,1717348.6136680201,1768869.0720780608,1821935.1442404017,1876593.1985676142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17798841.468945436,null,null,1495000,1604850,1652995.5,1702585.3650000002,1753662.9259499996,1806272.8137284992,1860460.9981403546,1916274.8280845659,1973763.0729271024,2032975.9651149153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19167983.120402783,null,null,1610000,1728300,1780149,1833553.4700000002,1888560.0741000001,1945216.8763229991,2003573.3826126901,2063680.5840910706,2125591.0016138027,2189358.7316622166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8899420.7344727181,null,null,747500,802425,826497.75,851292.68250000011,876831.4629749998,903136.40686424961,930230.49907017732,958137.41404228297,986881.53646355122,1016487.9825574576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,13691416.514573414,null,null,1150000,1234500,1271535,1309681.0499999998,1348971.4815000002,1389440.6259449997,1431123.8447233501,1474057.5600650504,1518279.286867002,1563827.6654730118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[66,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38404423.323378421,null,null,3225750,3462772.5,3566655.6750000007,3673655.3452500002,3783865.0056074993,3897380.9557757243,4014302.3844489953,4134731.4559824658,4258773.3996619396,4386536.601651798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,23323248.699570719,null,null,2238087.7873749998,1514071.188701875,1815375.2064617814,2054983.5343640954,2245879.350537485,2402440.9557578848,2516203.7646206063,2692545.2839177288,2887755.1565050967,2955906.4713291675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,11229542.455737993,null,null,970920,941346,988413.3,1037833.9650000002,1089725.6632500002,1144211.9464125002,1201422.5437331251,1261493.6709197816,1324568.3544657703,1269607.0119568172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,4726171.401052556,null,null,641443.28125,325390.28812499996,476017.13643749995,535209.90562265646,537698.27313562506,506662.98755871085,436264.13785347401,424699.08176435519,426936.29814989876,415850.01115533581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5637468.0388937527,null,null,136303.75510416669,179631.80670312501,267078.52278515621,378429.15298535163,495409.94161115628,610442.86453865841,721102.58413143142,833349.85898892721,948183.29159093113,1067536.2604548482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1300066.8038864185,null,null,59420.751020833341,67703.093873750011,83866.24723912499,103510.51075608747,123045.47254070354,141123.15724801595,157414.49890257543,173002.67224466498,188067.21229849654,202913.1877621662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,153148160.02357519,null,null,1634508.5094608022,3057105.1675117458,4028603.6590196104,5900838.4519508723,8203902.0808296166,11519696.466066986,16281784.935562035,23061317.208586484,32795862.589803562,46664540.954783469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2868736.4281800012,null,null,180000,198000,217800.00000000003,239580.00000000003,263538.00000000006,289891.80000000016,318880.98000000021,350769.07800000021,385845.98580000032,424430.58438000019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,7548046.7520973431,null,null,0,319495.57478682837,344428.76116184937,458092.61622327019,655847.70048331528,776806.58275046479,967411.33080175822,1155363.8711170536,1341831.1740947771,1528769.1406780267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1478320.539946289,null,null,100000,125000,131250,137812.5,144703.125,151938.28125,159535.1953125,167511.95507812506,175887.55283203122,184681.93047363282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,8775289.5988234282,null,null,262208.50946080196,376143.16272491694,350606.1976947597,695719.50681894936,742232.36644114193,934361.62262047641,1122174.6249208152,1309322.9002833769,1495586.5145223283,1486934.1933358619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на уборку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,120434333.36775282,null,null,993000,1853151.3000000005,2713198.818330002,3972394.3899169564,5815982.6262774169,8515180.1631327718,12467075.276842691,18253044.912825387,26724283.056867667,39127022.823559947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,12043433.336775282,null,null,99300,185315.13000000009,271319.88183300017,397239.4389916957,581598.26262774179,851518.01631327707,1246707.527684269,1825304.4912825392,2672428.3056867658,3912702.2823559945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[83,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[84]
[85,"CF",null,null,null,null,null,"Финпоток по операционной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,601868661.34017491,null,null,39967091.407618277,30359646.652450975,19347332.879119582,63409125.382328995,49417956.292707369,63753145.962596804,77329125.563703895,89178095.92374897,98078452.435674906,71028688.840225101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86]
[87,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,232430000,null,null,38758000,39907000,26365000,28235000,26365000,18200000,18200000,18200000,10035000,8165000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8570000,null,null,8570000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,209100000,null,null,28160000,37540000,24400000,26600000,24400000,17000000,17000000,17000000,9600000,7400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14760000,null,null,2028000,2367000,1965000,1635000,1965000,1200000,1200000,1200000,435000,765000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6150000,null,null,832000,948000,870000,630000,870000,500000,500000,500000,130000.00000000001,370000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2460000,null,null,336000,384000,340000,260000,340000,200000,200000,200000,60000.000000000007,140000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6150000,null,null,860000,1035000,755000,745000,755000,500000,500000,500000,245000,255000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5787573.958333333,null,null,35131.249999999993,278306.25,482762.49999999983,616184.37499999977,685543.74999999977,727142.70833333337,752153.125,757684.37500000023,743215.62500000023,709450.00000000035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,28432499.999999989,null,null,0,0,4165833.3333333326,6066666.666666666,3033333.3333333321,3033333.3333333321,3033333.3333333302,3033333.3333333321,3033333.3333333321,3033333.3333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,194760320.6534133,null,null,0,2479404.9871316906,10539710.934313666,15255115.088950751,20422072.654988579,22522127.621034116,26854337.115830898,30836857.988817133,31154428.829139154,34696265.433207318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,46388661.765076376,null,null,2855153.2287133615,5533668.4970817622,3308727.0819548685,1909678.9267815053,4886800.7655882239,4135158.9091405794,5904291.7388766408,7313335.3080705628,5139890.382070601,5401956.9267982692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,150934604.96335185,null,null,-1681193.0710950829,-17838733.081762478,-17183034.303815618,23459813.658263404,91872.455463893712,21202050.057422094,28651676.917329688,35103551.585194618,54039250.932798475,25089349.81355286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10000000,null,null,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30000000,null,null,30000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30000000,null,null,0,0,0,0,0,3750000,7500000,7500000,7500000,3750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16700000,null,null,1000000,2400000,2400000,2400000,2400000,2337500,1825000,1225000,625000,87500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6489545.7771974131,null,null,293524.55391666666,0,3379676.9203692642,2816344.3029114828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6489545.7771974131,null,null,293524.55391666666,0,857532.18471882446,5338489.0385619225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,179490.53109130982,null,null,4892.0758986111114,0,14292.203078647079,160306.25211405163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-6879490.5310913101,null,null,38995107.92410139,-2400000,107852.5325717926,-5082450.9877644908,-2400000,-6087500,-9325000,-8725000,-8125000,-3837500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226057,null,null,37313914.853006303,-20238733.081762478,-17075181.771243826,18377362.670498911,-2308127.5445361063,15114550.057422103,19326676.917329691,26378551.585194629,45914250.93279849,21251849.81355286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226057,null,null,37313914.853006303,17075181.771243826,0,18377362.670498911,16069235.125962805,31183785.18338491,50510462.100714602,76889013.685909227,122803264.61870772,144055114.43226057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130]
[131,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[132]

{"sheet":"BS","index":16,"n_rows":56,"n_cols":159,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"BS",null,null,"Итоговый баланс",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,225594635.10671568,null,null,73846447.276113838,88903709.229755446,85758062.46063742,117486016.71747318,125700095.19884671,143137088.90362087,163208136.90336305,188729306.54903856,224912179.66308689,225594635.10671568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,86029554.412950441,null,null,35960239.883036278,67925895.855646297,81356916.636967838,95153393.081886783,104294113.591976,106481912.58004558,107291909.29081015,106674808.21932842,98343666.478983,86029554.412950441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1416375.0747700189,null,null,98626.955115150005,560897.11133776628,1233394.2195362656,2001439.8125944887,2796515.264241213,3594163.3292464446,4432886.04949049,5308427.0506620426,6248730.3198049711,1416375.0747700189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-5906408.8132653236,null,null,473665.58495610009,434234.49152756482,134418.27079999074,178821.15249300748,-493102.11666662991,-1156105.5223894119,-2060453.8709855378,-3176275.7401944399,-4258481.7544087768,-5906408.8132653236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226054,null,null,37313914.853006303,17075181.771243826,0,18377362.670498911,16069235.125962801,31183785.18338491,50510462.100714594,76889013.685909212,122803264.6187077,144055114.43226054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,2907499.9999999991,3033333.3333333316,1774999.9999999981,3033333.3333333321,3033333.3333333302,3033333.3333333321,3033333.3333333321,1775000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,225594635.10671479,null,null,73846447.276113838,88903709.229755461,85758062.460637465,117486016.71747318,125700095.19884667,143137088.90362078,163208136.90336287,188729306.54903823,224912179.66308644,225594635.10671479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,185112710.05066088,null,null,19791568.314503483,40584560.880028598,36557716.889942013,62209529.962711699,72216735.863165781,90082340.030441076,114292439.65115568,143805619.18202284,176945031.51070693,185112710.05066088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,13690094.039925396,null,null,11109412.832584316,1084090.7434450709,2582331.8989261389,4267581.4703071266,5845434.6594291925,7400060.7016799152,8974557.3343287706,10536036.513742805,12074409.553921759,13690094.039925396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,22972.795413525004,126958.05927152489,275819.2229457302,437468.82067102939,602729.15718767047,761341.26586706936,920967.73889348656,1089237.0946752653,1266823.02481848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1917077.426666487,null,null,214341.64000000106,173166.926666666,403665.32666665886,656590.5066666489,864991.04666663893,1048403.906666643,1214764.5066666724,1366581.3466666192,1499032.6866666097,1917077.426666487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5341720.6256510541,null,null,317188.50946080312,431701.80739888549,524217.90454280376,889951.57646902651,1165680.6467194967,1602327.2579480819,2167674.5721787289,2924834.0182002895,3963902.6596058533,5341720.6256510541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4052731.6740183681,null,null,616780.85937500023,880728.97846875037,1261139.136194062,1688936.9813621389,2122597.5970508717,2541328.7263221815,2917595.9170772284,3291611.624885276,3672750.8013462499,4052731.6740183681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2248644.5653789677,null,null,229818.515625,383979.88708124991,607892.25671643892,860107.22706728545,1115705.9476280268,1362209.046872736,1583091.7156581311,1802477.1653053351,2025985.9768931698,2248644.5653789677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12000,615000,0,615000,0,0,0,0,615000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329435.93749999348,null,null,106031.24999999997,221764.06249999988,297810.9375,327373.43750000023,359123.43750000047,377201.56250000186,381373.43750000373,370701.56250000093,345420.31249999721,329435.93749999348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2902220.7869136333,null,null,0,2444439.3906826787,479569.82532466576,3388321.9785718098,1207096.8434989899,1536876.4053230733,1841041.2652522027,2112617.701741606,5479270.0972287953,2902220.7869136333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,1226332.559151703,1757318.4942120239,0,1945154.7561464235,0,0,39630.764651969075,104590.33929818869,3249553.0393986106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10000000,null,null,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,30000000,30000000,30000000,30000000,30000000,26250000,18750000,11250000,3750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,200000,200000,200000,200000,200000,175000,125000,75000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,2522144.7356504397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,45754.326228508995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.9406967163085938E-7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"MAIN","index":17,"n_rows":51,"n_cols":159,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"MAIN",null,null,"Ключевые параметры управления и результаты финансовой модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"ключевые параметры",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,"ключевые результаты",null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Трафик",null,null,null,null,null,null,null,null,null,null,0,null,null,"Трафик",null,95985800,null,null,61740,1084895,3453620,6356660,9089580,11463125,13511205,15358740,17030715,18575520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Трафик","Канал привлечения франчайзи -1",null,1,null,null,null,null,null,null,null,null,null,null,"Канал привлечения франчайзи -1",null,66475025,null,null,38400,591500,1956125,4015775,6107100,7926800,9486225,10888500,12150075,13314525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Трафик","Канал привлечения франчайзи -1","Ежедневный трафик",null,null,"кол-во чел",null,null,"*",5000,null,null,null,null,"доля // прирост г/г",null,0.69255061686207753,null,null,0,14.403645833333334,2.3070583262890954,1.0529235094894243,0.52077743399468346,0.297964664079514,0.19672818791946309,0.14782223698046379,0.11586306653809064,9.5838914574601392E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Трафик","Канал привлечения франчайзи -1","Значение в стартовый период",null,null,"трафик/франчайзи",null,null,"*",500,null,null,null,null,"Конверсия в клиента",null,9.999471229984494E-2,null,null,9.0846354166666671E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"Трафик","Канал привлечения франчайзи -1","Коэффициент прироста",null,null,"трафик/франчайзи",null,null,"*",1000,null,null,null,null,"Валовый поток франчайзи/клиентов",null,6647151,null,null,3488.5,59150,195612.5,401577.5,610710,792680,948622.5,1088850,1215007.5,1331452.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"Трафик","Канал привлечения франчайзи -1","Частота приростов",null,null,"кол-во периодов",null,null,"*",2,null,null,null,null,"доля // прирост г/г",null,0.65254605572701152,null,null,0,15.955711623907124,2.3070583262890954,1.0529235094894243,0.52077743399468346,0.297964664079514,0.19672818791946309,0.14782223698046379,0.11586306653809064,9.5838914574601392E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"Трафик","Канал привлечения франчайзи -2",null,2,null,null,null,null,null,null,null,null,null,null,"Канал привлечения франчайзи -2",null,29510775,null,null,23340,493395,1497495,2340885,2982480,3536325,4024980,4470240,4880640,5260995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Трафик","Канал привлечения франчайзи -2","Ежедневный трафик",null,null,"кол-во чел",null,null,"*",8000,null,null,null,null,"доля // прирост г/г",null,0.30744938313792247,null,null,0,20.139460154241647,2.0350834524062869,0.56320054490999971,0.27408223812788751,0.18569948499235536,0.13818158681682255,0.11062415216970022,9.1807151293890263E-2,7.7931377852084968E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Трафик","Канал привлечения франчайзи -2","Значение в стартовый период",null,null,"трафик/франчайзи",null,null,"*",700,null,null,null,null,"Конверсия в клиента",null,0.11993363779839737,null,null,8.634961439588687E-2,0.11762259447298817,0.12,0.12000000000000001,0.12,0.11999999999999998,0.11999999999999998,0.11999999999999998,0.12000000000000001,0.12000000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Трафик","Канал привлечения франчайзи -2","Коэффициент прироста",null,null,"трафик/франчайзи",null,null,"*",1500,null,null,null,null,"Валовый поток франчайзи/клиентов",null,3539334.6,null,null,2015.3999999999996,58034.400000000001,179699.4,280906.2,357897.6,424358.99999999994,482997.59999999992,536428.79999999993,585676.80000000005,631319.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Трафик","Канал привлечения франчайзи -2","Частота приростов",null,null,"трафик/франчайзи",null,null,"*",2,null,null,null,null,"доля // прирост г/г",null,0.34745394427298854,null,null,0,27.795474843703488,2.0964290145155289,0.56320054490999982,0.2740822381278874,0.18569948499235528,0.13818158681682252,0.11062415216970027,9.1807151293890485E-2,7.7931377852084927E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[41,null,null,null,null,null,null,"Базовый прайс-лист",null,null,null,null,null,null,null,null,null,null,null,null,null,"Общий оборот (GMV)",null,3972875188.6945314,null,null,79874163.200000003,98863202.649599999,150373339.18240666,284738603.37425148,345221336.69668478,437008180.12856013,524820160.29464686,611994912.29040658,699053988.11141443,740927302.76656032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"Базовый прайс-лист","Канал привлечения франчайзи -1",null,1,null,null,null,null,null,null,null,null,null,null,"Выручка",null,1478990773.051012,null,null,53672901.892160401,69161550.052566767,58434366.282459952,115953251.13649155,123705394.40685701,155726937.10341275,187029104.1534692,218220483.38056278,249264419.08705473,247822365.55597699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Базовый прайс-лист","Канал привлечения франчайзи -1","Паушальный взнос",null,null,"руб./шт",null,null,"*",3000000,null,null,null,null,"прирост г/г",null,null,null,null,0,0.28857482294372977,-0.1551032873316682,0.98433316750620514,6.6855764667091699E-2,0.25885324443685515,0.20100675985985517,0.16677286333735031,0.1422594947347508,-5.7852361615000911E-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]
[44,null,null,null,null,null,null,"Базовый прайс-лист","Канал привлечения франчайзи -1","Роялти",null,null,"%",null,null,"*",0.08,null,null,null,null,"Фулфилмент",null,0.37227214619269267,null,null,0.67196825283498429,0.69956817298035001,0.38859525631453584,0.40722701369749376,0.35833646781672107,0.35634787673219437,0.35636798717577178,0.35657238156419807,0.35657391750310313,0.33447595281025422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Базовый прайс-лист","Канал привлечения франчайзи -1","Up-Sale",null,null,"руб./шт",null,null,"*",100,null,null,null,null,"EBITDA",null,372465817.82971138,null,null,28028868.79523088,35288530.087557174,8570733.0539751742,42912135.778330877,28383758.483140029,38037351.58834628,47042017.08014527,54597254.65173234,59923341.526200511,29681826.785052814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"Трафик","Канал привлечения франчайзи -1","Средний чек клиента франчайзи",null,null,"руб./шт",null,null,"*",1500,null,null,null,null,"прирост г/г",null,null,null,null,0,0.25900657444875291,-0.75712411277234715,4.0068221128912525,-0.33856103947469257,0.34010975364451795,0.23673218864579942,0.16060615680478257,9.7552283689765637E-2,-0.5046700329274042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Базовый прайс-лист","Канал привлечения франчайзи -2",null,2,null,null,null,null,null,null,null,null,null,null,"Рентабельность",null,0.25183782388401998,null,null,0.52221638493753297,0.51023336030982325,0.14667281600258961,0.37008135052477226,0.2294464086973293,0.24425672459663816,0.25152244241914523,0.25019307906361005,0.24040070277849199,0.1197705732429078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Базовый прайс-лист","Канал привлечения франчайзи -2","Паушальный взнос",null,null,"руб./шт",null,null,"*",3600000,null,null,null,null,"Чистая прибыль",null,185112710.05066076,null,null,19791568.314503483,20792992.565525111,-4026843.9900865927,25651813.072769672,10007205.900454069,17865604.167275302,24210099.620714583,29513179.530867159,33139412.328684058,8167678.5399539154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Базовый прайс-лист","Канал привлечения франчайзи -2","Роялти",null,null,"%",null,null,"*",0.1,null,null,null,null,"прирост г/г",null,null,null,null,0,5.0598529389294149E-2,-1.193663513195456,-7.3702028526359813,-0.60988309590182221,0.78527396607924949,0.35512347604009881,0.21904411767125359,0.12286825260640945,-0.75353580627969308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,"Базовый прайс-лист","Канал привлечения франчайзи -2","Up-Sale",null,null,"руб./шт",null,null,"*",150,null,null,null,null,"Рентабельность",null,0.1251615043336555,null,null,0.36874414493683805,0.30064381943032276,-6.8912255685663476E-2,0.22122547510612067,8.0895469016825414E-2,0.11472391674544646,0.12944562681992353,0.13524477204735191,0.13294882779523473,3.2957794271837169E-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]
[51,null,null,null,null,null,null,"Базовый прайс-лист","Канал привлечения франчайзи -2","Средний чек клиента франчайзи",null,null,"руб./шт",null,null,"*",2000,null,null,null,null,"Свободный финпоток (FCF)",null,150934604.96335191,null,null,-19718075.385745231,-11547901.186937895,-5436983.8839900494,12196161.651521161,11355524.462206131,21202050.057422101,28651676.917329688,35103551.585194625,45346281.490293935,33782319.256057426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PLd","index":18,"n_rows":165,"n_cols":159,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,"PLd",null,null,"Детализированный отчет о прибылях и убытках",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1478990773.0510123,null,null,0,1231200,5140260,3909060,6600771,6602195.1150000002,5156.7245730000004,9501571.6306001991,9536003.6445792001,78284.809627200011,113177.0995344,10955221.868246401,11054038.98651264,403374.07869263995,528949.21342031995,637675.94137895992,12987345.51191088,13214753.858568238,739327.20400024205,706752.09658500471,1142974.8875343346,1424416.1551632932,13072032.021315772,13249910.097484443,1968703.4939039571,2293407.1332558529,2566550.0133481743,2644067.1345921615,2405567.1793045369,14685166.391472325,14503942.707094638,2262877.9641324994,3388521.7027963675,3983202.5509626633,3762143.0381063009,3970216.9734904692,4589019.9495388921,17587493.76570601,17948542.773710836,5432400.1247920068,4740849.8832874456,5262639.8332735216,4807711.3736587092,4097245.562712431,6000303.763281405,6927040.7240559459,19190836.206866421,19369167.175607931,7420908.1068973523,8110304.5524085201,8547984.0707833003,8326217.033580441,7211253.6030345643,7868715.7980884425,7116424.3729143199,5945275.2556170709,21978510.550238688,23165794.165016908,8922823.2998491172,9091183.5984282717,10217491.253692465,11076090.790500561,11554817.364091029,11179050.937505014,9577857.1594476942,10367565.124099528,9327357.3765612375,21741553.245457225,25141437.859802689,12595213.779337924,11399353.37067822,11549148.842239143,12875902.13824101,13925964.602832325,14487470.119919896,13977580.928167008,11951972.295826223,12869481.413094519,11534765.250378648,24110499.794649426,28185322.92408216,15301140.659088131,13825719.085743744,13983284.941446111,15551716.425513927,16781691.348265763,17391552.385777969,16706835.136938814,14235454.851755917,15302073.62605731,13709423.700093975,11235238.494032264,31277508.167784356,33303907.068951856,16296588.00894445,16428494.166446218,18209577.776950747,19541875.632062308,20232282.224058039,19411253.714675155,16509959.282047542,17725247.211407911,15859543.451054977,12982835.152823113,18524055.674578339,20846001.128392883,34658381.799753428,34763406.039250277,20904997.91146224,22376893.19016723,23108421.734400675,22117123.454014044,18785527.73080527,20153978.510239653,18014261.462255321,14771373.297714954,21074804.186284706,23699802.224838767,21352676.945459791,21462504.908334348,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,332519801.29608858,null,null,0,1231200,5140260,3909060,6600771,6600771,0,9489843.3599999994,9489843.3599999994,0,0,10773400.140000001,10773400.140000001,0,0,0,12329052.119999999,12329052.119999999,0,0,0,0,11627924.011019999,11627924.011019999,0,0,0,0,0,11909532.904570799,11909532.904570799,0,0,0,0,0,0,12467226.108958883,12467226.108958883,0,0,0,0,0,0,0,12794649.667682348,12794649.667682348,0,0,0,0,0,0,0,0,13392786.943877399,13392786.943877399,0,0,0,0,0,0,0,0,0,14009334.573801141,14009334.573801141,0,0,0,0,0,0,0,0,0,0,14615128.902668076,14615128.902668076,0,0,0,0,0,0,0,0,0,0,0,15247005.937789477,15247005.937789477,0,0,0,0,0,0,0,0,0,0,0,0,15862984.977676177,15862984.977676177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,783824360.61148679,null,null,0,0,0,0,0,964.65599999999995,3541.3374150000004,8059.5823770000006,31904.116001999999,54098.601084000002,78301.204740000001,125906.01427799999,194445.4198104,279746.81060039997,367203.0499632,442912.46819489996,457441.59177089995,615900.7341432001,514087.33676157001,491360.98023460794,794658.17300185782,990146.78448483581,1003639.9555939677,1127273.5581616079,1367918.1793161107,1593223.5224735062,1782749.0358248865,1836017.1612207771,1669737.4339283986,1926145.4885948959,1799897.065196139,1568876.3753844709,2348645.6427373458,2759604.68869262,2605254.980718954,2748341.8406264102,3175051.8522357941,3540927.977187566,3789584.0367233925,3754111.9070670847,3274466.5896116919,3633620.3415207015,3318436.7495552166,2826528.5122710438,4138643.283955988,4776220.2225011634,4408237.470854912,4530261.7462693192,5111512.6102080578,5584420.8410387998,5884901.5841810973,5730544.6916524824,4961814.010385246,5413212.5316864131,4894490.4989379207,4087208.1198476395,5901943.4560708972,6716376.3094324805,6130390.3306186702,6245491.7920950511,7017324.9177598814,7604545.5048780954,7932724.0648762947,7672910.4655399676,6572121.1683141105,7113485.8722667946,6398593.3468123609,5302702.0212292923,7634006.5153582487,8635667.9057762586,7813627.4552473491,7915770.3494335776,8822872.1279511862,9540260.368868567,9924483.0866511445,9573083.4061204847,8183848.0754634459,8812110.2124623712,7895780.3040050017,6495882.933877808,9282752.7098641358,10461884.539932482,9448163.8637955431,9555313.3436850496,10621563.714657011,11456372.766363041,11872747.12593694,11400508.225869708,9709699.1842389647,10437188.585673608,9348104.626945205,7655985.2387958663,10922927.133793704,12302359.657312905,11101722.918908292,11190932.075637963,12403340.272274818,13309955.731042922,13780292.083520617,13220421.203872742,11243756.912731849,12071373.740435254,10800290.234746756,8840072.7506770846,12612691.705527836,14192168.338420343,12794621.781856053,12865938.580267059,14229473.341427006,15230268.840610133,15728115.874390285,15052536.915637895,12784328.25303451,13715713.762986463,12258991.74130379,10051433.794006594,14340143.285966808,16124778.4550115,14526338.740032393,14600887.202162979,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,362646611.14343655,null,null,0,0,0,0,0,459.45899999999995,1615.387158,3668.6882231999998,14256.168577200002,24186.208543200002,34875.894794399996,55915.713968399985,86193.426702239987,123627.26809223997,161746.16345711995,194763.47318405999,200851.80013997998,269801.00442503998,225239.86723867198,215391.11635039677,348316.71453247673,434269.37067845749,440468.05470180465,494712.5283028367,600785.3145878464,700183.61078234669,783800.97752328776,808049.97337138432,735829.74537613837,849487.99830663064,794512.73732769885,694001.58874802839,1039876.0600590217,1223597.8622700432,1156888.0573873471,1221875.1328640587,1413968.0973030976,1579339.67955956,1691732.6280285607,1678288.2177249223,1466383.293675754,1629019.4917528203,1489274.6241034926,1270717.0504413873,1861660.4793254174,2150820.501554783,1987949.0683291629,2044255.7616562641,2309395.496689294,2525883.7113697208,2663082.486602203,2595672.3419279591,2249439.5926493183,2455503.2664020299,2221933.8739763997,1858067.1357694319,2683780.1502903919,3056630.9117070273,2792432.9692304474,2845691.8063332206,3200166.3359325831,3471545.2856224659,3622093.2992147352,3506140.4719650461,3005735.9911335837,3254079.2518327334,2928764.029748877,2429516.6504267901,3498096.7706432971,3959545.8735616663,3585725.9154308704,3633378.4928055652,4053030.0102898232,4385704.2339637587,4562987.0332687525,4404497.5220465232,3768124.2203627778,4057371.2006321475,3638984.9463736461,2999487.9581035413,4287441.3115499467,4839256.1191556482,4377555.2219482018,4427971.597761061,4930152.7108569155,5325318.5819027228,5518805.2598410277,5306326.9110691054,4525755.6675169514,4864885.0403837021,4361319.0731487703,3579253.2552363975,5107575.096201174,5754541.4738494707,5194865.0900361575,5237562.0908082556,5806237.5046759304,6231919.9010193879,6451990.1405374212,6190832.5108024115,5266202.3693156932,5653873.4709726563,5059253.2163082212,4142762.4021460288,5911363.9690505033,6653832.7899725381,6000775.0402212003,6034482.4813070418,6675524.5700352322,7146624.3495570952,7380305.8600103892,7064586.5383761488,6001199.4777707588,6438264.7472531898,5755269.7209515292,4719939.5037083607,6734660.9003178962,7575023.7698272681,6826338.2054273952,6861617.7061713692,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,509305725.89943671,null,null,0,7235.0887500000008,28519.155000000002,42133.466250000012,56603.643749999996,70855.633124999993,72220.063500000004,89225.407462499992,115328.09868750001,127069.82387774999,139493.77740675001,171212.17084425001,214727.33908462501,258881.87922187502,301732.32038625004,338606.82235765125,359221.2141024337,443648.23054800759,495291.86294371879,492401.27174647507,592017.53980663128,687284.17446735408,702715.97877493,779622.83276063669,917994.92248135526,1047664.0515635666,1155797.8363787457,1202609.6016988263,1189279.9084250308,1323213.7671830822,1417314.0883755581,1393504.5681146174,1581969.0132533556,1737675.163224325,1726833.2288172923,1776358.431568088,1956908.7608052695,2174209.8282828089,2321856.4175224202,2368605.1817088504,2326811.284759826,2481772.066484136,2564394.2475239076,2511775.3198863864,2759194.3653682387,2944864.2403497668,2915071.5974661829,2928409.0676017189,3100762.872624401,3376743.3567562504,3554490.870555927,3578141.1985674677,3507235.2116258834,3668868.8927136781,3724554.4089726955,3636158.0542630302,3926851.4048788697,4123697.5363470037,4072601.0451334752,4085190.3305611247,4258883.4622941166,4527842.5706027914,4718606.744214803,4744335.3307550997,4640171.130570719,4787685.8108881377,4796574.7414999167,4674162.2681864612,5021741.8374127597,5242333.363671096,5168503.2724149078,5179874.0875868723,5331026.4829264022,5597794.4593401272,5807930.8546420373,5818339.730681872,5684640.3078926951,5841513.8091321979,5826744.2597354837,5669215.0459917122,6039948.7629708601,6256646.8275347138,6164622.2749167494,6176685.572732687,6357261.0559001043,6662139.0265281666,6868155.4089590451,6847289.8186379215,6681802.7060108585,6861801.1390128909,6836431.5074708015,6643382.3267851193,7051473.9598517474,7276191.779670991,7165022.0630665589,7175443.591445256,7383298.4834605092,7688301.3425589977,7892874.2002431853,7874932.2804402262,7678208.5367613826,7863547.3438745905,7807978.8812810965,7580471.3112551104,8060607.295723577,8324287.1184856808,8192722.4395368816,8200847.0709560104,8437596.495235784,8733191.6298314631,8922987.8563703634,8906666.697264079,8677125.310777735,8855865.5675750598,8756500.9448900148,8495310.0148309115,9063336.5080282856,9379721.5396351703,9226540.1401580088,9235159.5616305619,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18153750.060193345,null,null,0,7235.0887500000008,28519.155000000002,42133.466250000012,56603.643749999996,70222.443750000006,70200,84692.621249999997,98311.421249999999,98280,98280,105547.53599999999,114092.28,115689.60000000001,115689.60000000001,115689.60000000001,123179.91758999997,130193.59959,130150.8,130150.8,130150.8,130150.8,137639.13612750001,144652.81812750001,146846.25539999999,148950.35999999999,148950.35999999999,148950.35999999999,148950.35999999999,148992.40267132499,148992.40267132499,148950.35999999999,148950.35999999999,148950.35999999999,148950.35999999999,148950.35999999999,151251.64306200002,153462.2348958418,153462.2348958418,153418.8708,153418.8708,153418.8708,153418.8708,153418.8708,153418.8708,153418.8708,153464.81196210894,153464.81196210894,155789.19235386001,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158069.76974472404,158069.76974472404,158021.43692399998,158021.43692399998,160462.86812447576,162762.08003171999,162762.08003171999,162762.08003171999,162762.08003171999,162762.08003171999,162762.08003171999,162812.35090378483,162812.35090378483,162762.08003171999,162762.08003171999,162762.08003171999,165276.75416821006,167644.94243267158,167644.94243267158,167644.94243267158,167644.94243267158,167644.94243267158,167644.94243267158,167698.27480084519,167698.27480084519,167644.94243267158,167644.94243267158,167644.94243267158,170235.05679325637,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172732.00262123498,172732.00262123498,172674.29070565174,172674.29070565174,175342.10849705403,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177916.2605070656,177916.2605070656,180602.37175196563,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,795.36765977476944,null,null,0,2.9925000000000002,11.97,8.9775000000000009,14.962499999999999,14.962499999999999,0,20.947499999999998,20.947499999999998,0,0,24.658200000000004,24.658200000000004,0,0,0,28.572689249999996,28.572689249999996,0,0,0,0,27.249879562500002,27.249879562500002,0,0,0,0,0,28.067375949374998,28.067375949374998,0,0,0,0,0,0,28.909397227856253,28.909397227856253,0,0,0,0,0,0,0,30.669979519032697,30.669979519032697,0,0,0,0,0,0,0,0,32.537781271741785,32.537781271741785,0,0,0,0,0,0,0,0,0,33.513914709894038,33.513914709894038,0,0,0,0,0,0,0,0,0,0,35.55491211572658,35.55491211572658,0,0,0,0,0,0,0,0,0,0,0,38.851812451481564,38.851812451481564,0,0,0,0,0,0,0,0,0,0,0,0,41.217887829776785,41.217887829776785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,339.08958971343367,null,null,0,1.2825,5.1300000000000008,3.8475000000000006,6.4124999999999996,6.4124999999999996,0,8.9774999999999991,8.9774999999999991,0,0,10.567800000000002,10.567800000000002,0,0,0,12.245438249999999,12.245438249999999,0,0,0,0,11.678519812499999,11.678519812499999,0,0,0,0,0,12.028875406875001,12.028875406875001,0,0,0,0,0,0,12.389741669081248,12.389741669081248,0,0,0,0,0,0,0,13.144276936728298,13.144276936728298,0,0,0,0,0,0,0,0,13.538605244830148,13.538605244830148,0,0,0,0,0,0,0,0,0,14.363106304240301,14.363106304240301,0,0,0,0,0,0,0,0,0,0,15.237819478168538,15.237819478168538,0,0,0,0,0,0,0,0,0,0,0,16.165802684389,16.165802684389,0,0,0,0,0,0,0,0,0,0,0,0,17.664809069904337,17.664809069904337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,55.7641576434104,null,null,0,0.21375000000000002,0.85499999999999998,0.64124999999999999,1.0687499999999999,1.0687499999999999,0,1.4962499999999999,1.4962499999999999,0,0,1.7100000000000002,1.7100000000000002,0,0,0,1.9814625000000003,1.9814625000000003,0,0,0,0,1.8897281249999998,1.8897281249999998,0,0,0,0,0,1.9464199687499999,1.9464199687499999,0,0,0,0,0,0,2.064956944846875,2.064956944846875,0,0,0,0,0,0,0,2.126905653192281,2.126905653192281,0,0,0,0,0,0,0,0,2.256434207471691,2.256434207471691,0,0,0,0,0,0,0,0,0,2.3938510507067168,2.3938510507067168,0,0,0,0,0,0,0,0,0,0,2.539636579694756,2.539636579694756,0,0,0,0,0,0,0,0,0,0,0,2.6943004473981667,2.6943004473981667,0,0,0,0,0,0,0,0,0,0,0,0,2.8583833446447144,2.8583833446447144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,13963507.568297071,null,null,0,5562,21924,32400.000000000007,43524,54000,54000,65124,75600,75600,75600,81162,87734.88,88992,88992,88992,94720.859999999986,100116,100116,100116,100116,100116,105844.86000000002,111240,112958.658,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,116347.41774000002,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,119837.8402722,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,123432.97548036597,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,127135.96474477697,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,130950.04368712028,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,134878.54499773387,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,138924.90134766587,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4189052.2704891264,null,null,0,1668.6,6577.2,9720.0000000000018,13057.199999999999,16200,16200,19537.2,22680,22680,22680,24348.6,26320.464,26697.599999999999,26697.599999999999,26697.599999999999,28416.257999999994,30034.799999999999,30034.799999999999,30034.799999999999,30034.799999999999,30034.799999999999,31753.458000000002,33372,33887.597399999999,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34904.225322000006,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35951.352081659999,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,37029.892644109794,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,38140.789423433089,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,39285.013106136081,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,40463.56349932016,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41677.470404299762,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,234061631.31180418,null,null,0,0,0,0,0,305.51718750000003,975.09562500000015,2187.9827812500007,8212.6499062500025,13924.124055,19961.474760000005,31805.547884999996,48645.328347187511,69130.256845312499,89819.190103125016,107816.2633449,113858.9615239875,151334.95777796253,169284.32197593752,167060.79028575003,218513.4004685625,265049.3908012819,269235.1521648019,302515.72841784562,366790.47424698278,426875.22219001967,478243.11093369382,500364.92912409722,490111.31891348516,554759.51185533253,589256.26430133323,570973.58923239796,675773.70264224475,755854.32273024996,747514.37318637862,773452.16209357698,861529.37330716441,962772.86310642504,1033132.0680991856,1053399.61980676,1021250.4683075103,1098948.6568797447,1121496.8266037749,1081020.7284210667,1230033.3764596567,1332039.4223519363,1309086.6653937108,1319346.2578056618,1409259.4139885784,1538312.4283656331,1623296.1501235277,1630516.8626554292,1575973.7957772873,1660093.7012272505,1663194.7045746634,1595197.5086441515,1781289.1932767918,1895674.9827330508,1856407.1685847398,1866091.2342983161,1962953.6707381918,2092796.9820315812,2184286.4962981585,2189342.4447920113,2109216.1369578727,2190938.3638784164,2166404.1335577737,2072202.0226458348,2301758.8389946446,2434122.2540337746,2377329.8761443985,2386076.6570459106,2478182.1699615275,2611152.9163757996,2712910.588810517,2709044.8276810218,2606199.1178431935,2695158.9233614444,2652463.8887732234,2531246.5456101885,2788504.7985556093,2927648.1729954453,2856860.055597011,2866139.5154554248,2976550.2882018061,3129664.4357896033,3230963.0998967383,3210500.2042764463,3083202.4253325523,3186013.6299358057,3131274.6383873755,2982775.2686291588,3275339.6972884531,3427145.9091156144,3341675.1362780388,3349691.6965693431,3476788.7638672595,3632302.7737185438,3735278.2587052374,3713425.9671931062,3562100.0105170729,3671498.0472746259,3595978.4689434785,3420972.6458465657,3764812.6396602113,3942452.0135270213,3841200.9211969879,3847450.6376732406,3992429.6578766527,4147432.9876044341,4245653.9237105092,4220781.0498277359,4044210.7525305473,4155443.0175392227,4053061.6955989506,3852145.5955534857,4254923.667160511,4464538.9230780322,4346707.0773263695,4353337.401536026,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,42785417.76308275,null,null,0,0,0,0,0,60.637500000000003,194.04000000000002,435.37725000000006,1632.5347500000003,2804.8932450000002,4056.8254650000008,6465.866715000001,9765.8963325000022,13769.901337500003,17892.930825000003,21722.308890975,22557.703724324998,30151.071338850001,24934.127150625001,23451.772690500002,37918.437162375005,47869.796033771257,49143.953059451262,55192.565799813747,66150.588552365632,76234.449510594379,85415.751431587516,89222.17466606482,82386.43452565679,95273.614509721723,88420.211284222125,76231.761238265317,114447.41399274644,136560.95232016666,131000.98595758578,138713.40451908883,158795.98678419707,175701.38064754725,188559.26109785863,189680.47068325657,168247.70301709016,187347.62474378859,170070.91340918324,143086.84795404447,209881.58117268959,245726.81460295751,230424.97663080721,237264.70490544123,264999.34139517974,286804.79287592083,302691.71313002391,298861.0355936737,262498.99100824579,286895.41039740777,257657.16298817983,212325.69903450529,306856.01741221454,353934.66179214633,327756.11902660574,334212.16283565649,371314.07006182964,398565.00988165062,416026.01632272603,407787.04047117993,354369.50191508752,383835.35906168586,342761.97519421822,279960.56791959237,403207.10732010379,462013.40972223168,424151.82446264761,429983.01173032238,473871.19948452886,507040.89842088631,527696.66723386373,515765.33223348641,447201.52567493403,481522.75719269144,428372.13075934787,347560.56865065789,497067.28991724056,568093.16974971292,520901.09148409008,527087.39805636613,579814.96519847598,619230.24852880742,641715.34636289568,624596.94686739461,539731.76090479852,580185.37184163288,515940.55476639472,416940.97492758359,595195.94924956094,679812.36656225368,622831.85133720294,628176.22486473934,688688.883829072,731563.53563171404,757362.50913709484,736451.24863639381,635567.27751903818,682365.14485535258,606196.3415818623,489525.79285058699,698665.18720469833,797243.7778218129,729743.04960179073,733909.52725262602,802931.54873948358,850810.72450230608,878649.52457241423,852362.41050431086,734648.87897285132,788113.83607799979,699416.53306490381,565472.46636792691,807072.99888882844,920219.41258286824,841664.84874842677,846085.0648881977,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,18336607.612749748,null,null,0,0,0,0,0,25.987500000000001,83.160000000000011,186.59025000000003,699.65775000000008,1202.0971050000003,1738.6394850000001,2771.0857349999997,4185.384142500001,5901.3862875000013,7668.3989250000004,9309.5609532749986,9667.5873104249986,12921.887716650002,10686.054493125001,10050.759724500002,16250.758783875002,20515.626871616252,21061.694168336253,23653.956771348749,28350.25223672812,32671.906933111874,36606.750613537508,38238.074856884923,35308.4719395672,40831.549075595023,37894.376264666629,32670.754816399429,49048.89171117705,58526.122422928558,56143.279696108184,59448.60193675234,68055.422907513013,75300.591706091669,80811.111899082258,81291.630292824237,72106.158435895777,80291.839175909394,72887.534318221398,61322.93483744761,89949.249074009815,105311.49197269608,98753.56141320309,101684.87353090335,113571.14631221985,122916.33980396607,129725.01991286738,128083.3009687173,112499.56757496248,122955.1758846033,110424.49842350563,90996.728157645121,131509.72174809195,151686.28362520557,140466.90815425958,143233.7840724242,159134.60145506982,170813.57566356452,178296.86413831115,174765.87448764854,151872.64367789464,164500.86816929394,146897.98936895066,119983.10053696812,172803.04599433014,198005.74702381351,181779.3533411347,184278.43359870961,203087.65692194091,217303.24218037986,226155.71452879871,221042.28524292278,191657.79671782887,206366.8959397249,183588.05603972051,148954.52942171053,213028.83853596021,243468.50132130552,223243.32492175285,225894.59916701406,248492.12794220395,265384.39222663175,275020.86272695533,267684.40580031194,231313.61181634222,248650.87364641408,221117.3806141692,178688.98925467872,255083.97824981183,291348.15709810873,266927.93628737272,269218.38208488829,295152.37878388795,313527.22955644887,324583.93248732632,315621.96370131162,272385.97607958782,292442.20493800822,259798.43210651239,209796.76836453725,299427.93737344211,341675.904780777,312747.02125791035,314532.65453683969,344113.52088835003,364633.16764384549,376564.08195960615,365298.17593041895,314849.51955979341,337763.07260485698,299749.94274210162,242345.34272911149,345888.42809521221,394379.74824980058,360713.50660646852,362607.88495208474,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3056101.2687916267,null,null,0,0,0,0,0,4.3312499999999998,13.860000000000003,31.098375000000008,116.60962500000001,200.34951750000002,289.77324750000002,461.84762250000006,697.56402375000016,983.56438125000011,1278.0664875000002,1551.5934922125002,1611.2645517375001,2153.6479527750002,1781.0090821875006,1675.1266207500005,2708.4597973125005,3419.2711452693761,3510.2823613893756,3942.3261285581248,4725.0420394546873,5445.3178221853132,6101.1251022562501,6373.0124761474872,5884.7453232611988,6805.2581792658366,6315.729377444437,5445.1258027332369,8174.815285196175,9754.3537371547591,9357.2132826846973,9908.1003227920592,11342.570484585503,12550.098617681946,13468.518649847045,13548.605048804042,12017.693072649297,13381.9731959849,12147.922386370235,10220.489139574605,14991.54151233497,17551.915328782681,16458.926902200517,16947.478921817226,18928.524385369979,20486.056633994347,21620.836652144564,21347.216828119552,18749.927929160418,20492.529314100553,18404.083070584271,15166.121359607523,21918.286958015324,25281.047270867595,23411.151359043266,23872.297345404037,26522.433575844971,28468.929277260759,29716.144023051856,29127.64574794142,25312.107279649106,27416.811361548986,24482.998228158445,19997.18342282802,28800.507665721696,33000.95783730226,30296.558890189117,30713.0722664516,33847.942820323486,36217.207030063306,37692.61908813312,36840.380873820461,31942.966119638138,34394.482656620814,30598.00933995342,24825.754903618417,35504.80642266004,40578.083553550925,37207.220820292139,37649.099861169008,41415.354657033997,44230.732037771959,45836.810454492545,44614.067633385326,38552.268636057044,41441.812274402342,36852.896769028193,29781.498209113113,42513.996374968643,48558.026183018119,44487.989381228785,44869.730347481382,49192.063130647999,52254.538259408146,54097.322081221057,52603.660616885274,45397.662679931302,48740.367489668031,43299.738684418728,34966.128060756208,49904.656228907013,56945.984130129487,52124.50354298504,52422.10908947327,57352.253481391672,60772.194607307567,62760.68032660101,60883.029321736496,52474.919926632239,56293.845434142837,49958.323790350281,40390.89045485192,57648.071349202037,65729.958041633436,60118.917767744751,60434.647492014119,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Роялти","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,130679618.97475392,null,null,0,0,0,0,0,165.046875,526.18125000000009,1180.7053125000002,4433.7290625000014,7474.4493750000001,10674.028125000001,17005.190624999999,26151.141421875003,37288.772953125001,48445.995281250005,57871.384621875004,61555.696875000001,81621.808284375016,101448.56250000001,101448.56250000001,124335.18824999999,148649.76673125004,150399.40198125,169020.67670625,205818.91647571875,240402.72917240622,269322.67983562499,281947.43624999997,281947.43624999997,316806.99237749999,351250.72875000001,351250.72875000001,387771.21665625006,423856.07250000001,423856.07250000001,434909.27331918752,479488.76394682215,537862.147796234,577148.59727107512,591445.31829375005,591445.31829375005,629174.78443389374,666454.1973,666454.1973,704008.46515432501,741114.76957500004,741114.76957500004,741114.76957500004,778277.23222754523,852388.64542442455,899429.677252686,909404.08404993743,909404.08404993743,945961.98894702981,982083.81545568747,982083.81545568747,1016157.8208911306,1049825.3769575625,1049825.3769575625,1049825.3769575625,1081525.0504964981,1149961.1286223887,1200190.3629338997,1213586.0646809549,1213586.0646809549,1242450.2502199134,1270970.1313588049,1270970.1313588049,1305344.7523188374,1339309.33803879,1339309.33803879,1339309.33803879,1359519.5159497955,1423531.9759572847,1477973.529199786,1488766.7917929171,1488766.7917929171,1517595.9904403132,1546081.3020263091,1546081.3020263091,1571464.5105228836,1596544.9372083659,1596544.9372083659,1596544.9372083659,1620636.8003108401,1692937.7407664554,1744915.4464249192,1748926.7569041189,1748926.7569041189,1781335.0555179664,1813356.774029064,1813356.774029064,1832727.5180108554,1851867.1994401801,1851867.1994401801,1851867.1994401801,1879811.8754797322,1949967.2848238251,1999411.1499996886,2006730.0724911659,2006730.0724911659,2036884.8692243053,2066679.9665928348,2066679.9665928348,2089857.5837332031,2112758.7283033091,2112758.7283033091,2112758.7283033091,2144640.2575134058,2208628.3852699809,2252061.2591168368,2263259.5646702079,2263259.5646702079,2287132.5103247873,2310720.6892319964,2310720.6892319964,2341780.1298671295,2372469.0801567151,2372469.0801567151,2372469.0801567151,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Роялти","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,39203885.69242616,null,null,0,0,0,0,0,49.514062500000001,157.85437500000003,354.21159375000008,1330.1187187500004,2242.3348124999998,3202.2084374999999,5101.5571874999996,7845.3424265625008,11186.631885937501,14533.798584375001,17361.415386562501,18466.709062499998,24486.542485312504,30434.568750000002,30434.568750000002,37300.556474999998,44594.93001937501,45119.820594375,50706.203011874997,61745.674942715625,72120.818751721861,80796.803950687492,84584.230874999994,84584.230874999994,95042.097713249997,105375.21862499999,105375.21862499999,116331.36499687501,127156.82175,127156.82175,130472.78199575625,143846.62918404664,161358.64433887019,173144.57918132254,177433.59548812502,177433.59548812502,188752.43533016811,199936.25918999998,199936.25918999998,211202.53954629748,222334.4308725,222334.4308725,222334.4308725,233483.16966826355,255716.59362732735,269828.90317580581,272821.22521498124,272821.22521498124,283788.59668410895,294625.14463670622,294625.14463670622,304847.34626733919,314947.61308726872,314947.61308726872,314947.61308726872,324457.5151489494,344988.33858671662,360057.10888016992,364075.81940428645,364075.81940428645,372735.07506597403,381291.03940764145,381291.03940764145,391603.42569565121,401792.80141163699,401792.80141163699,401792.80141163699,407855.85478493862,427059.59278718539,443392.05875993578,446630.03753787512,446630.03753787512,455278.79713209398,463824.39060789271,463824.39060789271,471439.35315686505,478963.48116250976,478963.48116250976,478963.48116250976,486191.04009325203,507881.3222299366,523474.63392747572,524678.0270712357,524678.0270712357,534400.51665538992,544007.03220871917,544007.03220871917,549818.25540325663,555560.15983205405,555560.15983205405,555560.15983205405,563943.56264391961,584990.18544714747,599823.34499990661,602019.02174734976,602019.02174734976,611065.4607672916,620003.98997785046,620003.98997785046,626957.27511996089,633827.6184909927,633827.6184909927,633827.6184909927,643392.07725402166,662588.51558099419,675618.37773505098,678977.86940106237,678977.86940106237,686139.75309743616,693216.20676959888,693216.20676959888,702534.0389601388,711740.72404701449,711740.72404701449,711740.72404701449,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,257090344.52743927,null,null,0,0,0,0,0,327.67218750000006,1044.967875,2344.8034312500004,8804.027531249998,14865.699822750001,21252.302646749999,33859.086959249995,51989.730737437494,74062.022376562498,96223.530283125001,115100.95901275125,122182.33498844625,162119.67318004504,195856.74096778128,195189.68146072503,243353.33933806876,292083.98366607213,295841.69048262807,332454.28621529113,404358.19283437257,471838.46937354683,528604.36544505181,553294.31257472909,550218.22951154551,619461.85265642463,679065.4214028999,673580.61888221931,757244.95061111089,832870.48049407499,830368.49563091365,853955.90947451117,944127.74443610501,1057974.730280542,1135262.1145273929,1161786.6911020905,1152141.9456523156,1229404.5388043914,1289478.5501201325,1277335.7206653201,1375742.1181085818,1459405.9471978308,1452520.1201103632,1455597.9978339483,1535714.2662819629,1680409.4914666172,1773173.2835083995,1789602.8989880388,1773239.9789245962,1850753.7545624273,1903338.267474032,1882939.1086948786,1987492.441857354,2069952.7838692288,2058172.4396247356,2061077.6593388086,2135466.9234314496,2272283.5085394899,2371558.167884924,2392230.8059313679,2368192.9135811264,2433985.3669780008,2467408.527910423,2439147.8946368415,2557170.6475143302,2645449.0296056014,2628411.3162387889,2631035.3505092422,2687567.5587966652,2818996.6005316563,2927375.3233988485,2941649.960568178,2910796.2476168294,2978709.9433380812,3006635.428529589,2970270.2255806783,3083745.6896144059,3161353.7121065967,3140117.2768870662,3142901.1148445904,3210475.7109050425,3359800.3000329123,3464518.0183566548,3464115.3236558232,3425925.9899726547,3503113.2183714332,3532482.5783777735,3487932.7674503089,3603402.2599420594,3676313.8679341418,3650672.6360828686,3653077.6041702605,3731167.6110961959,3878144.0494136326,3979741.4221111266,3983651.7938202987,3938254.0068174889,4014194.7771731438,4034145.8929107967,3981644.145981723,4117940.1366365445,4203980.5855318382,4173605.257832828,4175480.1727757039,4264564.4656071663,4402568.487217403,4494143.7776502296,4502695.4924267177,4449724.4032375608,4517232.3950262126,4520249.0942814397,4459974.2642678004,4625222.6858581491,4731992.4615475126,4696642.9078220138,4698632.0050849104,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,12835625.328924825,null,null,0,0,0,0,0,18.19125,58.212000000000018,130.61317500000001,489.760425,841.46797350000008,1217.0476395000001,1939.7600144999999,2929.7688997499999,4130.9704012500006,5367.8792475000009,6516.6926672925001,6767.3111172974986,9045.3214016549991,7480.238145187499,7035.5318071499996,11375.531148712498,14360.938810131374,14743.185917835375,16557.769739944124,19845.176565709688,22870.334853178316,25624.725429476253,26766.652399819446,24715.930357697034,28582.084352916514,26526.063385266636,22869.528371479591,34334.224197823933,40968.285696049985,39300.295787275732,41614.02135572664,47638.796035259111,52710.414194264173,56567.778329357585,56904.141204976964,50474.310905127051,56204.287423136586,51021.27402275498,42926.054386213335,62964.474351806872,73718.044380887251,69127.492989242164,71179.411471632367,79499.802418553911,86041.437862776278,90807.513939007185,89658.31067810212,78749.697302473724,86068.62311922232,77297.148896453946,63697.709710351584,92056.805223664327,106180.39853764388,98326.835707981721,100263.64885069695,111394.22101854888,119569.50296449517,124807.80489681779,122336.11214135395,106310.85057452625,115150.60771850574,102828.59255826545,83988.1703758777,120962.13219603112,138604.02291666946,127245.54733879428,128994.9035190967,142161.35984535865,152112.26952626588,158309.0001701591,154729.59967004592,134160.4577024802,144456.82715780742,128511.63922780433,104268.17059519734,149120.18697517214,170427.95092491386,156270.32744522698,158126.21941690979,173944.48955954277,185769.07455864223,192514.60390886865,187379.08406021833,161919.52827143954,174055.61155248983,154782.1664299184,125082.29247827508,178558.78477486828,203943.70996867609,186849.55540116088,188452.86745942183,206606.66514872163,219469.06068951421,227208.75274112841,220935.37459091807,190670.18325571142,204709.54345660575,181858.90247455868,146857.73785517609,209599.55616140948,239173.13334654388,218922.91488053725,220172.85817578775,240879.46462184502,255243.21735069182,263594.85737172427,255708.72315129323,220394.66369185544,236434.15082339989,209824.95991947115,169641.73991037806,242121.89966664853,276065.82377486042,252499.45462452801,253825.51946645934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,5500982.2838249253,null,null,0,0,0,0,0,7.7962499999999997,24.948000000000004,55.977074999999999,209.89732499999997,360.62913149999997,521.59184550000009,831.32572049999999,1255.6152427499999,1770.4158862500001,2300.5196775000004,2792.8682859824999,2900.2761931274999,3876.5663149949996,3205.8163479374998,3015.2279173500001,4875.2276351624996,6154.6880614848751,6318.5082505008759,7096.1870314046246,8505.0756710184378,9801.572079933565,10982.025184061253,11471.422457065481,10592.54158187016,12249.464722678507,11368.312879399989,9801.2264449198283,14714.667513353113,17557.836726878562,16842.983908832455,17834.580581025701,20416.626872253906,22590.177511827496,24243.333569724677,24387.489087847269,21631.847530768733,24087.551752772819,21866.260295466422,18396.880451234287,26984.774722202943,31593.447591808825,29626.068423960929,30505.462059271009,34071.343893665959,36874.901941189826,38917.505973860214,38424.990290615191,33749.870272488748,36886.552765380999,33127.349527051694,27299.018447293543,39452.916524427579,45505.88508756167,42140.072446277882,42970.135221727258,47740.380436520936,51244.072699069358,53489.059241493334,52429.762346294548,45561.793103368393,49350.26045078817,44069.39681068519,35994.930161090444,51840.913798299043,59401.724107144066,54533.806002340403,55283.530079612879,60926.297076582283,65190.972654113953,67846.714358639612,66312.685572876828,57497.339015348662,61910.068781917471,55076.416811916148,44686.358826513148,63908.651560788057,73040.550396391656,66972.997476525852,67768.379750104214,74547.6383826612,79615.317667989511,82506.258818086557,80305.321740093568,69394.083544902664,74595.262093924219,66335.214184250741,53606.696776403609,76525.193474943546,87404.447129432592,80078.380886211802,80765.514625466487,88545.713635166394,94058.168866934648,97375.1797461979,94686.58911039347,81715.792823876327,87732.661481402465,77939.529631953716,62939.030509361175,89828.381212032618,102502.77143423307,93824.106377373086,94359.796361051907,103234.05626650502,109389.95029315363,112969.22458788184,109589.4527791257,94454.855867938022,101328.92178145709,89924.982822630482,72703.602818733445,103766.52842856367,118313.9244749402,108214.05198194056,108782.36548562543,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,916830.38063748728,null,null,0,0,0,0,0,1.2993749999999999,4.1580000000000004,9.3295124999999999,34.982887499999997,60.10485525,86.931974249999996,138.55428674999999,209.26920712499998,295.06931437499998,383.41994625000001,465.47804766374998,483.37936552124995,646.09438583249994,534.30272465625001,502.537986225,812.53793919374993,1025.7813435808125,1053.0847084168124,1182.6978385674374,1417.5126118364062,1633.5953466555939,1830.3375306768753,1911.9037428442464,1765.4235969783599,2041.5774537797506,1894.7188132333308,1633.5377408199711,2452.4445855588524,2926.3061211464274,2807.1639848054087,2972.4300968376169,3402.7711453756501,3765.0295853045827,4040.5555949541131,4064.5815146412119,3605.3079217947898,4014.59195879547,3644.3767159110698,3066.146741872381,4497.4624537004902,5265.5745986348029,4937.6780706601548,5084.2436765451694,5678.557315610994,6145.8169901983047,6486.2509956433696,6404.1650484358652,5624.9783787481238,6147.7587942301661,5521.2249211752824,4549.8364078822569,6575.4860874045962,7584.3141812602762,7023.3454077129809,7161.6892036212084,7956.7300727534894,8540.6787831782258,8914.8432069155551,8738.2937243824254,7593.6321838947306,8225.0434084646949,7344.899468447531,5999.155026848407,8640.1522997165084,9900.2873511906764,9088.9676670567333,9213.9216799354781,10154.382846097045,10865.162109018991,11307.785726439934,11052.114262146137,9582.8898358914448,10318.344796986246,9179.4028019860234,7447.7264710855243,10651.44192679801,12173.425066065274,11162.166246087641,11294.729958350699,12424.606397110199,13269.219611331588,13751.043136347762,13384.220290015595,11565.68059081711,12432.543682320704,11055.869030708458,8934.4494627339354,12754.198912490592,14567.407854905432,13346.396814368634,13460.919104244414,14757.618939194399,15676.361477822442,16229.196624366317,15781.098185065579,13619.298803979389,14622.110246900411,12989.92160532562,10489.838418226864,14971.396868672104,17083.795239038845,15637.351062895514,15726.632726841981,17205.676044417502,18231.658382192272,18828.204097980306,18264.908796520947,15742.475977989674,16888.15363024285,14987.497137105081,12117.267136455575,17294.421404760611,19718.987412490031,18035.675330323425,18130.394247604236,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Up-Sale","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,182951466.56465539,null,null,0,0,0,0,0,231.06562500000004,736.65375000000006,1652.9874375000002,6207.2206874999993,10464.229125,14943.639374999999,23807.266874999998,36611.597990625,52204.282134375004,67824.393393749997,81019.938470624998,86177.975625000006,114270.53159812502,142027.98750000002,142027.98750000002,174069.26355,208109.67342375003,210559.16277375002,236628.94738874998,288146.48306600621,336563.82084136875,377051.75176987494,394726.41074999992,394726.41074999992,443529.78932849993,491751.02025,491751.02025,542879.70331875002,593398.50150000001,593398.50150000001,608872.98264686251,671284.269525551,753007.00691472762,808008.03617950506,828023.44561125012,828023.44561125012,880844.69820745126,933035.87621999998,933035.87621999998,985611.85121605499,1037560.677405,1037560.677405,1037560.677405,1089588.1251185632,1193344.1035941946,1259201.5481537606,1273165.7176699121,1273165.7176699121,1324346.7845258415,1374917.3416379625,1374917.3416379625,1422620.9492475826,1469755.527740587,1469755.527740587,1469755.527740587,1514135.0706950971,1609945.5800713438,1680266.5081074594,1699020.4905533365,1699020.4905533365,1739430.3503078786,1779358.1839023267,1779358.1839023267,1827482.653246372,1875033.0732543056,1875033.0732543056,1875033.0732543056,1903327.3223297133,1992944.7663401978,2069162.9408797,2084273.5085100839,2084273.5085100839,2124634.3866164386,2164513.8228368326,2164513.8228368326,2200050.3147320366,2235162.912091712,2235162.912091712,2235162.912091712,2268891.5204351759,2370112.8370730374,2442881.6249948861,2448497.459665766,2448497.459665766,2493869.0777251525,2538699.4836406894,2538699.4836406894,2565818.5252151978,2592614.0792162521,2592614.0792162521,2592614.0792162521,2631736.6256716256,2729954.1987533551,2799175.6099995645,2809422.1014876319,2809422.1014876319,2851638.8169140271,2893351.9532299684,2893351.9532299684,2925800.6172264847,2957862.2196246325,2957862.2196246325,2957862.2196246325,3002496.360518768,3092079.7393779731,3152885.7627635715,3168563.3905382906,3168563.3905382906,3201985.5144547019,3235008.9649247946,3235008.9649247946,3278492.1818139818,3321456.7122194013,3321456.7122194013,3321456.7122194013,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Up-Sale","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,54885439.969396636,null,null,0,0,0,0,0,69.319687500000015,220.99612500000001,495.89623125000003,1862.1662062499997,3139.2687375,4483.0918124999998,7142.1800624999987,10983.479397187499,15661.2846403125,20347.318018124999,24305.981541187499,25853.3926875,34281.159479437505,42608.396250000005,42608.396250000005,52220.779065000002,62432.902027125005,63167.748832125006,70988.684216624984,86443.944919801856,100969.14625241062,113115.52553096248,118417.92322499998,118417.92322499998,133058.93679854998,147525.306075,147525.306075,162863.91099562499,178019.55045000001,178019.55045000001,182661.89479405875,201385.28085766529,225902.10207441828,242402.4108538515,248407.03368337502,248407.03368337502,264253.40946223534,279910.762866,279910.762866,295683.55536481651,311268.20322149998,311268.20322149998,311268.20322149998,326876.43753556896,358003.23107825837,377760.46444612817,381949.71530097362,381949.71530097362,397304.03535775241,412475.20249138871,412475.20249138871,426786.28477427474,440926.65832217608,440926.65832217608,440926.65832217608,454240.52120852913,482983.67402140313,504079.9524322378,509706.14716600091,509706.14716600091,521829.10509236355,533807.455170698,533807.455170698,548244.79597391153,562509.92197629169,562509.92197629169,562509.92197629169,570998.19669891393,597883.42990205926,620748.88226391003,625282.05255302519,625282.05255302519,637390.31598493154,649354.14685104974,649354.14685104974,660015.09441961092,670548.87362751353,670548.87362751353,670548.87362751353,680667.45613055269,711033.8511219112,732864.48749846581,734549.23789972975,734549.23789972975,748160.72331754572,761609.84509220684,761609.84509220684,769745.55756455928,777784.22376487555,777784.22376487555,777784.22376487555,789520.98770148761,818986.25962600647,839752.68299986934,842826.63044628955,842826.63044628955,855491.64507420815,868005.58596899046,868005.58596899046,877740.18516794534,887358.66588738968,887358.66588738968,887358.66588738968,900748.90815563034,927623.92181339196,945865.72882907139,950569.01716148714,950569.01716148714,960595.65433641057,970502.68947743834,970502.68947743834,983547.65454419446,996437.01366582036,996437.01366582036,996437.01366582036,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,969685047.15157521,null,null,0,1223964.9112499999,5111740.8449999997,3866926.5337499999,6544167.3562500002,6531339.4818750005,-67063.338927000004,9412346.2231376991,9420675.5458917003,-48785.014250549983,-26316.677872350017,10784009.697402151,10839311.647428015,144492.19947076493,227216.89303406992,299069.11902130867,12628124.297808446,12771105.628020231,244035.34105652326,214350.82483852963,550957.34772770328,737131.98069593916,12369316.042540843,12470287.264723808,1050708.5714226018,1245743.0816922863,1410752.1769694285,1441457.5328933352,1216287.2708795061,13361952.624289243,13086628.618719079,869373.39601788204,1806552.6895430118,2245527.3877383382,2035309.8092890086,2193858.5419223811,2632111.1887336224,15413283.937423201,15626686.356188416,3063794.9430831564,2414038.5985276196,2780867.7667893856,2243317.1261348017,1585470.2428260446,3241109.3979131663,3982176.4837061791,16275764.609400239,16440758.108006213,4320145.2342729513,4733561.1956522698,4993493.2002273733,4748075.8350129733,3704018.3914086809,4199846.9053747645,3391869.9639416244,2309117.2013540408,18051659.145359818,19042096.628669903,4850222.254715642,5005993.267867147,5958607.7913983483,6548248.2198977694,6836210.6198762264,6434715.6067499146,4937686.0288769752,5579879.3132113907,4530782.6350613208,17067390.977270763,20119696.02238993,7352880.4156668279,6230850.0982633121,6369274.754652271,7544875.6553146075,8328170.1434921976,8679539.2652778588,8159241.1974851359,6267331.9879335277,7027967.6039623208,5708020.9906431641,18441284.748657715,22145374.161111299,9044493.8315534182,7661096.8108269945,7806599.3687134236,9194455.3696138225,10119552.321737597,10523396.976818923,9859545.3183008917,7553652.1457450585,8440272.4870444201,6872992.1926231738,4591856.1672471445,24226034.207932606,26027715.289280865,9131565.945877891,9253050.5750009622,10826279.293490238,11853574.28950331,12339408.023814853,11536321.434234928,8831750.7452861592,9861699.8675333206,8051564.5697738808,5402363.8415680025,10463448.378854763,12521714.009907201,26465659.360216547,26562558.968294267,12467401.416226456,13643701.560335767,14185433.878030311,13210456.756749965,10108402.420027535,11298112.942664593,9257760.5173653066,6276063.2828840427,12011467.67825642,14320080.685203597,12126136.805301782,12227345.346703786,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,314366051.23589516,null,null,0,1223964.9112499999,5111740.8449999997,3866926.5337499999,6544167.3562500002,6530548.5562500004,-70200,9405150.7387499996,9391531.9387499988,-98280,-98280,10667852.604,10659307.860000001,-115689.60000000001,-115689.60000000001,-115689.60000000001,12205872.202409999,12198858.520409999,-130150.8,-130150.8,-130150.8,-130150.8,11490284.874892499,11483271.192892499,-146846.25539999999,-148950.35999999999,-148950.35999999999,-148950.35999999999,-148950.35999999999,11760540.501899475,11760540.501899475,-148950.35999999999,-148950.35999999999,-148950.35999999999,-148950.35999999999,-148950.35999999999,-151251.64306200002,12313763.874063041,12313763.874063041,-153418.8708,-153418.8708,-153418.8708,-153418.8708,-153418.8708,-153418.8708,-153418.8708,12641184.855720239,12641184.855720239,-155789.19235386001,-158021.43692399998,-158021.43692399998,-158021.43692399998,-158021.43692399998,-158021.43692399998,-158021.43692399998,-158021.43692399998,13234717.174132675,13234717.174132675,-158021.43692399998,-158021.43692399998,-160462.86812447576,-162762.08003171999,-162762.08003171999,-162762.08003171999,-162762.08003171999,-162762.08003171999,-162762.08003171999,13846522.222897356,13846522.222897356,-162762.08003171999,-162762.08003171999,-162762.08003171999,-165276.75416821006,-167644.94243267158,-167644.94243267158,-167644.94243267158,-167644.94243267158,-167644.94243267158,-167644.94243267158,14447430.627867231,14447430.627867231,-167644.94243267158,-167644.94243267158,-167644.94243267158,-170235.05679325637,-172674.29070565174,-172674.29070565174,-172674.29070565174,-172674.29070565174,-172674.29070565174,-172674.29070565174,-172674.29070565174,15074273.935168242,15074273.935168242,-172674.29070565174,-172674.29070565174,-175342.10849705403,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,15685068.717169112,15685068.717169112,-180602.37175196563,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,549762729.29968286,null,null,0,0,0,0,0,659.13881249999986,2566.24179,5871.5995957499999,23691.466095749995,40174.477029000001,58339.729979999996,94100.466392999995,145800.09146321248,210616.55375508749,277383.859860075,335096.20484999998,343582.63024691248,464565.77636523754,344803.01478563249,324300.18994885788,576144.77253329533,725097.39368355391,734404.80342916586,824757.82974376227,1001127.705069128,1166348.3002834865,1304505.9248911927,1335652.23209668,1179626.1150149135,1371385.9767395635,1210640.8008948057,997902.78615207295,1672871.940095101,2003750.3659623701,1857740.6075325753,1974889.6785328332,2313522.4789286298,2578155.1140811411,2756451.9686242072,2700712.2872603247,2253216.1213041814,2534671.684640957,2196939.9229514417,1745507.7838499772,2908609.9074963313,3444180.800149227,3099150.8054612009,3210915.4884636574,3702253.1962194797,4046108.412673167,4261605.4340575691,4100027.8289970532,3385840.2146079587,3753118.8304591626,3231295.7943632575,2492010.611203488,4120654.2627941053,4820701.3266994301,4273983.1620339304,4379400.5577967353,5054371.24702169,5511748.5228465144,5748437.5685781362,5483568.0207479559,4462905.0313562378,4922547.5083883777,4232189.2132545877,3230499.9985834574,5332247.6763636041,6201545.6517424844,5436297.5791029502,5529693.6923876666,6344689.9579896592,6929107.4524927679,7211572.497840628,6864038.5784394629,5577648.9576202519,6116951.2891009264,5243316.4152317783,3964636.3882676195,6494247.911308527,7534236.3669370366,6591303.8081985321,6689173.8282296248,7645013.4264552044,8326708.3305734377,8641784.026040202,8190008.0215932615,6626496.7589064129,7251174.9557378022,6216829.9885578295,4673209.9701667074,7647587.4365052506,8875213.748197291,7760047.7826302536,7841240.3790686196,8926551.5084075592,9677652.9573243782,10045013.824815379,9506995.2366796359,7681656.9022147758,8399875.693160627,7204311.7658032775,5419100.1048305184,8847879.0658676252,10249716.324893322,8953420.8606590647,9018487.9425938185,10237043.683550354,11082835.8530057,11482461.950679775,10831755.86581016,8740117.5005039629,9560270.7454472408,8205930.0457048398,6199288.1984531078,10085219.618806297,11660239.531933468,10179631.662706025,10247549.800626952,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,105556266.61599727,null,null,0,0,0,0,0,131.78681249999988,570.41928299999995,1323.8847919499995,5452.1410459500039,9320.5087204500014,13623.592147649997,22056.62700914999,34203.695964802493,49565.245715677476,65522.633173994953,79662.514171308736,78669.465151533732,107681.33124499494,29383.126270890702,20201.434889671742,104963.37519440797,142185.38701238536,144626.36421917658,162258.24208754557,196427.12175347382,228345.14140879986,255196.61207823595,254755.66079665523,185611.51586459286,230026.14565020602,115447.31592479895,20420.969865809078,282631.1094479108,390727.38177596824,326519.56175643345,367919.22338954755,469840.35286699259,521364.94927901798,556470.51350116776,516501.52662283182,314241.34802343836,399614.95294842892,199796.07398336008,-6618.6702239327133,485918.36121683568,691414.5543569522,535428.94821879966,588657.76382231573,773681.23040733114,845474.21990310354,889909.20309380349,806069.44293992035,476199.61372472206,604749.51183960261,318595.60650236765,-24871.972925446695,696287.70843303786,986678.12783779856,734260.52960571181,784614.14699441195,1064699.4125011335,1199261.777082976,1250535.1313298112,1113909.6660336782,637543.07755245734,820093.88485473255,461355.50183845405,-9631.2442100513726,940926.12312896689,1314096.8439560649,957314.59919208148,1002343.1422963231,1365462.451493158,1566707.6334321024,1635611.709869904,1462847.5614783452,857327.97274594847,1078661.2572940663,632349.51784405718,29217.732522862963,1203695.6219355408,1677902.4070490515,1237437.9450611356,1285070.4829164706,1719676.999951873,1965518.2818698105,2054287.2414843729,1842211.5874132821,1099829.6775442967,1361771.8220122689,828836.49477099674,91320.487786088604,1504172.8362591146,2078227.605915329,1544192.453953289,1584484.4866379951,2075069.8935797345,2353775.8516057553,2472248.7184262946,2207180.7169821127,1327948.3624982042,1639678.6937995125,1025107.3233974245,161118.25616430584,1793423.8324139589,2449852.2044406999,1827169.7823883723,1859002.3085313379,2410960.1044280659,2744055.8623396922,2886162.0823601596,2561891.0459494311,1551475.074533198,1921032.3522269772,1235020.6266700896,259965.23944056034,2109438.2144597471,2843031.3082797555,2129695.2976053813,2162985.7010864588,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,277424802.33910036,null,null,84500,166834.375,442503.125,320503.125,710171.875,421064.34895833331,477135.31770833331,869035.14531250007,503052.625,574645.25312500005,379148.86250000005,999757.90937499993,587816.28330729168,692325.41979166667,478551.54796875,501100.25698437501,1172210.663234375,784132.32906250004,715944.66239583329,538820.66239583329,636222.85697916674,642487.74607291666,1272747.7389166667,883142.19930208335,1030527.1726222396,839801.74403437506,889259.93642291671,883037.60308958334,832322.93642291659,1662040.2674187501,999108.60075208335,1193402.9340854166,1172100.2391375001,1141998.9058041666,1114817.5724708333,1213634.1996190622,1321780.7733952389,2037162.7186833438,1633762.7558573857,1676992.4225240522,1295870.0891907187,1628642.6935714167,1227881.0269047499,1430360.3602380834,1765645.600708792,1712416.934042125,2254488.2673754585,1929093.600708792,2125510.8576852181,2007127.2957210524,2046281.1616517641,1972147.4949850973,1768812.1616517638,2205326.5011724061,1625810.1678390726,1889066.1678390726,2952679.3362076152,2389312.3362076157,2362588.6695409487,2267081.6695409487,2405311.4744142317,2534195.0477933092,2583823.2842611107,2467600.9509277772,2199671.6509277769,2720171.2680080705,1985040.9680080703,2930469.6680080704,3007246.2268339954,2940605.2268339954,2551390.8935006624,2728519.2268339954,2861104.4404161763,3017930.945314683,3058289.3985204468,2922280.6651871135,2593265.1685204469,3198724.9744891268,2323105.1444891272,3319855.6478224606,3453772.20605426,3367782.8727209261,2947610.20605426,3155696.8727209261,3299483.9022996975,3480260.3682785798,3497341.8634309331,3345406.4500976,2955666.3037642664,3655726.2191765271,2648803.406176528,3073714.2598431944,4347697.1889745984,3705154.5223079314,3586628.5223079319,3569492.8556412649,3718967.9384412263,3897890.1804004041,3925220.4740520846,3748112.7113854177,3319529.9504187517,4084734.7676719576,2972554.3400386246,3437715.9124052906,4162541.7294787271,3950174.0628120601,4356766.3961453941,4139445.7294787271,4394842.5622359011,4307655.2060537599,4347103.6737760426,4138599.091909376,3682736.2881793757,4496823.3410306815,3295756.2039673487,3795999.4002373484,4598462.5627938174,4356919.8961271504,4126137.2294604843,4379524.8961271504,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16820141.54240001,null,null,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,12014386.815999987,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2402877.363200001,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2402877.363200001,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[58,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,92945505.833333328,null,null,0,52500,177500,100500,351500,113000,164600,366740,165100,236040,33580,441180,212465,304200,74200,82020,525610,298300,287416.66666666663,91133.333333333343,134500,137133.33333333334,553933.33333333337,333050,440283.33333333331,215166.66666666669,234916.66666666669,227508.33333333334,196775.00000000003,705250.00000000012,331375,481716.66666666669,345666.66666666669,327558.33333333331,311200,363933.33333333331,404508.33333333331,859416.66666666674,631416.66666666674,686233.33333333337,356491.66666666669,523166.66666666669,279291.66666666669,402341.66666666669,581000.00000000012,548733.33333333337,915133.33333333337,746150.00000000012,870950.00000000012,676000.00000000012,691500.00000000012,640983.33333333337,516908.33333333331,746000.00000000012,392375,552783.33333333337,1213916.6666666667,899900.00000000012,916133.33333333337,760533.33333333337,820845.83333333337,874750.00000000012,893916.66666666674,816858.33333333337,652825.00000000012,936416.66666666674,486958.33333333331,1099241.6666666667,1152583.3333333333,1144408.3333333333,809400.00000000012,917733.33333333337,982345.83333333337,1048500.0000000001,1063916.6666666667,973233.33333333337,771825.00000000012,1104333.3333333333,568791.66666666674,1212350,1307166.6666666667,1286908.3333333333,933066.66666666674,1060233.3333333333,1129200,1206833.3333333333,1212666.6666666667,1110483.3333333333,871866.66666666674,1256333.3333333333,640250.00000000012,899808.33333333337,1700083.3333333335,1337450,1297400,1189908.3333333333,1259429.1666666667,1340166.6666666667,1349750,1230483.3333333333,967825.00000000012,1389666.6666666667,708791.66666666674,993141.66666666674,1420500,1290783.3333333333,1573733.3333333335,1471325,1635225,1463000,1477250,1336608.3333333333,1057075,1508083.3333333333,772541.66666666674,1078308.3333333333,1548000,1400283.3333333333,1259066.6666666667,1414158.3333333333,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,80055505.833333343,null,null,0,0,0,0,0,500,1100,2240,9600,9540,16080,22680,32965,44200,53700,61020,54110,96300,44083.333333333336,72800,116166.66666666667,118800,118933.33333333334,148050,171950,196833.33333333334,216583.33333333334,209175,178441.66666666669,270250,146375,213383.33333333334,327333.33333333337,309225,292866.66666666669,345600,386175,424416.66666666669,446416.66666666669,417900,338158.33333333337,504833.33333333337,260958.33333333334,384008.33333333337,562666.66666666674,530400,480133.33333333337,561150,602616.66666666674,657666.66666666674,673166.66666666674,622650,498575,727666.66666666674,374041.66666666669,534450,778916.66666666674,714900,647800,742200,802512.5,856416.66666666674,875583.33333333337,798525,634491.66666666674,918083.33333333337,468625,664241.66666666674,967583.33333333337,876075,791066.66666666674,899400,964012.5,1030166.6666666667,1045583.3333333334,954900,753491.66666666674,1086000,550458.33333333337,777350,1122166.6666666667,1018575,914733.33333333337,1041900,1110866.6666666667,1188500,1194333.3333333335,1092150,853533.33333333337,1238000,621916.66666666674,881475,1265083.3333333335,1152450,1029066.6666666667,1171575,1241095.8333333335,1321833.3333333335,1331416.6666666667,1212150,949491.66666666674,1371333.3333333335,690458.33333333337,974808.33333333337,1402166.6666666667,1272450,1138733.3333333335,1286325,1366891.6666666667,1444666.6666666667,1458916.6666666667,1318275,1038741.6666666667,1489750,754208.33333333337,1059975,1529666.6666666667,1381950,1240733.3333333335,1395825,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10755000,null,null,0,50000,170000,90000,340000,100000,150000,350000,140000,210000,0,400000,160000,240000,0,0,450000,180000,225000,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,0,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,0,0,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2134999.9999999967,null,null,0,2500,7500,10500,11500,12500.000000000002,13500.000000000002,14500,15500,16500,17500,18500,19500,20000,20500,21000,21500,22000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,26897351.261600446,null,null,84500,84500,175500,175500,179500,183500,187500,191500,195500,195500,195500,195500,198035,198035,200765,200765,201165,201565,198431.66666666666,198765,199098.33333333334,199098.33333333334,199098.33333333334,199098.33333333334,201709.38333333333,201709.38333333333,204521.28333333335,204521.28333333335,204887.95,205254.61666666667,205621.28333333335,205987.95,206354.6166666667,206354.6166666667,206354.6166666667,206354.6166666667,209043.99816666666,209043.99816666666,211940.2551666667,211940.2551666667,212343.58850000001,212746.92183333336,213150.2551666667,213553.58850000001,213956.92183333336,213956.92183333336,213956.92183333336,213956.92183333336,216726.98477833334,216726.98477833334,219710.12948833333,219710.12948833333,220153.79615499999,220597.46282166668,221041.12948833333,221484.79615499999,221928.46282166668,221928.46282166668,221928.46282166668,221928.46282166668,224781.62765501667,224781.62765501667,227854.26670631664,227854.26670631664,228342.30003964997,228830.3333729833,229318.36670631662,229806.40003964998,230294.4333729833,230294.4333729833,230294.4333729833,230294.4333729833,233233.19315133381,233233.19315133381,236398.01137417284,236398.01137417284,236934.84804083951,237471.68470750618,238008.52137417285,238545.35804083952,239082.19470750619,239082.19470750619,239082.19470750619,239082.19470750619,242109.11727920722,242109.11727920722,245368.8800487314,245368.8800487314,245959.40038206472,246549.92071539807,247140.44104873139,247730.96138206474,248321.48171539805,248321.48171539805,248321.48171539805,248321.48171539805,251439.21196425008,251439.21196425008,254796.76761685993,254796.76761685993,255446.33998352662,256095.91235019328,256745.48471685994,257395.0570835266,258044.62945019326,258044.62945019326,258044.62945019326,258044.62945019326,261255.89160651091,261255.89160651091,264714.17392869911,264714.17392869911,265428.70353203244,266143.23313536576,266857.76273869909,267572.29234203242,268286.82194536575,268286.82194536575,268286.82194536575,268286.82194536575,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18388816.238846503,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,168431.22586993594,168431.22586993594,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,173484.162646034,173484.162646034,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,5516644.8716539526,null,null,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2991890.151099998,null,null,0,0,0,0,4000,8000,12000,16000,20000,20000,20000,20000,20000,20000,20000,20000,20400,20800,17666.666666666668,18000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18700,19066.666666666668,19433.333333333336,19800,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20570.000000000007,20973.333333333339,21376.666666666675,21780.000000000007,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22627.000000000007,23070.666666666675,23514.333333333339,23958.000000000007,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24889.700000000008,25377.733333333341,25865.766666666674,26353.80000000001,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,27378.670000000016,27915.506666666679,28452.343333333345,28989.180000000015,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,30116.537000000015,30707.057333333356,31297.57766666669,31888.098000000024,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,33128.190700000028,33777.763066666696,34427.335433333355,35076.907800000023,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,36441.009770000019,37155.539373333355,37870.068976666691,38584.59858000002,39299.128183333363,39299.128183333363,39299.128183333363,39299.128183333363,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[68,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,53674034.300000004,null,null,0,25000,75000,0,125000,210,462.00000000000011,176045.8,4608,4957.2000000000007,8683.1999999999989,213057.2,19779,26520,33642,38248.199999999997,260389.2,63036,28865,47691.000000000007,76090,77841.000000000015,286245.33333333337,97010.999999999985,112641.5,128970,141740,136926,116577.99999999999,384913.33333333337,95490,139076,213080,201086.99999999997,190264.00000000003,224126.99999999997,250258.49999999997,482963.33333333337,288670,269883,218099.00000000003,325280,167990,247015.99999999997,361720,340758.00000000006,516429.33333333337,360018.00000000006,386194.00000000006,421420,430930,398673.00000000006,318969.00000000006,465370,239035,341439.00000000006,705803.33333333337,456453.00000000012,413496,473588.99999999994,511973.99999999994,545920,558320,508788.00000000012,404403.99999999994,584720,298560,631217.33333333326,616160,557694,503488.00000000012,572283.00000000012,613291.5,655270,664970,607203.00000000012,479059.00000000006,690570,349955,702610.33333333326,713110,647379,581048.00000000012,661968.00000000012,705394,754920,758420,693738.00000000012,542024,786360,394930,559692,1011393.3333333334,731484,653008.00000000012,743364,787521.5,838670,844870,769113.00000000012,602539,870110,438155,618317,889510,806859,930501.33333333349,815589,866789.5,915910,925120,835758.00000000012,658714,944520,478280,672042,969760,875933.99999999988,786368.00000000012,884663.99999999988,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2700000,null,null,0,25000,75000,0,125000,0,0,175000,0,0,0,200000,0,0,0,0,225000,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,25487017.149999999,null,null,0,0,0,0,0,105,231.00000000000006,522.90000000000009,2304,2478.6000000000004,4341.5999999999995,6528.5999999999995,9889.5,13260,16821,19124.099999999999,17694.600000000002,31518,14432.5,23845.500000000004,38045,38920.500000000007,38956,48505.499999999993,56320.75,64485,70870,68463,58288.999999999993,88290,47745,69538,106540,100543.49999999999,95132.000000000015,112063.49999999999,125129.24999999999,137315,144335,134941.5,109049.50000000001,162640,83995,123507.99999999999,180860,170379.00000000003,154048,180009.00000000003,193097.00000000003,210710,215465,199336.50000000003,159484.50000000003,232685,119517.5,170719.50000000003,248735,228226.50000000006,206748,236794.49999999997,255986.99999999997,272960,279160,254394.00000000006,202201.99999999997,292360,149280,211441.99999999997,308080,278847,251744.00000000006,286141.50000000006,306645.75,327635,332485,303601.50000000006,239529.50000000003,345285,174977.5,247138.49999999997,356555,323689.5,290524.00000000006,330984.00000000006,352697,377460,379210,346869.00000000006,271012,393180,197465,279846,401530,365742,326504.00000000006,371682,393760.75,419335,422435,384556.50000000006,301269.5,435055,219077.5,309158.5,444755,403429.5,361084.00000000006,407794.5,433394.75,457955,462560,417879.00000000006,329357,472260,239140,336021,484880,437966.99999999994,393184.00000000006,442331.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,25487017.149999999,null,null,0,0,0,0,0,105,231.00000000000006,522.90000000000009,2304,2478.6000000000004,4341.5999999999995,6528.5999999999995,9889.5,13260,16821,19124.099999999999,17694.600000000002,31518,14432.5,23845.500000000004,38045,38920.500000000007,38956,48505.499999999993,56320.75,64485,70870,68463,58288.999999999993,88290,47745,69538,106540,100543.49999999999,95132.000000000015,112063.49999999999,125129.24999999999,137315,144335,134941.5,109049.50000000001,162640,83995,123507.99999999999,180860,170379.00000000003,154048,180009.00000000003,193097.00000000003,210710,215465,199336.50000000003,159484.50000000003,232685,119517.5,170719.50000000003,248735,228226.50000000006,206748,236794.49999999997,255986.99999999997,272960,279160,254394.00000000006,202201.99999999997,292360,149280,211441.99999999997,308080,278847,251744.00000000006,286141.50000000006,306645.75,327635,332485,303601.50000000006,239529.50000000003,345285,174977.5,247138.49999999997,356555,323689.5,290524.00000000006,330984.00000000006,352697,377460,379210,346869.00000000006,271012,393180,197465,279846,401530,365742,326504.00000000006,371682,393760.75,419335,422435,384556.50000000006,301269.5,435055,219077.5,309158.5,444755,403429.5,361084.00000000006,407794.5,433394.75,457955,462560,417879.00000000006,329357,472260,239140,336021,484880,437966.99999999994,393184.00000000006,442331.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87087769.401766554,null,null,0,4834.375,14503.125,44503.125,54171.875,54354.348958333336,54573.317708333336,64749.345312500001,67844.625,68148.053125000006,71385.662500000006,80020.709375000006,87537.283307291669,93570.419791666674,99944.547968750005,110067.05698437501,115046.46323437501,137231.32906249998,131231.32906249998,131231.32906249998,156534.52364583334,158415.07940625001,163470.73891666665,183982.86596874997,205892.95595557289,223955.69403437496,238081.98642291667,244081.98642291667,244081.98642291667,282622.31741875003,282622.31741875003,282622.31741875003,322998.95580416668,322998.95580416668,322998.95580416668,335219.24961906241,373969.94189523906,401738.72051667701,417735.83402405208,424935.83402405208,424935.83402405208,466649.10507141665,466649.10507141665,466649.10507141665,508168.67887545831,508168.67887545831,508168.67887545831,508168.67887545831,550839.87290688453,592180.31094271899,603341.03216343047,611981.03216343047,611981.03216343047,652399.03835073928,652399.03835073928,652399.03835073928,690070.87338594848,690070.87338594848,690070.87338594848,690070.87338594848,726750.01342588186,767783.42013829248,782772.35088812711,793140.35088812711,793140.35088812711,825052.2679684204,825052.2679684204,825052.2679684204,863056.46012767882,863056.46012767882,863056.46012767882,863056.46012767882,887081.91393150913,935775.7521633493,947852.72047960712,960294.32047960709,960294.32047960709,992167.55644828791,992167.55644828791,992167.55644828791,1020230.944680087,1020230.944680087,1020230.944680087,1020230.944680087,1048598.38502049,1102215.5176660393,1106703.9167155351,1121633.836715535,1121633.836715535,1157464.0851277963,1157464.0851277963,1157464.0851277963,1178880.1605925336,1178880.1605925336,1178880.1605925336,1178880.1605925336,1211559.1798103098,1258595.4217694879,1266784.8264352251,1284700.7304352249,1284700.7304352249,1318039.5326550978,1318039.5326550978,1318039.5326550978,1343664.4440285338,1343664.4440285338,1343664.4440285338,1343664.4440285338,1380749.5146293899,1416666.6584472493,1429196.8438473435,1450695.9286473435,1450695.9286473435,1477089.587361983,1477089.587361983,1477089.587361983,1511428.5536484516,1511428.5536484516,1511428.5536484516,1511428.5536484516,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,61237806.380435877,null,null,0,3718.75,11156.25,11156.25,18593.75,18734.114583333336,18902.552083333336,26730.265625,29111.25,29344.65625,31835.125,38477.46875,44259.448697916669,48900.322916666672,53803.498437499999,56974.659218750006,60804.971718750006,77870.253124999988,77870.253124999988,77870.253124999988,97334.248958333337,98780.830312500009,102669.79916666666,118448.35843749999,135302.27381197916,149196.68771874998,160063.06647916668,160063.06647916668,160063.06647916668,189709.4749375,189709.4749375,189709.4749375,220768.42754166666,220768.42754166666,220768.42754166666,230168.65355312492,259976.87838095313,281337.47732052079,293642.94924927084,293642.94924927084,293642.94924927084,325730.08082416665,325730.08082416665,325730.08082416665,357668.21451958333,357668.21451958333,357668.21451958333,357668.21451958333,390492.2099283727,422292.54687901458,430877.71704879269,430877.71704879269,430877.71704879269,461968.4910390302,461968.4910390302,461968.4910390302,490946.82568149886,490946.82568149886,490946.82568149886,490946.82568149886,519161.5487891399,550725.70779868658,562255.65452932857,562255.65452932857,562255.65452932857,586803.28305263107,586803.28305263107,586803.28305263107,616037.27702129143,616037.27702129143,616037.27702129143,616037.27702129143,634518.39533193014,671975.19397180714,681265.16959969781,681265.16959969781,681265.16959969781,705783.04342175997,705783.04342175997,705783.04342175997,727370.26513852854,727370.26513852854,727370.26513852854,727370.26513852854,749191.37309268455,790435.32128156861,793887.93593502697,793887.93593502697,793887.93593502697,821449.66548292025,821449.66548292025,821449.66548292025,837923.56968656438,837923.56968656438,837923.56968656438,837923.56968656438,863061.27677716129,899243.00136114459,905542.5434117117,905542.5434117117,905542.5434117117,931187.77588853694,931187.77588853694,931187.77588853694,950899.24617579533,950899.24617579533,950899.24617579533,950899.24617579533,979426.22356106923,1007054.7957286534,1016693.399882572,1016693.399882572,1016693.399882572,1036996.2142784485,1036996.2142784485,1036996.2142784485,1063410.8037295782,1063410.8037295782,1063410.8037295782,1063410.8037295782,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18371341.91413077,null,null,0,1115.625,3346.875,3346.875,5578.125,5620.2343750000009,5670.7656250000009,8019.0796874999996,8733.375,8803.3968750000004,9550.5375000000004,11543.240625,13277.834609375001,14670.096875000001,16141.049531249999,17092.397765625003,18241.491515625003,23361.075937499994,23361.075937499994,23361.075937499994,29200.274687500001,29634.249093750001,30800.939749999998,35534.507531249998,40590.682143593745,44759.006315624989,48018.919943749999,48018.919943749999,48018.919943749999,56912.842481249994,56912.842481249994,56912.842481249994,66230.528262499996,66230.528262499996,66230.528262499996,69050.596065937469,77993.063514285939,84401.24319615624,88092.884774781254,88092.884774781254,88092.884774781254,97719.024247249996,97719.024247249996,97719.024247249996,107300.464355875,107300.464355875,107300.464355875,107300.464355875,117147.66297851181,126687.76406370437,129263.31511463781,129263.31511463781,129263.31511463781,138590.54731170906,138590.54731170906,138590.54731170906,147284.04770444965,147284.04770444965,147284.04770444965,147284.04770444965,155748.46463674196,165217.71233960596,168676.69635879857,168676.69635879857,168676.69635879857,176040.9849157893,176040.9849157893,176040.9849157893,184811.18310638741,184811.18310638741,184811.18310638741,184811.18310638741,190355.51859957902,201592.55819154214,204379.55087990934,204379.55087990934,204379.55087990934,211734.913026528,211734.913026528,211734.913026528,218211.07954155855,218211.07954155855,218211.07954155855,218211.07954155855,224757.41192780537,237130.59638447058,238166.38078050807,238166.38078050807,238166.38078050807,246434.89964487607,246434.89964487607,246434.89964487607,251377.0709059693,251377.0709059693,251377.0709059693,251377.0709059693,258918.38303314836,269772.90040834335,271662.76302351349,271662.76302351349,271662.76302351349,279356.33276656107,279356.33276656107,279356.33276656107,285269.77385273861,285269.77385273861,285269.77385273861,285269.77385273861,293827.86706832075,302116.43871859601,305008.01996477158,305008.01996477158,305008.01996477158,311098.86428353452,311098.86428353452,311098.86428353452,319023.24111887341,319023.24111887341,319023.24111887341,319023.24111887341,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7478621.1071999921,null,null,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[79]
[80,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,692260244.8124752,null,null,-84500,1057130.5362499999,4669237.72,3546423.4087499999,5833995.4812500002,6110275.1329166666,-544198.65663533332,8543311.0778251998,8917622.9208917003,-623430.26737555,-405465.54037235008,9784251.7880271506,10251495.364120724,-547833.22032090172,-251334.65493468009,-202031.13796306634,11455913.634574071,11986973.29895773,-471909.32133931015,-324469.8375573036,-85265.50925146346,94644.234623022377,11096568.303624175,11587145.065421723,20181.398800362134,405941.33765791124,521492.24054651195,558419.92980375187,383964.33445658954,11699912.356870493,12087520.017966997,-324029.53806753457,634452.45040551154,1103528.4819341716,920492.2368181753,980224.3423033189,1310330.415338384,13376121.218739858,13992923.600331031,1386802.5205591042,1118168.5093369009,1152225.0732179689,1015436.099230052,155109.88258796092,1475463.7972043743,2269759.5496640541,14021276.342024779,14511664.507297419,2194634.3765877336,2726433.8999312175,2947212.0385756092,2775928.3400278762,1935206.2297569169,1994520.4042023588,1766059.7961025517,420051.03351496812,15098979.809152203,16652784.292462289,2487633.5851746928,2738911.5983261988,3553296.316984117,4014053.1721044602,4252387.3356151152,3967114.6558221374,2738014.3779491987,2859708.0452033207,2545741.6670532506,14136921.309262693,17112449.795555934,4412275.1888328325,3679459.2047626497,3640755.5278182756,4683771.2148984317,5310239.1981775146,5621249.8667574115,5236960.5322980229,3674066.8194130808,3829242.6294731945,3384915.8461540369,15121429.100835253,18691601.95505704,5676710.9588324912,4713486.6047727354,4650902.4959924966,5894971.4673141241,6639291.953459017,7026055.1133879907,6514138.8682032935,4597985.8419807926,4784546.2678678911,4224188.7864466459,1518141.9074039496,19878337.01895801,22322560.766972933,5544937.4235699587,5683557.7193596978,7107311.3550490104,7955684.1091029067,8414187.5497627705,7788208.7228495106,5512220.7948674075,5776965.0998613629,5079010.2297352571,1964647.9291627109,6300906.6493760347,8571539.9470951408,22108892.964071151,22423113.238815539,8072558.8539905548,9336046.3542820066,9838330.2042542696,9071857.6648405902,6425666.1318481602,6801289.601633912,5962004.3133979589,2480063.8826466948,7413005.115462603,9963160.7890764475,7999999.5758412965,7847820.4505766369,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,319794426.98276341,null,null,2280300,1329849.7,1501603.75,1479884.25,1525259.96,1517689.9969833335,1452888.49099573,1567863.5724726687,1568520.7000707921,1467251.0098462719,1475971.982245344,1608701.393682464,1651509.9006395014,1545940.4810244264,1562428.5142029531,1558213.5347144147,1677346.1605134837,1754619.9325319324,1511802.0283233358,1511476.2772491835,1599861.9792003434,1546165.7287422582,1660234.7702423246,1721766.8250133863,1651448.6994992013,1656758.8626197043,1666686.6227737942,1628019.4737700883,1625634.4742172121,1866270.4913579733,1767937.2413350297,1645526.5939054084,1789875.1076769636,1686238.6635052934,1684028.0683767297,1752942.2364836861,1851459.9677941299,1975483.491388177,1972172.1932238149,1800354.9684799528,1793439.4660649071,1923907.1784798522,1824524.3703252424,1817419.7122157796,1985791.5347327606,1879367.8611636981,2002005.8159918031,2047219.1773408919,2063931.203521987,2096389.3748246497,2056703.9092344227,2018116.8939358001,2006967.2596303413,2136388.519974865,2049539.0678270538,2037827.5766540812,2350983.1721193651,2258197.7043301626,2115767.9956784844,2163784.2429433782,2315453.935296725,2365393.0735617392,2348753.1489863358,2298879.5141456495,2282867.576365076,2397000.4875032692,2342858.2437611655,2467000.2024501255,2675506.0368797672,2445232.1395454649,2433273.5354588674,2502607.1146635101,2610135.2546645724,2744847.0968132974,2715170.8146383483,2670947.8570244079,2650691.7707010005,2781411.4866523789,2737456.6258481182,2863213.9712908263,3079773.3662316687,2875842.1779157617,2861087.9621823179,2961981.758553735,3071044.5209346088,3246146.8466075929,3200867.052616816,3176713.0273815077,3151999.2245296789,3321622.2753096609,3279565.3027662216,3254823.4507056042,3655966.3829887272,3622042.0111342063,3451968.8205341324,3598699.5676832041,3700291.1482688566,3900946.0283322418,3911535.1967834039,3878632.431079953,3849619.4867536766,4063058.4497676436,4037070.8345743464,4008303.751592028,4336334.1403469574,4301120.16379268,4439243.9705062853,4653191.4617502261,4592967.9606315307,4803182.3879127894,4908219.7408156004,4867377.3296038508,4834061.372371763,5125799.2950948961,5110046.5972029604,5077617.7155575566,5505085.9205689225,5479919.7323191669,5456448.4795253761,5769249.6211939026,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,128624725.87470151,null,null,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27513310.347529761,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24761979.312776785,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16507986.208517851,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17883651.725894351,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19259317.243270878,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8941825.8629471753,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,13756655.173764881,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38587417.762410462,null,null,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,19919147.405491747,null,null,1049800,99349.7,109701.15,90293.65,108752.25,91168.045833333323,91336.923750000002,111347.85616666666,100660.66362499999,92868.161750000014,101240.21124999999,113449.175,116094.510774375,117031.74023750001,118454.02206874998,111820.77530062501,107456.70539437501,167815.39394625003,82313.672950000007,82313.672950000007,152916.23032499998,95063.475523958346,92656.358362499988,137646.62403854163,139730.31372682814,141793.44045381251,132312.9626403125,91246.711507500004,91246.711507500004,191223.4964432501,92916.159255749997,92916.159255749997,206358.67154899985,94810.462486499993,94810.462486499993,140029.37073878126,189999.40173865735,184038.18717103323,152881.05137570627,103847.65586594063,103847.65586594063,202943.89897501681,105495.01843595436,105495.01843595436,226067.33216063635,107499.39630516749,107499.39630516749,119283.62850157128,210803.62336824491,236367.83021579587,157012.82428002395,117162.43921225041,117162.43921225041,201717.6360532582,118561.95400189084,118561.95400189084,229264.61081268391,120394.24830487158,120394.24830487158,120394.24830487158,213295.79592101651,254648.93881794991,181749.37886212947,130536.8174166019,130536.8174166019,180710.14933056303,131363.7331060711,131363.7331060711,244201.97185677328,133223.44037356996,133223.44037356996,133223.44037356996,176414.41834636053,300625.63584917254,190183.32758103628,143597.34319083116,143597.34319083116,183060.86233779657,144245.05259752154,144245.05259752154,229767.0000491332,145648.71276367654,145648.71276367654,145648.71276367654,183339.77827950238,346142.35472496779,184955.62557964231,156723.77767314279,156723.77767314279,195505.69395469455,157357.72599534644,157357.72599534644,225885.52010999029,158477.91510069909,158477.91510069909,158477.91510069909,180434.24414618307,367766.14565845241,210912.10221542476,170224.33619265689,170224.33619265689,195562.28036841532,170636.88882418632,170636.88882418632,249712.11886249855,171924.39242016908,171924.39242016908,171924.39242016908,180122.99066415674,375618.46515836567,238537.95245006072,184189.8266687904,184189.8266687904,204637.57049032312,184521.47596750449,184521.47596750449,265589.1338751911,185836.34141809586,185836.34141809586,185836.34141809586,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9584872.0464483351,null,null,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,65100,65100,65100,65100,65100,65100,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,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,4071114.0543667134,null,null,530000,9388.75,19407.499999999996,0,18147.5,553.80208333333405,710.49999999999943,20372.194791666665,9521.7718749999913,1700.1250000000127,9902.4187499999971,21738.718750000007,19617.387343750001,20209.812656250007,21269.215624999986,14390.450156250008,9858.1875000000036,69038.986406250013,0,0,69418.197916666657,11371.432552083344,8813.9388020833303,52901.637760416626,50051.209824218757,51244.112910156269,41066.251132812497,0,0,98307.337187500103,0,0,111548.20906249984,0,0,44463.826914062527,88350.274625976555,81019.43544433605,49033.395509765644,0,0,97448.880539062433,0,0,118567.93585546885,0,0,11588.332710937526,96329.389434960904,119876.07521777347,39850.385067773539,0,0,83155.682051367359,0,0,108870.36250781232,0,0,0,85711.33838654244,124970.30875916047,51212.561445527572,0,0,49346.416224491943,0,0,110978.53148320332,0,0,0,36227.705829774051,157805.66096551748,46585.984390205122,0,0,38815.809740275014,0,0,84118.287285456652,0,0,0,30240.742705404915,189887.73788975232,28231.847906499523,0,0,38147.967959348127,0,0,67407.605009291176,0,0,0,14164.111401951586,198215.25304697102,40687.766022767879,0,0,24925.391544228994,0,0,77787.726442329469,0,0,0,0,192324.6632015956,54348.125781270348,0,0,20116.094522818668,0,0,79752.792457095275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4734446.490723094,null,null,10600,10734.125,11011.375,11011.375,11270.625,11278.536458333332,11288.686458333334,11579.717812499999,11715.743125000001,11740.030624999999,11881.49375,12192.046875,13081.897609374999,13370.60921875,13674.45515625,13880.033015625,14020.864265625001,15007.1355,12505.946250000001,12505.946250000001,13497.634791666667,13660.083828125002,13785.997239583334,14541.734921875002,15983.838951171874,16715.89770703125,17302.5584375,17302.5584375,17302.5584375,18706.948968750003,18706.948968750003,18706.948968750003,20300.494812499997,20300.494812499997,20300.494812499997,20935.69233984375,23244.623737207035,24402.04424355469,25102.521322265631,25102.521322265631,25102.521322265631,26494.648187109375,26494.648187109375,26494.648187109375,28188.475842187505,28188.475842187505,28188.475842187505,28354.023452343754,31147.858759746094,32860.37412,33429.665335253907,33429.665335253907,33429.665335253907,34617.603650273442,34617.603650273442,34617.603650273442,36172.894543242182,36172.894543242182,36172.894543242182,36172.894543242182,39205.986961640621,40991.277086771493,41722.885107421884,41722.885107421884,41722.885107421884,42427.833910628906,42427.833910628906,42427.833910628906,44013.241503246099,44013.241503246099,44013.241503246099,44013.241503246099,46731.442233119444,48985.808818341131,49651.322881058346,49651.322881058346,49651.322881058346,50205.834448776557,50205.834448776557,50205.834448776557,51407.524267140223,51407.524267140223,51407.524267140223,51407.524267140223,54409.911090574467,57122.59306042808,57525.905173378065,57525.905173378065,57525.905173378065,58070.876144225891,58070.876144225891,58070.876144225891,59033.841930072915,59033.841930072915,59033.841930072915,59033.841930072915,62187.87847517585,65019.524947275437,65600.778747600678,65600.778747600678,65600.778747600678,65956.85576966111,65956.85576966111,65956.85576966111,67068.109004551516,67068.109004551516,67068.109004551516,67068.109004551516,70421.514454779113,73169.009643373342,73945.41144024863,73945.41144024863,73945.41144024863,74232.784219146037,74232.784219146037,74232.784219146037,75372.109825675972,75372.109825675972,75372.109825675972,75372.109825675972,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1098714.8139536132,null,null,4800,4826.8249999999998,4882.2749999999996,4882.2749999999996,4934.125,4935.7072916666666,4937.7372916666664,4995.9435625000006,5023.1486249999998,5028.0061249999999,5056.2987499999999,5118.4093750000002,5275.2258212500001,5331.3183625000001,5390.3512874999997,5430.2921287499994,5457.6536287500003,5649.2720399999998,4707.7267000000002,4707.7267000000002,4900.3976166666671,4931.9591437500003,4956.4223208333342,5103.2513562499998,5340.2649514374998,5478.4298366249996,5589.1530699999994,5589.1530699999994,5589.1530699999994,5854.2102869999999,5854.2102869999999,5854.2102869999999,6154.9676739999995,6154.9676739999995,6154.9676739999995,6274.8514848750001,6631.7533754737497,6843.9574831424989,6972.3845436749998,6972.3845436749998,6972.3845436749998,7227.6202488449981,7227.6202488449981,7227.6202488449981,7538.170462979997,7538.170462979997,7538.170462979997,7568.5223382899985,7964.9876735379021,8269.9933780224001,8371.386376996501,8371.386376996501,8371.386376996501,8582.9628516174016,8582.9628516174016,8582.9628516174016,8859.9662616294008,8859.9662616294008,8859.9662616294008,8859.9662616294008,9249.0136978334413,9557.8960970179105,9684.4754341800035,9684.4754341800035,9684.4754341800035,9806.4423204421728,9806.4423204421728,9806.4423204421728,10080.741995323851,10080.741995323851,10080.741995323851,10080.741995323851,10369.340564717013,10748.236346563912,10860.090591022807,10860.090591022807,10860.090591022807,10953.288429994982,10953.288429994982,10953.288429994982,11155.25877778631,11155.25877778631,11155.25877778631,11155.25877778631,11448.898278835486,11891.797570099887,11957.646295077233,11957.646295077233,11957.646295077233,12046.623646433021,12046.623646433021,12046.623646433021,12203.846965938672,12203.846965938672,12203.846965938672,12203.846965938672,12480.016754133772,12929.130149284132,13021.319930134339,13021.319930134339,13021.319930134339,13077.795539603347,13077.795539603347,13077.795539603347,13254.045900695706,13254.045900695706,13254.045900695706,13254.045900695706,13519.126818709619,13942.442922728704,14062.065837873764,14062.065837873764,14062.065837873764,14106.342357690432,14106.342357690432,14106.342357690432,14281.882201751887,14281.882201751887,14281.882201751887,14281.882201751887,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,132663135.94015968,null,null,15000,15000,176402.6,174090.6,201007.71000000002,211021.95115000004,146051.56724573002,241015.716306002,252360.03644579201,158882.84809627201,159231.77099534401,279752.21868246404,283450.38986512646,176943.74078692641,192009.49213420323,194427.75941378964,317924.45511910878,334839.5385856824,177523.35537333583,177197.60429918341,194980.74887534347,199137.25321829968,315613.41187982453,332155.20097484457,222194.43577237302,225441.47216589196,244849.71013348186,247248.81226258838,244863.81270971213,385523.04491472343,385497.13207927981,263086.48464965849,293992.48612796381,301904.2510187935,299693.65589022986,323388.91574490495,333250.89755547256,463235.63571714365,491081.4733481087,368297.64411401202,361382.14169896638,392753.61100483552,390819.6833892882,383715.02527982538,431514.53407212434,443658.79635853076,566296.75118663558,599725.88033932075,485071.62159874197,491965.58605385368,531635.12639939855,532898.49616854964,521748.86186309089,566614.92536660656,562921.15527016297,551209.66409719049,753662.60275168112,769747.49747029087,627317.78881861293,675334.03608350654,693060.50206405879,701646.4974321397,757906.13281255669,759245.05941739783,743233.12163682457,807192.70086105622,802396.87334344466,926538.83203240461,1022206.4277113441,902911.06186024495,890952.45777364785,960286.03697829042,982350.26988721243,992850.89453312557,1073616.9206263127,1075979.9474025776,1055723.8610791697,1146980.0578835832,1141841.0068195974,1267598.3522623053,1398635.799751536,1278822.8987210859,1264068.682987642,1364962.4793590594,1392793.059231177,1405092.8084586954,1520999.7436132443,1525077.5662844358,1500363.7634326068,1631204.897931037,1627295.8933469455,1602554.0412863283,1935169.1794548074,1968652.4126095781,1798579.2220095042,1945309.9691585756,1980097.8701960263,1993420.8487471419,2160864.0606413321,2168649.060960649,2139636.1166343726,2327737.1354725813,2326674.911823513,2297907.8288411945,2546862.9875578121,2589436.7374458639,2727560.5441594692,2941508.0354034104,2826893.1650229273,2841612.1178099774,3083729.9834210933,3097235.6979906135,3063919.7407585261,3335209.9196601263,3339573.3162910086,3307144.4346456048,3653544.981749285,3708131.5859566238,3684660.3331628339,3997461.4748313599,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2437113.6901500011,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,13750,13750,13750,13750,13750,13750,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,7388797.8652550606,null,null,0,0,25701.3,19545.3,33003.855000000003,33010.975575000004,25.783622865000002,47507.858153000998,47680.018222896004,391.42404813600007,565.88549767200004,54776.109341232004,55270.194932563201,2016.8703934631997,2644.7460671015997,3188.3797068947997,64936.727559554398,66073.769292841185,3696.63602000121,3533.760482925024,5714.8744376716731,7122.0807758164665,65360.160106578856,66249.550487422224,9843.5174695197838,11467.035666279264,12832.750066740871,13220.335672960808,12027.835896522683,73425.831957361646,72519.713535473187,11314.389820662498,16942.608513981839,19916.012754813317,18810.715190531504,19851.084867452344,22945.099747694458,87937.468828530036,89742.713868554187,27162.000623960033,23704.249416437229,26313.199166367609,24038.556868293548,20486.227813562156,30001.518816407024,34635.203620279739,95954.181034332127,96845.835878039652,37104.540534486761,40551.522762042609,42739.92035391651,41631.085167902202,36056.26801517282,39343.578990442213,35582.1218645716,29726.376278085354,109892.55275119343,115828.97082508454,44614.116499245589,45455.91799214136,51087.456268462323,55380.453952502809,57774.086820455152,55895.254687525077,47889.285797238474,51837.825620497642,46636.786882806191,108707.76622728612,125707.18929901344,62976.068896689627,56996.766853391106,57745.744211195721,64379.510691205047,69629.823014161637,72437.350599599478,69887.90464083504,59759.861479131119,64347.407065472595,57673.826251893253,120552.49897324713,140926.61462041081,76505.70329544066,69128.595428718734,69916.424707230559,77758.582127569622,83908.456741328831,86957.761928889842,83534.17568469407,71177.27425877958,76510.368130286559,68547.118500469878,56176.192470161324,156387.54083892176,166519.53534475926,81482.940044722258,82142.470832231091,91047.888884753746,97709.378160311549,101161.4111202902,97056.268573375768,82549.796410237715,88626.236057039554,79297.717255274896,64914.175764115571,92620.278372891698,104230.0056419644,173291.90899876718,173817.03019625141,104524.98955731119,111884.46595083615,115542.10867200338,110585.61727007022,93927.638654026334,100769.89255119827,90071.3073112766,73856.866488574786,105374.02093142353,118499.01112419384,106763.38472729894,107312.52454167174,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1258933.7832885738,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,8750,8750,8750,8750,8750,8750,8750,8750,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,7388797.8652550606,null,null,0,0,25701.3,19545.3,33003.855000000003,33010.975575000004,25.783622865000002,47507.858153000998,47680.018222896004,391.42404813600007,565.88549767200004,54776.109341232004,55270.194932563201,2016.8703934631997,2644.7460671015997,3188.3797068947997,64936.727559554398,66073.769292841185,3696.63602000121,3533.760482925024,5714.8744376716731,7122.0807758164665,65360.160106578856,66249.550487422224,9843.5174695197838,11467.035666279264,12832.750066740871,13220.335672960808,12027.835896522683,73425.831957361646,72519.713535473187,11314.389820662498,16942.608513981839,19916.012754813317,18810.715190531504,19851.084867452344,22945.099747694458,87937.468828530036,89742.713868554187,27162.000623960033,23704.249416437229,26313.199166367609,24038.556868293548,20486.227813562156,30001.518816407024,34635.203620279739,95954.181034332127,96845.835878039652,37104.540534486761,40551.522762042609,42739.92035391651,41631.085167902202,36056.26801517282,39343.578990442213,35582.1218645716,29726.376278085354,109892.55275119343,115828.97082508454,44614.116499245589,45455.91799214136,51087.456268462323,55380.453952502809,57774.086820455152,55895.254687525077,47889.285797238474,51837.825620497642,46636.786882806191,108707.76622728612,125707.18929901344,62976.068896689627,56996.766853391106,57745.744211195721,64379.510691205047,69629.823014161637,72437.350599599478,69887.90464083504,59759.861479131119,64347.407065472595,57673.826251893253,120552.49897324713,140926.61462041081,76505.70329544066,69128.595428718734,69916.424707230559,77758.582127569622,83908.456741328831,86957.761928889842,83534.17568469407,71177.27425877958,76510.368130286559,68547.118500469878,56176.192470161324,156387.54083892176,166519.53534475926,81482.940044722258,82142.470832231091,91047.888884753746,97709.378160311549,101161.4111202902,97056.268573375768,82549.796410237715,88626.236057039554,79297.717255274896,64914.175764115571,92620.278372891698,104230.0056419644,173291.90899876718,173817.03019625141,104524.98955731119,111884.46595083615,115542.10867200338,110585.61727007022,93927.638654026334,100769.89255119827,90071.3073112766,73856.866488574786,105374.02093142353,118499.01112419384,106763.38472729894,107312.52454167174,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104122772.78889829,null,null,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,134209.16666666672,134209.16666666672,147630.08333333343,147630.08333333343,147630.08333333343,162393.09166666676,162393.09166666676,162393.09166666676,178632.40083333344,178632.40083333344,178632.40083333344,196495.6409166668,196495.6409166668,196495.6409166668,216145.20500833349,216145.20500833349,216145.20500833349,237759.72550916689,237759.72550916689,237759.72550916689,261535.69806008358,261535.69806008358,261535.69806008358,287689.26786609192,287689.26786609192,287689.26786609192,316458.19465270115,316458.19465270115,316458.19465270115,348104.0141179713,348104.0141179713,348104.0141179713,382914.41552976839,382914.41552976839,382914.41552976839,421205.85708274529,421205.85708274529,421205.85708274529,463326.4427910198,463326.4427910198,463326.4427910198,509659.0870701219,509659.0870701219,509659.0870701219,560624.9957771342,560624.9957771342,560624.9957771342,616687.49535484752,616687.49535484752,616687.49535484752,678356.24489033245,678356.24489033245,678356.24489033245,746191.8693793657,746191.8693793657,746191.8693793657,820811.05631730217,820811.05631730217,820811.05631730217,902892.16194903268,902892.16194903268,902892.16194903268,993181.37814393605,993181.37814393605,993181.37814393605,1092499.5159583297,1092499.5159583297,1092499.5159583297,1201749.4675541627,1201749.4675541627,1201749.4675541627,1321924.4143095789,1321924.4143095789,1321924.4143095789,1454116.8557405372,1454116.8557405372,1454116.8557405372,1599528.541314591,1599528.541314591,1599528.541314591,1759481.3954460502,1759481.3954460502,1759481.3954460502,1935429.5349906553,1935429.5349906553,1935429.5349906553,2128972.488489721,2128972.488489721,2128972.488489721,2341869.7373386933,2341869.7373386933,2341869.7373386933,2576056.7110725627,2576056.7110725627,2576056.7110725627,2833662.382179819,2833662.382179819,2833662.382179819,3117028.6203978015,3117028.6203978015,3117028.6203978015,3428731.4824375818,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,10066719.947312737,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,13420.916666666672,13420.916666666672,13420.916666666672,14763.00833333334,14763.00833333334,14763.00833333334,16239.309166666679,16239.309166666679,16239.309166666679,17863.240083333345,17863.240083333345,17863.240083333345,19649.564091666682,19649.564091666682,19649.564091666682,21614.520500833347,21614.520500833347,21614.520500833347,23775.972550916689,23775.972550916689,23775.972550916689,26153.569806008356,26153.569806008356,26153.569806008356,28768.92678660919,28768.92678660919,28768.92678660919,31645.81946527012,31645.81946527012,31645.81946527012,34810.401411797131,34810.401411797131,34810.401411797131,38291.441552976845,38291.441552976845,38291.441552976845,42120.585708274528,42120.585708274528,42120.585708274528,46332.64427910198,46332.64427910198,46332.64427910198,50965.908707012197,50965.908707012197,50965.908707012197,56062.499577713417,56062.499577713417,56062.499577713417,61668.749535484763,61668.749535484763,61668.749535484763,67835.624489033245,67835.624489033245,67835.624489033245,74619.186937936582,74619.186937936582,74619.186937936582,82081.105631730228,82081.105631730228,82081.105631730228,90289.21619490326,90289.21619490326,90289.21619490326,99318.137814393602,99318.137814393602,99318.137814393602,109249.95159583297,109249.95159583297,109249.95159583297,120174.94675541627,120174.94675541627,120174.94675541627,132192.4414309579,132192.4414309579,132192.4414309579,145411.6855740537,145411.6855740537,145411.6855740537,159952.85413145908,159952.85413145908,159952.85413145908,175948.13954460502,175948.13954460502,175948.13954460502,193542.95349906551,193542.95349906551,193542.95349906551,212897.24884897209,212897.24884897209,212897.24884897209,234186.97373386935,234186.97373386935,234186.97373386935,257605.67110725626,257605.67110725626,257605.67110725626,283366.23821798188,283366.23821798188,283366.23821798188,311702.86203978019,311702.86203978019,311702.86203978019,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[109,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[110]
[111,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,372465817.82971144,null,null,-2364800,-272719.16374999983,3167633.9699999997,2066539.1587499999,4308735.5212500002,4592585.135933334,-1997087.1476310634,6975447.5053525306,7349102.2208209075,-2090681.2772218217,-1881437.522617694,8175550.3943446865,8599985.4634812213,-2093773.701345328,-1813763.1691376334,-1760244.6726774811,9778567.4740605876,10232353.366425797,-1983711.3496626457,-1835946.1148064872,-1685127.4884518066,-1451521.4941192358,9436333.5333818514,9865378.2404083367,-1631267.3006988394,-1250817.5249617933,-1145194.382227282,-1069599.5439663362,-1241670.1397606223,9833641.8655125201,10319582.776631966,-1969556.131972943,-1155422.6572714518,-582710.18157112133,-763535.83155855443,-772717.89418036677,-541129.55245574564,11400637.72735168,12020751.407107215,-413552.44792084862,-675270.95672800671,-771682.1052618837,-809088.2710951902,-1662309.8296278184,-510327.73752838653,390391.68850035593,12019270.526032977,12464445.329956528,130703.1730657462,630044.52510656789,890508.12934118696,757811.4460920766,-71761.02987342421,-141868.11577250622,-283479.27172450162,-1617776.5431391131,12747996.637032837,14394586.588132126,371865.58949620835,575127.35538282059,1237842.3816873915,1648660.0985427219,1903634.1866287794,1668235.1416764874,455146.8015841227,462707.55770005099,202883.42329208553,11669921.106812567,14436943.758676168,1967043.0492873676,1246185.6693037823,1138148.413154766,2073635.9602338597,2565392.1013642177,2906079.0521190632,2566012.6752736159,1023375.0487120803,1047831.1428208146,647459.22030591778,12258215.129544426,15611828.588825371,2800868.7809167299,1852398.6425904185,1688920.7374387607,2823926.9463795163,3393145.106851425,3825188.0607711747,3337425.8408217859,1445986.6174511127,1462923.9925582297,944623.48368042521,-1736681.543301655,16222370.635969283,18700518.755838726,2092968.6030358262,2084858.1516764928,3407020.2067801543,4054738.0807706639,4502652.3529793657,3909576.2917695567,1662601.3081137314,1713906.6500937194,1041939.3951609116,-2043655.822429318,1964572.5090290774,4270419.7833024599,17669648.993564866,17769921.777065314,3479590.8933590241,4532863.9663692154,4930110.4634386674,4204480.3352367394,1591604.7594763972,1675490.306539014,851957.71619499847,-2597553.83291086,1907919.1948936805,4483241.0567572825,2543551.0963159204,2078570.8293827362,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,117967945.58704956,null,null,0,92833.333333333328,176166.66666666666,176166.66666666666,189500,230368.13611755607,232994.01932234084,299730.29155745299,304373.72792137001,304443.33348981553,398486.47947041446,404697.46241810208,405407.27506536763,364450.42104596656,471826.90035989869,479546.22650396248,480256.03915122803,481675.66444575915,401987.89757752069,503170.91865629662,510327.1372076465,511510.15828642243,512751.18400556961,513934.20508434554,515161.83136626909,627455.96355615614,635857.84939827072,637040.8704770467,638687.92867879244,639830.75144589751,641477.80964764336,642359.34338888747,755117.51270174433,763247.00290790945,764894.06110965519,766181.62733349786,767828.68553524371,769116.25175908639,770723.11164916132,772010.677873004,884467.35984832922,892985.07620839262,894214.63779186411,896151.71919546602,897167.06854615291,899104.14994975482,899858.21027458087,901563.27311669779,902317.33344152384,1015133.5073947521,1023175.7224961701,1024550.56382476,1026012.1439697164,1027125.6962724455,1028587.2764174019,1029700.828720131,1030814.3810228599,1031927.9333255891,1033041.485628318,1145225.9507304872,1153627.6578098079,1111800.8338861165,1043771.4290819328,1044583.49404713,1045998.5336873909,1046810.5986525881,1048225.6382928489,1049037.7032580462,1050412.5445866361,1050818.5770692348,1163043.2404830749,1170737.4277422654,1171850.9800449945,1172964.5323477234,1174078.0846504525,1175191.6369531816,1176305.1892559105,1177012.7090760409,1178086.0630670991,1178793.5828872295,1179605.6478524269,1180313.1676725573,1292236.3437488654,1300232.0183455879,1301044.083310785,1302459.1229510459,1302865.1554336445,1304280.1950739054,1304686.2275565041,1306061.068885094,1306467.1013676925,1307580.6536704216,1307986.6861530202,1309100.2384557493,1309506.2709383478,1421730.9343521881,1429019.0891287802,1430132.6414315091,1430840.1612516397,1431953.7135543686,1432661.233374499,1433734.5873655572,1434442.1071856876,1435254.1721508848,1435961.6919710152,1436773.7569362125,1437481.276756343,1437887.3092389416,1438594.8290590721,1550111.9726527815,1558107.647249504,1558513.6797321027,1559928.7193723635,1560334.7518549622,1561709.5931835519,1562115.6256661506,1563229.1779688797,1563635.2104514784,1564748.7627542072,1564748.7627542072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7592194.4444444375,null,null,0,92833.333333333328,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,134500,134500,134500,134500,134500,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,69444.444444444453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2641666.6666666665,null,null,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,2633333.333333333,null,null,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,103589999.99999993,null,null,0,0,0,0,13333.333333333336,54166.666666666679,56666.666666666679,123333.33333333333,127500,127500,220833.33333333337,226666.66666666672,226666.66666666672,226666.66666666672,333333.33333333331,340000,340000,340000,283333.33333333337,383333.33333333337,389583.33333333337,389583.33333333337,389583.33333333337,389583.33333333337,389583.33333333337,500694.44444444455,507638.88888888899,507638.88888888899,507638.88888888899,507638.88888888899,507638.88888888899,507638.88888888899,618750.00000000012,625694.4444444445,625694.4444444445,625694.4444444445,625694.4444444445,625694.4444444445,625694.4444444445,625694.4444444445,736805.55555555574,743750.00000000012,743750.00000000012,743750.00000000012,743750.00000000012,743750.00000000012,743750.00000000012,743750.00000000012,743750.00000000012,854861.11111111136,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,972916.66666666686,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,1090972.2222222225,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1209027.7777777778,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1327083.3333333335,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1445138.888888889,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,36592500,null,null,0,0,0,0,5000,20000,20000,45000,45000,45000,80000,80000,80000,80000,120000,120000,120000,120000,100000,137500,137500,137500,137500,137500,137500,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,220833.33333333334,220833.33333333334,220833.33333333334,220833.33333333334,220833.33333333334,220833.33333333334,220833.33333333334,220833.33333333334,262500,262500,262500,262500,262500,262500,262500,262500,262500,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,387500,387500,387500,387500,387500,387500,387500,387500,387500,387500,387500,387500,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,512500,512500,512500,512500,512500,512500,512500,512500,512500,512500,512500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30493749.999999978,null,null,0,0,0,0,4166.666666666667,16666.666666666668,16666.666666666668,37500,37500,37500,66666.666666666672,66666.666666666672,66666.666666666672,66666.666666666672,100000,100000,100000,100000,83333.333333333343,114583.33333333334,114583.33333333334,114583.33333333334,114583.33333333334,114583.33333333334,114583.33333333334,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,184027.77777777781,184027.77777777781,184027.77777777781,184027.77777777781,184027.77777777781,184027.77777777781,184027.77777777781,184027.77777777781,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6098750.0000000065,null,null,0,0,0,0,833.33333333333337,3333.3333333333335,3333.3333333333335,7500,7500,7500,13333.333333333334,13333.333333333334,13333.333333333334,13333.333333333334,20000,20000,20000,20000,16666.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18296250,null,null,0,0,0,0,2500,10000,10000,22500,22500,22500,40000,40000,40000,40000,60000,60000,60000,60000,50000,68750,68750,68750,68750,68750,68750,89583.333333333343,89583.333333333343,89583.333333333343,89583.333333333343,89583.333333333343,89583.333333333343,89583.333333333343,110416.66666666667,110416.66666666667,110416.66666666667,110416.66666666667,110416.66666666667,110416.66666666667,110416.66666666667,110416.66666666667,131250,131250,131250,131250,131250,131250,131250,131250,131250,152083.33333333334,152083.33333333334,152083.33333333334,152083.33333333334,152083.33333333334,152083.33333333334,152083.33333333334,152083.33333333334,152083.33333333334,152083.33333333334,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,193750,193750,193750,193750,193750,193750,193750,193750,193750,193750,193750,193750,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,256250,256250,256250,256250,256250,256250,256250,256250,256250,256250,256250,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6098750.0000000065,null,null,0,0,0,0,833.33333333333337,3333.3333333333335,3333.3333333333335,7500,7500,7500,13333.333333333334,13333.333333333334,13333.333333333334,13333.333333333334,20000,20000,20000,20000,16666.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6010000.0000000065,null,null,0,0,0,0,0,833.33333333333337,3333.3333333333335,3333.3333333333335,7500,7500,7500,13333.333333333334,13333.333333333334,13333.333333333334,13333.333333333334,20000,20000,20000,16666.666666666668,16666.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[138,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,6785751.1426051427,null,null,0,0,0,0,0,34.80278422273782,160.68598900748719,230.29155745296282,707.06125470340453,776.66682314888021,1486.4794704144467,1864.1290847686951,2573.9417320342618,3283.7543792998276,3993.5670265653944,5046.2265039624717,5756.0391512280385,7175.6644457591719,6571.2309108539484,7754.2519896298927,8660.4705409797389,9843.4916197556831,11084.517338902857,12267.538417678801,13495.164699602341,14678.185778378285,16135.627176048394,17318.648254824344,18965.706456570122,20108.529223675156,21755.587425420941,22637.121166665056,24284.179368410842,25469.225130131541,27116.283331877323,28403.849555720051,30050.907757465833,31338.473981308562,32945.333871383438,34232.900095226156,35578.470959440121,37151.742875059106,38381.304458530605,40318.385862132534,41333.73521281944,43270.816616421369,44024.876941247356,45729.93978336436,46484.000108190347,48189.062950307358,49286.833607280845,50661.674935870789,52123.255080827206,53236.807383556239,54698.387528512671,55811.939831241711,56925.492133970743,58039.044436699791,59152.596739428831,60225.950730486955,61683.213365363481,62495.278330560694,63910.317970821561,64722.382936018781,66137.422576279641,66949.487541476847,68364.527181737722,69176.592146934941,70551.433475524886,70957.465958123488,72071.018260852536,72820.761075598624,73934.313378327672,75047.865681056704,76161.417983785737,77274.970286514785,78388.522589243832,79096.042409374262,80169.396400432379,80876.916220562824,81688.981185760029,82396.501005890459,83208.565971087693,84259.79612336561,85071.861088562815,86486.90072882369,86892.933211422293,88307.972851683153,88714.00533428177,90088.846662871714,90494.879145470331,91608.43144819935,92014.463930797967,93128.016233527014,93534.048716125617,94647.601018854664,94991.311351002165,96104.863653731183,96812.383473861628,97925.935776590661,98633.455596721091,99706.809587779222,100414.32940790965,101226.39437310687,101933.91419323729,102745.97915843452,103453.49897856495,103859.53146116355,104567.051281294,104973.08376389259,106024.3139161705,106430.34639876912,107845.38603902998,108251.4185216286,109626.25985021854,110032.29233281715,111145.84463554618,111551.8771181448,112665.42942087384,112665.42942087384,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2827396.3094188101,null,null,0,0,0,0,0,14.501160092807424,66.952495419786331,95.95481560540118,294.60885612641857,323.61117631203342,619.36644600601949,776.72045198695628,1072.4757216809423,1368.2309913749282,1663.9862610689145,2102.59437665103,2398.349646345016,2989.8601857329882,2738.0128795224787,3230.9383290124556,3608.5293920748913,4101.4548415648678,4618.5488912095243,5111.4743406995003,5622.9852915009751,6115.910740990952,6723.1779900201645,7216.1034395101433,7902.3776902375512,8378.5538431979821,9064.8280939253927,9432.133819443774,10118.408070171185,10612.177137554809,11298.451388282218,11834.937314883355,12521.211565610764,13057.697492211901,13727.222446409764,14263.708373010899,14824.362899766718,15479.892864607962,15992.210191054419,16799.327442555223,17222.389672008099,18029.506923508903,18343.698725519731,19054.141576401817,19368.333378412644,20078.776229294734,20536.180669700352,21109.031223279497,21718.022950344672,22182.003076481767,22790.994803546946,23254.974929684045,23718.955055821141,24182.935181958244,24646.915308095344,25094.146137702897,25701.338902234784,26039.699304400288,26629.299154508986,26967.659556674495,27557.259406783185,27895.619808948686,28485.219659057384,28823.580061222892,29396.430614802037,29565.610815884789,30029.590942021892,30341.983781499428,30805.963907636531,31269.944033773627,31733.924159910726,32197.904286047829,32661.884412184932,32956.684337239276,33403.915166846826,33698.715091901176,34037.075494066681,34331.875419121025,34670.235821286537,35108.248384735671,35446.608786901175,36036.20863700987,36205.388838092622,36794.988688201316,36964.168889284076,37537.019442863217,37706.199643945976,38170.179770083065,38339.359971165824,38803.340097302927,38972.520298385673,39436.500424522776,39579.713062917566,40043.693189054662,40338.493114109013,40802.473240246109,41097.273165300459,41544.503994908009,41839.30391996236,42177.664322127865,42472.464247182208,42810.82464934772,43105.624574402063,43274.804775484816,43569.604700539167,43738.784901621912,44176.797465071046,44345.977666153805,44935.5775162625,45104.757717345252,45677.608270924393,45846.788472007145,46310.768598144241,46479.948799227001,46943.928925364104,46943.928925364104,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1130958.5237675235,null,null,0,0,0,0,0,5.8004640371229694,26.780998167914532,38.381926242160475,117.84354245056743,129.44447052481337,247.74657840240781,310.68818079478251,428.99028867237689,547.29239654997127,665.59450442756565,841.03775066041192,959.33985853800641,1195.9440742931952,1095.2051518089916,1292.3753316049822,1443.4117568299564,1640.581936625947,1847.4195564838094,2044.5897362798,2249.1941166003899,2446.3642963963807,2689.2711960080665,2886.4413758040573,3160.9510760950207,3351.4215372791928,3625.931237570157,3772.8535277775104,4047.3632280684737,4244.8708550219235,4519.3805553128868,4733.9749259533428,5008.4846262443052,5223.0789968847603,5490.8889785639058,5705.4833492043599,5929.7451599066871,6191.9571458431847,6396.8840764217684,6719.73097702209,6888.9558688032403,7211.8027694035609,7337.479490207892,7621.6566305607284,7747.3333513650587,8031.5104917178942,8214.4722678801409,8443.6124893117976,8687.2091801378683,8872.8012305927095,9116.3979214187784,9301.9899718736178,9487.5820223284591,9673.1740727832985,9858.7661232381379,10037.658455081159,10280.535560893913,10415.879721760117,10651.719661803594,10787.063822669796,11022.903762713273,11158.247923579474,11394.087863622952,11529.432024489155,11758.572245920814,11826.244326353915,12011.836376808755,12136.79351259977,12322.385563054611,12507.977613509453,12693.56966396429,12879.16171441913,13064.753764873971,13182.67373489571,13361.566066738731,13479.486036760471,13614.830197626674,13732.75016764841,13868.094328514611,14043.299353894266,14178.643514760468,14414.483454803947,14482.155535237047,14717.995475280526,14785.667555713626,15014.807777145283,15082.479857578386,15268.071908033226,15335.743988466327,15521.336038921167,15589.00811935427,15774.60016980911,15831.885225167023,16017.477275621863,16135.397245643602,16320.989296098442,16438.909266120179,16617.8015979632,16735.72156798494,16871.065728851143,16988.985698872882,17124.329859739086,17242.249829760822,17309.921910193923,17427.841880215663,17495.513960648765,17670.718986028416,17738.391066461514,17974.231006504993,18041.903086938099,18271.043308369754,18338.715388802855,18524.307439257696,18591.979519690798,18777.571570145639,18777.571570145639,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2827396.3094188101,null,null,0,0,0,0,0,14.501160092807424,66.952495419786331,95.95481560540118,294.60885612641857,323.61117631203342,619.36644600601949,776.72045198695628,1072.4757216809423,1368.2309913749282,1663.9862610689145,2102.59437665103,2398.349646345016,2989.8601857329882,2738.0128795224787,3230.9383290124556,3608.5293920748913,4101.4548415648678,4618.5488912095243,5111.4743406995003,5622.9852915009751,6115.910740990952,6723.1779900201645,7216.1034395101433,7902.3776902375512,8378.5538431979821,9064.8280939253927,9432.133819443774,10118.408070171185,10612.177137554809,11298.451388282218,11834.937314883355,12521.211565610764,13057.697492211901,13727.222446409764,14263.708373010899,14824.362899766718,15479.892864607962,15992.210191054419,16799.327442555223,17222.389672008099,18029.506923508903,18343.698725519731,19054.141576401817,19368.333378412644,20078.776229294734,20536.180669700352,21109.031223279497,21718.022950344672,22182.003076481767,22790.994803546946,23254.974929684045,23718.955055821141,24182.935181958244,24646.915308095344,25094.146137702897,25701.338902234784,26039.699304400288,26629.299154508986,26967.659556674495,27557.259406783185,27895.619808948686,28485.219659057384,28823.580061222892,29396.430614802037,29565.610815884789,30029.590942021892,30341.983781499428,30805.963907636531,31269.944033773627,31733.924159910726,32197.904286047829,32661.884412184932,32956.684337239276,33403.915166846826,33698.715091901176,34037.075494066681,34331.875419121025,34670.235821286537,35108.248384735671,35446.608786901175,36036.20863700987,36205.388838092622,36794.988688201316,36964.168889284076,37537.019442863217,37706.199643945976,38170.179770083065,38339.359971165824,38803.340097302927,38972.520298385673,39436.500424522776,39579.713062917566,40043.693189054662,40338.493114109013,40802.473240246109,41097.273165300459,41544.503994908009,41839.30391996236,42177.664322127865,42472.464247182208,42810.82464934772,43105.624574402063,43274.804775484816,43569.604700539167,43738.784901621912,44176.797465071046,44345.977666153805,44935.5775162625,45104.757717345252,45677.608270924393,45846.788472007145,46310.768598144241,46479.948799227001,46943.928925364104,46943.928925364104,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6117009.8958333265,null,null,1874.9999999999998,3749.9999999999995,4249.9999999999991,6437.4999999999991,8053.1249999999982,10765.624999999998,13478.124999999998,13331.249999999998,17121.874999999996,20912.499999999996,20699.999999999996,20487.499999999996,24774.999999999996,29062.5,28775,28487.5,28200,32974.999999999993,36954.166666666657,36644.270833333328,36334.374999999993,36024.479166666657,35714.583333333328,40092.187499999993,44469.79166666665,44081.770833333328,43693.749999999993,43305.729166666657,42917.708333333321,42529.687499999993,46829.16666666665,51128.645833333321,50662.499999999985,50196.35416666665,49730.208333333321,49264.062499999985,48797.91666666665,48331.770833333314,52553.124999999985,56774.479166666642,56230.208333333307,55685.937499999978,55141.666666666642,54597.395833333307,54053.124999999978,53508.854166666642,52964.583333333307,57107.812499999985,61251.041666666642,60628.645833333314,60006.249999999985,59383.854166666642,58761.458333333314,58139.062499999985,57516.66666666665,56894.270833333321,56271.874999999985,60336.97916666665,64402.083333333321,63701.5625,63001.04166666665,62300.520833333336,61652.083333333321,61003.645833333321,60355.208333333321,59706.770833333321,59058.333333333321,58409.895833333336,62448.958333333321,66488.020833333328,65761.458333333328,65034.895833333328,64308.333333333336,63581.770833333336,62855.208333333336,62128.645833333336,61402.083333333328,60675.520833333336,59948.958333333336,59222.395833333336,63183.333333333343,67144.270833333328,66339.583333333328,65534.895833333343,64730.20833333335,63925.520833333343,63120.833333333336,62316.145833333336,61511.458333333336,60706.770833333336,59902.083333333343,59097.395833333336,58292.708333333343,62175.52083333335,66058.333333333328,65175.520833333336,64292.70833333335,63409.89583333335,62527.08333333335,61644.27083333335,60761.45833333335,59878.645833333343,58995.83333333335,58113.020833333343,57230.20833333335,56347.39583333335,55464.58333333335,59269.27083333335,63073.95833333335,62113.02083333335,61152.08333333335,60191.145833333365,59230.20833333335,58269.270833333365,57308.333333333365,56347.395833333365,55386.458333333365,54425.520833333365,53464.583333333365,52503.645833333365,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,248380862.34682849,null,null,-2366675,-369302.49708333309,2987217.3033333332,1883934.9920833332,4111182.3962500002,4351451.3748157769,-2243559.2919534044,6662385.9637950771,7027606.617899538,-2416037.1107116374,-2300624.0020881086,7750365.4319265839,8169803.1884158552,-2487286.6223912947,-2314365.0694975322,-2268278.3991814437,9270111.4349093586,9717702.7019800395,-2422653.4139068327,-2375761.3042961173,-2231789.0006594528,-1999056.1315723248,8887867.7660429478,9311351.8478239924,-2190898.923731775,-1922355.2593512828,-1824745.9816255523,-1749946.14361005,-1923275.7767727473,9151281.4265666213,9631275.8003176562,-2663044.1211951631,-1961202.669973196,-1396153.5386456978,-1578160.101001543,-1588163.5840138644,-1357756.1546576563,10583189.704759261,11197475.170458054,-1242337.6049605198,-1615968.5249096686,-1720353.1189702759,-1758444.5755537217,-2613058.944656617,-1461547.9310745392,-562221.31561606564,11066447.732425062,11505774.244339831,-832865.20204244461,-445717.6281215176,-192673.8431549836,-326122.97189934924,-1156534.6321764737,-1227132.8745449521,-1369583.2148085702,-2704371.642692579,11660910.381009977,13302321.675639872,-725577.97946544364,-633800.15784766711,21213.682210918516,474558.74382327124,798210.67421351187,562648.00179602392,-651206.94043660164,-643809.81178587116,-904400.54833409749,10562473.507721186,13324082.255756197,849736.45138479955,17380.97048737295,-97623.910420833156,837476.64685553126,1328845.7981831599,1669145.7591352761,1328692.3924870994,-214332.2238771636,-189857.08708856069,-590575.80109451525,11020199.150823863,14369039.607639611,1553411.3424108382,493822.71550821885,323153.82325983979,1458152.6547353975,2026760.4630670454,2459202.0720041972,1970829.4999145474,79788.931561274454,96156.152839802206,-421745.70102060214,-3103359.5928054098,14856091.241482928,17329242.996549644,717403.99876414426,597951.69649097137,1913708.4093180392,2561195.5435058214,3009285.1083943956,2415978.3073818572,169178.61640589871,220293.41689483076,-451498.54535811022,-3537023.0154135358,471380.60872473195,2777298.6305329166,16176703.133475192,16272765.196993042,1977922.1059666201,2920638.9728831016,3310850.7328558303,2585775.5096713044,-27554.168229296803,56886.28385071829,-767060.2103218846,-4216016.854410341,289303.55859147012,2865180.3254724704,925337.75022838265,461318.42079519853,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16879490.531091306,null,null,0,0,0,2446.0379493055557,2446.0379493055557,0,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,207146.10153932354,207146.10153932354,200000,200000,200795.47792776884,207093.29716114906,216847.67834250411,221017.87279708701,221017.87279708701,221017.87279708701,200000,200000,200000,200000,214677.17702433572,223469.53585759571,223469.53585759571,210899.9315518415,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,195833.33333333331,191666.66666666666,187500,183333.33333333334,179166.66666666669,175000,170833.33333333334,166666.66666666666,162500,158333.33333333331,154166.66666666666,150000,145833.33333333334,141666.66666666669,137500,133333.33333333334,129166.66666666667,125000.00000000001,120833.33333333333,116666.66666666666,112500,108333.33333333334,104166.66666666667,100000,95833.333333333328,91666.666666666672,87500,83333.333333333328,79166.666666666657,75000,70833.333333333343,66666.666666666672,62500.000000000007,58333.333333333328,54166.666666666672,50000,45833.333333333336,41666.666666666664,37500,33333.333333333336,29166.666666666664,25000,20833.333333333332,16666.666666666668,12500,8333.3333333333339,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,231501371.81573716,null,null,-2366675,-369302.49708333309,2987217.3033333332,1881488.9541340277,4108736.3583006947,4351451.3748157769,-2443559.2919534044,6462385.9637950771,6827606.617899538,-2616037.1107116374,-2500624.0020881086,7550365.4319265839,7969803.1884158552,-2687286.6223912947,-2514365.0694975322,-2468278.3991814437,9070111.4349093586,9517702.7019800395,-2622653.4139068327,-2575761.3042961173,-2431789.0006594528,-2199056.1315723248,8687867.7660429478,9111351.8478239924,-2390898.9237317741,-2122355.2593512828,-2024745.9816255523,-1949946.14361005,-2130421.8783120704,8944135.3250272982,9431275.8003176562,-2863044.1211951631,-2161998.1479009646,-1603246.8358068466,-1795007.7793440474,-1809181.4568109512,-1578774.0274547432,10362171.831962174,10997475.170458054,-1442337.6049605198,-1815968.5249096686,-1920353.1189702759,-1973121.7525780573,-2836528.4805142125,-1685017.4669321347,-773121.24716790672,10866447.732425062,11305774.244339831,-1032865.2020424437,-645717.6281215176,-392673.8431549836,-526122.97189934924,-1356534.6321764728,-1427132.8745449521,-1569583.2148085702,-2904371.642692579,11460910.381009977,13102321.675639872,-925577.97946544364,-833800.15784766711,-178786.31778908148,274558.74382327124,598210.67421351187,362648.00179602392,-851206.94043660164,-843809.81178587116,-1100233.8816674314,10370806.84105452,13136582.255756197,666403.1180514656,-161785.6961792931,-272623.91042083316,666643.31352219731,1162179.1315164939,1506645.7591352761,1170359.0591537654,-368498.89054382965,-339857.08708856069,-736409.1344278492,10878532.484157197,14231539.607639611,1420078.0090775043,364656.04884155281,198153.82325983979,1337319.3214020636,1910093.7964003794,2346702.0720041972,1862496.1665812135,-24377.735105391592,-3843.8471601977944,-517579.03435393609,-3195026.2594720758,14768591.241482928,17245909.663216308,638237.33209747821,522951.69649097137,1842875.0759847052,2494528.8768391535,2946785.1083943956,2357644.9740485251,115011.94973923266,170293.41689483076,-497331.87869144417,-3578689.6820802018,433880.60872473195,2743965.2971995845,16147536.466808524,16247765.196993042,1957088.7726332881,2903972.3062164336,3298350.7328558303,2577442.1763379723,-31720.834895964712,56886.28385071829,-767060.2103218846,-4216016.854410341,289303.55859147012,2865180.3254724704,925337.75022838265,461318.42079519853,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,46388661.765076376,null,null,0,36936,154207.79999999999,117271.8,198023.13,198065.85345,51.567245730000003,1046317.1258028796,1102365.3331231361,782.84809627200013,1131.7709953440001,1226332.559151703,1289997.8195221832,4033.7407869263993,5289.4921342031994,6376.7594137895994,1466785.1211090882,1534853.0049638695,0,0,0,0,0,1757318.4942120239,0,0,0,0,0,0,1551408.5877428446,0,0,0,0,0,0,0,1909678.9267815053,0,0,0,0,0,0,0,0,1945154.7561464235,0,0,0,0,0,0,0,0,321181.67431382649,2620464.3351279739,0,0,0,0,0,0,0,0,0,1374561.8343790434,2627316.4511512406,133280.62361029536,0,0,46446.741384413093,232435.82630329579,301329.15182705596,234071.8118307516,0,0,0,1886753.4744193926,2846307.9215279222,284015.60181549937,72931.209768310189,39630.764651969075,267463.86428041384,382018.75928007439,469340.41440083832,372499.23331624269,0,0,0,0,2205552.873078268,3449181.9326432608,127647.46641949564,104590.33929818869,368575.01519694924,498905.77536782622,589357.02167887986,471528.99480970204,23002.389947846532,34058.683378964663,0,0,0,0,3049872.1623922437,3249553.0393986106,391417.7545266524,580794.46124329418,659670.14657116681,515488.43526759744,0,5033.0897909477353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,185112710.05066088,null,null,-2366675,-406238.49708333309,2833009.5033333334,1764217.1541340277,3910713.2283006948,4153385.5213657776,-2443610.8591991346,5416068.8379921969,5725241.2847764017,-2616819.9588079094,-2501755.7730834526,6324032.8727748813,6679805.3688936718,-2691320.3631782206,-2519654.5616317354,-2474655.1585952332,7603326.3138002716,7982849.6970161693,-2622653.4139068327,-2575761.3042961173,-2431789.0006594528,-2199056.1315723248,8687867.7660429478,7354033.3536119675,-2390898.9237317741,-2122355.2593512828,-2024745.9816255523,-1949946.14361005,-2130421.8783120704,8944135.3250272982,7879867.2125748117,-2863044.1211951631,-2161998.1479009646,-1603246.8358068466,-1795007.7793440474,-1809181.4568109512,-1578774.0274547432,10362171.831962174,9087796.2436765488,-1442337.6049605198,-1815968.5249096686,-1920353.1189702759,-1973121.7525780573,-2836528.4805142125,-1685017.4669321347,-773121.24716790672,10866447.732425062,9360619.4881934077,-1032865.2020424437,-645717.6281215176,-392673.8431549836,-526122.97189934924,-1356534.6321764728,-1427132.8745449521,-1569583.2148085702,-2904371.642692579,11139728.706696151,10481857.340511898,-925577.97946544364,-833800.15784766711,-178786.31778908148,274558.74382327124,598210.67421351187,362648.00179602392,-851206.94043660164,-843809.81178587116,-1100233.8816674314,8996245.0066754762,10509265.804604957,533122.49444117025,-161785.6961792931,-272623.91042083316,620196.57213778421,929743.30521319807,1205316.6073082201,936287.24732301384,-368498.89054382965,-339857.08708856069,-736409.1344278492,8991779.0097378045,11385231.686111689,1136062.4072620049,291724.83907324262,158523.05860787071,1069855.4571216498,1528075.037120305,1877361.6576033588,1489996.9332649708,-24377.735105391592,-3843.8471601977944,-517579.03435393609,-3195026.2594720758,12563038.36840466,13796727.730573047,510589.86567798257,418361.35719278269,1474300.060787756,1995623.1014713272,2357428.0867155157,1886115.9792388231,92009.559791386127,136234.7335158661,-497331.87869144417,-3578689.6820802018,433880.60872473195,2743965.2971995845,13097664.30441628,12998212.157594431,1565671.0181066357,2323177.8449731395,2638680.5862846635,2061953.7410703748,-31720.834895964712,51853.194059770554,-767060.2103218846,-4216016.854410341,289303.55859147012,2865180.3254724704,925337.75022838265,461318.42079519853,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162]
[163,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[164]
[165]

{"sheet":"CFd","index":19,"n_rows":132,"n_cols":159,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,"CFd",null,null,"Детализированный отчет о движении денежных средств",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,"CF(+)",null,null,null,null,null,"Поступление ДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1769979213.8046114,null,null,0,2488320,7874496,-82296.000000000073,13340505.6,-136109.61600000013,7474.5463968000013,19195481.442504723,-123335.03409792017,80248.273413119998,146246.90460479999,21991282.607923198,117194.62618598377,463241.00712729595,595164.79399507202,680626.38867379201,25553706.9299784,876719.60876073572,638112.71270340844,1057934.3791858621,1687320.3704890225,1732642.9656247187,29934087.441472784,1866559.2316470642,2566252.1275407081,2939499.3129489841,3221545.0482022334,3124591.9154068031,2647612.951504509,32899453.059135128,1909130.7776041105,3219296.4989979211,4918613.2543250658,4643956.1690673446,4384115.31868908,5145414.2610111199,5871233.8747357884,36656288.411117837,6421964.7864330402,6300596.8402649267,5074089.9087570421,7558775.5817660093,3977526.0012713065,5852418.6665187879,8557537.3142078277,8071853.6936392896,38306812.619130522,8180053.2373284716,9310996.6764576845,10157076.777543424,10360207.074849829,9621638.5716234576,7679964.1923598796,11208141.418543551,5867629.6028742138,8395352.7118562236,44704218.873752154,10899443.648905523,10172866.075657811,11646790.852926787,12880649.041536409,13706131.762510069,14027751.009847023,12800149.342339138,10178944.476562927,14707040.708377281,7673573.5638664756,44852340.250727028,15503594.901838666,14378092.00629282,12974557.972262612,14744125.53018556,16164472.344846204,17262933.913900912,17509716.824898783,16034005.212681415,12640907.164538659,18250296.755941607,9426668.4938751906,48797867.349756688,18866664.386243802,17495241.354993973,15679330.891647523,17881316.923487153,19450407.014032654,20831615.736582156,20911066.891285017,19182017.596161634,14971091.598185012,21759056.589318842,11135838.351871721,15816737.984321773,59657718.900357343,20281483.029496394,18436605.822040252,20992419.722436737,22719202.499144472,24187758.643769249,24373066.119870629,22209962.051061824,17399873.343754686,25146612.268736344,12907246.177381763,18237610.512796223,26246989.629933637,23794670.995561101,59776252.094110593,23656431.608523998,26124533.445296798,27587146.673061907,27876612.29456266,25199677.700378262,19869435.662169125,28506747.675276026,14717105.448449541,20718467.371935241,29891624.76430475,27000627.838525526,24234416.829223402,27276127.44999297,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"CF(+)",null,null,null,null,null,"Поступление ДС","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,381290430.90730625,null,null,0,2488320,7874496,-82296.000000000073,13340505.6,-138963.60000000012,0,19179472.896000002,-199786.17600000018,0,0,21773608.704,-226808.42400000023,0,0,0,24917663.231999997,-259558.99200000023,0,0,0,0,28200775.706726398,-293758.08027840027,0,0,0,0,0,28883751.381190654,-300872.41022073629,0,0,0,0,0,0,30236304.163201332,-314961.50170001417,0,0,0,0,0,0,0,31030392.45720014,-323233.25476250175,0,0,0,0,0,0,0,0,32481032.7565195,-338344.09121374512,0,0,0,0,0,0,0,0,0,33976323.008460872,-353920.03133813443,0,0,0,0,0,0,0,0,0,0,35445533.675523415,-369224.30912003596,0,0,0,0,0,0,0,0,0,0,0,36978001.769123107,-385187.51842836611,0,0,0,0,0,0,0,0,0,0,0,0,38471913.040595695,-400749.0941728722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"CF(+)",null,null,null,null,null,"Поступление ДС","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,949370483.58160985,null,null,0,0,0,0,0,1933.2095999999999,5159.876064000001,10977.544225199999,52927.029328799996,55359.847526400001,101340.3502512,150664.02096959998,238503.74554224001,321334.52774255996,413424.93072672002,472705.90230239998,442235.98476899997,790205.72247648006,443607.94259965426,735548.22156812251,1173101.9254800563,1204198.1808543759,1204603.1340068274,1501452.8412298441,1782717.550928358,2042111.2925506381,2237405.3050089753,2169294.1516197785,1837269.4850699909,2786722.8781258389,1532417.9647769011,2231765.2358315908,3408765.0062161144,3216278.7753538354,3035584.8161511747,3561129.3558244877,4061063.9865674032,4438937.1035310067,4657270.1897422792,4352426.4011355424,3503967.8608781891,5218462.3102959022,2744257.7257664828,4037025.6940487046,5902079.9560356531,5563939.8600934176,5014045.9111625096,5859173.9127343483,6411274.5377719654,6993628.3691130597,7131592.3092519604,6620966.5536593115,5283659.8922045892,7710238.7827339582,4034023.3988006944,5771361.9924501721,8402101.0189016666,7721150.8890859177,6988944.7602591878,8000793.6084609404,8844528.4153781198,9409227.9264486711,9630900.9980301857,8782824.4169659261,6984929.2267589644,10090061.66524596,5263096.2215257464,7458075.2169368789,10874843.714439906,9855615.7994978689,8893104.4424265325,10105239.634488892,11074051.54182313,11826051.589477997,11994570.716510363,10979125.702151984,8655373.9925086182,12496736.636853188,6448693.2810814446,9134638.3790367991,13157480.220520699,11956759.67812971,10713918.585640745,12219352.95183314,13277569.662112031,14221772.536197841,14274839.3508245,13084090.748110954,10210989.432042535,14841790.394914415,7588380.3026814535,10777780.055213355,15453084.784170311,14079266.551070448,12559047.185274761,14299622.325501097,15474272.670730038,16474016.795088215,16600964.624039946,15125331.739777554,11850101.023912741,17125208.640781336,8789325.093492385,12417345.423361372,17871406.155747134,16197455.9249848,14502860.368165171,16375738.002892308,17781609.094162364,18775888.465116177,18974003.437220652,17148809.625964832,13522580.805984154,19399648.033716459,10014869.250762055,14097868.543594144,20339269.085717518,18368851.982887268,16486610.98245118,18555879.749829087,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"CF(+)",null,null,null,null,null,"Поступление ДС","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,439318299.31569475,null,null,0,0,0,0,0,920.7743999999999,2314.6703328000003,5031.0022795199993,23524.112573280003,24888.425886720001,44906.55435359999,67009.882953599983,105499.30464374399,141906.47938473598,181739.86326835197,207920.48637139201,193807.71320939998,346072.87828425592,194504.77010375424,322386.15761773969,514218.44500896608,528444.78477034275,528708.60073955625,658864.4706956204,783534.57661235018,897388.02039834578,984139.74319325818,955297.76378702454,810343.46643451834,1228978.7998186338,677585.22304794565,987531.26316633006,1509848.2481089511,1427677.393713509,1348530.5025379048,1584284.9051866319,1810169.8881683855,1981047.1443854987,2079656.098390775,1948170.439129384,1570122.0478788535,2340313.2714701071,1233268.2755048238,1815392.9724700835,2655457.3581721741,2507913.8335458715,2262374.2507678736,2644112.5793566247,2899722.1386857191,3163448.4084303644,3228614.7655978682,3000672.0179641456,2396304.3001552909,3497902.6358095938,1833606.2040735197,2623990.7194060525,3821085.0983309885,3516636.8510333509,3183921.3153986237,3645997.2444658466,4036120.6261582891,4296903.8360613976,4396850.0118168378,4017324.925373212,3194015.2498039622,4616979.0431313217,2410477.3423407287,3417942.0253292788,4982671.2187368944,4522476.2067949511,4081453.5298360796,4638885.895696668,5090420.8030230738,5436882.3244229127,5515146.1083884202,5054879.5105294306,3985533.1720300419,5753560.1190884179,2977975.212793746,4217695.2951964736,6078408.4748431388,5538481.6768642617,4965412.306006778,5661963.9716540119,6172837.3519206233,6609843.2003843151,6636227.5404605195,6097926.8480506809,4760102.1661424767,6917266.1944044288,3547458.0491902675,5038957.9291084185,7226632.3470639242,6587403.9968543127,5877558.6367654903,6692797.3969356408,7244929.8284144346,7713741.8486810336,7772101.4958306821,7084630.3112842692,5549772.3198419446,8021403.6279550092,4117921.0838893782,5820265.08943485,8375583.4741865024,7597215.0705763027,6801478.6853497224,7681442.6998045621,8342924.3511344353,8811258.2079457287,8902608.8573420066,8050868.0744134318,6346854.8561849697,9107099.6415595692,4702236.1976874862,6620598.8283410957,9552355.6785872318,8631775.8556382563,7747805.84677222,8720247.7001638841,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,102137539.37903546,null,null,16.38,65.152499999999989,110.7225,417.10725000000002,1147.9470000000001,2471.3761950000003,5883.6761100000003,7634.5402500000009,12519.168217499999,18461.362590000004,26414.552137500003,34254.398561474998,41098.282257300001,48482.278362524994,49300.821857699993,68558.033059349982,54092.464231949998,81998.347484905506,111979.804290687,119013.54493793102,127102.81797488625,154176.83541991501,177224.71880980275,197977.94594780021,207979.83012217996,210208.08062215315,194326.07870315723,240619.64043429351,178210.77231395402,246857.60504841126,322899.72575629939,318423.53216481174,321292.8772199598,370928.65246953309,409831.95180697035,439565.05225680023,443329.95628837531,432025.97614520823,382246.79084435862,466139.44188739668,331141.14180268708,456949.66437387484,578832.9956907013,564354.84517833893,547784.24911131093,623541.24219346931,667671.42987765442,708852.72124260652,699431.63160738919,673331.42354478349,588351.44917407364,704995.38048053358,493433.35188943788,666643.67499116017,838387.77584757796,800757.89332433057,775387.13720769342,870024.41799644334,932179.53999427822,972814.054541955,956918.69794822927,908977.20362875762,788604.58371231658,937967.49580577936,651601.15180795966,874484.94995461986,1097161.0369012482,1036023.5706563937,998074.60841226764,1112494.007352409,1184429.5994139689,1236144.3796193558,1209089.5416140025,1148064.4102286687,989536.78541369888,1173189.570641242,807956.36502160016,1080714.710260082,1347557.4025732782,1274034.3098652123,1222106.2800292564,1362989.5581221685,1444481.2708788477,1506584.6175150755,1462583.7471881292,1388826.3073826609,1189635.2663291856,1415158.7958541273,967716.51794767287,1296122.2046031104,1610654.6281891277,1524809.8691151743,1455740.1393550476,1619906.1662980225,1708713.9418347899,1776288.7204315211,1726623.8397055464,1633832.8775499593,1401027.7937604352,1661524.5054492126,1137538.9384217819,1519792.4279973265,1890899.8295780672,1784180.8175855044,1704113.4911802504,1885890.2858530632,1990920.5535200415,2058147.6248490009,2002542.0055455025,1885142.724570876,1621636.2810437134,1914884.8464315056,1315701.976114935,1753561.4702184531,2185020.0083185476,2055793.0264467855,1741034.9356629865,1482232.4452265962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,319815466.73799527,null,null,0,4860,19980,30240,39420,48954.375,49773.375,60990.412499999999,77863.5,85241.362500000003,92851.65,112144.5,139488.57112499999,166907.74049999999,193603.37062499998,216665.74012500001,231053.12775000004,279480.65062500001,322902.37349999999,322902.37349999999,376260.49349999998,439852.23,455645.52899999998,501057.40500000003,587161.5763612499,672223.47759000002,742365.13305375003,773696.86514999997,773696.86514999997,845586.41966999997,917475.97418999998,917475.97418999998,1001260.0742849999,1085044.1743799997,1085044.1743799997,1120995.3966074998,1240449.5524487623,1384305.84713565,1481718.5936638876,1518777.979119,1518777.979119,1585888.6546874251,1652999.33025585,1652999.33025585,1740742.3853111248,1828485.4403663999,1828485.4403663999,1839736.64928555,1951560.546661539,2139047.5578214005,2256557.2618119391,2287152.6430994552,2287152.6430994552,2339702.1148216706,2392251.5865438855,2392251.5865438855,2471102.764132068,2549953.9417202505,2549953.9417202505,2549953.9417202505,2656721.3914794074,2853190.3100860454,2980855.5124275927,3018819.2459216574,3018819.2459216574,3043881.476206542,3068943.7064914261,3068943.7064914261,3147570.3113067495,3226196.9161220724,3226196.9161220724,3226196.9161220724,3307791.7626494574,3501906.1870052707,3649157.9550424851,3683890.1452512708,3683890.1452512708,3698448.657728008,3713007.1702047447,3713007.1702047447,3771596.3909672964,3830185.6117298477,3830185.6117298477,3830185.6117298477,3914825.4648784846,4134826.4655296486,4292609.2589916568,4315030.9049511375,4315030.9049511375,4325702.3974940423,4336373.8900369471,4336373.8900369471,4382854.2670581769,4429334.6440794058,4429334.6440794058,4429334.6440794058,4508265.9509860137,4730989.7866165238,4905265.1263515148,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4987453.1533973161,5039158.3694320293,5039158.3694320293,5039158.3694320293,5114745.7449735105,5333031.3522792803,5514484.4301299453,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5599592.2569130827,5645945.2376098447,5645945.2376098447,5645945.2376098447,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,95097748.235757053,null,null,0,0,2916,9072,9072,14580,14792.625,15071.4,21522.8475,25195.252499999999,25949.565000000002,29761.424999999999,37525.274999999994,46167.867675000001,53976.776624999999,62185.245750000002,67814.198325000005,70817.678325000015,96870.712050000002,96870.712050000002,96870.712050000002,128885.58405,135025.75394999998,138361.56345000002,162272.87954999998,190024.06626674999,213310.02028724999,232109.05954499997,232109.05954499997,232109.05954499997,275242.79225699999,275242.79225699999,275242.79225699999,325513.25231399992,325513.25231399992,325513.25231399992,347083.98565049993,397185.74581875745,433397.7624626325,455633.3937357,455633.3937357,455633.3937357,495899.79907675495,495899.79907675495,495899.79907675495,548545.63210992003,548545.63210992003,548545.63210992003,555296.35746141011,615639.97053551325,667788.56415732682,686145.79292983655,686145.79292983655,686145.79292983655,717675.47596316563,717675.47596316563,717675.47596316563,764986.18251607521,764986.18251607521,764986.18251607521,764986.18251607521,829046.65237156907,882867.53368005808,905645.77377649723,905645.77377649723,905645.77377649723,920683.11194742774,920683.11194742774,920683.11194742774,967859.07483662164,967859.07483662164,967859.07483662164,967859.07483662164,1016815.9827530527,1084327.7294501099,1105167.0435753814,1105167.0435753814,1105167.0435753814,1113902.1510614236,1113902.1510614236,1113902.1510614236,1149055.6835189543,1149055.6835189543,1149055.6835189543,1149055.6835189543,1199839.5954081365,1281056.2839096524,1294509.2714853412,1294509.2714853412,1294509.2714853412,1300912.167011084,1300912.167011084,1300912.167011084,1328800.3932238217,1328800.3932238217,1328800.3932238217,1328800.3932238217,1376159.1773677864,1462434.6946021277,1480724.3812087809,1480724.3812087809,1480724.3812087809,1480724.3812087809,1480724.3812087809,1480724.3812087809,1511747.5108296089,1511747.5108296089,1511747.5108296089,1511747.5108296089,1557099.9361544971,1642718.8752130708,1665971.7828648959,1665971.7828648959,1665971.7828648959,1665971.7828648959,1665971.7828648959,1665971.7828648959,1693783.5712829535,1693783.5712829535,1693783.5712829535,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,308169221.65386325,null,null,35000,196859.375,456886.45833333331,335936.45833333337,747392.875,453806.92395833338,352509.88104166667,1030425.2011458332,523131.21750000003,365716.02145833336,391501.02083333337,1175562.9143750002,605290.20601562504,437691.72041666671,462939.56088541669,513738.08835937496,1395001.7265677084,753114.54393749998,589498.04906250001,559261.56906250003,626679.28697916667,729333.69432291668,1700286.5371666669,986107.38521874987,821428.67365598958,890464.67290895828,949050.95341458335,987128.13642291655,1007819.0964229165,1966705.9939854168,1340356.8540854165,975616.70741874992,1125542.2237208332,1297784.6658041666,1276367.5858041665,1287023.2788098957,1431746.0095329764,2501646.6461983565,1839903.3596477187,1624061.0225240523,1585622.5025240523,1528930.1483115002,1712608.4135714166,1459331.5335714167,1709063.9604191249,1983312.5073754583,2892983.5207087919,2121679.1740421248,2036225.753904853,2161577.0528272055,2264358.6708226083,2262781.8283184306,2189404.1083184304,2078490.1753135493,2311123.7145057395,1960091.9945057393,3237192.255160307,2816711.3762076152,2478941.9095409485,2435416.0495409486,2614624.3221845189,2762511.9139190051,2860889.2987424638,2851298.1509277769,2736211.0309277773,2575108.3251894284,2871273.3480080701,3348067.1613414036,2990958.9716590671,3137138.7801673287,2999004.3001673287,2937249.5801673289,3134733.1915450906,3287742.433069448,3402615.49757331,3376069.6385204466,3237561.1185204466,3033258.4154314776,3369116.9944891278,3748207.9678224605,3444111.5920141782,3632122.2627209267,3474020.1827209266,3394503.0627209265,3623603.9776871204,3789593.6397274723,3914598.8605166646,3861778.6260975995,3703388.7060975996,3461106.6268715463,3820465.4905098607,3176228.330509861,4627596.8959450163,4357336.1126412656,3940431.0859745983,3840398.0859745983,4092881.2265386856,4262037.2977332184,4386593.2159843836,4334039.9967187513,4149933.8767187516,3884285.3041571639,4272570.3701386247,3533102.2101386245,4075316.2252822542,4625691.3615120612,5382139.5348453941,4530665.5281787273,4553799.6710340502,4736366.2403530264,4849240.6887495108,4798882.0651893755,4584518.1451893756,4303963.6698273141,4710645.8013440156,3913125.2413440151,4501129.8160695806,5081221.4476304837,4853344.2876304835,4446641.2076304834,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,19999369.850880004,null,null,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,14285264.179199986,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[34,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,109631840.33333333,null,null,0,98000,296333.33333333331,30933.333333333336,478649.99999999994,46476.666666666672,14727.333333333336,670444.66666666663,67042,27169.333333333336,30095.333333333336,784688.50000000012,100155.66666666669,57285.5,68715.333333333328,76205,925099.33333333337,144427,108726,90442,125288,162364,1101435.3333333335,244736.66666666666,211250,239668,264421,275545,272963,1187649.3333333335,376412.66666666663,235447,316909,406318,393509,397293,455916,1435150.3333333335,602464.66666666663,537865,514774,458528,554771,400887,543255,679552,1583439.3333333335,698968.66666666663,716914,766818,810718,796725,752004,660328,787144,557933,1676999.3333333335,992268.66666666663,867052,840581.5,940821,1006720.5,1047353,1025275,955209,831548,985369,1624506.3333333335,983978.66666666663,1139956,1055687,1018033.5,1132479,1204480.5,1252868,1219885,1135274,981628,1159632,1738942.3333333335,1133189.6666666667,1318846,1222167,1173736,1306424,1383688,1438038,1389780,1292814,1110718,1316957,907774,2137686.3333333335,1551412.6666666667,1377623,1316525.5,1462606,1541530.5,1597338,1545245,1432644,1231548,1456607,1004199,1330053,1641856,2451846.3333333335,1517947.6666666667,1603927,1691979,1743853,1688525,1557419,1342588,1581597,1093489,1445333,1787476,1648113,1399214,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,94813307,null,null,0,0,0,0,49.999999999999993,210,794,2178,4442,10236,12162,19088.5,26889,37285.5,47782,55205,63166,62427,86726,68442,103288,140364,146102,156070,189250,217668,242421,253545,250963,232316,287746,213447,294909,384318,371509,375293,433916,479817,513798,515865,492774,436528,532771,378887,521255,657552,628106,610302,694914,744818,788718,774725,730004,638328,765144,535933,721666,903602,845052,818581.5,918821,984720.5,1025353,1003275,933209,809548,963369,669173,895312,1117956,1033687,996033.5,1110479,1182480.5,1230868,1197885,1113274,959628,1137632,783609,1044523,1296846,1200167,1151736,1284424,1361688,1416038,1367780,1270814,1088718,1294957,885774,1182353,1462746,1355623,1294525.5,1440606,1519530.5,1575338,1523245,1410644,1209548,1434607,982199,1308053,1619856,1496513,1429281,1581927,1669979,1721853,1666525,1535419,1320588,1559597,1071489,1423333,1765476,1626113,1377214,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12300000,null,null,0,93333.333333333328,286666.66666666663,20000,466666.66666666663,33333.333333333336,0,653333.33333333326,46666.666666666672,0,0,746666.66666666674,53333.333333333336,0,0,0,840000,60000,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2518533.3333333335,null,null,0,4666.666666666667,9666.6666666666679,10933.333333333334,11933.333333333336,12933.333333333336,13933.333333333336,14933.333333333336,15933.333333333334,16933.333333333336,17933.333333333336,18933.333333333336,19933.333333333336,20000,20933.333333333332,21000,21933.333333333336,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[39,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,27448050.649426859,null,null,32500,84500,119500,195500,195500,195500,195500,195500,195500,195500,195500,195500,196475,198035,199085,202765,202765,202765,202765,202765,202765,202765,202765,202765,203769.25,205376.05,206457.55,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,211422.32750000001,213077.3315,214191.27650000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,219458.997325,221163.651445,222311.014795,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,227906.16724474996,229661.96098834998,230843.74523884995,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,236793.09226209248,238601.55981800047,239818.7975960155,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,246151.59902995528,248014.32061254053,249268.07552389603,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,256016.33240085398,257934.93563091676,259226.30318961284,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,266425.02631287952,268401.18763984425,269731.29622530122,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18300744.048938029,null,null,32500,65000,100000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135975,136950,138000,139050,139050,139050,139050,139050,139050,139050,139050,139050,140054.25,141058.5,142140,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,144255.8775,145290.255,146404.20000000001,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,148583.55382500001,149648.96265,150796.326,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,153041.06043974997,154138.4315295,155320.21577999997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,157632.29225294248,158762.58447538497,159979.82225339999,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,162361.26102053077,163525.46200964655,164779.21692100202,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,167232.0988511467,168431.22586993594,169722.59342863201,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,172249.06181668106,173484.162646034,174814.271231491,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5463801.5577088678,null,null,0,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3683505.0427800044,null,null,0,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,63450795.839999959,null,null,2499.9999999999995,12500.000000000002,32500,65000,25021.000000000004,87588.200000000012,17843.98,35993.360000000008,124649.37999999999,5085.3600000000006,26512.399999999998,50667.58,155747.84000000003,22513.5,29117.22,57237.959999999992,85155.180000000008,198343.44,56775.72,44823.240000000005,67662.960000000006,116946.88,145726.64000000001,277245.69999999995,123999.59999999998,142580.46,158783.51999999999,165913.19999999998,189186.15999999997,201763.52000000002,362933.91999999993,139159.44,192093.47999999998,250079.75999999998,241471.67999999996,243643.26,306284.31999999995,360768.73999999993,507355.95999999996,333426.59999999998,318079.07999999996,281429.16000000003,343194.72000000003,243801.83999999997,335197.19999999995,447598.24,453381.92000000004,566548.24,445672.08,477255.36000000004,505256.76,495939,467282.28,408306.96,489251.88,367431.16000000003,510975.92000000004,752043.04,539490.24,522434.88,586198.91999999993,628077.35999999987,653624.16,639626.4,594605.28,515859.35999999993,638565.28,476221.76,745024.24,711839.52,657974.03999999992,633872.82000000007,706540.08000000007,752226.05999999994,782883.96,761790.6,707893.08000000007,610140.96,748381.24,548161.88,839024.55999999994,824109.11999999988,762686.03999999992,731599.92,815938.08000000007,864722.15999999992,899402.15999999992,868612.79999999993,807188.88,691418.15999999992,822488.6399999999,587434.48,800653.76,1103487.52,860372.15999999992,821436.66000000015,914071.31999999983,964183.26,999545.15999999992,966582.6,895077.48,767537.75999999989,910247.6399999999,623187.48,829691.76,1052494.72,998952.56,1081377.22,1003033.44,1058935.98,1091684.1599999999,1056728.3999999999,973470.48,837398.15999999992,988829.03999999992,679416.48,902369.76,1119186.7199999997,1030672.5599999998,872868.48,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3075000,null,null,2499.9999999999995,12500.000000000002,32500,65000,25000.000000000004,87500,17499.999999999996,35000.000000000007,122499.99999999999,0,19999.999999999996,40000,140000,0,0,22500,45000.000000000007,157500,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,30187897.919999972,null,null,0,0,0,0,10.5,44.100000000000009,171.99,496.68000000000006,1074.69,2542.6800000000003,3256.2000000000003,5333.7899999999991,7873.92,11256.75,14558.61,17368.98,20077.59,20421.72,28387.86,22411.620000000003,33831.480000000003,45973.440000000002,47863.32,51122.849999999991,61999.799999999988,71290.23,79391.759999999995,82956.599999999991,82093.079999999987,75881.759999999995,93966.959999999992,69579.72,96046.739999999991,125039.87999999999,120735.83999999998,121821.63,140642.15999999997,155384.36999999997,166177.97999999998,166713.29999999999,159039.53999999998,140714.58000000002,171597.36000000002,121900.91999999998,167598.59999999998,211299.12,201690.96000000002,195774.12,222836.04,238627.68000000002,252628.38,247969.5,233641.14,204153.48,244625.94,171215.58000000002,230487.96000000002,288521.52,269745.12,261217.44,293099.45999999996,314038.67999999993,326812.08,319813.2,297302.64,257929.67999999996,306782.64,213110.88,285012.12,355919.76,328987.01999999996,316936.41000000003,353270.04000000004,376113.02999999997,391441.98,380895.3,353946.54000000004,305070.48,361690.62,249080.93999999997,332012.27999999997,412054.55999999994,381343.01999999996,365799.96,407969.04000000004,432361.07999999996,449701.07999999996,434306.39999999997,403594.44,345709.07999999996,411244.31999999995,281217.24,375326.88,464243.75999999995,430186.07999999996,410718.33000000007,457035.65999999992,482091.63,499772.57999999996,483291.3,447538.74,383768.87999999995,455123.81999999995,311593.74,414845.88,513747.36,474476.27999999997,453188.61,501516.72,529467.99,545842.07999999996,528364.19999999995,486735.24,418699.07999999996,494414.51999999996,339708.24,451184.88,559593.35999999987,515336.27999999991,436434.24,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,30187897.919999972,null,null,0,0,0,0,10.5,44.100000000000009,171.99,496.68000000000006,1074.69,2542.6800000000003,3256.2000000000003,5333.7899999999991,7873.92,11256.75,14558.61,17368.98,20077.59,20421.72,28387.86,22411.620000000003,33831.480000000003,45973.440000000002,47863.32,51122.849999999991,61999.799999999988,71290.23,79391.759999999995,82956.599999999991,82093.079999999987,75881.759999999995,93966.959999999992,69579.72,96046.739999999991,125039.87999999999,120735.83999999998,121821.63,140642.15999999997,155384.36999999997,166177.97999999998,166713.29999999999,159039.53999999998,140714.58000000002,171597.36000000002,121900.91999999998,167598.59999999998,211299.12,201690.96000000002,195774.12,222836.04,238627.68000000002,252628.38,247969.5,233641.14,204153.48,244625.94,171215.58000000002,230487.96000000002,288521.52,269745.12,261217.44,293099.45999999996,314038.67999999993,326812.08,319813.2,297302.64,257929.67999999996,306782.64,213110.88,285012.12,355919.76,328987.01999999996,316936.41000000003,353270.04000000004,376113.02999999997,391441.98,380895.3,353946.54000000004,305070.48,361690.62,249080.93999999997,332012.27999999997,412054.55999999994,381343.01999999996,365799.96,407969.04000000004,432361.07999999996,449701.07999999996,434306.39999999997,403594.44,345709.07999999996,411244.31999999995,281217.24,375326.88,464243.75999999995,430186.07999999996,410718.33000000007,457035.65999999992,482091.63,499772.57999999996,483291.3,447538.74,383768.87999999995,455123.81999999995,311593.74,414845.88,513747.36,474476.27999999997,453188.61,501516.72,529467.99,545842.07999999996,528364.19999999995,486735.24,418699.07999999996,494414.51999999996,339708.24,451184.88,559593.35999999987,515336.27999999991,436434.24,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87639164.980222955,null,null,0,1859.375,8553.125,44503.125,48221.875,54242.057291666664,54438.567708333336,58487.174479166664,65939.837499999994,67961.328125,69393.287500000006,74706.834375000006,82911.699348958326,89857.720416666678,96022.007552083334,107530.128359375,111982.21323437501,123579.10393750001,137231.32906249998,137231.32906249998,146963.32697916665,163257.81432291667,166359.56383333335,177360.01855208332,198409.8236559896,218840.16290895833,235388.88341458331,251281.98642291667,251281.98642291667,266105.19065208337,289822.31741875003,289822.31741875003,305351.79372083332,330198.95580416668,330198.95580416668,334899.06880989578,357323.36203297653,391850.2413650229,415091.45648105204,433575.83402405208,433575.83402405208,449619.39981149998,475289.10507141665,475289.10507141665,491258.17191912496,516808.67887545831,516808.67887545831,516808.67887545831,533220.67657985305,575380.04138220544,605112.89602760808,622349.03216343047,622349.03216343047,637894.41915854928,662767.03835073928,662767.03835073928,677256.20567197353,700438.87338594848,700438.87338594848,700438.87338594848,714546.23493976903,752900.09293065523,783916.39350361354,805581.95088812709,805581.95088812709,817855.76514977834,837493.86796842038,837493.86796842038,852110.8649527505,875498.06012767879,875498.06012767879,875498.06012767879,884738.61928299814,918251.91325144772,952862.33997729456,975224.24047960714,975224.24047960714,987483.17739063816,1007097.476448288,1007097.476448288,1017891.0873066724,1035160.8646800871,1035160.8646800871,1035160.8646800871,1046071.4186571651,1084150.2791149318,1118871.7449927684,1139549.7407155349,1139549.7407155349,1153330.6054894817,1175379.9891277961,1175379.9891277961,1183616.9412296186,1196796.0645925337,1196796.0645925337,1196796.0645925337,1209364.9181378321,1247565.9461023016,1279661.0967947715,1306199.815235225,1306199.815235225,1319022.4314736377,1339538.6174550978,1339538.6174550978,1349394.3525987272,1365163.5288285338,1365163.5288285338,1365163.5288285338,1379427.0175211707,1416062.885513182,1442985.0453242087,1476494.8304073436,1476494.8304073436,1486646.2376052819,1502888.4891219831,1502888.4891219831,1516095.7838475478,1537227.4554084516,1537227.4554084516,1537227.4554084516,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,60706100.978571065,null,null,0,1859.375,7437.5,11156.25,14875,18663.932291666664,18818.333333333336,22816.408854166664,27920.7578125,29227.953125,30589.890625,35156.296875,41368.458723958334,46579.88580729167,51351.910677083331,55389.078828125006,58889.815468750006,69337.612421875005,77870.253124999988,77870.253124999988,87602.251041666663,98057.539635416673,100725.31473958335,110559.07880208333,126875.31612473959,142249.48076536457,154629.87709895833,160063.06647916668,160063.06647916668,174886.27070833335,189709.4749375,189709.4749375,205238.95123958334,220768.42754166666,220768.42754166666,225468.54054739579,245072.76596703904,270657.17785073695,287490.21328489581,293642.94924927084,293642.94924927084,309686.51503671875,325730.08082416665,325730.08082416665,341699.14767187496,357668.21451958333,357668.21451958333,357668.21451958333,374080.21222397801,406392.37840369367,426585.13196390367,430877.71704879269,430877.71704879269,446423.10404391144,461968.4910390302,461968.4910390302,476457.6583602645,490946.82568149886,490946.82568149886,490946.82568149886,505054.1872353194,534943.62829391321,556490.68116400752,562255.65452932857,562255.65452932857,574529.46879097982,586803.28305263107,586803.28305263107,601420.28003696119,616037.27702129143,616037.27702129143,616037.27702129143,625277.83617661078,653246.79465186875,676620.18178575241,681265.16959969781,681265.16959969781,693524.10651072883,705783.04342175997,705783.04342175997,716576.65428014437,727370.26513852854,727370.26513852854,727370.26513852854,738280.8191156066,769813.34718712652,792161.62860829779,793887.93593502697,793887.93593502697,807668.80070897366,821449.66548292025,821449.66548292025,829686.61758474237,837923.56968656438,837923.56968656438,837923.56968656438,850492.42323186283,881152.139069153,902392.77238642809,905542.5434117117,905542.5434117117,918365.15965012426,931187.77588853694,931187.77588853694,941043.51103216619,950899.24617579533,950899.24617579533,950899.24617579533,965162.73486843216,993240.50964486133,1011874.0978056127,1016693.399882572,1016693.399882572,1026844.8070805103,1036996.2142784485,1036996.2142784485,1050203.5090040134,1063410.8037295782,1063410.8037295782,1063410.8037295782,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18052318.673011895,null,null,0,0,1115.625,3346.875,3346.875,5578.125,5620.2343750000009,5670.7656250000009,8019.0796874999996,8733.375,8803.3968750000004,9550.5375000000004,11543.240625,13277.834609375001,14670.096875000001,16141.049531249999,17092.397765625003,18241.491515625003,23361.075937499994,23361.075937499994,23361.075937499994,29200.274687500001,29634.249093750001,30800.939749999998,35534.507531249998,40590.682143593745,44759.006315624989,48018.919943749999,48018.919943749999,48018.919943749999,56912.842481249994,56912.842481249994,56912.842481249994,66230.528262499996,66230.528262499996,66230.528262499996,69050.596065937469,77993.063514285939,84401.24319615624,88092.884774781254,88092.884774781254,88092.884774781254,97719.024247249996,97719.024247249996,97719.024247249996,107300.464355875,107300.464355875,107300.464355875,107300.464355875,117147.66297851181,126687.76406370437,129263.31511463781,129263.31511463781,129263.31511463781,138590.54731170906,138590.54731170906,138590.54731170906,147284.04770444965,147284.04770444965,147284.04770444965,147284.04770444965,155748.46463674196,165217.71233960596,168676.69635879857,168676.69635879857,168676.69635879857,176040.9849157893,176040.9849157893,176040.9849157893,184811.18310638741,184811.18310638741,184811.18310638741,184811.18310638741,190355.51859957902,201592.55819154214,204379.55087990934,204379.55087990934,204379.55087990934,211734.913026528,211734.913026528,211734.913026528,218211.07954155855,218211.07954155855,218211.07954155855,218211.07954155855,224757.41192780537,237130.59638447058,238166.38078050807,238166.38078050807,238166.38078050807,246434.89964487607,246434.89964487607,246434.89964487607,251377.0709059693,251377.0709059693,251377.0709059693,251377.0709059693,258918.38303314836,269772.90040834335,271662.76302351349,271662.76302351349,271662.76302351349,279356.33276656107,279356.33276656107,279356.33276656107,285269.77385273861,285269.77385273861,285269.77385273861,285269.77385273861,293827.86706832075,302116.43871859601,305008.01996477158,305008.01996477158,305008.01996477158,311098.86428353452,311098.86428353452,311098.86428353452,319023.24111887341,319023.24111887341,319023.24111887341,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,8880745.3286399953,null,null,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[54,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[55]
[56,"CF(-)",null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,342890576.45778573,null,null,1746950,1329849.7,1375902.45,1460338.95,1492256.105,1474679.0214083334,1452862.7073728652,1520355.7143196675,1509840.681847896,1466859.585798136,1475406.096747672,1545545.2843412322,1578007.2057069382,1863419.1854177916,1546473.7681358515,1555025.1550075198,1612409.4329539293,1673905.1632390912,1559333.4707640016,1559138.0201195101,1646478.425715206,1596459.3775597299,1663456.5321628945,1722418.1194311567,1693241.9534356177,2060874.1635059596,1707232.686248464,1679854.1757165529,1678423.1759848273,1872072.913180734,1776596.2433594679,1703149.8549016952,1846034.7320855781,1741682.3909005763,1740356.033823438,1799968.4673384805,1909233.0487057222,2457505.909594846,1964742.2744652126,1862189.627727191,1858040.3262781636,1980086.5577089714,1894941.0424483386,1890678.247582661,2046783.3732556934,1948037.2553521022,2021620.0282489648,2041137.4576970986,2138657.6588465003,2849241.9312474439,2101373.1132514505,2098171.7788104773,2091481.9982272023,2196893.0076067345,2143137.1434439789,2136110.2487401953,2365152.8486808771,2297231.2884950936,2211773.4633040866,2217305.3083455618,2414899.4079932603,3267002.1988192182,2406196.2566883122,2409761.5838874192,2400154.4212190751,2465100.6673037396,2473646.2207917012,2548131.3960050773,2703936.5901919925,2576887.7573162001,2569712.5948642418,2575359.1351061072,2743496.3149221661,3887397.9460745216,2791463.0192347751,2830997.8295740876,2818844.1777800433,2871705.455460011,2925465.2462292705,3000919.653494895,3127994.9292134251,3068929.6562581854,3060077.1268181195,3066007.6777354581,3271190.2313871961,4651067.6022717841,3306608.8702257257,3412832.285351391,3398004.0036402931,3450942.015823964,3554239.4844341157,3539394.3731977451,3741881.3441778305,3847644.6342625506,3745600.7199025061,3751626.5704197986,4000716.429224235,5597763.3475157637,4072553.3110526558,4229939.5882225633,4212531.8216267973,4250229.0822138693,4441375.9339975566,4424115.6842081649,4552253.2833846705,4728316.3829955291,4811190.6670236923,4817316.9467115691,5045844.818791274,6841136.286043481,5152998.429102784,5390959.6938116476,5370970.1194723947,5403718.11673484,5706779.9868811304,5687322.6578938877,5822424.4327145303,6116514.5044450769,6102431.7527688034,5987671.9012772497,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,128014744.41126136,null,null,467500,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,949025,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,977495.75,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,1006820.6224999999,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1037025.241175,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1068135.9984102498,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1100180.0783625573,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1133185.4807134341,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1167181.045134837,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1202196.4764888822,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27382833.029146839,null,null,100000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,203000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,209090,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,215362.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,249664.39468124858,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,257154.32652168605,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24644549.726232149,null,null,90000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,182700,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,188181,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,193826.43,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,199641.22289999999,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,205630.45958699996,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,211799.37337460998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,218153.35457584827,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,224697.95521312373,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,231438.89386951743,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16429699.817488099,null,null,60000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,121800,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,125454,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,129217.62,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,133094.14859999999,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,137086.97305799997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,141199.58224973996,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,145435.5697172322,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,149798.63680874917,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,154292.59591301164,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17798841.468945447,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,131950,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,135908.5,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,139985.755,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,144185.32764999999,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,148510.88747949997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,152966.21410388499,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,157555.20052700155,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,162281.85654281158,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,167150.31223909592,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19167983.120402824,null,null,70000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,142100,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,146363,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,150753.89000000001,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,155276.5067,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,159934.80190099997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,164732.84595802997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,169674.83133677091,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,174765.076276874,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,180008.02856518023,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8899420.7344727237,null,null,32500,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65975,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,67954.25,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,69992.877500000002,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,72092.663824999996,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,74255.443739749986,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,76483.107051942497,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,78777.600263500775,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,81140.928271405792,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,83575.156119547959,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,13691416.514573419,null,null,50000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,101500,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,104545,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,107681.35,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,110911.7905,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,114239.14421499998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,117666.31854144999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,121196.30809769349,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,124832.19734062429,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,128577.16326084302,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[66,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38404423.323378406,null,null,140250,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,284707.5,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,293248.72499999998,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,302046.18674999999,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,311107.57235249999,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,320440.79952307494,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,330054.02350876719,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,339955.64421403018,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,350154.31354045111,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,360658.94294666464,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,23323248.699570712,null,null,1124200,99349.7,109701.15,90293.65,108752.25,91168.045833333323,91336.923750000002,111347.85616666666,100660.66362499999,92868.161750000014,101240.21124999999,117169.175,116094.510774375,117031.74023750001,118454.02206874998,111820.77530062501,107456.70539437501,167815.39394625003,98776.40754,98776.40754,183499.47638999997,114076.17062875001,111187.63003499999,169081.94884624996,167676.37647219375,170152.12854457501,158775.55516837499,109496.053809,109496.053809,229468.19573190011,111499.3911069,111499.3911069,247630.40585879979,113772.5549838,113772.5549838,172136.54488653754,227999.28208638879,220845.8246052399,183457.2616508475,124617.18703912875,124617.18703912875,243532.67877002014,126594.02212314526,126594.02212314526,271280.79859276366,128999.27556620102,128999.27556620102,147446.71920188557,252964.34804189389,283641.39625895501,188415.38913602874,140594.9270547005,140594.9270547005,242061.16326390987,142274.34480226901,142274.34480226901,275117.5329752207,144473.0979658459,144473.0979658459,148994.7812158459,255954.95510521979,305578.72658153984,218099.25463455534,156644.18089992227,156644.18089992227,216852.17919667563,157636.4797272853,157636.4797272853,293042.36622812791,159868.12844828394,159868.12844828394,164615.89586078393,211697.30201563262,360750.76301900705,228219.99309724354,172316.81182899739,172316.81182899739,219673.03480535588,173094.06311702586,173094.06311702586,275720.40005895979,174778.45531641186,174778.45531641186,179763.61109953685,220007.73393540282,415370.82566996134,221946.75069557078,188068.53320777137,188068.53320777137,234606.83274563347,188829.27119441572,188829.27119441572,271062.62413198833,190173.49812083889,190173.49812083889,195407.91169312014,216521.09297541971,441319.37479014293,253094.52265850973,204269.20343118827,204269.20343118827,234674.73644209836,204764.26658902358,204764.26658902358,299654.54263499822,206309.27090420292,206309.27090420292,211805.40515509827,216147.58879698807,450742.15819003875,286245.54294007289,221027.79200254846,221027.79200254846,245565.08458838772,221425.77116100534,221425.77116100534,318706.9606502293,223003.60970171503,223003.60970171503,107584.79043291343,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,11229542.455738002,null,null,148800,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,4726171.4010525569,null,null,530000,9388.75,19407.499999999996,0,18147.5,553.80208333333405,710.49999999999943,20372.194791666665,9521.7718749999913,1700.1250000000127,9902.4187499999971,21738.718750000007,19617.387343750001,20209.812656250007,21269.215624999986,14390.450156250008,9858.1875000000036,69038.986406250013,0,0,83301.83749999998,13645.719062500013,10576.726562499996,63481.965312499953,60061.451789062507,61492.93549218752,49279.50135937499,0,0,117968.80462500012,0,0,133857.8508749998,0,0,53356.592296875031,106020.32955117186,97223.32253320326,58840.074611718766,0,0,116938.65664687491,0,0,142281.52302656262,0,0,13905.99925312503,115595.26732195308,143851.29026132816,47820.462081328245,0,0,99786.818461640825,0,0,130644.43500937478,0,0,0,102853.60606385092,149964.37051099256,61455.073734633086,0,0,59215.699469390325,0,0,133174.23777984397,0,0,0,43473.246995728863,189366.79315862097,55903.181268246146,0,0,46578.971688330013,0,0,100941.94474254797,0,0,0,36288.891246485895,227865.28546770278,33878.217487799426,0,0,45777.561551217754,0,0,80889.126011149405,0,0,0,16996.933682341903,237858.3036563652,48825.319227321452,0,0,29910.469853074792,0,0,93345.271730795357,0,0,0,0,230789.59584191471,65217.750937524412,0,0,24139.3134273824,0,0,95703.35094851433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5637468.0388937546,null,null,10600,10734.125,11011.375,11011.375,11270.625,11278.536458333332,11288.686458333334,11579.717812499999,11715.743125000001,11740.030624999999,11881.49375,12192.046875,13081.897609374999,13370.60921875,13674.45515625,13880.033015625,14020.864265625001,15007.1355,15007.1355,15007.1355,16197.161749999999,16392.100593750001,16543.1966875,17450.081906250001,19180.606741406249,20059.077248437501,20763.070124999998,20763.070124999998,20763.070124999998,22448.338762500003,22448.338762500003,22448.338762500003,24360.593774999998,24360.593774999998,24360.593774999998,25122.830807812497,27893.54848464844,29282.453092265627,30123.025586718755,30123.025586718755,30123.025586718755,31793.57782453125,31793.57782453125,31793.57782453125,33826.171010625003,33826.171010625003,33826.171010625003,34024.828142812505,37377.430511695311,39432.448943999996,40115.598402304684,40115.598402304684,40115.598402304684,41541.124380328132,41541.124380328132,41541.124380328132,43407.473451890619,43407.473451890619,43407.473451890619,43407.473451890619,47047.184353968747,49189.532504125789,50067.462128906256,50067.462128906256,50067.462128906256,50913.400692754687,50913.400692754687,50913.400692754687,52815.889803895319,52815.889803895319,52815.889803895319,52815.889803895319,56077.730679743334,58782.970582009359,59581.587457270012,59581.587457270012,59581.587457270012,60247.001338531867,60247.001338531867,60247.001338531867,61689.029120568266,61689.029120568266,61689.029120568266,61689.029120568266,65291.893308689359,68547.111672513696,69031.086208053675,69031.086208053675,69031.086208053675,69685.051373071066,69685.051373071066,69685.051373071066,70840.610316087492,70840.610316087492,70840.610316087492,70840.610316087492,74625.454170211015,78023.429936730521,78720.934497120819,78720.934497120819,78720.934497120819,79148.22692359332,79148.22692359332,79148.22692359332,80481.730805461819,80481.730805461819,80481.730805461819,80481.730805461819,84505.817345734933,87802.811572048013,88734.493728298359,88734.493728298359,88734.493728298359,89079.341062975247,89079.341062975247,89079.341062975247,90446.531790811161,90446.531790811161,90446.531790811161,90446.531790811161,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1300066.8038864187,null,null,4800,4826.8249999999998,4882.2749999999996,4882.2749999999996,4934.125,4935.7072916666666,4937.7372916666664,4995.9435625000006,5023.1486249999998,5028.0061249999999,5056.2987499999999,5118.4093750000002,5275.2258212500001,5331.3183625000001,5390.3512874999997,5430.2921287499994,5457.6536287500003,5649.2720399999998,5649.2720399999998,5649.2720399999998,5880.47714,5918.3509725000004,5947.7067850000003,6123.9016274999994,6408.3179417249994,6574.1158039499996,6706.9836839999989,6706.9836839999989,6706.9836839999989,7025.0523443999991,7025.0523443999991,7025.0523443999991,7385.9612087999994,7385.9612087999994,7385.9612087999994,7529.8217818499998,7958.1040505684996,8212.7489797709986,8366.8614524099994,8366.8614524099994,8366.8614524099994,8673.1442986139973,8673.1442986139973,8673.1442986139973,9045.8045555759963,9045.8045555759963,9045.8045555759963,9082.2268059479975,9557.9852082454818,9923.9920536268801,10045.6636523958,10045.6636523958,10045.6636523958,10299.55542194088,10299.55542194088,10299.55542194088,10631.95951395528,10631.95951395528,10631.95951395528,10631.95951395528,11098.81643740013,11469.475316421493,11621.370521016004,11621.370521016004,11621.370521016004,11767.730784530606,11767.730784530606,11767.730784530606,12096.890394388622,12096.890394388622,12096.890394388622,12096.890394388622,12443.208677660416,12897.883615876694,13032.108709227366,13032.108709227366,13032.108709227366,13143.946115993978,13143.946115993978,13143.946115993978,13386.310533343571,13386.310533343571,13386.310533343571,13386.310533343571,13738.677934602583,14270.157084119863,14349.175554092679,14349.175554092679,14349.175554092679,14455.948375719625,14455.948375719625,14455.948375719625,14644.616359126405,14644.616359126405,14644.616359126405,14644.616359126405,14976.020104960526,15514.956179140958,15625.583916161208,15625.583916161208,15625.583916161208,15693.354647524015,15693.354647524015,15693.354647524015,15904.855080834846,15904.855080834846,15904.855080834846,15904.855080834846,16222.952182451543,16730.931507274443,16874.479005448517,16874.479005448517,16874.479005448517,16927.610829228517,16927.610829228517,16927.610829228517,17138.258642102264,17138.258642102264,17138.258642102264,17138.258642102264,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,153148160.02357519,null,null,15000,15000,50701.3,154545.29999999999,168003.85500000001,168010.97557499999,146025.78362286501,193507.858153001,193680.01822289603,158491.42404813602,158665.88549767202,212876.10934123202,228180.19493256323,494422.44518029154,176054.74606710163,191239.37970689483,252987.72755955442,254124.7692928412,208592.06322400153,208396.61257951008,211013.94932520608,230418.20693097988,300303.90212789469,301371.17058490677,254821.10196342386,601198.08496138453,258933.18108008915,280834.1719075531,279403.17217582732,353080.76744883403,375572.90225256799,302126.5137947952,308880.37622677837,338385.8859167762,337059.52883963799,338307.97245194303,372366.95736933366,908450.41648960649,453075.3443143653,409362.77218806237,405213.47073903499,408344.21043895144,440137.35182519356,435874.5569595159,447292.90616292978,490828.31128590123,564411.08418276405,565481.06999521318,537560.49727710627,1197544.5764334884,544901.76556042186,589520.89320077689,582831.11261750164,586775.88578782487,632806.84008670971,625779.94538292615,721979.35715065594,784702.23197424761,699244.40678324085,700254.56857471575,770367.65495471575,1552325.834926029,778999.36474210711,844019.76567584719,834412.6030075032,839150.85079541418,906912.10375276615,981397.2789661421,1001796.5866522149,1007921.9915562664,1000746.8291043082,1001645.6019336737,1101564.911035209,2075276.616624515,1111872.4597065321,1207310.451314091,1195156.7995200462,1200661.854223656,1301000.6166812452,1376455.0239468697,1400903.9627234661,1442780.6345107744,1433928.1050707081,1434873.5002049222,1578041.3725243288,2740785.0931778932,1589750.4361062255,1729852.06871969,1715023.7870085926,1721423.4996544011,1870498.5298157707,1855653.4185794001,1975907.0366219128,2162559.4527177825,2060515.5383577382,2061306.9753027488,2266859.977573527,3616684.9387989733,2279699.754467499,2485911.350864728,2468503.584268962,2475795.3118451242,2696852.6334818853,2679592.3836924941,2712839.7068230254,2982248.078164679,3065122.3621928426,3065752.5076298234,3266841.8105587391,4804442.3229089957,3280801.0812182641,3583980.0968646519,3563990.5225253995,3572201.2272020057,3899402.4107756782,3879945.0817884356,3917765.6671198541,4307559.0897989152,4293476.3381226417,4294135.3058998892,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2868736.4281800031,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,7548046.7520973431,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,319495.57478682837,0,0,0,0,0,0,0,0,0,0,0,344428.76116184937,0,0,0,0,0,0,0,0,0,0,0,458092.61622327019,0,0,0,0,0,0,0,0,0,0,0,655847.70048331528,0,0,0,0,0,0,0,0,0,0,0,776806.58275046479,0,0,0,0,0,0,0,0,0,0,0,967411.33080175822,0,0,0,0,0,0,0,0,0,0,0,1155363.8711170536,0,0,0,0,0,0,0,0,0,0,0,1341831.1740947771,0,0,0,0,0,0,0,0,0,0,0,1528769.1406780267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1478320.5399462911,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,8775289.5988234263,null,null,0,0,25701.3,19545.3,33003.855000000003,33010.975575000004,25.783622865000002,47507.858153000998,47680.018222896004,391.42404813600007,565.88549767200004,54776.109341232004,55270.194932563201,2016.8703934631997,2644.7460671015997,3188.3797068947997,64936.727559554398,66073.769292841185,4435.9632240014516,4240.5125795100284,6857.8493252060071,8546.4969309797598,78432.192127894625,79499.460584906672,11812.220963423741,13760.442799535116,15399.300080089046,15864.402807552968,14433.40307582722,88110.998348833964,87023.656242567828,13577.267784794996,20331.130216778205,23899.215305775979,22572.858228637804,23821.301840942811,27534.119697233349,105524.96259423604,107691.25664226503,32594.400748752039,28445.099299724676,31575.838999641128,28846.268241952257,24583.473376274585,36001.822579688429,41562.244344335682,115145.01724119855,116215.00305364758,44525.448641384115,48661.827314451126,51287.904424699809,49957.302201482642,43267.521618207385,47212.294788530657,42698.54623748592,35671.651533702425,131871.06330143212,138994.76499010145,53536.939799094704,54547.101590569626,61304.947522154784,66456.544743003367,69328.904184546176,67074.305625030087,57467.142956686163,62205.390744597171,55964.144259367429,130449.31947274334,150848.62715881612,75571.282676027549,68396.120224069324,69294.893053434862,77255.412829446053,83555.787616993955,86924.820719519368,83865.485569002049,71711.83377495734,77216.888478567111,69208.591502271898,144662.99876789656,169111.93754449295,91806.843954528784,82954.314514462472,83899.709648676668,93310.298553083543,100690.14808959459,104349.3143146678,100241.01082163288,85412.729110535496,91812.441756343862,82256.542200563854,67411.430964193583,187665.0490067061,199823.44241371111,97779.528053666698,98570.9649986773,109257.46666170449,117251.25379237386,121393.69334434823,116467.52228805091,99059.755692285253,106351.48326844747,95157.260706329864,77897.010916938685,111144.33404747004,125076.00677035727,207950.29079852061,208580.43623550166,125429.98746877343,134261.35914100337,138650.53040640405,132702.74072408426,112713.16638483159,120923.87106143791,108085.56877353192,88628.239786289734,126448.82511770823,142198.8133490326,128116.06167275872,128775.02945000608,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на уборку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,120434333.36775282,null,null,0,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,611590.90448414627,611590.90448414627,672749.99493256095,672749.99493256095,672749.99493256095,740024.99442581704,740024.99442581704,740024.99442581704,814027.49386839895,814027.49386839895,814027.49386839895,895430.24325523886,895430.24325523886,895430.24325523886,984973.26758076262,984973.26758076262,984973.26758076262,1083470.5943388392,1083470.5943388392,1083470.5943388392,1191817.6537727232,1191817.6537727232,1191817.6537727232,1310999.4191499955,1310999.4191499955,1310999.4191499955,1442099.3610649952,1442099.3610649952,1442099.3610649952,1586309.2971714947,1586309.2971714947,1586309.2971714947,1744940.2268886445,1744940.2268886445,1744940.2268886445,1919434.249577509,1919434.249577509,1919434.249577509,2111377.6745352601,2111377.6745352601,2111377.6745352601,2322515.4419887862,2322515.4419887862,2322515.4419887862,2554766.9861876648,2554766.9861876648,2554766.9861876648,2810243.6848064316,2810243.6848064316,2810243.6848064316,3091268.0532870749,3091268.0532870749,3091268.0532870749,3400394.8586157826,3400394.8586157826,3400394.8586157826,3740434.3444773615,3740434.3444773615,3740434.3444773615,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,12043433.336775292,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,191943.42495775089,191943.42495775089,191943.42495775089,211137.767453526,211137.767453526,211137.767453526,232251.5441988786,232251.5441988786,232251.5441988786,255476.6986187665,255476.6986187665,255476.6986187665,281024.3684806432,281024.3684806432,281024.3684806432,309126.8053287075,309126.8053287075,309126.8053287075,340039.48586157826,340039.48586157826,340039.48586157826,374043.43444773619,374043.43444773619,374043.43444773619,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[83,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[84]
[85,"CF",null,null,null,null,null,"Финпоток по операционной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,601868661.34017491,null,null,-1781966.38,956685.77249999996,6018700.3691666666,-1918300.5155833333,11051216.673,-2130601.3125616666,-1868347.7181277317,16561004.174289223,-2268212.4491633163,-1881225.3114333493,-1865875.9801137052,19094014.085645489,-2284214.9139188793,-2099427.7852446875,-1711129.504133896,-1735545.8736274526,22193335.980149813,-1982596.7748507608,-2042471.6969637799,-1599251.8404840787,-1186071.3657302365,-1316064.7557278427,25802448.370383419,-1679363.1874006425,-905832.78558432916,-1084295.1479448369,-584739.82350497134,-788815.96186196012,-1222646.017912189,27736121.067705564,-2723440.8120440729,-970612.36193433544,349240.55475669447,-176996.96680093091,-452997.67943949439,172348.81368444301,499391.32210945245,29483618.286225017,319956.00534923095,373795.3752715867,-675125.43470256031,1551287.1629485376,-2357755.5797717543,-210845.0891462341,2017263.5470338184,1139931.6162419394,30347506.567818791,920101.60295117088,1929824.7279759934,1718238.8415670767,2481778.015632431,1582391.1479847245,-67653.7021044828,3240266.6528805997,-2534946.0934301335,388465.51277890708,35137708.392608047,1600536.4419700447,1235031.0385821722,2706315.3162619956,3472499.0394149181,3085403.483685473,4108337.8245962802,2676657.0920200087,466512.85290995985,4842819.5159464553,-2758133.8602733966,33930491.304285303,4742371.3083211612,3357515.4704981875,2027355.4868583772,3801316.444334073,4801502.4592788666,4421006.9547699504,5592615.8381844033,3864690.9851189852,987488.314389918,6461002.473486647,-3042380.4706826545,35947796.09730795,6186953.0429582223,4451958.5826438889,2721511.0159808267,4934980.2702668905,6029147.9093727693,5667462.1262624525,6926558.3513121326,4882707.7124220394,1292442.1940629687,7930674.0730408374,-3486807.3083094135,1939019.3544509597,44148734.086810187,4698461.0789913274,3283725.0370251313,5865971.3083075918,7061914.6594661698,6586976.1569859982,8145191.9781195112,5567985.6420999113,1483396.3884159699,9075833.1357965991,-4114072.2749038693,2079739.4822925441,9447129.0954803638,6003867.0849388093,41041095.458459824,5699395.6285230629,7895853.6941228509,7234370.1336607486,9095533.5903236344,5875740.0358645171,1379034.362311203,9826293.3594142012,-5104551.4071753696,1843015.387169335,10561471.540079672,6980930.6323305704,5938911.9799313173,9502085.5321924388,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86]
[87,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,232430000,null,null,6071500,2636500,1266000,3403500,3048500,4441500,3940500,1076500,6090000,5502000,225500,1056000,6960000,6288000,244000,13500,1188000,7830000,7074000,274500,0,15000,1320000,8700000,7860000,305000,0,0,15000,1320000,8700000,7860000,305000,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8570000,null,null,6070000,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,209100000,null,null,0,120000,1200000,3240000,2780000,4260000,3600000,940000,5880000,5040000,140000,960000,6720000,5760000,160000,0,1080000,7560000,6480000,180000,0,0,1200000,8400000,7200000,200000,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14760000,null,null,1500,16500,66000,163500,268500,181500,340500,136500,210000,462000,85500,96000,240000,528000,84000,13500,108000,270000,594000,94500,0,15000,120000,300000,660000,105000,0,0,15000,120000,300000,660000,105000,0,0,0,15000,120000,300000,660000,105000,0,0,0,0,15000,120000,300000,660000,105000,0,0,0,0,0,15000,120000,300000,660000,105000,0,0,0,0,0,0,15000,120000,300000,660000,105000,0,0,0,0,0,0,0,15000,120000,300000,660000,105000,0,0,0,0,0,0,0,0,15000,120000,300000,660000,105000,0,0,0,0,0,0,0,0,0,15000,120000,300000,660000,105000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6150000,null,null,0,3999.9999999999995,21000,57000,117000,66000,150000,63000,63000,210000,49000,31999.999999999996,72000,240000,56000,0,36000,81000.000000000015,270000,63000,0,0,40000,90000.000000000015,300000,70000,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,0,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,0,0,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,0,0,0,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2460000,null,null,0,1999.9999999999998,9999.9999999999982,26000,52000,20000,70000,14000,28000,98000,0,15999.999999999998,32000,112000,0,0,18000,36000.000000000007,126000,0,0,0,20000,40000.000000000007,140000,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6150000,null,null,1500,10500,35000,80500,99500,95500,120500,59500,119000,154000,36500,48000,136000,176000,28000,13500,54000,153000,198000,31500,0,15000,60000,170000,220000,35000,0,0,15000,60000,170000,220000,35000,0,0,0,15000,60000,170000,220000,35000,0,0,0,0,15000,60000,170000,220000,35000,0,0,0,0,0,15000,60000,170000,220000,35000,0,0,0,0,0,0,15000,60000,170000,220000,35000,0,0,0,0,0,0,0,15000,60000,170000,220000,35000,0,0,0,0,0,0,0,0,15000,60000,170000,220000,35000,0,0,0,0,0,0,0,0,0,15000,60000,170000,220000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5787573.958333333,null,null,0,0,0,0,0,0,35131.249999999993,0,0,0,0,0,0,0,0,0,0,0,278306.25,0,0,0,0,0,0,0,0,0,0,0,482762.49999999983,0,0,0,0,0,0,0,0,0,0,0,616184.37499999977,0,0,0,0,0,0,0,0,0,0,0,685543.74999999977,0,0,0,0,0,0,0,0,0,0,0,727142.70833333337,0,0,0,0,0,0,0,0,0,0,0,752153.125,0,0,0,0,0,0,0,0,0,0,0,757684.37500000023,0,0,0,0,0,0,0,0,0,0,0,743215.62500000023,0,0,0,0,0,0,0,0,0,0,0,709450.00000000035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,28432499.999999989,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1102500,30000,0,0,225000,1549999.9999999991,1225000,33333.333333333489,0,0,0,224999.99999999953,1549999.9999999991,1225000,33333.333333333023,0,0,0,0,225000,1550000,1225000,33333.333333333954,0,0,0,0,0,225000,1549999.9999999981,1225000,33333.333333333954,0,0,0,0,0,0,225000,1549999.9999999981,1225000,33333.333333333954,0,0,0,0,0,0,0,225000,1549999.9999999981,1225000,33333.333333332092,0,0,0,0,0,0,0,0,225000,1550000,1225000,33333.333333332092,0,0,0,0,0,0,0,0,0,225000,1550000,1225000,33333.333333332092,0,0,0,0,0,0,0,0,0,0,225000,1550000,1225000,33333.333333332092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,194760320.65341333,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34619.203916288592,18648.066313371019,69102.953744814004,131379.39404658528,2225655.3691106318,2444439.3906826787,202043.76765275947,262885.20306071371,293665.58447499678,338531.7790711901,290376.53529258177,2437724.8092686203,2671999.2329872535,229003.08006067597,378741.34120469447,517528.06232311024,472772.14823439129,479569.82532466535,580854.35042166128,2948955.4052076954,3193837.4136581696,775317.0693247139,643227.19158222061,632202.348909377,644237.97084496205,472294.78160378872,746019.09315569955,955985.91896978079,3182613.7199480194,3388321.9785718094,995447.45669992885,1131749.8227256038,1180028.5369201552,1223004.076732907,1013479.5884426774,994996.33843213611,985760.58252385107,714075.47047789814,3551820.7839445923,4025780.6211293004,1217607.3983877231,1207096.8434989927,1400665.3512913527,1576740.855799533,1614371.8401540064,1659434.5052927989,1358076.7103902055,1336465.2837021057,1299150.1154108073,3501909.6160077471,4227530.7180123609,1781421.429861506,1559264.3516126983,1536876.4053230663,1780506.9261991917,1983514.3129853248,2028122.5735868288,2072129.9072026818,1690163.9098230172,1661916.0693660204,1594031.1322603112,3823611.1233266918,4663832.5925340261,2147138.6565350564,1872493.5066886796,1841041.2652521988,2133801.2434691186,2371550.8322532643,2416631.7194596236,2449013.3781044898,1981042.4706917508,1943974.2172403948,1852420.8297343065,1305499.2950244183,4867970.4806822408,5509559.257526475,2164352.9993788544,2112617.7017416121,2453422.9627766903,2714185.6470492403,2749310.1288363226,2784151.0809195628,2229768.1762592248,2184891.2621404873,2060843.2371925169,1430205.7819895791,2297987.7576289428,2792657.9747040588,5344387.1179009192,5479270.0972287916,2726692.522656667,3022219.3575898344,3032131.9256095439,3063603.5323770605,2420218.3409286672,2362857.9095705356,2204582.943405014,1498315.2575092919,2480813.3623366663,3412067.227989478,2993492.9560057726,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,46388661.765076376,null,null,0,0,36936,154207.79999999999,117271.8,198023.13,198065.85345,51.567245730000003,1046317.1258028796,1102365.3331231361,782.84809627200013,1131.7709953440001,1226332.559151703,1289997.8195221832,4033.7407869263993,5289.4921342031994,6376.7594137895994,1466785.1211090882,1534853.0049638695,0,0,0,0,0,1757318.4942120239,0,0,0,0,0,0,1551408.5877428446,0,0,0,0,0,0,0,1909678.9267815053,0,0,0,0,0,0,0,0,1945154.7561464235,0,0,0,0,0,0,0,0,321181.67431382649,2620464.3351279739,0,0,0,0,0,0,0,0,0,1374561.8343790434,2627316.4511512406,133280.62361029536,0,0,46446.741384413093,232435.82630329579,301329.15182705596,234071.8118307516,0,0,0,1886753.4744193926,2846307.9215279222,284015.60181549937,72931.209768310189,39630.764651969075,267463.86428041384,382018.75928007439,469340.41440083832,372499.23331624269,0,0,0,0,2205552.873078268,3449181.9326432608,127647.46641949564,104590.33929818869,368575.01519694924,498905.77536782622,589357.02167887986,471528.99480970204,23002.389947846532,34058.683378964663,0,0,0,0,3049872.1623922437,3249553.0393986106,391417.7545266524,580794.46124329418,659670.14657116681,515488.43526759744,0,5033.0897909477353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,150934604.96335185,null,null,-7853466.3799999999,-1679814.2275,4715764.3691666666,-5476008.3155833334,7885444.8729999997,-6770124.4425616665,-6042044.8215777315,15484452.607043492,-9404529.574966196,-8485590.6445564851,-2092158.8282099771,18036882.314650148,-10470547.473070582,-9677425.6047668699,-1959163.2449208223,-1754335.3657616558,20998959.220736023,-11279381.89595985,-10929630.951927649,-1908371.0444003672,-1204719.4320436076,-1400167.7094726565,24351068.976336833,-12605018.556511274,-12967590.670479033,-488838.91559759621,-817625.02656568494,-1082481.5463369568,-1576177.7969833789,26350744.532412983,-12793928.121312693,-11829020.182664433,-151429.19197064731,-555738.30800562538,-970525.74176260456,-300423.33454994857,229821.49678478576,29132763.935803354,-10103999.399858464,-12556387.631834753,-1755442.5040272744,908059.97136631701,-3606142.3036811315,-855083.0599911958,1769968.7654300295,1928912.5230862396,29296520.64884901,-10929178.783663515,-11263652.006742239,417791.38486714847,1350028.1929068267,402362.61106457002,-1290657.7788373902,2451787.0644379221,-2665486.1818622723,612704.93025505543,33136966.255463481,-10972466.016288377,-13271213.917675104,1183707.9178742729,2265402.1959159262,1684738.1323941201,2531596.9687967468,1287285.2518660016,357078.34761715867,4709742.8055562507,-4803408.5189755019,31311341.188874491,-8834100.1420656275,-11357331.698665414,-192346.56661342457,2242052.0927213747,3264626.0539558008,2594053.2871863451,3601665.6988957822,3085239.2597050983,-93713.404643515125,4804171.8969969619,-5471449.6650486756,33033764.965047643,-8223411.554787863,-10918181.931418058,-14643.242369728163,2989555.5538098998,4148475.8794686012,3266197.0185129195,4397988.7597787939,3546735.5785615779,-304070.41735776328,5982964.9356824197,-6188465.9005498067,71598.52471665293,41523234.791785769,-11075062.274769183,-13535016.153144605,3268970.8425092436,4844706.6184263676,3764978.1790123582,4932100.5557024442,2454318.4915847108,-222283.6873132959,8048062.5695895292,-7042904.5120899882,18896.245100028813,8016923.3134907857,3690879.3273098655,36928437.483755767,-11394863.651770096,-8692969.4425045513,3811259.8564774282,5492519.7714905068,2183937.9636838064,-2200057.6053334549,7631075.0184855349,-6631892.4065368511,863432.44376432151,9096489.6159037128,4500117.269993905,2526844.7519418374,6508592.5761866644,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10000000,null,null,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30000000,null,null,0,0,0,0,0,0,30000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16700000,null,null,0,0,0,0,0,0,0,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,195833.33333333331,191666.66666666666,187500,183333.33333333334,179166.66666666669,175000,170833.33333333334,166666.66666666666,162500,158333.33333333331,154166.66666666666,150000,145833.33333333334,141666.66666666669,137500,133333.33333333334,129166.66666666667,125000.00000000001,120833.33333333333,116666.66666666666,112500,108333.33333333334,104166.66666666667,100000,95833.333333333328,91666.666666666672,87500,83333.333333333328,79166.666666666657,75000,70833.333333333343,66666.666666666672,62500.000000000007,58333.333333333328,54166.666666666672,50000,45833.333333333336,41666.666666666664,37500,33333.333333333336,29166.666666666664,25000,20833.333333333332,16666.666666666668,12500,8333.3333333333339,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6489545.7771974131,null,null,0,0,0,293524.55391666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,857532.18471882446,0,0,0,95457.351332261227,755738.30800562538,1170525.7417626046,500423.33454994857,0,0,0,0,0,0,1761261.242920287,1055083.0599911958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6489545.7771974131,null,null,0,0,0,0,293524.55391666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,857532.18471882446,0,0,0,0,0,0,0,2522144.7356504397,0,0,0,0,0,0,1508352.5166905024,1307991.7862209803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,179490.53109130982,null,null,0,0,0,0,4892.0758986111114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14292.203078647079,0,0,0,0,0,0,29821.496784785762,57968.575037897244,0,0,0,0,0,0,61616.248739527131,10899.931551841495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-6879490.5310913157,null,null,10000000,0,0,293524.55391666666,-298416.62981527776,0,30000000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,657532.18471882446,-1071824.3877974716,-200000,-200000,-104542.64866773877,555738.30800562538,970525.74176260456,300423.33454994857,-229821.49678478576,-2780113.3106883368,-200000,-200000,-200000,-200000,1561261.242920287,855083.0599911958,-1769968.7654300295,-1518891.7177728219,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-825000,-820833.33333333326,-816666.66666666663,-812500,-808333.33333333337,-804166.66666666674,-800000,-795833.33333333337,-791666.66666666663,-787500,-783333.33333333326,-779166.66666666663,-775000,-770833.33333333337,-766666.66666666674,-762500,-758333.33333333337,-754166.66666666663,-750000,-745833.33333333337,-741666.66666666663,-737500,-733333.33333333337,-729166.66666666663,-725000,-720833.33333333337,-716666.66666666663,-712500,-708333.33333333337,-704166.66666666663,-700000,-695833.33333333337,-691666.66666666663,-687500,-683333.33333333337,-679166.66666666663,-675000,-670833.33333333337,-666666.66666666663,-662500,-658333.33333333337,-654166.66666666663,-650000,-645833.33333333337,-641666.66666666663,-637500,-633333.33333333337,-629166.66666666663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226054,null,null,2146533.62,-1679814.2275,4715764.3691666666,-5182483.7616666667,7587028.243184722,-6770124.4425616665,23957955.178422268,15284452.607043492,-9604529.574966196,-8685590.6445564851,-2292158.8282099771,17836882.314650148,-10670547.473070582,-9877425.6047668699,-2159163.2449208223,-1954335.3657616558,20798959.220736023,-11479381.89595985,-11129630.951927649,-2108371.044400367,-1404719.4320436076,-1600167.7094726565,24151068.976336833,-12805018.556511274,-13167590.670479033,-688838.91559759621,-1017625.0265656849,-1282481.5463369568,-918645.61226455448,25278920.144615512,-12993928.121312693,-12029020.182664433,-255971.84063838609,0,0,0,0,26352650.625115018,-10303999.399858464,-12756387.631834753,-1955442.5040272744,708059.97136631701,-2044881.0607608445,0,0,410020.80531341769,29096520.64884901,-11129178.783663515,-11463652.006742239,217791.38486714847,1150028.1929068267,202362.61106457002,-1490657.7788373902,2251787.0644379221,-2865486.1818622723,412704.93025505543,32936966.255463481,-11172466.016288377,-13471213.917675104,983707.91787427291,2065402.1959159262,1484738.1323941201,2331596.9687967468,1087285.2518660016,157078.34761715867,4509742.8055562507,-5628408.5189755019,30490507.855541158,-9650766.8087322954,-12169831.698665414,-1000679.8999467585,1437885.4260547087,2464626.0539558008,1798219.9538530111,2809999.0322291162,2297739.2597050983,-877046.73797684908,4025005.2303302959,-6246449.6650486756,32262931.631714307,-8990078.221454531,-11680681.931418058,-772976.57570306212,2235388.8871432338,3398475.8794686012,2520363.6851795875,3656322.093112126,2809235.5785615779,-1037403.7506910954,5253798.2690157536,-6913465.9005498067,-649234.80861668102,40806568.125119105,-11787562.274769183,-14243349.486477938,2564804.1758425757,4144706.6184263676,3069144.8456790261,4240433.8890357763,1766818.4915847108,-905617.02064662799,7368895.9029228613,-7717904.5120899882,-651937.08823330328,7350256.6468241177,3028379.3273098655,36270104.150422439,-12049030.31843676,-9342969.4425045513,3165426.5231440961,4850853.1048238389,1546437.9636838064,-2833390.938666787,7001908.351818867,-6631892.4065368511,863432.44376432151,9096489.6159037128,4500117.269993905,2526844.7519418374,6508592.5761866644,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226054,null,null,2146533.62,466719.39250000007,5182483.7616666667,0,7587028.243184722,816903.80062305555,24774858.979045324,40059311.586088814,30454782.011122618,21769191.366566133,19477032.538356155,37313914.853006303,26643367.379935719,16765941.775168849,14606778.530248027,12652443.164486371,33451402.385222394,21972020.489262544,10842389.537334895,8734018.4929345287,7329299.0608909214,5729131.3514182651,29880200.327755097,17075181.771243826,3907591.1007647924,3218752.1851671962,2201127.1586015113,918645.61226455448,0,25278920.144615512,12284992.02330282,255971.84063838609,0,0,0,0,0,26352650.625115018,16048651.225256555,3292263.5934218019,1336821.0893945275,2044881.0607608445,0,0,0,410020.80531341769,29506541.454162426,18377362.670498911,6913710.6637566723,7131502.0486238208,8281530.2415306475,8483892.8525952175,6993235.0737578273,9245022.1381957494,6379535.9563334771,6792240.8865885325,39729207.14205201,28556741.125763632,15085527.208088528,16069235.125962801,18134637.321878728,19619375.454272848,21950972.423069596,23038257.674935598,23195336.022552758,27705078.828109011,22076670.309133507,52567178.16467467,42916411.355942376,30746579.657276962,29745899.757330202,31183785.18338491,33648411.237340711,35446631.191193722,38256630.22342284,40554369.483127937,39677322.745151088,43702327.975481384,37455878.31043271,69718809.942147017,60728731.720692486,49048049.789274424,48275073.213571362,50510462.100714594,53908937.980183199,56429301.66536279,60085623.758474916,62894859.33703649,61857455.586345397,67111253.855361149,60197787.954811342,59548553.146194659,100355121.27131376,88567558.99654457,74324209.510066628,76889013.685909212,81033720.304335579,84102865.150014609,88343299.039050385,90110117.530635089,89204500.509988457,96573396.412911326,88855491.900821343,88203554.812588036,95553811.459412158,98582190.786722019,134852294.93714446,122803264.6187077,113460295.17620315,116625721.69934724,121476574.80417109,123023012.7678549,120189621.82918811,127191530.18100697,120559637.77447012,121423070.21823445,130519559.83413815,135019677.10413206,137546521.85607389,144055114.43226054,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130]
[131,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[132]

{"sheet":"BSd","index":20,"n_rows":52,"n_cols":159,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,"BSd",null,null,"Детализированный баланс",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16]
[17,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,225594635.10671568,null,null,8216587.1699999999,9136868.5029166676,15155004.592916667,13249577.123333331,23731371.320268054,21351913.783463832,48609272.258513764,65007730.541237295,61478476.709112227,57432546.505063176,54902949.26147604,73846447.276113838,70082508.652433008,65498356.870366804,63071734.146084815,60636907.486689053,82639433.530589908,78955888.922751293,73836197.11861454,71429203.123797029,69601283.018565744,67527443.366310745,92989585.360337377,88903709.229755446,82401701.165392354,80208861.861252323,78601456.491804034,76609275.446785673,75047988.900736704,101372149.0969415,95361382.761542603,88615484.687078729,87895200.919608489,87134871.706012085,86415849.354670078,85758062.46063742,84896027.644314677,110696305.4101719,107624277.70135941,100998538.72765265,98343352.413016692,98318064.94976984,95441022.617301181,94613418.651862994,93612811.388361722,91546173.145728618,120336020.51894768,117486016.71747318,112361525.95541632,111740809.6099917,111957049.7480455,110876675.08061559,108319868.4086244,109478748.82442452,104098462.03736885,102344381.09894297,136074846.10969239,132954889.39489633,125603216.34148279,125700095.19884671,126723308.46751946,127012381.91662438,128399930.05013554,127856642.03110451,125350432.70260493,127733767.37245668,121095954.05185163,152412818.55466717,150918384.05840027,144715124.37108317,142808719.8303313,143137088.90362087,144489803.73888001,144992962.86951903,146504978.65506074,145618518.07085097,142248350.29699329,145206614.30309123,137864736.15616611,170844387.74009043,169853118.88133943,163993048.66489106,162203516.23898691,163208136.90336305,165341237.91104701,166380838.01750496,168603673.4586145,168003336.83235952,164329370.15806234,168402752.10019767,160281263.60227087,158476195.29054177,199765485.18676776,195679735.36645091,187306273.43987796,188729306.54903856,191428955.19386116,192816729.78290275,195738180.02770147,195192620.50112033,191173857.48213366,196062562.74751887,187003699.61454487,185110917.23222017,191048997.991458,192496885.55511418,229176373.91634095,224912179.66308689,221158912.03528219,222635094.67428163,226053142.94488195,225283381.87982011,220736427.25424913,226196447.24924904,216664133.8850483,215033566.21903887,222574448.05929852,223470937.38809851,222546222.0460209,225594635.10671568,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,86029554.412950441,null,null,6070000,8612166.6666666679,9771000,13119833.333333332,15830333.333333334,20309965.197215777,23751971.177893437,24497240.886335984,30702867.158414613,35543423.824924797,35284937.345454387,35960239.883036278,42994832.607970916,48510382.186924949,48198555.286565043,47719009.060061082,48453753.020909853,56342077.356464095,61452589.458886579,61099418.540230282,60589091.403022632,60077581.24473621,60689830.060730644,67925895.855646297,73535734.024280027,73074944.727390528,72439086.877992272,71802046.007515222,71163358.078836426,71648527.327390537,78757049.517742887,84239690.174354017,83651239.328318924,82887992.325411022,82123098.26430136,81356916.636967838,80589087.951432616,80944971.699673533,87924248.588024378,93277237.910151362,92559437.216969714,91666452.140761301,90772237.502969444,89876085.783773988,88978918.715227827,88079814.565278068,88304956.355003476,95153393.081886783,100376075.74844527,99527608.907717168,98504433.185221016,97479882.621396244,96453870.477426529,95426744.781154096,94398157.504736692,93368456.676016554,93462642.294993684,100180714.36166811,105272672.8760398,104294113.591976,103140485.93416618,102028685.10028005,100984913.67119811,99940330.177150995,98894331.643463597,97847521.044810995,96799295.406518161,96875257.703260124,103574845.15867348,108649026.58160424,107652650.00778784,106481912.58004558,105310061.60000059,104137097.06765285,102963018.98300239,101787827.34604923,100611522.15679331,99434509.447717279,98256423.384650186,98202629.801762938,104773024.15391052,109717710.98623797,108592141.30915575,107291909.29081015,105990865.20749938,104688406.08454834,103385540.92911468,102081260.73404078,100776574.50648427,99470513.437599182,98164046.336231485,96856465.682561055,96673478.99640803,103114378.75795229,107929872.48701394,106674808.21932842,105245789.13019964,103815656.48876815,102384816.32751651,100952862.61396214,99520201.380587637,98086466.79322207,96652024.686036393,95216770.513885498,93780808.821914494,92344035.064978272,92031553.788221955,98343666.478983,103030071.64992395,101646626.34393781,100088518.69668832,98530005.01695621,96970076.297583848,95409741.545728892,93848031.952545345,92285916.326879188,90722687.148910329,89159051.938458845,87594303.175704628,86029554.412950441,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1416375.0747700189,null,null,53.55,50.415750000000003,299.24475000000001,835.59,1993.7662500000004,7104.0596250000008,12476.904375000004,21648.144832500002,32941.694775000004,50585.492691150008,72885.985533899991,98626.955115150005,124184.66435437501,138476.32536300001,178063.27936575,176170.26531288822,201873.42686590194,246635.29592886748,300447.44763777376,347061.0049153337,386974.16751549253,432662.48606119078,497063.89730024704,560897.11133776628,603358.3895553,599958.82037444878,656324.70575164794,604826.98802665574,627385.82256118231,699132.48134257656,812411.81936416076,903611.73777049978,957230.31086816941,1022482.8951693494,1132004.3427221319,1233394.2195362656,1283483.5740338517,1230671.4176792495,1301095.5451629148,1162179.7043232876,1183533.1045601056,1280681.5828009723,1468085.1863582444,1598833.9477840504,1662440.566565091,1726439.661759421,1875652.7524951105,2001439.8125944887,2051908.6333883535,1942500.4328857725,2020197.4402258508,1787478.3180577932,1790370.8574096849,1905985.2657802929,2145655.7344845636,2316106.1962047638,2376043.4418763593,2453498.7607117337,2637241.2673267382,2796515.264241213,2838959.4213357829,2670001.4331287351,2748971.0621123374,2420297.0593981608,2407336.6871831319,2546276.4024264007,2842632.5065891468,3051783.2884788248,3108095.1678479975,3185469.5331520592,3407038.8399540531,3594163.3292464446,3642093.1655869116,3417220.6996954121,3505156.5908545014,3079334.8973729694,3050061.0643834174,3199770.7070147544,3555241.1638646163,3801694.899110687,3867899.833767103,3953319.3769426811,4220562.7335521597,4432886.04949049,4481509.0498877456,4190219.989531409,4290711.1733077504,3766762.1360845855,3728993.821186333,3896115.2591926688,4319789.7316691317,4607877.7622723393,4681636.6659742575,4768512.1321884524,5067807.5743456744,5308427.0506620426,5353892.323937878,5009242.4854430491,5118468.4534013402,4500662.6350856647,4450162.7840515552,4646515.4967221506,5137574.0476948116,5475642.8985771351,5548718.4272139566,5644879.5674472935,5975336.8559129592,6248730.3198049711,6282413.8504283372,5880658.4712966811,5992942.9700761288,5280966.3983379928,5217706.3170941584,5449254.9179179678,6011312.7704573181,6402847.1452080607,6479463.0746726282,4710935.1749504609,3105061.3248674641,1416375.0747700189,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-5906408.8132653236,null,null,0,57907.195500000002,201221.5865,128908.19999999998,312015.97749999998,217940.726,69965.197199999995,429529.92398000002,287885.84480000002,69345.820881100022,68093.392131600063,473665.58495610009,320124.00017200015,83556.582910000114,88337.049906000029,89284.996828710195,532404.69759176299,395155.78109579021,138270.67475529388,116205.08571689203,163418.38713669032,155568.2840950815,564991.07455138676,434234.49152756482,222517.65079221874,251872.79498683289,271584.41612528451,250423.50564591028,223911.66600576602,712235.8102595415,473596.06779941171,182877.60098249651,253397.94708807021,191063.15209838375,127413.41431326047,134418.27079999074,215122.78551487252,684678.33437076956,541949.00958222523,266857.51975619048,230227.66875901818,292716.8321134001,167366.59464016557,105165.58697161824,163118.77323547006,71564.7800443694,390536.62395333499,178821.15249300748,19830.909826025367,105864.887431629,117555.54773467034,92087.955233007669,49058.66669703275,92663.305961035192,-83220.491519212723,-165755.99320022017,281953.23077034205,-11064.853247150779,-392225.0099722892,-493102.11666662991,-424107.5431945622,-339013.4043905735,-318260.43957783282,-350576.21371357143,-404904.98392787576,-398442.23622305691,-622644.17038917542,-306400.60174642503,-455967.62406358123,-865951.400950104,-1030202.1080741286,-1156105.5223894119,-1144095.597381562,-1041319.4223563075,-1028160.4755523503,-1061346.9890325218,-1123889.0026678592,-1129993.8271221817,-1402806.7027813941,-1103746.9029302001,-1291536.8270306587,-1726031.4875640273,-1917594.3506256938,-2060453.8709855378,-2073407.6598566771,-1960423.0552709103,-1966535.7356161773,-1997878.7081356645,-2066987.0892870128,-2075130.4519553185,-2400360.4204410911,-2536701.3004862964,-2169751.7469283044,-2545714.520234406,-3015616.1315482855,-3176275.7401944399,-3237779.8979452848,-3144367.6746563911,-3141737.1256000996,-3179355.6118959188,-3259340.5258273482,-3277149.2886700034,-3641391.0200076997,-3785050.9928305149,-3834340.7170826197,-4074219.864033401,-3907811.6649384201,-4258481.7544087768,-4613868.6412732601,-4551245.1736334562,-4538226.8593869209,-4583935.6366623342,-4674310.5229503214,-4662412.7287381291,-5013181.9457578063,-5111600.804616183,-5147261.9984225929,-5418726.8294428587,-5699664.3106250763,-5906408.8132653236,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,24.832499999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,144055114.43226054,null,null,2146533.62,466719.39250000007,5182483.7616666667,0,7587028.243184722,816903.80062305555,24774858.979045324,40059311.586088814,30454782.011122618,21769191.366566133,19477032.538356155,37313914.853006303,26643367.379935719,16765941.775168849,14606778.530248027,12652443.164486371,33451402.385222394,21972020.489262544,10842389.537334895,8734018.4929345287,7329299.0608909214,5729131.3514182651,29880200.327755097,17075181.771243826,3907591.1007647924,3218752.1851671962,2201127.1586015113,918645.61226455448,0,25278920.144615512,12284992.02330282,255971.84063838609,0,0,0,0,0,26352650.625115018,16048651.225256555,3292263.5934218019,1336821.0893945275,2044881.0607608445,0,0,0,410020.80531341769,29506541.454162426,18377362.670498911,6913710.6637566723,7131502.0486238208,8281530.2415306475,8483892.8525952175,6993235.0737578273,9245022.1381957494,6379535.9563334771,6792240.8865885325,39729207.14205201,28556741.125763632,15085527.208088528,16069235.125962801,18134637.321878728,19619375.454272848,21950972.423069596,23038257.674935598,23195336.022552758,27705078.828109011,22076670.309133507,52567178.16467467,42916411.355942376,30746579.657276962,29745899.757330202,31183785.18338491,33648411.237340711,35446631.191193722,38256630.22342284,40554369.483127937,39677322.745151088,43702327.975481384,37455878.31043271,69718809.942147017,60728731.720692486,49048049.789274424,48275073.213571362,50510462.100714594,53908937.980183199,56429301.66536279,60085623.758474916,62894859.33703649,61857455.586345397,67111253.855361149,60197787.954811342,59548553.146194659,100355121.27131376,88567558.99654457,74324209.510066628,76889013.685909212,81033720.304335579,84102865.150014609,88343299.039050385,90110117.530635089,89204500.509988457,96573396.412911326,88855491.900821343,88203554.812588036,95553811.459412158,98582190.786722019,134852294.93714446,122803264.6187077,113460295.17620315,116625721.69934724,121476574.80417109,123023012.7678549,120189621.82918811,127191530.18100697,120559637.77447012,121423070.21823445,130519559.83413815,135019677.10413206,137546521.85607389,144055114.43226054,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1102500,1132500,1132500,1132500,1357500,2907499.9999999991,4132499.9999999991,3063333.3333333326,3033333.3333333326,3033333.3333333326,3033333.3333333326,3033333.3333333321,3033333.3333333321,3033333.3333333321,3033333.3333333316,3033333.3333333316,3033333.3333333316,3033333.3333333316,2808333.3333333321,1483333.333333333,1808333.333333333,3000000,3033333.333333334,3033333.333333334,3033333.333333334,3033333.333333334,2808333.333333334,1258333.333333334,258333.33333333395,1774999.9999999981,2999999.9999999981,3033333.3333333321,3033333.3333333321,3033333.3333333321,3033333.3333333321,2808333.3333333321,1258333.333333334,33333.333333333954,225000,1774999.9999999981,2999999.9999999981,3033333.3333333321,3033333.3333333321,3033333.3333333321,3033333.3333333321,2808333.3333333321,1258333.333333334,33333.333333333954,0,225000,1774999.9999999981,2999999.9999999981,3033333.3333333302,3033333.3333333302,3033333.3333333302,3033333.3333333302,2808333.3333333302,1258333.3333333321,33333.333333332092,0,0,225000,1775000,3000000,3033333.3333333321,3033333.3333333321,3033333.3333333321,3033333.3333333321,2808333.3333333321,1258333.3333333321,33333.333333332092,0,0,0,225000,1775000,3000000,3033333.3333333321,3033333.3333333321,3033333.3333333321,3033333.3333333321,2808333.3333333321,1258333.3333333321,33333.333333332092,0,0,0,0,225000,1775000,3000000,3033333.3333333321,3033333.3333333321,3033333.3333333321,3033333.3333333321,2808333.3333333321,1258333.3333333321,33333.333333332092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,225594635.10671479,null,null,8216587.1699999999,9136868.5029166676,15155004.592916667,13249577.123333331,23731371.320268057,21351913.783463836,48609272.258513764,65007730.541237295,61478476.709112234,57432546.505063176,54902949.26147604,73846447.276113838,70082508.652433008,65498356.870366804,63071734.14608483,60636907.486689061,82639433.530589908,78955888.922751307,73836197.118614554,71429203.123797044,69601283.018565744,67527443.36631076,92989585.360337377,88903709.229755461,82401701.165392339,80208861.861252353,78601456.491804063,76609275.446785688,75047988.900736719,101372149.09694147,95361382.761542618,88615484.687078729,87895200.919608518,87134871.7060121,86415849.354670078,85758062.460637465,84896027.644314677,110696305.41017187,107624277.70135941,100998538.72765265,98343352.413016707,98318064.949769884,95441022.617301196,94613418.651862964,93612811.388361707,91546173.145728573,120336020.51894763,117486016.71747318,112361525.95541632,111740809.60999176,111957049.74804553,110876675.08061562,108319868.40862441,109478748.82442449,104098462.03736886,102344381.09894297,136074846.10969236,132954889.39489634,125603216.34148276,125700095.19884667,126723308.46751943,127012381.9166244,128399930.05013555,127856642.03110451,125350432.70260492,127733767.37245664,121095954.05185157,152412818.55466715,150918384.05840027,144715124.37108314,142808719.83033124,143137088.90362078,144489803.73887992,144992962.869519,146504978.65506062,145618518.07085091,142248350.29699323,145206614.30309111,137864736.15616602,170844387.74009031,169853118.88133934,163993048.664891,162203516.23898676,163208136.90336287,165341237.91104686,166380838.01750478,168603673.45861432,168003336.8323594,164329370.15806213,168402752.10019743,160281263.60227063,158476195.29054156,199765485.18676755,195679735.36645073,187306273.43987763,188729306.54903823,191428955.19386077,192816729.7829023,195738180.02770096,195192620.50111982,191173857.48213312,196062562.7475183,187003699.61454433,185110917.2322197,191048997.99145758,192496885.55511382,229176373.91634044,224912179.66308644,221158912.03528169,222635094.67428121,226053142.94488153,225283381.87981975,220736427.25424856,226196447.2492483,216664133.88504758,215033566.21903792,222574448.05929771,223470937.38809767,222546222.04602003,225594635.10671479,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,185112710.05066088,null,null,-2366675,-2772913.4970833333,60096.006250000093,1824313.1603840278,5735026.3886847226,9888411.9100505002,7444801.0508513656,12860869.888843562,18586111.173619963,15969291.214812053,13467535.441728601,19791568.314503483,26471373.683397155,23780053.320218936,21260398.7585872,18785743.599991966,26389069.913792238,34371919.61080841,31749266.196901578,29173504.892605461,26741715.89194601,24542659.760373686,33230527.526416633,40584560.880028598,38193661.956296824,36071306.696945541,34046560.715319991,32096614.571709942,29966192.693397872,38910328.018425167,46790195.230999976,43927151.109804817,41765152.961903855,40161906.126097009,38366898.346752964,36557716.889942013,34978942.862487271,45341114.694449447,54428910.938125998,52986573.333165482,51170604.808255814,49250251.689285539,47277129.936707482,44440601.456193268,42755583.989261135,41982462.742093228,52848910.474518292,62209529.962711699,61176664.760669254,60530947.132547736,60138273.289392754,59612150.317493409,58255615.685316935,56828482.810771987,55258899.595963418,52354527.953270838,63494256.65996699,73976114.000478894,73050536.021013454,72216735.863165781,72037949.545376703,72312508.289199978,72910718.963413492,73273366.965209514,72422160.024772912,71578350.212987036,70478116.3313196,79474361.337995082,89983627.142600045,90516749.637041211,90354963.940861911,90082340.030441076,90702536.602578864,91632279.907792062,92837596.515100285,93773883.762423307,93405384.871879473,93065527.784790918,92329118.650363073,101320897.66010088,112706129.34621257,113842191.75347456,114133916.5925478,114292439.65115568,115362295.10827734,116890370.14539763,118767731.80300099,120257728.73626596,120233351.00116056,120229507.15400037,119711928.11964643,116516901.86017436,129079940.22857901,142876667.95915207,143387257.82483006,143805619.18202284,145279919.24281061,147275542.34428194,149632970.43099746,151519086.4102363,151611095.97002769,151747330.70354354,151249998.82485211,147671309.1427719,148105189.75149664,150849155.04869622,163946819.35311249,176945031.51070693,178510702.52881357,180833880.37378672,183472560.96007138,185534514.70114177,185502793.86624581,185554647.06030557,184787586.84998369,180571569.99557334,180860873.55416483,183726053.8796373,184651391.62986568,185112710.05066088,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,13690094.039925396,null,null,0,1257120,3991356,0,6739734.6000000015,1429.8689999999999,3747.6908238000005,9697657.5027283188,38318.824051200005,40282.287837119991,73352.092907519953,11109412.832584316,172568.47225766393,232435.4006923199,298650.98126707179,341601.42856190377,12907962.846629413,569928.59682192025,320848.66472503846,530680.52800889546,846431.03345671715,869774.61288548447,15117423.628779326,1084090.7434450709,1287898.6783010308,1475309.431342992,1616994.4635274168,1568705.8174236277,1329638.1537626944,16606891.543131007,1111291.0722215753,1615134.0142604988,2467521.2252299227,2331634.3331420701,2201178.0061035864,2582331.8989261389,2946741.8342152573,18498037.726485837,3381751.1844659224,3163467.8749804348,2548537.9237925448,3792145.7056303285,2000418.0585111901,2936142.0497750528,4293314.8480451964,4052719.6728173494,19330528.843708143,4267581.4703071266,4673488.4184879959,5098199.7331411988,5200825.9230510592,4831004.0543779805,3857463.9230963737,5623146.3839337826,2951066.7393108085,4212089.1444265395,22542095.357892253,5642586.0087774992,5108064.1246163547,5845434.6594291925,6465094.1965346485,6879917.01044406,7041887.1833818555,6427175.4007149786,5112691.2859406471,7378653.8453984857,3859398.5573914945,22621874.913569883,7955744.383645311,7219579.8547326326,6514913.7821813524,7400060.7016799152,8113450.4806369245,8665226.8711390793,8789979.5521339476,8050887.6510149837,6349428.0605621636,9156347.1207903326,4741297.3142111301,24606564.910388499,9650841.7877337039,8784714.3518219888,7873182.3405770063,8974557.3343287706,9762904.6377447248,10456490.756407976,10497694.784759402,9631510.2165944874,7520055.9926723838,10916624.230722398,5601154.1424813271,7935605.9339643419,30060315.032980531,10377109.579734713,9257809.791041553,10536036.513742805,11403745.680546343,12141253.565840781,12235581.01684171,11152038.610293329,8739960.8155910373,12616276.430637836,6492070.4667536616,9150278.7961622477,13168401.616601944,11947871.258091688,30134065.192498147,12074409.553921759,13112945.505463779,13847820.350324988,13994326.563606858,12653456.119168341,9980258.504371047,14302231.967359424,7402223.6611026525,10395043.075779855,14996902.816543043,13557767.985261977,12168972.479933619,13690094.039925396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,37.17,0,134.82,262.13774999999998,303.78824999999961,3121.712055,3046.0153950000004,5607.1773450000001,8386.1510775000024,13150.271362499996,17811.385725,22972.795413525004,28057.216770975007,22281.696001950011,49111.217279250035,22353.413372400042,37328.419483950012,65518.16956404451,69673.352587912581,66871.192972741555,84536.142529760255,98372.254535577842,113515.62235012511,126958.05927152489,129340.31651849672,98263.682295439299,175220.90543155931,81375.323556614108,116829.7255919599,197331.08506905101,192633.26030076481,175290.43204440735,208658.1617395659,233772.140280216,258517.20274238288,275819.2229457302,272366.54442110099,195816.06841111928,343737.09440217167,151401.4263409581,222872.43791199662,355483.4680342637,348740.65347394999,301610.54146885872,358294.00988172367,383086.69154026732,422885.81322404556,437468.82067102939,427399.08318050578,305610.08664874546,521954.76007839665,230284.6370399911,327281.71684555896,520833.89526387863,495478.14064391144,431162.98947377875,499245.15260771662,541054.31092556193,581166.69587570801,602729.15718767047,579154.49834019318,412040.5850148052,696073.1832780689,305834.12852071226,429990.77884464711,685902.65536688268,642492.85013486072,557799.3998144865,641041.63560954481,687349.18161303923,741038.63956008479,761341.26586706936,733968.10706683993,518237.30586625636,872662.7249866426,380581.33621763438,534568.88212540001,841772.72711696476,791917.94013565034,682622.53805780411,787463.23196218163,838470.1717537269,907262.66873370856,920967.73889348656,890734.41649455577,621016.91769084334,1054974.134506017,455221.3756024316,643133.36028445512,1005077.0712448731,950113.13955193758,814006.75039096177,939123.46680593491,993980.62283895165,1068803.7089321241,1089237.0946752653,1047297.0514398217,733280.23478247225,1238162.5194456279,536383.36850526929,753228.22659274936,1181840.1082327962,1111369.3637883514,956498.50425466895,1092569.6768903881,1162275.2688452005,1237773.1715282053,1266823.02481848,1206433.1180631667,852023.90439195931,1425283.155726403,621835.47867810726,867838.9014647156,1367826.2089100927,1279385.5551376343,1105792.4591373205,1482232.4452266097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1917077.426666487,null,null,-2500,17000,73166.666666666744,-11766.666666666628,121562.33333333349,1207.4666666670528,-15801.846666665864,171045.92666666748,9562.5466666676803,8805.0533333341591,-5039.4799999990209,214341.64000000106,31182.133333334408,42103.133333334234,52612.580000001239,39437.820000002277,265682.50666666834,104248.06666666715,48284.346666666243,79608.306666667369,139365.34666666694,118023.66666666762,379076.09333333356,173166.926666666,201427.12666666397,232142.66666666546,260926.14666666888,256789.14666666876,170663.58666666597,589446.73333333049,162338.14666666475,232682.90666666336,394176.42666666408,372153.0666666656,338929.18666666199,403665.32666665886,427185.20666665887,742122.13333332492,536405.50666665565,512453.50666665612,369109.22666665493,647288.06666665385,286060.34666665504,420600.70666665444,673412.50666665751,613651.86666665575,794705.81333331997,656590.5066666489,702577.22666665353,775407.86666664714,806349.10666665202,761272.70666665398,545039.22666665027,930048.2666666517,411344.38666665507,559047.02666664682,1174735.7733333162,858047.66666664276,747060.6266666404,864991.04666663893,937354.92666663928,1007361.0666666394,1049067.9066666458,974942.10666663665,693802.62666662969,1171759.2666666294,490446.9866666263,966269.69333330262,1159758.7866666382,1050486.0666666394,912290.62666664179,1048403.906666643,1124149.626666653,1211967.0666666487,1250879.1066666376,1165727.1066666376,823620.82666664012,1385735.8666666327,580218.62666663062,1091066.813333299,1343184.5866666632,1221374.2666666647,1053458.8266666671,1214764.5066666724,1293915.2266666796,1399609.0666666832,1427472.9066666942,1334145.7066667043,930811.62666669302,1579907.4666666687,682677.82666665129,938869.74666663632,1754301.6533333212,1382122.266666634,1184616.7066666335,1366581.3466666192,1446244.8266666047,1555135.0666665882,1591795.9066665955,1479483.9066665955,1036199.2266665958,1748845.4666665941,758326.82666660286,1064690.7466666251,1676957.9866666291,1499778.0666666124,1554060.7733332831,1499032.6866666097,1594489.6466666367,1698266.6666666251,1745573.506666597,1607159.7066665422,1135217.0266665481,1898354.8666665088,828914.82666647807,1156429.7466664426,1830038.9866664298,1654837.0666664727,1430573.1066664346,1917077.426666487,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5341720.6256510541,null,null,-74400,-74400,51301.299999999814,70846.599999999627,103850.45500000007,146861.43057500198,146887.21419786662,194395.07235086896,253075.09057376534,253466.51462190039,254032.40011957102,317188.50946080312,372458.70439336449,54980,70934.746067099273,74123.125773996115,139059.85333355144,219774.62262639403,224210.58585039899,228451.09842990711,251414.04775511473,259960.54468609393,338392.73681398481,431701.80739888549,443514.02836231235,112845.71000000183,147732.18108008895,163596.58388764504,178029.98696346674,287576.87341230363,374600.52965486795,388177.7974396646,432088.40456644446,455987.61987221986,478560.47810085863,524217.90454280376,551752.02424004674,199184.37061101198,335406.79431437701,368001.19506313652,396446.29436286539,459406.41712970287,488252.68537164479,512836.1587479189,583360.69347152859,624922.93781585246,740067.95505704731,889951.57646902651,934477.0251104217,327291.1519415658,420351.53806042485,470308.84026191942,513576.36188012175,606738.3865322303,649436.93276972882,685108.5843034368,867524.35045478866,1006519.1154448949,1060056.055243995,1165680.6467194967,1226985.5942416452,516635.5562341772,647123.55086713657,714197.85649217293,771664.99944884703,901145.38968669996,957109.53394607082,1087558.8534188233,1312409.9800202213,1387981.2626962475,1456377.3829203062,1602327.2579480819,1679582.6707775369,795727.1275927797,972194.97263780981,1056060.4582068101,1127772.2919817641,1303486.5072183982,1372695.0987206772,1517358.0974885598,1794817.0944669321,1886623.9384214357,1969578.2529358938,2167674.5721787289,2260984.870731812,1206311.1477043442,1441760.4039340131,1542001.4147556536,1627414.1438661925,1863436.5217290334,1945693.0639295988,2013104.4948938005,2359400.4736176543,2559223.916031342,2657003.4440850131,2924834.0182002895,3034091.4848620258,1809511.5645596348,2122848.6828617416,2239316.2051497959,2338375.9608420692,2655865.2115640305,2751022.472270336,2828919.4831872843,3172315.3614336215,3297391.3682039641,3505341.6590024754,3963902.6596058533,4089332.6470746323,2694824.865537636,3114499.7644246742,3247202.505148761,3359915.6715335771,3789966.3479236886,3898051.9166971967,3986680.1564834639,4453168.4674627706,4595367.2808117792,4723483.3424845263,5341720.6256510541,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4052731.6740183681,null,null,500000,506719.375,555698.125,555698.125,568596.875,569021.43229166674,569570.27604166663,584236.54531250009,591547.71250000014,592921.60312500014,600519.93750000023,616780.85937500023,649076.17047395837,664411.45583333354,681593.82546874997,692560.99348437483,699481.94973437535,751436.31331250002,751436.31331250002,751436.31331249932,814526.43122916622,825483.3384062493,832987.50533333281,880728.97846875037,950857.91401723982,996615.04433812457,1034461.4658145825,1034461.4658145828,1034461.465814583,1121174.224563749,1121174.2245637486,1121174.2245637481,1220487.8009608304,1220487.8009608313,1220487.8009608323,1261139.136194062,1375459.682221733,1446493.3427646444,1490819.4091841304,1490819.4091841299,1490819.4091841299,1573973.6505400054,1573973.6505400054,1573973.6505400054,1677685.7724429853,1677685.7724429863,1677685.7724429872,1688936.9813621389,1822312.5725233722,1925127.0637017218,1961162.3934241245,1961162.3934241235,1961162.3934241235,2029257.2521414552,2029257.2521414571,2029257.2521414589,2122597.597050868,2122597.5970508717,2122597.597050868,2122597.5970508717,2260355.0405138452,2365838.5888661128,2410749.0799759924,2410749.0799759906,2410749.0799759924,2448085.1245225258,2448085.1245225202,2448085.1245225146,2541328.7263221815,2541328.7263221815,2541328.7263221815,2541328.7263221815,2649553.2431193888,2780801.2202677652,2821395.6360685192,2821395.6360685192,2821395.6360685155,2848213.0854562856,2848213.0854562931,2848213.0854562931,2917595.9170772247,2917595.9170772284,2917595.9170772284,2917595.9170772284,3031057.1086508594,3187040.230247803,3212441.9384453557,3212441.9384453557,3212441.9384453557,3236894.2957621999,3236894.2957622036,3236894.2957622036,3291611.624885276,3291611.624885276,3291611.624885276,3291611.624885276,3401559.893318519,3563443.2843344137,3598367.2339294925,3598367.2339294925,3598367.2339294851,3611189.8501679003,3611189.8501679078,3611189.8501679003,3672750.8013462424,3672750.8013462424,3672750.8013462499,3672750.8013462499,3781603.216801174,3938115.7346492633,3983019.9913980514,3983019.9913980663,3983019.9913980514,3993171.3985960037,3993171.3985960111,3993171.3985960037,4052731.6740183681,4052731.6740183681,4052731.6740183681,4052731.6740183681,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2248644.5653789677,null,null,159750,163781.625,193168.875,193168.875,200908.125,201162.859375,201492.16562499999,210291.92718750003,214678.62750000003,215502.96187500001,220061.96249999997,229818.515625,244988.20228437509,254189.37349999999,264498.79528125003,271079.09609062492,275231.66984062502,306404.28798749996,306404.28798749996,306404.28798749996,344258.35873750004,350832.50304375001,355335.00320000009,383979.88708124991,421723.52341034444,449177.80160287546,471885.65448875068,471885.65448875056,471885.65448875073,523913.3097382515,523913.30973825126,523913.30973825103,583501.4555765012,583501.4555765012,583501.45557650074,607892.25671643892,672020.84758304409,714641.04390878975,741236.68376048235,741236.68376048235,741236.68376048235,791129.22857400542,791129.22857400542,791129.22857400542,853356.50171579514,853356.50171579537,853356.5017157956,860107.22706728545,935534.93291152455,997223.62761853123,1018844.8254519734,1018844.8254519738,1018844.8254519734,1059701.7406823756,1059701.7406823752,1059701.7406823747,1115705.9476280273,1115705.9476280259,1115705.9476280273,1115705.9476280268,1193624.8353877389,1256914.964399091,1283861.2590650227,1283861.2590650218,1283861.2590650227,1306262.8857929436,1306262.8857929436,1306262.8857929436,1362209.046872736,1362209.046872736,1362209.046872736,1362209.046872736,1422266.1112834411,1501014.8975724606,1525371.5470529068,1525371.5470529068,1525371.5470529106,1541462.0166855687,1541462.0166855687,1541462.0166855678,1583091.7156581273,1583091.7156581292,1583091.7156581292,1583091.7156581311,1646144.4555646721,1739734.3285228517,1754975.3534413967,1754975.3534413986,1754975.3534413967,1769646.7678315043,1769646.7678315025,1769646.7678315043,1802477.1653053351,1802477.1653053369,1802477.1653053351,1802477.1653053351,1863271.4320765287,1960401.4666860588,1981355.8364431038,1981355.8364431038,1981355.8364431038,1989049.4061861522,1989049.4061861504,1989049.4061861522,2025985.9768931661,2025985.9768931661,2025985.9768931698,2025985.9768931698,2085967.4910486881,2179875.0017575342,2206817.5558068119,2206817.55580681,2206817.5558068119,2212908.4001255725,2212908.4001255743,2212908.4001255743,2248644.5653789677,2248644.5653789677,2248644.5653789677,2248644.5653789677,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-3000,66000,187500,39000,307500,42000,10500,430500,73500,-12000,12000,492000,84000,0,-13500,13500,553500,94500,0,0,-15000,15000,615000,105000,0,0,0,-15000,15000,615000,105000,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329435.93749999348,null,null,1874.9999999999998,5624.9999999999991,9874.9999999999982,16312.499999999996,24365.624999999993,35131.249999999993,13478.125,26809.375,43931.249999999993,64843.749999999993,85543.75,106031.24999999997,130806.24999999997,159868.74999999997,188643.74999999997,217131.24999999997,245331.25,278306.25,36954.166666666628,73598.437499999942,109932.81249999994,145957.29166666663,181671.87499999994,221764.06249999988,266233.85416666651,310315.62499999988,354009.37499999988,397315.10416666651,440232.81249999988,482762.49999999988,46829.166666666744,97957.812500000116,148620.31250000012,198816.66666666674,248546.87500000012,297810.9375,346608.85416666674,394940.625,447493.75,504268.22916666674,560498.4375,616184.375,55141.666666666977,109739.06250000023,163792.18750000023,217301.04166666698,270265.62500000023,327373.43750000023,388624.47916666698,449253.12500000023,509259.37500000023,568643.22916666698,627404.68750000023,685543.75,57516.666666666977,114410.93750000047,170682.81250000047,231019.79166666698,295421.87500000047,359123.43750000047,422124.47916666698,484425.00000000047,546077.08333333395,607080.72916666744,667435.93750000093,727142.70833333442,59058.33333333442,117468.22916666791,179917.1875000014,246405.20833333489,312166.66666666837,377201.56250000186,441509.89583333535,505091.66666666884,567946.87500000233,630075.52083333582,691477.60416666931,752153.12500000279,59948.958333336283,119171.35416666977,182354.68750000326,249498.95833333675,315838.54166667024,381373.43750000373,446103.64583333721,510029.1666666707,573150.00000000419,635466.14583333721,696977.60416667024,757684.37500000326,59902.083333335817,118999.47916666884,177292.18750000186,239467.70833333489,305526.04166666791,370701.56250000093,434994.27083333395,498404.16666666698,560931.25,622575.52083333302,683336.97916666605,743215.62499999907,58995.833333332092,117108.85416666511,174339.06249999814,230686.45833333116,286151.04166666418,345420.31249999721,408494.27083333023,470607.29166666325,531759.37499999627,591950.5208333293,651180.72916666232,709449.99999999534,57308.333333328366,113655.72916666139,169042.18749999441,223467.70833332743,276932.29166666046,329435.93749999348,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2902220.7869136333,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34619.203916288592,18648.066313371019,69102.953744814004,131379.39404658531,2225655.3691106318,2444439.3906826787,202043.76765275933,262885.2030607136,293665.58447499666,338531.77907119039,290376.53529258166,2437724.8092686199,2671999.232987253,229003.08006067574,378741.34120469354,517528.06232311018,472772.14823439158,479569.82532466576,580854.35042166151,2948955.4052076954,3193837.4136581682,775317.0693247132,643227.19158222154,632202.34890937805,644237.9708449617,472294.78160378709,746019.09315570071,955985.91896978021,3182613.7199480198,3388321.9785718098,995447.45669993013,1131749.8227256015,1180028.5369201526,1223004.0767329037,1013479.5884426758,994996.3384321332,985760.58252385259,714075.4704779014,3551820.7839445919,4025780.6211293042,1217607.3983877227,1207096.8434989899,1400665.351291351,1576740.8557995334,1614371.8401540071,1659434.5052927956,1358076.7103902027,1336465.2837021053,1299150.1154108047,3501909.6160077453,4227530.7180123553,1781421.4298615009,1559264.351612702,1536876.4053230733,1780506.9261991978,1983514.3129853308,2028122.5735868216,2072129.9072026759,1690163.9098230153,1661916.0693660229,1594031.1322603077,3823611.123326689,4663832.5925340205,2147138.6565350592,1872493.5066886842,1841041.2652522027,2133801.2434691191,2371550.8322532624,2416631.7194596231,2449013.378104493,1981042.4706917554,1943974.2172403932,1852420.8297343105,1305499.2950244248,4867970.4806822389,5509559.2575264722,2164352.99937886,2112617.701741606,2453422.9627766907,2714185.6470492333,2749310.1288363338,2784151.0809195638,2229768.1762592196,2184891.2621404827,2060843.2371925116,1430205.7819895744,2297987.7576289475,2792657.974704057,5344387.117900908,5479270.0972287953,2726692.5226566792,3022219.3575898409,3032131.9256095588,3063603.5323770642,2420218.3409286737,2362857.909570545,2204582.9434050024,1498315.2575092912,2480813.3623366654,3412067.227989465,2993492.9560057819,2902220.7869136333,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,36936,154207.79999999999,117271.79999999999,198023.13,198065.85345000005,51.567245729966089,1046317.1258028797,1102365.3331231358,782.84809627197683,1131.7709953440353,1226332.559151703,1289997.8195221829,4033.7407869268209,5289.492134203203,6376.7594137899578,1466785.121109088,1534853.0049638702,0,0,0,0,0,1757318.4942120239,0,0,0,0,0,0,1551408.5877428446,0,0,0,0,0,0,0,1909678.9267815053,0,0,0,0,0,0,0,0,1945154.7561464235,0,0,0,0,0,0,0,0,321181.67431382649,2620464.3351279739,0,0,0,0,0,0,0,0,0,1374561.8343790434,2627316.4511512406,133280.62361029536,0,0,46446.741384413093,232435.82630329579,301329.15182705596,234071.8118307516,0,0,0,1886753.4744193926,2846307.9215279222,284015.60181549937,72931.209768310189,39630.764651969075,267463.86428041384,382018.75928007439,469340.41440083832,372499.23331624269,0,0,0,0,2205552.873078268,3449181.9326432608,127647.46641949564,104590.33929818869,368575.01519694924,498905.77536782622,589357.02167887986,471528.99480970204,23002.389947846532,34058.683378964663,0,0,0,0,3049872.1623922437,3249553.0393986106,391417.7545266524,580794.46124329418,659670.14657116681,515488.43526759744,0,5033.0897909477353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10000000,null,null,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,29375000,28750000,28125000,27500000,26875000,26250000,25625000,25000000,24375000,23750000,23125000,22500000,21875000,21250000,20625000,20000000,19375000,18750000,18125000,17500000,16875000,16250000,15625000,15000000,14375000,13750000,13125000,12500000,11875000,11250000,10625000,10000000,9375000,8750000,8125000,7500000,6875000,6250000,5625000,5000000,4375000,3750000,3125000,2500000,1875000,1250000,625000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,195833.33333333395,191666.66666666605,187500,183333.33333333395,179166.66666666605,175000,170833.33333333395,166666.66666666605,162500,158333.33333333395,154166.66666666605,150000,145833.33333333395,141666.66666666605,137500,133333.33333333395,129166.66666666605,125000,120833.33333333395,116666.66666666605,112500,108333.33333333395,104166.66666666605,100000,95833.333333333954,91666.666666666046,87500,83333.333333333954,79166.666666666046,75000,70833.333333333954,66666.666666666046,62500,58333.333333333954,54166.666666666046,50000,45833.333333333954,41666.666666666046,37500,33333.333333333954,29166.666666666046,25000,20833.333333333954,16666.666666666046,12500,8333.3333333339542,4166.6666666660458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,293524.55391666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,857532.18471882446,0,0,0,95457.351332261227,851195.65933788661,2021721.4011004912,2522144.7356504397,2522144.7356504397,0,0,0,0,0,1761261.242920287,2816344.3029114828,1307991.7862209803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,2446.0379493055557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7146.1015393235384,0,0,0,795.47792776884307,7888.7750889178969,24736.453431421993,45754.326228508995,36950.702240810235,0,0,0,0,0,14677.177024335731,38146.712881931424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.9406967163085938E-7,null,null,0,0,0,0,-3.7252902984619141E-9,-3.7252902984619141E-9,0,0,-7.4505805969238281E-9,0,0,0,0,0,-1.4901161193847656E-8,-7.4505805969238281E-9,0,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,0,-1.4901161193847656E-8,0,-1.4901161193847656E-8,1.4901161193847656E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,2.9802322387695313E-8,-1.4901161193847656E-8,0,-2.9802322387695313E-8,-1.4901161193847656E-8,0,-4.4703483581542969E-8,0,2.9802322387695313E-8,0,0,-1.4901161193847656E-8,-4.4703483581542969E-8,-1.4901161193847656E-8,2.9802322387695313E-8,1.4901161193847656E-8,4.4703483581542969E-8,4.4703483581542969E-8,0,0,-5.9604644775390625E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-1.4901161193847656E-8,2.9802322387695313E-8,-1.4901161193847656E-8,0,2.9802322387695313E-8,-1.4901161193847656E-8,2.9802322387695313E-8,4.4703483581542969E-8,2.9802322387695313E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,0,1.4901161193847656E-8,4.4703483581542969E-8,5.9604644775390625E-8,2.9802322387695313E-8,0,2.9802322387695313E-8,5.9604644775390625E-8,8.9406967163085938E-8,8.9406967163085938E-8,2.9802322387695313E-8,1.1920928955078125E-7,5.9604644775390625E-8,5.9604644775390625E-8,1.1920928955078125E-7,8.9406967163085938E-8,1.1920928955078125E-7,8.9406967163085938E-8,5.9604644775390625E-8,1.4901161193847656E-7,1.7881393432617188E-7,1.4901161193847656E-7,1.7881393432617188E-7,1.7881393432617188E-7,1.1920928955078125E-7,2.0861625671386719E-7,2.384185791015625E-7,2.384185791015625E-7,2.0861625671386719E-7,2.0861625671386719E-7,1.7881393432617188E-7,3.2782554626464844E-7,3.2782554626464844E-7,3.8743019104003906E-7,4.4703483581542969E-7,5.0663948059082031E-7,5.0663948059082031E-7,5.3644180297851563E-7,5.6624412536621094E-7,5.3644180297851563E-7,4.76837158203125E-7,4.1723251342773438E-7,3.5762786865234375E-7,5.0663948059082031E-7,4.4703483581542969E-7,5.0663948059082031E-7,4.1723251342773438E-7,4.1723251342773438E-7,3.5762786865234375E-7,5.6624412536621094E-7,7.4505805969238281E-7,7.152557373046875E-7,9.5367431640625E-7,8.0466270446777344E-7,8.3446502685546875E-7,8.6426734924316406E-7,8.9406967163085938E-7,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Sens","index":21,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Sens",null,null,"Анализ чувствительности финмодели"]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный"]
[null,null,null,null,null,null,null,"факторы",null,null,null,null,null,null,null,null,"значение",null,null,null,"показатель-1","показатель-2","показатель-3","показатель-4","показатель-5"]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Изменения трафика",null,null,null,null,null,null,null,null,null,null,null,null,"Выручка","EBITDA","FCF","Кассовый разрыв","NPV(WACC)"]
[17,null,null,null,null,null,null,"Изменения трафика","Сценарии",null,null,null,null,null,null,null,null,null,null,null,"руб.","руб.","руб.","руб.","руб."]
[18,null,null,null,null,null,null,"Изменения трафика","Сценарии","пессимистический",null,null,null,null,null,"*",-0.1,null,null,null,1364343675.8755198,329234618.86096388,112321279.33446805,38428137.817385167,32149609.886853762]
[19,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно пессимистический",null,null,null,null,null,"*",-0.05,null,null,null,1421667224.4632661,350850218.34533757,131627739.04894765,37565549.137029178,37787458.150577888]
[20,null,null,null,null,null,null,"Изменения трафика","Сценарии","базовый",null,null,null,null,null,null,0,null,null,null,1478990773.051012,372465817.82971138,150934604.96335185,36702960.456673175,42840092.135458879]
[21,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно оптимистический",null,null,null,null,null,"*",0.05,null,null,null,1536314321.6387582,394081417.31408513,169913998.85872141,35991472.10891141,47410478.98276639]
[22,null,null,null,null,null,null,"Изменения трафика","Сценарии","оптимистический",null,null,null,null,null,"*",0.1,null,null,null,1593637870.2265043,415697016.7984587,188718339.74203303,35530304.109002613,51579990.516048364]
[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,-7.7517114551692995E-2,-0.11606756083188413,-0.25582818226648174,4.7003765888272576E-2,-0.24954386687129862]
[25,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-3.8758557275846338E-2,-5.8033780415942225E-2,-0.1279154367488626,2.3501882944136489E-2,-0.11794171611267172]
[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,3.8758557275846497E-2,5.8033780415942066E-2,0.12574580825900006,-1.9385039759984957E-2,0.10668480433833118]
[28,null,null,null,null,null,null,"Изменения трафика","Сценарии","оптимистический",null,null,null,null,null,null,null,null,null,null,7.7517114551692995E-2,0.11606756083188365,0.25033182276427191,-3.194991175316364E-2,0.20401212847428599]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,1375461418.9374413,269970895.41727608,66197667.001720726,49364952.40406137,14057608.013855264]
[44,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно пессимистический",null,null,null,null,null,"*",-0.03,null,null,null,1434621049.8594818,328539422.51009625,114449020.23647016,41343746.150109433,32847766.871670008]
[45,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","базовый",null,null,null,null,null,null,0,null,null,null,1478990773.051012,372465817.82971138,150934604.96335185,36702960.456673175,42840092.135458879]
[46,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно оптимистический",null,null,null,null,null,"*",0.03,null,null,null,1523360496.2425423,416392213.14932638,186922968.86382422,33126441.970810547,50330846.095110044]
[47,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","оптимистический",null,null,null,null,null,"*",7.0000000000000007E-2,null,null,null,1582520127.164583,474960740.24214649,234714450.09129435,28690206.566558041,59089530.053747334]
[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,-6.9999999999999896E-2,-0.27517940574964445,-0.56141491198924154,0.34498557581847722,-0.67185859522884317]
[50,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-2.9999999999999909E-2,-0.1179340310355619,-0.24173107774549568,0.1264417266534828,-0.23324705353558733]
[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,2.9999999999999909E-2,0.11793403103556158,0.23843679790469946,-9.7444959244761972E-2,0.17485382468286159]
[53,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","оптимистический",null,null,null,null,null,null,null,null,null,null,7.0000000000000062E-2,0.27517940574964395,0.55507380264641715,-0.21831355810041447,0.37930445777073257]

{"sheet":"UnitEc","index":22,"n_rows":167,"n_cols":159,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"UnitEc",null,null,"Расчет юнит-экономики бизнес-проекта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,"BS",null,null,null,null,null,"кол-во франчайзи",null,null,null,null,"кол-во франчайзи",null,null,null,null,null,null,null,null,null,null,123,null,null,24,43,53,73,83,93,103,113,123,123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,12024315.228057008,null,null,2236370.9121733499,1608408.1407573668,1102535.2128766028,1588400.7004998843,1490426.4386368315,1674483.1946603521,1815816.5451793126,1931154.7201819716,2026539.9925776806,2014815.9801298941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2703413.0186673873,null,null,2218131.2025000001,1364822.148884651,449416.33602153958,692106.18566140358,322717.75768379273,301276.0123398095,283788.91073141893,269858.5121732651,257934.71508416548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"Выручка","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,6372555.7773291618,null,null,12615.646329000001,169274.81076096391,452951.15876819839,618713.57109251863,803160.32260427426,942080.4256719593,1048509.0774046332,1132921.3385321521,1204348.9702062872,1371081.3837932548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"Выручка","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2948346.4320604596,null,null,5624.0633443500001,74311.181111751721,200167.71808686477,277580.94374596199,364548.35834876436,431126.75664858293,483518.55704326031,528374.86947655445,564256.30728722794,643734.59633663925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4140696.9585320065,null,null,38329.01369390625,131770.96433024626,310758.7656808272,414436.60791451379,534401.14678313013,621082.95290427608,681700.08144172363,729437.11843663245,768683.54719168483,867398.39240835316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,147591.46390401095,null,null,31667.723999999998,35289.063986860463,33686.496240427346,25192.299073669881,22820.742941678411,20977.917099113176,19509.49306469849,18316.52812731497,17332.238246768917,17851.171356567895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,6.4664037380062549,null,null,5.0174250000000002,3.1698450610465119,1.0591462622405661,1.6323116916955875,0.78404292221064542,0.72072934859987181,0.69038664302381714,0.68764269825631086,0.67020955820775263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2.7568259326295426,null,null,2.150325,1.3585050261627907,0.45391982667452835,0.69956215358382323,0.32623145168265416,0.30888400654280218,0.29587998986735026,0.28612040149361062,0.28723266780332257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0.45336713531227973,null,null,0.35624999999999996,0.21982281976744186,7.3449810141509433E-2,0.11484555063120977,5.4371908613775687E-2,5.1480667757133697E-2,4.9313331644558367E-2,4.7686733582268437E-2,4.6477777961702674E-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]
[29,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[30,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,113524.4517747731,null,null,24354,27141.78139534884,25911.46901886792,19376.809503287677,17553.521765689162,16136.027696223293,15006.505757487661,14088.851290370498,13331.718712896107,13731.670274282989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,34057.33553243192,null,null,7306.2000000000007,8142.5344186046495,7773.4407056603759,5813.0428509863004,5266.056529706746,4840.8083088669873,4501.9517272462972,4226.6553871111482,3999.5156138688317,4119.5010822848963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1902940.0919658882,null,null,3223.8496749999999,45866.598652480345,130754.1317254678,183891.18255537804,242112.1342680653,284595.9986786943,314907.87884485832,339157.49052832689,359384.23697661265,407566.38820603641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,347848.92490311182,null,null,652.09062187500012,8241.1735894345638,22265.240424680487,31572.441995189882,42114.374789033252,50257.794559820177,56720.194454930155,62337.810277979996,67376.278666032857,77946.733722849734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,149078.11067276221,null,null,279.46740937499999,3531.9315383290991,9542.2458962916389,13531.046569367092,18049.017766728539,21539.054811351496,24308.654766398638,26716.204404848577,28875.547999728369,33405.743024078452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,24846.351778793702,null,null,46.577901562499996,588.65525638818326,1590.3743160486063,2255.1744282278491,3008.1696277880897,3589.8424685585828,4051.4424610664391,4452.7007341414292,4812.5913332880618,5567.6238373464103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[37,null,null,null,null,null,null,"Себестоимость","Роялти","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1062435.9266240154,null,null,1727.4721093750002,25772.952514098837,74889.439298805417,105025.01504814862,137646.59391116569,160930.23602997235,176790.45166343314,188962.13470104377,198707.55305966412,223574.06740135519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Роялти","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,318730.77798720455,null,null,518.24163281250003,7731.885754229651,22466.831789641627,31507.504514444587,41293.9781733497,48279.070808991703,53037.135499029937,56688.640410313121,59612.26591789924,67072.220220406569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2090165.4026621084,null,null,3437.4400189062494,50615.301690905442,146318.13771493209,205353.12628546596,269468.26957338653,315509.03712646855,347282.70953216683,371963.09978099057,391967.07196830341,441980.83284574887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,104354.67747093356,null,null,195.62718656250001,2472.3520768303692,6679.5721274041462,9471.7325985569641,12634.312436709972,15077.338367946048,17016.058336479044,18701.343083394,20212.883599809858,23384.020116854921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,44723.433201828659,null,null,83.840222812500002,1059.5794614987296,2862.6737688874919,4059.3139708101276,5414.7053300185617,6461.7164434054494,7292.5964299195912,8014.8613214545694,8662.6643999185108,10021.722907223537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,7453.9055336381098,null,null,13.97337046875,176.59657691645495,477.11229481458179,676.55232846835463,902.45088833642694,1076.9527405675749,1215.4327383199318,1335.8102202424286,1443.7773999864187,1670.287151203923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,null,null,null,null,null,null,"Себестоимость","Up-Sale","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1487410.2972736217,null,null,2418.4609531250003,36082.133519738374,104845.21501832758,147035.02106740809,192705.23147563194,225302.33044196124,247506.63232880642,264546.98858146125,278190.57428352971,313003.6943618973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Себестоимость","Up-Sale","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,446223.08918208646,null,null,725.53828593749995,10824.640055921513,31453.564505498271,44110.506320222419,57811.569442689579,67590.699132588357,74251.989698641904,79364.096574438372,83457.172285058899,93901.108308569179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7883618.2695250027,null,null,2198041.8984794435,1476637.1764271206,791776.44719577557,1173964.0925853704,956025.291853701,1053400.241756076,1134116.4637375888,1201717.6017453393,1257856.4453859958,1147417.5877215411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2555821.5547633762,null,null,2186463.4784999997,1329533.084897791,415729.83978111233,666913.88658773364,299897.01474211435,280298.09524069633,264279.41766672046,251541.98404595011,240602.47683739656,-17851.171356567895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,"Валовая прибыль","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,4469615.685363275,null,null,9391.7966539999998,123408.21210848355,322197.02704273059,434822.3885371408,561048.18833620881,657484.42699326528,733601.1985597749,793763.84800382529,844964.73322967475,963514.99558721867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,null,"Валовая прибыль","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,858181.02939835167,null,null,2186.6233254437498,23695.879420846282,53849.580371932687,72227.817460496008,95080.088775377881,115617.71952211426,136235.84751109363,156411.76969556388,172289.23531892447,201753.76349089039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2255486.1978788646,null,null,247847.99841579862,207104.70619561526,244755.70022414796,272795.85264657746,308575.22674750094,333914.47189624805,351644.8402166015,364295.361613266,371655.72514413553,405858.21424307668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,136749.11823089427,null,null,20416.666666666668,19860.465116279069,17698.113207547169,15419.17808219178,16273.734939759037,17428.645161290322,18883.852427184458,20655.258053097339,22771.162536585362,27325.395043902441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,97677.941593495925,null,null,14583.333333333334,14186.046511627907,12641.509433962265,11013.698630136987,11624.096385542169,12449.032258064517,13488.466019417476,14753.755752212386,16265.116097560976,19518.139317073168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,19535.588318699189,null,null,2916.6666666666665,2837.2093023255816,2528.3018867924529,2202.7397260273974,2324.8192771084337,2489.8064516129034,2697.6932038834952,2950.7511504424783,3253.0232195121953,3903.6278634146347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,19535.588318699189,null,null,2916.6666666666665,2837.2093023255816,2528.3018867924529,2202.7397260273974,2324.8192771084337,2489.8064516129034,2697.6932038834952,2950.7511504424783,3253.0232195121953,3903.6278634146347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,755654.51897018973,null,null,91760,70557.248062015497,78893.39622641509,94984.703196347022,106963.6546184739,114042.33870967742,119540.49352750809,122586.57817109145,121915.41327913282,129671.54471544715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,650857.7710027101,null,null,2572.5,22351.821705426359,54302.201257861634,72564.611872146124,91260.84337349399,102716.17383512545,109313.95631067963,113265.04424778761,115384.24796747968,125850.40650406505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87439.024390243911,null,null,83333.333333333328,42751.93798449613,20440.251572327048,19406.392694063929,13052.208835341367,8960.5734767025097,8090.6148867313923,7374.6312684365785,4742.5474254742549,2032.520325203252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,17357.723577235774,null,null,5854.166666666667,5453.4883720930247,4150.9433962264166,3013.6986301369875,2650.6024096385554,2365.5913978494632,2135.9223300970884,1946.9026548672573,1788.6178861788626,1788.6178861788626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,218677.65253333686,null,null,85166.666666666672,55672.558139534885,46408.14339622642,34925.897917808223,31853.798366746982,29491.902391109677,27636.423301401905,26155.952611024142,24962.059114610562,25943.816346341562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,149502.57104753243,null,null,61666.666666666664,38706.976744186046,32345.886792452831,24188.520000000004,21912.467696385549,20142.97702541935,18732.968633639997,17587.439312768736,16642.293183846774,17141.561979362177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,44850.771314259735,null,null,18500,11612.093023255815,9703.7660377358516,7256.5559999999996,6573.7403089156614,6042.893107625805,5619.890590091999,5276.2317938306214,4992.6879551540333,5142.4685938086532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,24324.310171544726,null,null,5000,5353.4883720930238,4358.4905660377372,3480.8219178082204,3367.5903614457843,3306.0322580645175,3283.5640776699042,3292.2815044247809,3327.0779756097581,3659.7857731707345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,436374.26260162605,null,null,26375.975000000002,24543.203100775194,39337.600628930821,52453.221461187219,60859.895582329322,67672.347670250892,71518.77508090614,73758.64896755162,74892.315718157188,79787.475609756104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,21951.219512195126,null,null,25000,10077.519379844962,3930.8176100628934,5707.7625570776254,2510.0401606425703,2240.1433691756274,2022.6537216828481,1843.6578171091446,1693.7669376693768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,207211.52154471545,null,null,687.98749999999984,7232.841860465117,17703.391509433961,23372.729452054795,29174.927710843374,32716.102150537634,34748.060679611648,35957.495575221241,36599.274390243903,39893.737804878052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,207211.52154471545,null,null,687.98749999999984,7232.841860465117,17703.391509433961,23372.729452054795,29174.927710843374,32716.102150537634,34748.060679611648,35957.495575221241,36599.274390243903,39893.737804878052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,708030.64554281801,null,null,24128.69008246528,36471.23177701066,62418.446765028501,75012.851989043222,92624.143240191639,105279.2379639197,114065.29587960092,121138.92381050139,127114.77449564962,143129.98252762947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,497868.34455638909,null,null,9906.6846788194453,21292.718540455426,42005.481546393472,52467.209643837246,65724.225105986174,75066.808359342715,81331.255232254611,86171.095374994271,90049.53024993687,100822.70794057804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,149360.5033669167,null,null,2972.0054036458332,6387.8155621366268,12601.644463918041,15740.162893151179,19717.267531795849,22520.042507802809,24399.37656967638,25851.328612498288,27014.85907498105,30246.812382173408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,60801.797619512181,null,null,11250,8790.6976744186049,7811.3207547169814,6805.4794520547948,7182.6506024096389,7692.3870967741932,8334.6640776699005,9116.4998230088513,10050.385170731704,12060.462204878046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5628132.0716461372,null,null,1950193.9000636451,1269532.4702315051,547020.74697162758,901168.23993879289,647450.06510620029,719485.76985982794,782471.62352098746,837422.24013207352,886200.72024186014,741559.37347846432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2599954.6909167767,null,null,782324.36692902527,448868.97982319869,385308.80255700165,313330.76352330152,305477.07133342873,310481.98933997523,325753.01109239255,354260.69454152184,399019.08181746583,500243.70855933585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1045729.4786561104,null,null,467500,268758.13953488372,224590.52830188681,167950.6430136986,152147.09455662651,139860.8076736129,130070.55113645995,122116.67938112422,115554.14888755324,119020.77335417984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,223685.44997991668,null,null,100000,57488.372093023259,48040.75471698113,35925.271232876701,32544.833060240973,29916.750304516125,27822.577783199999,26121.214840882189,24717.465002685192,25458.988952765743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,201316.90498192501,null,null,90000,51739.534883720931,43236.67924528302,32332.744109589046,29290.349754216862,26925.075274064511,25040.320004879995,23509.093356793972,22245.718502416665,22913.090057489171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,134211.26998794999,null,null,60000,34493.023255813954,28824.452830188678,21555.162739726027,19526.89983614457,17950.050182709678,16693.546669920001,15672.72890452932,14830.479001611109,15275.393371659446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,145395.54248694584,null,null,65000,37367.441860465115,31226.490566037737,23351.426301369866,21154.141489156624,19445.887697935475,18084.675559079995,16978.78964657343,16066.352251745373,16548.342819297734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,156579.81498594166,null,null,70000,40241.860465116282,33628.528301886792,25147.6898630137,22781.383142168677,20941.72521316128,19475.80444824,18284.850388617535,17302.225501879639,17821.292266936023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,72697.771243472918,null,null,32500,18683.720930232557,15613.245283018869,11675.713150684933,10577.070744578312,9722.9438489677377,9042.3377795399974,8489.3948232867151,8033.1761258726865,8274.1714096488668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,111842.72498995834,null,null,50000,28744.18604651163,24020.377358490565,17962.635616438351,16272.416530120487,14958.375152258062,13911.288891599999,13060.607420441094,12358.732501342596,12729.494476382872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,313718.84359683306,null,null,140250,80627.441860465115,67377.158490566057,50385.192904109586,45644.128366987941,41958.242302083861,39021.165340937987,36635.003814337266,34666.244666265964,35706.232006253958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,161944.28784952639,null,null,89998.65780729166,32129.84143888082,28479.149472669516,23409.556727900635,22503.591037022943,21484.705988757942,20317.302660497415,19817.92677245905,19527.500150773718,20808.436928170529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,77925.788995514871,null,null,37200,19984.18604651163,15476.603773584906,11798.260273972603,10895.622289156625,10210.252500000002,9679.9141419902935,9264.4488004977884,8936.8036599923798,9383.6438429919999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3495.9349593495936,null,null,17916.666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,33098.488246883855,null,null,26726.803385416668,6904.4010864825577,7484.546170400944,6109.7021189800971,5398.5770395143081,4539.9909279454378,3529.6451282643529,3131.9991280557174,2892.5223451890156,2817.4119996973977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,38491.434883927577,null,null,5679.3231293402787,3803.0776289970936,4199.3478425339035,4319.967499832781,4973.9953977023715,5469.9181410274095,5834.1633020342333,6145.6479276469554,6424.0060405889672,7232.6304908865059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8932.6407638505079,null,null,2475.864625868056,1438.176676889535,1318.6516861497641,1181.6268351151539,1235.3963106496337,1264.5444197850895,1273.5800882085391,1275.8309162585913,1274.1681050033642,1374.7505945946218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1078562.0808143066,null,null,84575.709121733496,67353.556988969023,64861.96629187926,71585.370877592664,85182.257372791399,107178.23337552056,136343.99195449715,175691.0845736012,229271.18811287291,324708.26627073152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19813.932440243909,null,null,7500,4220.9302325581393,3424.5283018867931,2734.9315068493156,2645.9638554216872,2597.5967741935488,2579.9432038834966,2586.7926106194709,2614.1326951219521,2875.5459646341478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,60071.527359797248,null,null,10925.354560866748,8042.0407037868335,5512.676064383013,7942.0035024994204,7452.1321931841576,8372.4159733017605,9079.0827258965619,9655.7736009098589,10132.699962888404,10074.079900649471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10235.234010476213,null,null,4166.666666666667,2662.7906976744184,2063.6792452830186,1573.2020547945206,1452.8426204819277,1361.4541330645161,1290.7378261529127,1235.3389017560842,1191.650086937881,1251.2325912847755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,60071.527359797248,null,null,10925.354560866748,8042.0407037868335,5512.676064383013,7942.0035024994204,7452.1321931841576,8372.4159733017605,9079.0827258965619,9655.7736009098589,10132.699962888404,10074.079900649471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,846526.60803982348,null,null,46920.833333333336,40469.364534883745,44082.370738066056,46858.533518807322,60339.846524297158,78844.260769747867,104228.5149897852,139096.45828357601,187094.12257518011,273924.50486232137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,81843.251604168589,null,null,4137.5,3916.3901162790703,4266.0358778773616,4534.6967921426458,5839.3399862223068,7630.089751911084,10086.630482882438,13460.947575829936,18105.882829856138,26508.823051192387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3028177.380729361,null,null,1167869.5331346199,820663.49040830636,161711.94441462593,587837.47641549143,341972.99377277144,409003.78051985247,456718.61242859485,483161.54559055169,487181.63842439442,241315.66491912855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114]
[115,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,959088.98851259833,null,null,117073.3382068216,131089.39598581358,151458.72739644846,140345.07153079088,148404.97377402594,139557.71697416206,139385.1452029327,139679.36051458761,139887.33122232062,151266.49376178259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,61725.158084914176,null,null,77270.833333333343,35375.968992248054,25377.358490566039,18424.657534246577,16204.819277108434,1951.9115890083635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,143.17976513098466,null,null,152.7777777777778,85.271317829457359,62.893081761006293,45.662100456621005,40.160642570281126,2.9868578255675029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,357.94941282746169,null,null,381.9444444444444,213.17829457364343,157.23270440251574,114.15525114155253,100.40160642570282,7.4671445639187572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,21476.9647696477,null,null,22916.666666666668,12790.697674418607,9433.9622641509468,6849.3150684931534,6024.0963855421705,448.02867383512552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14272.809394760614,null,null,13888.888888888889,8527.1317829457348,6289.3081761006297,4566.210045662101,4016.0642570281129,597.37156511350065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,21409.214092140926,null,null,20833.333333333332,12790.697674418607,9433.9622641509468,6849.3150684931534,6024.0963855421705,896.05734767025103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4065.0406504065045,null,null,19097.222222222223,968.99224806201539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,842195.12195121951,null,null,39583.333333333336,93759.68992248064,121357.44234800838,115696.34703196348,124431.0575635877,128897.84946236559,130137.54045307443,130113.07767944936,130149.05149051493,140650.40650406506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,297500,null,null,14166.666666666666,33197.674418604649,42924.528301886792,40867.579908675798,43975.903614457835,45519.713261648751,45954.692556634312,45943.952802359876,45934.959349593497,49661.24661246613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,247916.66666666674,null,null,11805.555555555557,27664.728682170546,35770.440251572327,34056.316590563169,36646.58634538154,37933.094384707307,38295.577130528603,38286.627335299912,38279.132791327916,41384.37217705512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,49583.333333333328,null,null,2361.1111111111113,5532.9457364341079,7154.0880503144672,6811.2633181126339,7329.3172690763058,7586.6188769414584,7659.1154261057172,7657.325467059979,7655.826558265584,8276.8744354110186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,148750,null,null,7083.333333333333,16598.837209302324,21462.264150943396,20433.789954337899,21987.951807228917,22759.856630824375,22977.346278317156,22971.976401179938,22967.479674796748,24830.623306233065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,49583.333333333328,null,null,2361.1111111111113,5532.9457364341079,7154.0880503144672,6811.2633181126339,7329.3172690763058,7586.6188769414584,7659.1154261057172,7657.325467059979,7655.826558265584,8276.8744354110186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,48861.788617886181,null,null,1805.5555555555557,5232.5581395348827,6892.0335429769411,6716.1339421613402,7161.9812583668008,7511.9474313022702,7591.693635382956,7595.8702064896734,7655.826558265584,8220.415537488705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[140,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,55168.708476464584,null,null,219.17154015494225,1953.7370710848857,4723.9265578740442,6224.0669645808066,7769.0969333298017,8707.9559227881,9247.6047498582702,9566.2828351382341,9738.2797318057146,10616.087257717552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,22986.961865193574,null,null,91.321475064559266,814.05711295203571,1968.302732447519,2593.3612352420023,3237.1237222207506,3628.3149678283748,3853.1686457742799,3985.9511813075978,4057.6165549190478,4423.3696907156473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9194.7847460774283,null,null,36.528590025823711,325.62284518081435,787.32109297900752,1037.3444940968011,1294.8494888883001,1451.3259871313498,1541.2674583097116,1594.3804725230386,1623.0466219676186,1769.3478762862585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,22986.961865193574,null,null,91.321475064559266,814.05711295203571,1968.302732447519,2593.3612352420023,3237.1237222207506,3628.3149678283748,3853.1686457742799,3985.9511813075978,4057.6165549190478,4423.3696907156473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,49731.78777100271,null,null,5881.7708333333321,9163.6991279069753,10543.573113207543,8845.8476027397228,8642.0933734939736,8013.1272401433698,7342.9611650485449,6610.7300884955766,5836.8648373983769,5637.9319105691084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2019356.6044457597,null,null,1044914.424094465,680410.39529458585,-290.35609503011307,438646.55728196085,184925.92662525142,261432.93630554705,309990.50606061361,336871.45498746849,341457.44236467546,84411.239246777026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,137231.63033407569,null,null,50203.83649577546,55813.953488372092,46415.972251078412,34445.916792952637,28915.662650602411,24865.591397849461,17233.009708737864,10398.230088495575,4674.7967479674799,508.130081300813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1882124.9741116837,null,null,994710.58759868937,624596.44180621381,-46706.328346108465,404200.64048900822,156010.26397464902,236567.34490769764,292757.49635187566,326473.22489897296,336782.64561670803,83903.109165476213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,377143.59158598678,null,null,170061.90782771102,141038.47516609496,29271.860146091407,52805.940862026422,35441.518186045789,44464.074291834186,57707.985471151551,65294.644979794532,67356.52912334165,17499.218596745191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1504981.3825256971,null,null,824648.67977097852,483557.96664011886,-75978.188492199857,351394.6996269818,120568.74578860324,192103.27061586347,235049.51088072409,261178.57991917839,269426.11649336631,66403.890568731018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164]
[165,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[166]
[167]

{"sheet":"CFind","index":23,"n_rows":92,"n_cols":159,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"CFind",null,null,"Анализ финансового потока косвенным методом",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,225594635.10671568,null,null,73846447.276113838,88903709.229755446,85758062.46063742,117486016.71747318,125700095.19884671,143137088.90362087,163208136.90336305,188729306.54903856,224912179.66308689,225594635.10671568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,86029554.412950441,null,null,35960239.883036278,67925895.855646297,81356916.636967838,95153393.081886783,104294113.591976,106481912.58004558,107291909.29081015,106674808.21932842,98343666.478983,86029554.412950441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1416375.0747700189,null,null,98626.955115150005,560897.11133776628,1233394.2195362656,2001439.8125944887,2796515.264241213,3594163.3292464446,4432886.04949049,5308427.0506620426,6248730.3198049711,1416375.0747700189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-5906408.8132653236,null,null,473665.58495610009,434234.49152756482,134418.27079999074,178821.15249300748,-493102.11666662991,-1156105.5223894119,-2060453.8709855378,-3176275.7401944399,-4258481.7544087768,-5906408.8132653236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226054,null,null,37313914.853006303,17075181.771243826,0,18377362.670498911,16069235.125962801,31183785.18338491,50510462.100714594,76889013.685909212,122803264.6187077,144055114.43226054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,2907499.9999999991,3033333.3333333316,1774999.9999999981,3033333.3333333321,3033333.3333333302,3033333.3333333321,3033333.3333333321,1775000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,225594635.10671479,null,null,73846447.276113838,88903709.229755461,85758062.460637465,117486016.71747318,125700095.19884667,143137088.90362078,163208136.90336287,188729306.54903823,224912179.66308644,225594635.10671479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,185112710.05066088,null,null,19791568.314503483,40584560.880028598,36557716.889942013,62209529.962711699,72216735.863165781,90082340.030441076,114292439.65115568,143805619.18202284,176945031.51070693,185112710.05066088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,13690094.039925396,null,null,11109412.832584316,1084090.7434450709,2582331.8989261389,4267581.4703071266,5845434.6594291925,7400060.7016799152,8974557.3343287706,10536036.513742805,12074409.553921759,13690094.039925396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,22972.795413525004,126958.05927152489,275819.2229457302,437468.82067102939,602729.15718767047,761341.26586706936,920967.73889348656,1089237.0946752653,1266823.02481848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1917077.426666487,null,null,214341.64000000106,173166.926666666,403665.32666665886,656590.5066666489,864991.04666663893,1048403.906666643,1214764.5066666724,1366581.3466666192,1499032.6866666097,1917077.426666487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5341720.6256510541,null,null,317188.50946080312,431701.80739888549,524217.90454280376,889951.57646902651,1165680.6467194967,1602327.2579480819,2167674.5721787289,2924834.0182002895,3963902.6596058533,5341720.6256510541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4052731.6740183681,null,null,616780.85937500023,880728.97846875037,1261139.136194062,1688936.9813621389,2122597.5970508717,2541328.7263221815,2917595.9170772284,3291611.624885276,3672750.8013462499,4052731.6740183681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2248644.5653789677,null,null,229818.515625,383979.88708124991,607892.25671643892,860107.22706728545,1115705.9476280268,1362209.046872736,1583091.7156581311,1802477.1653053351,2025985.9768931698,2248644.5653789677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12000,615000,0,615000,0,0,0,0,615000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329435.93749999348,null,null,106031.24999999997,221764.06249999988,297810.9375,327373.43750000023,359123.43750000047,377201.56250000186,381373.43750000373,370701.56250000093,345420.31249999721,329435.93749999348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2902220.7869136333,null,null,0,2444439.3906826787,479569.82532466576,3388321.9785718098,1207096.8434989899,1536876.4053230733,1841041.2652522027,2112617.701741606,5479270.0972287953,2902220.7869136333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,1226332.559151703,1757318.4942120239,0,1945154.7561464235,0,0,39630.764651969075,104590.33929818869,3249553.0393986106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10000000,null,null,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,30000000,30000000,30000000,30000000,30000000,26250000,18750000,11250000,3750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,200000,200000,200000,200000,200000,175000,125000,75000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,2522144.7356504397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,45754.326228508995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.9406967163085938E-7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[53,null,null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,144055114.43226054,null,null,37313914.853006303,-20238733.081762478,-17075181.771243826,18377362.670498911,-2308127.54453611,15114550.057422109,19326676.917329684,26378551.585194618,45914250.93279849,21251849.813552842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,225594635.10671467,null,null,73846447.276113838,15057261.953641612,-3145646.7691179956,31727954.256835714,8214078.4813734666,17436993.704774115,20071047.999742076,25521169.64567535,36182873.114048198,682455.44362829067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,185112710.05066076,null,null,19791568.314503483,20792992.565525111,-4026843.9900865927,25651813.072769672,10007205.900454069,17865604.167275302,24210099.620714583,29513179.530867159,33139412.328684058,8167678.5399539154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13690094.039925396,null,null,11109412.832584316,-10025322.089139245,1498241.155481068,1685249.5713809878,1577853.1891220659,1554626.0422507226,1574496.6326488554,1561479.1794140339,1538373.0401789546,1615684.4860036373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,22972.795413525004,103985.26385799989,148861.16367420531,161649.59772529919,165260.33651664108,158612.10867939889,159626.4730264172,168269.35578177869,177585.93014321476,-1266823.02481848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1917077.426666487,null,null,214341.64000000106,-41174.713333335065,230498.39999999286,252925.17999999004,208400.53999999003,183412.86000000406,166360.60000002943,151816.83999994677,132451.33999999054,418044.73999987729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5341720.6256510541,null,null,317188.50946080312,114513.29793808237,92516.097143918276,365733.67192622274,275729.07025047019,436646.61122858524,565347.31423064694,757159.44602156058,1039068.6414055638,1377817.9660452008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4052731.6740183681,null,null,616780.85937500023,263948.11909375014,380410.15772531158,427797.84516807692,433660.61568873283,418731.12927130982,376267.1907550469,374015.70780804753,381139.17646097392,379980.87267211825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2248644.5653789677,null,null,229818.515625,154161.37145624991,223912.36963518901,252214.97035084653,255598.72056074138,246503.09924470913,220882.6687853951,219385.44964720402,223508.81158783473,222658.58848579787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12000,603000,-615000,615000,-615000,0,0,0,615000,-615000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329435.93749999348,null,null,106031.24999999997,115732.81249999991,76046.875000000116,29562.500000000233,31750.000000000233,18078.125000001397,4171.8750000018626,-10671.875000002794,-25281.250000003725,-15984.375000003725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2902220.7869136333,null,null,0,2444439.3906826787,-1964869.5653580129,2908752.1532471441,-2181225.1350728199,329779.56182408333,304164.85992912948,271576.43648940325,3366652.3954871893,-2577049.3103151619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,1226332.559151703,530985.93506032089,-1757318.4942120239,1945154.7561464235,-1945154.7561464235,0,39630.764651969075,64959.574646219611,3144962.7001004219,-3249553.0393986106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10000000,null,null,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,30000000,0,0,0,0,-3750000,-7500000,-7500000,-7500000,-3750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,200000,0,0,0,0,-25000,-50000,-50000,-50000,-25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,2522144.7356504397,-2522144.7356504397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,45754.326228508995,-45754.326228508995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-81539520.674455136,null,null,-36532532.423107527,-35295995.035404101,-13929535.002125798,-13350591.586336851,-10522206.02590964,-2322443.6473520268,-744371.08241249342,857381.93951908406,9731377.818750158,20569394.369924057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-86029554.412950441,null,null,-35960239.883036278,-31965655.972610019,-13431020.78132154,-13796476.444918945,-9140720.5100892186,-2187798.988069579,-809996.71076457202,617101.07148173451,8331141.7403454185,12314112.066032559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-1416375.0747700189,null,null,-98626.955115150005,-462270.15622261626,-672497.10819849931,-768045.59305822314,-795075.45164672425,-797648.06500523165,-838722.72024404537,-875541.00117155258,-940303.26914292853,4832355.2450349517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5906408.8132653236,null,null,-473665.58495610009,39431.093428535271,299816.22072757408,-44402.881693016738,671923.26915963739,663003.40572278202,904348.34859612584,1115821.8692089021,1082206.0142143369,1647927.0588565469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,null,null,null,null,null,null,null,null,null,"руб."]
[84,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,-2907499.9999999991,-125833.33333333256,1258333.3333333335,-1258333.333333334,1.862645149230957E-9,-1.862645149230957E-9,0,1258333.3333333321,1775000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43225953,null,null,37313914.853006311,-20238733.081762489,-17075181.771243792,18377362.670498863,-2308127.5445361733,15114550.057422088,19326676.917329583,26378551.585194435,45914250.932798356,21251849.81355235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[92,null,null,null,null,null,null,"БАЛАНС",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,1.0132789611816406E-6,null,null,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-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]

{"sheet":"FinEcAn","index":24,"n_rows":280,"n_cols":159,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"FinEcAn",null,null,"Финансово-экономический анализ проекта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null," ",null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"ВЕС ПО ПЕРИОДАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,30,"*",null,3,5,4.5,4,3.5,3,2.5,2,1.5,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"ВЕС ПО ПЕРИОДАМ","Весовой коэффициент",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0.1,0.16666666666666666,0.15,0.13333333333333333,0.11666666666666667,0.1,8.3333333333333329E-2,6.6666666666666666E-2,0.05,3.3333333333333333E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[19]
[20,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ"]
[21,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее ликвидные активы (А1)",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,144055114.43226054,null,null,37313914.853006303,19982681.771243826,3033333.3333333316,20152362.670498908,19102568.459296133,34217118.516718239,53543795.434047922,79922347.01924254,124578264.6187077,144055114.43226054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226054,null,null,37313914.853006303,17075181.771243826,0,18377362.670498911,16069235.125962801,31183785.18338491,50510462.100714594,76889013.685909212,122803264.6187077,144055114.43226054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее ликвидные активы (А1)","Финансовые вложения",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,2907499.9999999991,3033333.3333333316,1774999.9999999981,3033333.3333333321,3033333.3333333302,3033333.3333333321,3033333.3333333321,1775000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-5906408.8132653236,null,null,473665.58495610009,434234.49152756482,134418.27079999074,178821.15249300748,-493102.11666662991,-1156105.5223894119,-2060453.8709855378,-3176275.7401944399,-4258481.7544087768,-5906408.8132653236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-5906408.8132653236,null,null,473665.58495610009,434234.49152756482,134418.27079999074,178821.15249300748,-493102.11666662991,-1156105.5223894119,-2060453.8709855378,-3176275.7401944399,-4258481.7544087768,-5906408.8132653236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1416375.0747700189,null,null,98626.955115150005,560897.11133776628,1233394.2195362656,2001439.8125944887,2796515.264241213,3594163.3292464446,4432886.04949049,5308427.0506620426,6248730.3198049711,1416375.0747700189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1416375.0747700189,null,null,98626.955115150005,560897.11133776628,1233394.2195362656,2001439.8125944887,2796515.264241213,3594163.3292464446,4432886.04949049,5308427.0506620426,6248730.3198049711,1416375.0747700189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,86029554.412950441,null,null,35960239.883036278,67925895.855646297,81356916.636967838,95153393.081886783,104294113.591976,106481912.58004558,107291909.29081015,106674808.21932842,98343666.478983,86029554.412950441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,86029554.412950441,null,null,35960239.883036278,67925895.855646297,81356916.636967838,95153393.081886783,104294113.591976,106481912.58004558,107291909.29081015,106674808.21932842,98343666.478983,86029554.412950441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13690094.039925396,null,null,11132385.627997842,1211048.8027165958,5426050.1837508176,4705050.290978156,6448163.816616863,8161401.9675469846,9895525.0732222572,11625273.60841807,13341232.578740239,13690094.039925396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,2567899.0618789489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13690094.039925396,null,null,11132385.627997842,1211048.8027165958,2858151.1218718691,4705050.290978156,6448163.816616863,8161401.9675469846,9895525.0732222572,11625273.60841807,13341232.578740239,13690094.039925396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16791831.016128503,null,null,2722493.3336125072,6908099.5470102541,3574295.3869446293,10371436.463783333,6835195.5190640241,8468346.9056327175,10145172.178984936,11973413.758597314,20850915.573639285,16791831.016128503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16791831.016128503,null,null,2722493.3336125072,6908099.5470102541,3574295.3869446293,10371436.463783333,6835195.5190640241,8468346.9056327175,10145172.178984936,11973413.758597314,20850915.573639285,16791831.016128503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Долгосрочные обязательства (П3)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,30200000,30200000,30200000,30200000,30200000,26425000,18875000,11325000,3775000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Долгосрочные обязательства (П3)","Долгосрочные кредиты",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,30200000,30200000,30200000,30200000,30200000,26425000,18875000,11325000,3775000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,195112710.05066088,null,null,29791568.314503483,50584560.880028598,46557716.889942013,72209529.962711692,82216735.863165781,100082340.03044108,124292439.65115568,153805619.18202284,186945031.51070693,195112710.05066088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,195112710.05066088,null,null,29791568.314503483,50584560.880028598,46557716.889942013,72209529.962711692,82216735.863165781,100082340.03044108,124292439.65115568,153805619.18202284,186945031.51070693,195112710.05066088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42]
[43,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,7.05,null,null,7,7,5.5,7,7,7,8,8,8.5,8.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Оценки критерия"]
[45,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Оценки критерия","ДА",null,null,"баллы",null,null,"*",10]
[46,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Оценки критерия","НЕТ",null,null,"баллы",null,null,"*",5]
[47,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам"]
[48,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам","А1 >= П1",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,9.25,null,null,10,10,5,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам","А2 >= П2",null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,5,null,null,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам","А3 >= П3",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,5.4166666666666661,null,null,5,5,5,5,5,5,5,5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам","А4 >= П4",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,8.8333333333333321,null,null,10,10,10,10,10,10,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам","А1 + А2 + А3 >= П1 + П2 +П3 (длит. платежсп.)",null,null,"вес, % // баллы",null,null,null,0.30000000000000004,null,null,null,null,null,null,6.1666666666666661,null,null,5,5,5,5,5,5,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.2324999999999999,null,null,7.8,8.75,5.0999999999999996,8.15,8.9,9.5,9.5,9.5,8.75,8.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2.1853767575118712,null,null,2.7345029500477174,2.5837455445453101,0.48899742672097385,1.4812883133090184,1.6114885599286151,2.2041930159686527,2.7901338415954817,3.4770789177198158,3.7016835742534542,4.5786176705413411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.3000000000000007,null,null,10,10,2,8,8,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2.0446047263146445,null,null,2.727384377926775,2.5146622999514809,0.35195888638402067,1.3485359124910765,1.4009608467522201,1.9880644768875197,2.5689396389335823,3.2521330566173123,3.5189302037440293,4.5321516067292489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9.25,null,null,10,10,5,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2.0699604201109514,null,null,2.6931967400362851,2.4611795363877169,0.33702409640910591,1.3366749825939617,1.4380826398322351,2.0575848004477852,2.6717531211720114,3.3867284979143575,3.6434758080573522,4.7259191854633311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10,null,null,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3.1507995706397645,null,null,1.676237661223948,2.3200857288987531,2.1876863892941443,2.594857179485504,2.8907632050337413,3.3245366109378445,4.1938895722626759,5.4040486780696879,5.9238628816789571,7.400931361515541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9.8000000000000007,null,null,8,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.26196906339775294,null,null,0.12913116994352536,0.28394419001221782,0.21641526918225057,0.25636664788603342,0.31042698181166595,0.31214529714389866,0.31108216412458845,0.30823816594360853,0.24300356715055521,0.27100471847961355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.8,null,null,2,5,5,5,8,8,8,8,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.8777499999999998,null,null,7.5600000000000005,8.2249999999999996,5.2199999999999989,7.8049999999999997,8.33,8.75,9.0499999999999989,9.0499999999999989,8.6750000000000007,8.6750000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,109083155.63771044,null,null,0,0,0,0,0,0,17000530.360345528,47130810.962694421,88601365.031723931,109083155.63771044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,195112710.05066088,null,null,29791568.314503483,50584560.880028598,46557716.889942013,72209529.962711692,82216735.863165781,100082340.03044108,124292439.65115568,153805619.18202284,186945031.51070693,195112710.05066088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,86029554.412950441,null,null,35960239.883036278,67925895.855646297,81356916.636967838,95153393.081886783,104294113.591976,106481912.58004558,107291909.29081015,106674808.21932842,98343666.478983,86029554.412950441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.7333333333333343,null,null,6.5,6.5,6.5,6.5,6.5,6.5,7.5,7.5,7.5,7.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Оценки критерия"]
[111,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Оценки критерия","ДА",null,null,"баллы",null,null,"*",10]
[112,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Оценки критерия","НЕТ",null,null,"баллы",null,null,"*",5]
[113,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Расчет оценок критериев по периодам"]
[114,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Расчет оценок критериев по периодам","Абсолютная: СОС >= А3",null,null,"вес, % // баллы",null,null,"*",0.5,null,null,null,null,null,null,6.1666666666666661,null,null,5,5,5,5,5,5,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Расчет оценок критериев по периодам","Нормальная: А3 - СОС <= П1",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,8.8333333333333321,null,null,10,10,10,10,10,10,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Расчет оценок критериев по периодам","Высокая: А3 - (СОС + П1) <= П2",null,null,"вес, % // баллы",null,null,null,0.19999999999999996,null,null,null,null,null,null,5,null,null,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.5866666666666669,null,null,5.8000000000000007,6.8000000000000007,6.8000000000000007,7.2000000000000011,7.2000000000000011,7.2000000000000011,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.87854407442840821,null,null,0.81238259289838832,0.90867480760848351,0.89504956953958092,0.87167420280307084,0.8943249858747695,0.88381942793054047,0.87720773220961645,0.87496013312122278,0.84797556004481844,0.86488187078723933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Оценки критерия"]
[122,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент финансовой устойчивости (S1)",0,null,null,"баллы",null,null,"*",2]
[123,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент финансовой устойчивости (S1)",0.2,null,null,"баллы",null,null,"*",5]
[124,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент финансовой устойчивости (S1)",0.5,null,null,"баллы",null,null,"*",8]
[125,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент финансовой устойчивости (S1)",0.7,null,null,"баллы",null,null,"*",10]
[126,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Расчет оценок критерия (S1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[128,null,null,null,null,null,null,0,"Коэффициент автономии (независимости) (S2)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,0.63296809275734933,null,null,0.40342588456709383,0.56898144428712194,0.54289609109711179,0.61462233532318133,0.65407059344788865,0.69920620013328605,0.76155786108109502,0.81495355434932781,0.83119123113184068,0.86488187078723933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9.1666666666666661,null,null,8,8,8,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[136,null,null,null,null,null,null,0,"Коэфф. обеспеч-ти собств. об. средствами (S3)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,0.12468305375827696,null,null,0,0,0,0,0,0,0.30403571711137761,0.5743842436683253,0.7000269087687413,0.78159346948010233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3.8666666666666663,null,null,2,2,2,2,2,2,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2.1507995706397622,null,null,0.67623766122394779,1.3200857288987526,1.1876863892941452,1.5948571794855042,1.8907632050337397,2.3245366109378431,3.1938895722626723,4.404048678069679,4.9238628816789456,6.4009313615155117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9.5,null,null,5,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.2453333333333338,null,null,6.08,6.68,6.68,6.92,6.92,6.92,9,9,9,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ","Весовой коэффициент оценки"]
[155,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ","Весовой коэффициент оценки","ОЦЕНКА ФИН НЕЗАВИСИМОСТИ",null,null,"баллы",null,null,"*",0.4]
[156,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ","Весовой коэффициент оценки","ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ",null,null,"баллы",null,null,null,0.6]
[157,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[158]
[159,null,null,null,null,null,null,"АНАЛИЗ ЭФФЕКТИВНОСТИ И ДЕЛОВОЙ АКТИВНОСТИ"]
[160]
[161,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,8.1724999999999994,null,null,9.8000000000000007,9.3999999999999986,6.85,9.3999999999999986,7.3999999999999995,7.7,7.7,7.4,7.4,6.1999999999999984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.73885942153003659,null,null,0.98286106589686528,0.91807367732657841,0.71814164114538093,0.73908560492066833,0.64144413106902298,0.62908976639191949,0.62457656680597895,0.62227929703742346,0.62069164684287859,0.56949001746927164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9.1000000000000014,null,null,10,10,10,10,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[170,null,null,null,null,null,null,0,"Рентабельность активов (Return On Assets) (R2)",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,1.1748348553800544E-2,null,null,2.2334146331714377E-2,1.9490180955020114E-2,-3.9129887369043744E-3,1.8194940548014592E-2,6.6343133926718787E-3,1.0401219968050369E-2,1.2361566892469337E-2,1.3031530039205732E-2,1.2278648929523704E-2,3.0170924854109314E-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]
[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,7.75,null,null,10,10,3,10,6,8,8,8,8,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2.0055724664426532E-2,null,null,5.5361213016067591E-2,3.4254510671150977E-2,-7.2076200235606964E-3,2.9603448332946293E-2,1.0143115222012271E-2,1.4875754771722042E-2,1.623194707086479E-2,1.5990518686197178E-2,1.4772351379120972E-2,3.4884445926293851E-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]
[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,6.45,null,null,10,8,3,8,6,6,6,6,6,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2.6822713440368212E-2,null,null,3.8934455822595235E-2,3.6401891754996973E-2,9.3049635064317605E-3,3.4918735748157098E-2,2.1040578956209924E-2,2.5056090012374951E-2,2.738170145086101E-2,2.7552559564755823E-2,2.618294341866079E-2,1.2677213928189655E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,null,null,null,null,0,"Оценки критерия"]
[188,null,null,null,null,null,null,0,"Рент. инвестиций (Return On Invested Capital) (R4)",0,null,null,"баллы",null,null,"*",3]
[189,null,null,null,null,null,null,0,"Рент. инвестиций (Return On Invested Capital) (R4)",0.01,null,null,"баллы",null,null,"*",6]
[190,null,null,null,null,null,null,0,"Рент. инвестиций (Return On Invested Capital) (R4)",0.03,null,null,"баллы",null,null,"*",8]
[191,null,null,null,null,null,null,0,"Рент. инвестиций (Return On Invested Capital) (R4)",0.05,null,null,"баллы",null,null,"*",10]
[192,null,null,null,null,null,null,0,"Расчет оценок критерия (R4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,6.35,null,null,8,8,3,8,6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.22294926820030883,null,null,0.1029500725596502,0.21685568162905561,0.54894984077357123,0.24547526893460955,0.2092030333340959,0.1521207991796612,0.12011208651435187,9.6103519674091725E-2,7.1767907783401988E-2,5.4461929448042914E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,null,null,null,null,null,null,0,"Оценки критерия"]
[196,null,null,null,null,null,null,0,"Рент. об. капитала (Return On Working Capital) (R5)",0,null,null,"баллы",null,null,"*",3]
[197,null,null,null,null,null,null,0,"Рент. об. капитала (Return On Working Capital) (R5)",0.03,null,null,"баллы",null,null,"*",6]
[198,null,null,null,null,null,null,0,"Рент. об. капитала (Return On Working Capital) (R5)",7.0000000000000007E-2,null,null,"баллы",null,null,"*",8]
[199,null,null,null,null,null,null,0,"Рент. об. капитала (Return On Working Capital) (R5)",0.1,null,null,"баллы",null,null,"*",10]
[200,null,null,null,null,null,null,0,"Расчет оценок критерия (R5) по периодам",null,null,null,"вес, % // баллы",null,null,null,0.14999999999999994,null,null,null,null,null,null,9.6333333333333329,null,null,10,10,10,10,10,10,10,8,8,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[202]
[203,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,9.7299999999999986,null,null,9.5,10,9.6999999999999993,9.6999999999999993,9.6999999999999993,9.6999999999999993,9.6999999999999993,9.6999999999999993,9.6999999999999993,9.6999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Оборачиваемость запасов и незавершенки",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,27.088074796643614,null,null,12.001289217884658,14.642941486990434,21.525075184629831,23.010075593839002,30.375375375761539,36.428488388034694,44.863043038760281,57.965759577604075,70.474478884693639,-34.879595953906794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15.274957865804829,null,null,30.413399208483931,24.926685688410718,17.003424929328261,15.862616292218073,12.016312407163104,10.019630683327721,8.1581626035440191,6.296820789717092,5.1791798361104933,-10.464570761724007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Оценки критерия"]
[207,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Период оборач-сти запасов и незавершенки (P1)",0,null,null,"баллы",null,null,"*",10]
[208,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Период оборач-сти запасов и незавершенки (P1)",30,null,null,"баллы",null,null,"*",8]
[209,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Период оборач-сти запасов и незавершенки (P1)",60,null,null,"баллы",null,null,"*",6]
[210,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Период оборач-сти запасов и незавершенки (P1)",120,null,null,"баллы",null,null,"*",4]
[211,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Расчет оценок критерия (P1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,9.8000000000000007,null,null,8,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[213,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Оборачиваемость дебиторской задолженности",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,null,null,null,null,null,null,0,"Период оборач-ти дебит. задолженности (P2)",null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,null,null,null,null,null,null,0,"Оценки критерия"]
[216,null,null,null,null,null,null,0,"Период оборач-ти дебит. задолженности (P2)",0,null,null,"баллы",null,null,"*",10]
[217,null,null,null,null,null,null,0,"Период оборач-ти дебит. задолженности (P2)",10,null,null,"баллы",null,null,"*",8]
[218,null,null,null,null,null,null,0,"Период оборач-ти дебит. задолженности (P2)",30,null,null,"баллы",null,null,"*",6]
[219,null,null,null,null,null,null,0,"Период оборач-ти дебит. задолженности (P2)",45,null,null,"баллы",null,null,"*",4]
[220,null,null,null,null,null,null,0,"Расчет оценок критерия (P2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[222,null,null,null,null,null,null,0,"Оборачиваемость кредиторской задолженности",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,3.8179537410115501,null,null,0.53703398285331205,1.8468061241805716,4.6350867495857715,3.3814521197791758,5.2765410777722312,5.3488122907970022,5.3076447372977711,5.2270487531443539,4.0980118338216531,4.9252230637716092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,159.36194537498133,null,null,679.6590377032021,197.6385042376609,78.962923408652216,107.94179159450472,69.1741037585372,68.239448340336693,68.957139770122964,69.829078938747728,89.067580768700367,74.108318602831432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.5333333333333332,null,null,10,10,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[231,null,null,null,null,null,null,0,"Финансовый цикл (P4)",null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,-144.08698750917651,null,null,-649.24563849471815,-172.71181854925018,-61.959498479323955,-92.079175302286643,-57.157791351374094,-58.219817657008974,-60.798977166578943,-63.532258149030639,-83.888400932589875,-84.572889364555436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,null,null,null,0,"Оценки критерия"]
[233,null,null,null,null,null,null,0,"Финансовый цикл (P4)",0,null,null,"баллы",null,null,"*",10]
[234,null,null,null,null,null,null,0,"Финансовый цикл (P4)",30,null,null,"баллы",null,null,"*",8]
[235,null,null,null,null,null,null,0,"Финансовый цикл (P4)",45,null,null,"баллы",null,null,"*",6]
[236,null,null,null,null,null,null,0,"Финансовый цикл (P4)",60,null,null,"баллы",null,null,"*",4]
[237,null,null,null,null,null,null,0,"Расчет оценок критерия (P4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.35,null,null,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[239]
[240,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,9.2627500000000005,null,null,9.59,9.82,8.8449999999999989,9.61,9.009999999999998,9.1,9.1,9.01,9.01,8.6499999999999986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.13183104063583817,null,null,0,0.20389961208752674,-3.5382626848433005E-2,0.36997051176848533,6.9915371300113965E-2,0.138719017493108,0.14022255275330286,0.15637191950047696,0.19171835988623601,3.0343196382298641E-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]
[248,null,null,null,null,null,null,"АНАЛИЗ ТЕМПОВ РОСТА","ТЕМПЫ РОСТА ВЫРУЧКИ [T(R)]",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.2245487844553771,null,null,0,0.28857482294372977,-0.1551032873316682,0.98433316750620514,6.6855764667091699E-2,0.25885324443685515,0.20100675985985517,0.16677286333735031,0.1422594947347508,-5.7852361615000911E-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]
[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,-0.13801995339263445,null,null,0,5.0598529389294149E-2,-1.193663513195456,0,-0.60988309590182221,0.78527396607924949,0.35512347604009881,0.21904411767125359,0.12286825260640945,-0.75353580627969308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[251]
[252,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,7.0749999999999993,null,null,5,7.25,5,7.25,5.75,10,10,10,5.75,5.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Оценки критерия"]
[254,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Оценки критерия","ДА",null,null,"баллы",null,null,"*",10]
[255,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Оценки критерия","НЕТ",null,null,"баллы",null,null,"*",5]
[256,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам"]
[257,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам","T(A) > 0",null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,8.7500000000000018,null,null,5,10,5,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам","T(R) > T(A)",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,7.75,null,null,5,10,5,10,5,10,10,10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам","T(E) > T(R)",null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,6.25,null,null,5,5,5,5,5,10,10,10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам","T(E) > T(R) > T(A) > 0 (золотое правило)",null,null,"вес, % // баллы",null,null,null,0.30000000000000004,null,null,null,null,null,null,6.25,null,null,5,5,5,5,5,10,10,10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[262]
[263,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА",null,null,null,null,"баллы",null,null,null,"Отличное состояние",null,null,null,null,null,null,8.0378374999999984,null,null,7.4349999999999996,8.2767499999999998,6.4824999999999999,8.1027499999999986,7.8064999999999989,8.8305000000000007,9.2474999999999987,9.2204999999999995,8.2392500000000002,8.1312499999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.8777499999999998,null,null,7.5600000000000005,8.2249999999999996,5.2199999999999989,7.8049999999999997,8.33,8.75,9.0499999999999989,9.0499999999999989,8.6750000000000007,8.6750000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.2453333333333338,null,null,6.08,6.68,6.68,6.92,6.92,6.92,9,9,9,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[267,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА","Веса ключевых разделов оценки","ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,9.2627500000000005,null,null,9.59,9.82,8.8449999999999989,9.61,9.009999999999998,9.1,9.1,9.01,9.01,8.6499999999999986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[268,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА","Веса ключевых разделов оценки","ОЦЕНКА ТЕМПОВ РОСТА",null,null,"вес, % // баллы",null,null,null,0.19999999999999996,null,null,null,null,null,null,7.0749999999999993,null,null,5,7.25,5,7.25,5.75,10,10,10,5.75,5.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[269,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[270]
[271,null,null,null,null,null,null,"Выводы оценки финансового состояния"]
[272,null,null,null,null,null,null,"Выводы оценки финансового состояния","Отличное состояние",null,null,null,"баллы",null,null,"*",8]
[273,null,null,null,null,null,null,"Выводы оценки финансового состояния","Хорошее состояние",null,null,null,"баллы",null,null,"*",6]
[274,null,null,null,null,null,null,"Выводы оценки финансового состояния","Удовлетворительно",null,null,null,"баллы",null,null,"*",5]
[275,null,null,null,null,null,null,"Выводы оценки финансового состояния","Неудовлетворительно",null,null,null,"баллы",null,null,"*",0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"InvAn","index":25,"n_rows":45,"n_cols":159,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"InvAn",null,null,"Инвестиционный анализ проекта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ"]
[17,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Финпоток проекта без финансирования (CF)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,150934604.96335185,null,null,-1681193.0710950829,-17838733.081762478,-17183034.303815618,23459813.658263404,91872.455463893712,21202050.057422094,28651676.917329688,35103551.585194618,54039250.932798475,25089349.81355286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.666666666666667]
[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,187637565.42002511,null,null,0,0,0,12196161.651521161,11355524.462206131,21202050.057422101,28651676.917329688,35103551.585194625,45346281.490293935,33782319.256057426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-36702960.456673175,null,null,-19718075.385745231,-11547901.186937895,-5436983.8839900494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,150934604.96335185,null,null,-19718075.385745231,-11547901.186937895,-5436983.8839900494,12196161.651521161,11355524.462206131,21202050.057422101,28651676.917329688,35103551.585194625,45346281.490293935,33782319.256057426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","IRR проекта",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.31292267441749577]
[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,36702960.456673175]
[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,41047514.586192071,null,null,-18715854.173922569,-9524498.4517793637,-4021285.7368969452,7424258.6858578129,6104054.1138838129,10284060.369142704,12217399.735409521,13078514.159474296,14672503.100349758,9528362.7846730482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","WACC",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.13580541567083815]
[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,42840092.135458879,null,null,-18742886.34214934,-9576122.4103333224,-4055517.7350420095,7528557.5014861412,6211552.820840505,10495342.223395705,12513672.691735825,13446591.301599374,15145357.198744716,9873544.8851812836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.92149947733994531]
[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,6.666666666666667]
[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,117500730.47971469]
[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,266766352.09920487,null,null,0,0,0,0,0,0,0,0,0,266766352.09920487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,74660638.344255805]
[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,3.6992264503357242,null,null,1,1,1,1.8076593608982516,5.0373746540122202,3.4828829663116387,3.0725658892578749,4.0233296945781785,5.5010807988054067,8.972591337083367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,197424150.74054927,null,null,1298416.6298152776,2400000,3271824.3877974716,14278331.247009452,12089699.169629328,21202050.057422101,28651676.917329684,35103551.58519461,44696281.490293927,34432319.256057419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,53369036.308288723,null,null,1298416.6298152776,2400000,3271824.3877974716,7898795.2906759745,2400000,6087500,9325000,8725000,8125000,3837500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12.28255475759458,null,null,3.8412536004527444,3.3056952071174011,2.3704749896204196,4.2375872520213385,7.0735416396739801,9.2351696113637161,14.825188304770588,28.503581137359326,67.737874995783244,412.391727804065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,207323266.72842824,null,null,3860045.3046119725,7933668.4970817622,5723019.2850335157,10849521.135229036,16976499.935217552,21587208.966562685,27055968.656206325,34916886.893265173,42336171.872364528,36084276.182855688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16879490.53109131,null,null,1004892.0758986111,2400000,2414292.2030786471,2560306.2521140515,2400000,2337500,1825000,1225000,625000,87500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45]

{"sheet":"EBITDA","index":26,"n_rows":70,"n_cols":159,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"EBITDA",null,null,"Анализ собственной операционной деят-сти. Точки безубыточности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1478990773.051012,null,null,53672901.892160401,69161550.052566767,58434366.282459952,115953251.13649155,123705394.40685701,155726937.10341275,187029104.1534692,218220483.38056278,249264419.08705473,247822365.55597699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,332519801.29608864,null,null,53235148.859999999,58687352.40203999,23819065.809141599,50523751.553282462,26785573.887754798,28018669.147602282,29230257.805336151,30494011.875578955,31725969.955352355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,783824360.61148691,null,null,302775.51189600001,7278816.8627214478,24006411.414714515,45166090.68975386,66662306.776154764,87613479.587492213,107996434.97267722,128020111.25413319,148134923.33537334,168643010.20657036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,362646611.14343655,null,null,134977.52026439999,3195380.787805324,10608889.058603832,20263408.893455226,30257513.742947444,40094788.368318215,49802411.375455812,59706360.250850648,69403525.796329036,79179355.34940663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,509305725.89943677,null,null,919896.32865375001,5666151.4662005892,16470214.581083842,30253872.377759509,44355295.182999797,57760714.620097674,70215108.388497531,82426394.383339465,94548076.304577231,106690002.26622744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18153750.060193345,null,null,760025.37599999993,1517429.751435,1785384.3007426495,1839037.8323779013,1894121.6641593082,1950946.2902175253,2009477.7856639444,2069767.6783865918,2131865.3043525768,2195694.0768578509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,234061631.31180423,null,null,77372.392200000002,1972263.7420566548,6929968.9814497931,13424056.326542597,20095307.144249421,26467427.877118569,32435511.521020409,38324796.429700941,44204261.148123354,50130665.749342479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,257090344.52743933,null,null,82498.560453749989,2176457.972708934,7754861.2988914009,14990778.218839014,22365866.374591082,29342340.452761576,35770119.081813186,42031830.275251932,48211949.852101319,54363642.44002711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,969685047.15157533,null,null,52753005.563506648,63495398.586366184,41964151.701376103,85699378.758732036,79350099.223857179,97966222.483315066,116813995.76497166,135794088.99722335,154716342.78247747,141132363.28974956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Валовая прибыль","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,314366051.23589528,null,null,52475123.483999997,57169922.650605015,22033681.508398954,48684713.720904559,24891452.223595493,26067722.85738476,27220780.019672208,28424244.197192363,29594104.650999777,-2195694.0768578509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Валовая прибыль","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,549762729.29968286,null,null,225403.11969600001,5306553.1206647931,17076442.433264721,31742034.363211278,46566999.631905332,61146051.71037367,75560923.451656818,89695314.824432254,103930662.18724999,118512344.4572279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Валовая прибыль","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,105556266.61599725,null,null,52478.959810649991,1018922.8150963902,2854027.7597124325,5272630.6746162083,7891647.3683563638,10752447.915556626,14032292.293642644,17674529.975598719,21191575.94422771,24815712.909379516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,277424802.33910036,null,null,5948351.9619791666,8905502.3664114568,12972052.111879842,19914097.243200153,25611743.820042577,31054045.886351068,36219418.542309955,41165375.862299055,45713654.192728668,49920560.351898432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16820141.542399995,null,null,490000,854000,938000,1125600,1350720,1620864,1945036.7999999993,2334044.1599999992,2800852.9919999996,3361023.5904000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,92945505.833333343,null,null,2202240,3033961.6666666665,4181350,6933883.3333333321,8877983.333333334,10605937.5,12312670.833333334,13852283.333333334,14995595.833333336,15949600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,26897351.261600435,null,null,2044000,2393920,2459631.6,2549590.5480000004,2643865.2644399996,2742746.9223731998,2846551.6000443962,2955622.645045728,3070333.2710970989,3191089.4106000122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,53674034.300000004,null,null,633023.4,1055357.7333333334,2084892.8333333335,3829085.166666667,5051371.333333334,6293528.333333333,7366433.833333333,8334727.333333333,9211754.833333334,9813859.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87087769.401766613,null,null,579088.5619791667,1568262.9664114583,3308177.6785465106,5475938.1952001555,7687803.8889359059,9790969.1306445319,11748725.475598894,13688698.390586657,15635117.262964902,17604987.850898426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,692260244.81247485,null,null,46804653.601527482,54589896.219954722,28992099.589496262,65785281.515531883,53738355.403814621,66912176.596963994,80594577.222661704,94628713.134924307,109002688.5897488,91211802.937851116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,319794426.98276353,null,null,18775784.806296606,19301366.132397544,20421366.535521086,22873145.737201009,25354596.920674585,28874825.008617695,33552560.142516434,40031458.483191967,49079347.063548297,61529976.15279831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,128624725.87470157,null,null,11220000,11556600,11903298,12260396.939999998,12628208.848200001,13007055.113645999,13397266.767055376,13799184.770067038,14213160.313169049,14639555.12256412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38587417.762410469,null,null,3366000,3466980,3570989.4000000008,3678119.0819999999,3788462.6544599994,3902116.5340937991,4019180.0301166126,4139755.4310201113,4263948.093950714,4391866.5367692364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,19919147.405491747,null,null,2159967.7873749998,1381583.1818718752,1509394.9220514845,1708897.6411367464,1867798.0560729043,1998077.6569544885,2092682.1740312339,2239425.7252878728,2401882.5185451675,2559437.742164975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,132663135.94015972,null,null,2029817.0189216039,2896202.950525668,3437684.2134696008,5225732.0740642641,7070127.3619416859,9967575.7039234117,14043431.171313208,19853092.556816936,28200356.137883369,39939116.751299977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,372465817.82971138,null,null,28028868.79523088,35288530.087557174,8570733.0539751742,42912135.778330877,28383758.483140029,38037351.58834628,47042017.08014527,54597254.65173234,59923341.526200511,29681826.785052814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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,0.6556396867515345,null,null,0.98286106589686528,0.91807367732657841,0.71814164114538093,0.73908560492066833,0.64144413106902298,0.62908976639191949,0.62457656680597895,0.62227929703742346,0.62069164684287859,0.56949001746927164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Рентабельность","Маржинальная прибыль",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.46806258526171213,null,null,0.87203508570427957,0.78930990092707942,0.49614809629926154,0.56734313933202563,0.43440591787835481,0.42967631574574661,0.43091997679959348,0.43363808781368057,0.43729742491518614,0.36805315264109451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Рентабельность","EBITDA",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.25183782388401998,null,null,0.52221638493753297,0.51023336030982325,0.14667281600258961,0.37008135052477226,0.2294464086973293,0.24425672459663816,0.25152244241914523,0.25019307906361005,0.24040070277849199,0.1197705732429078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 франчайзи",null,null,null,"кол-во франчайзи",null,null,null,null,null,null,null,null,null,null,123,null,null,24,43,53,73,83,93,103,113,123,123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Фактор точки безубыточности","Трафик",null,null,null,"кол-во потенциальных клиентов",null,null,null,null,null,null,null,null,null,null,95985800,null,null,61740,1084895,3453620,6356660,9089580,11463125,13511205,15358740,17030715,18575520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,"Фактор точки безубыточности","Количество продаж",null,null,null,"кол-во клиентов",null,null,null,null,null,null,null,null,null,null,7997736.3713999996,null,null,3514.4135999999994,86008.213799999983,287187.98759999999,529781.62319999991,758150.946,956086.8731999998,1126748.6172,1280782.7964000001,1420430.2955999998,1549044.6047999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 франчайзи",null,null,null,"кол-во франчайзи",null,null,null,null,null,null,null,null,null,null,56.820704082949646,null,null,9.6276502586147217,15.203523017318217,37.331978080495517,25.381659853829898,39.160698696533004,40.132586658723163,42.880226111632901,47.803194809918629,55.381750367065443,82.973768997318473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,"Расчет точек безубыточности","Трафик",null,null,null,"кол-во потенциальных клиентов",null,null,null,null,null,null,null,null,null,null,44341306.812725112,null,null,24767.130290286372,383586.6535784523,2432650.3044973761,2210172.3551567993,4288606.0681690658,4946718.8972287746,5624888.5965109225,6497317.1703972528,7668217.9406718444,12530739.0689843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,null,"Расчет точек безубыточности","Количество продаж",null,null,null,"кол-во клиентов",null,null,null,null,null,null,null,null,null,null,3694609.8511606739,null,null,1409.8143752049621,30409.95019038898,202288.59732197769,184201.87612153802,357707.47906984901,412583.21819318988,469079.95608257968,541818.66836727038,639560.29304663546,1044959.912237542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[70]

{"sheet":"Rep","index":27,"n_rows":322,"n_cols":159,"rows_kept":322,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"Rep",null,null,"Укрупненное формирование всей отчетности финмодели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","8 год","9 год","10 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1478990773.051012,null,null,53672901.892160401,69161550.052566767,58434366.282459952,115953251.13649155,123705394.40685701,155726937.10341275,187029104.1534692,218220483.38056278,249264419.08705473,247822365.55597699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,332519801.29608864,null,null,53235148.859999999,58687352.40203999,23819065.809141599,50523751.553282462,26785573.887754798,28018669.147602282,29230257.805336151,30494011.875578955,31725969.955352355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,783824360.61148691,null,null,302775.51189600001,7278816.8627214478,24006411.414714515,45166090.68975386,66662306.776154764,87613479.587492213,107996434.97267722,128020111.25413319,148134923.33537334,168643010.20657036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,362646611.14343655,null,null,134977.52026439999,3195380.787805324,10608889.058603832,20263408.893455226,30257513.742947444,40094788.368318215,49802411.375455812,59706360.250850648,69403525.796329036,79179355.34940663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,509305725.89943677,null,null,919896.32865375001,5666151.4662005892,16470214.581083842,30253872.377759509,44355295.182999797,57760714.620097674,70215108.388497531,82426394.383339465,94548076.304577231,106690002.26622744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18153750.060193345,null,null,760025.37599999993,1517429.751435,1785384.3007426495,1839037.8323779013,1894121.6641593082,1950946.2902175253,2009477.7856639444,2069767.6783865918,2131865.3043525768,2195694.0768578509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,795.36765977476932,null,null,120.4182,136.30333762500001,56.134751898749997,119.15875349377789,65.075562543483571,67.027829419788077,71.10982423145316,77.703624902963128,82.43577565955357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,339.08958971343372,null,null,51.607799999999997,58.415716125000003,24.057750813750001,51.068037211619092,27.077210489660295,28.726212608480601,30.475638956337075,32.331605368778,35.329618139808673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,55.764157643410407,null,null,8.5499999999999989,9.4523812500000002,3.8928399374999998,8.3837251960783128,4.512868414943382,4.7877021014134336,5.079273159389512,5.3886008947963333,5.7167666892894289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,13963507.568297092,null,null,584496,1167096.6000000001,1373307.8579999998,1414507.0937400004,1456942.3065522003,1500650.5757487663,1545670.0930212291,1592040.1958118663,1639801.4016862211,1688995.4437368077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4189052.2704891264,null,null,175348.80000000002,350128.97999999992,411992.35739999992,424352.12812199991,437082.69196565991,450195.17272462981,463701.0279063686,477612.05874355976,491940.42050586629,506698.63312104228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,234061631.31180423,null,null,77372.392200000002,1972263.7420566548,6929968.9814497931,13424056.326542597,20095307.144249421,26467427.877118569,32435511.521020409,38324796.429700941,44204261.148123354,50130665.749342479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,42785417.763082758,null,null,15650.174925000003,354370.46434568625,1180057.7425080659,2304788.2656488614,3495493.10748976,4673974.8940632762,5842180.0288578058,7044172.5614117393,8287282.2759220414,9587448.2479105182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,18336607.612749752,null,null,6707.2178249999997,151873.05614815126,505739.03250345687,987766.39956379775,1498068.4746384686,2003132.0974556892,2503791.4409390599,3018931.0977478893,3551692.4039665894,4108906.39196165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3056101.2687916253,null,null,1117.8696375,25312.176024691878,84289.838750576135,164627.73326063299,249678.07910641143,333855.3495759482,417298.57348984323,503155.18295798154,591948.73399443156,684817.73199360841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Роялти","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,130679618.97475389,null,null,41459.330625000002,1108236.95810625,3969140.2828366868,7666826.0985148493,11424667.294626752,14966511.950787429,18209416.521333613,21352721.221217945,24441029.026338685,27499610.290366687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Роялти","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,39203885.69242616,null,null,12437.799187500001,332471.087431875,1190742.0848510063,2300047.8295544549,3427400.1883880254,4489953.5852362281,5462824.9564000834,6405816.3663653824,7332308.7079016063,8249883.0871100072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,257090344.52743933,null,null,82498.560453749989,2176457.972708934,7754861.2988914009,14990778.218839014,22365866.374591082,29342340.452761576,35770119.081813186,42031830.275251932,48211949.852101319,54363642.44002711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,12835625.328924827,null,null,4695.0524775000004,106311.13930370587,354017.32275241974,691436.47969465842,1048647.9322469276,1402192.4682189825,1752654.0086573416,2113251.7684235219,2486184.6827766127,2876234.4743731553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,5500982.2838249253,null,null,2012.1653475000001,45561.916844445375,151721.70975103707,296329.91986913932,449420.5423915406,600939.62923670677,751137.43228171789,905679.32932436629,1065507.7211899769,1232671.917588495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,916830.38063748751,null,null,335.36089125000001,7593.6528074075632,25286.951625172835,49388.319978189887,74903.423731923438,100156.60487278446,125189.57204695298,150946.55488739442,177584.6201983295,205445.31959808254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Up-Sale","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,182951466.56465545,null,null,58043.062875000003,1551531.7413487502,5556796.3959713615,10733556.53792079,15994534.212477451,20953116.731102396,25493183.129867062,29893809.709705118,34217440.636874154,38499454.406513371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Up-Sale","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,54885439.969396636,null,null,17412.918862499999,465459.52240462502,1667038.9187914084,3220066.9613762368,4798360.2637432348,6285935.0193307176,7647954.9389601164,8968142.9129115362,10265232.191062246,11549836.321954008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,969685047.15157533,null,null,52753005.563506648,63495398.586366184,41964151.701376103,85699378.758732036,79350099.223857179,97966222.483315066,116813995.76497166,135794088.99722335,154716342.78247747,141132363.28974956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,314366051.23589528,null,null,52475123.483999997,57169922.650605015,22033681.508398954,48684713.720904559,24891452.223595493,26067722.85738476,27220780.019672208,28424244.197192363,29594104.650999777,-2195694.0768578509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,549762729.29968286,null,null,225403.11969600001,5306553.1206647931,17076442.433264721,31742034.363211278,46566999.631905332,61146051.71037367,75560923.451656818,89695314.824432254,103930662.18724999,118512344.4572279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,105556266.61599725,null,null,52478.959810649991,1018922.8150963902,2854027.7597124325,5272630.6746162083,7891647.3683563638,10752447.915556626,14032292.293642644,17674529.975598719,21191575.94422771,24815712.909379516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,277424802.33910036,null,null,5948351.9619791666,8905502.3664114568,12972052.111879842,19914097.243200153,25611743.820042577,31054045.886351068,36219418.542309955,41165375.862299055,45713654.192728668,49920560.351898432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16820141.542399995,null,null,490000,854000,938000,1125600,1350720,1620864,1945036.7999999993,2334044.1599999992,2800852.9919999996,3361023.5904000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,12014386.816,null,null,350000,610000,670000,804000,964800,1157760,1389312,1667174.3999999997,2000609.28,2400731.1359999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2402877.3632,null,null,70000,122000,134000,160800,192960,231552,277862.40000000002,333434.88000000006,400121.85600000003,480146.22720000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2402877.3632,null,null,70000,122000,134000,160800,192960,231552,277862.40000000002,333434.88000000006,400121.85600000003,480146.22720000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[58,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,92945505.833333343,null,null,2202240,3033961.6666666665,4181350,6933883.3333333321,8877983.333333334,10605937.5,12312670.833333334,13852283.333333334,14995595.833333336,15949600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,80055505.833333343,null,null,61740,961128.33333333337,2878016.6666666665,5297216.666666667,7574650.0000000009,9552604.166666666,11259337.500000002,12798950,14192262.5,15479600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10755000.000000002,null,null,2000000,1838333.3333333335,1083333.3333333335,1416666.6666666667,1083333.3333333335,833333.33333333337,833333.33333333337,833333.33333333337,583333.33333333337,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2135000.0000000005,null,null,140500,234500.00000000006,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,26897351.261600435,null,null,2044000,2393920,2459631.6,2549590.5480000004,2643865.2644399996,2742746.9223731998,2846551.6000443962,2955622.645045728,3070333.2710970989,3191089.4106000122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18388816.238846488,null,null,1480000,1664400,1714332,1765761.9600000002,1818734.8188000005,1873296.8633639994,1929495.7692649197,1987380.6423428673,2047002.061613153,2108412.1234615478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,5516644.871653947,null,null,444000,499320,514299.60000000009,529728.58799999999,545620.44563999993,561989.05900919985,578848.73077947588,596214.19270286022,614100.61848394608,632523.63703846431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2991890.1511000013,null,null,120000,230200.00000000003,231000.00000000006,254100.00000000009,279510.00000000012,307461.00000000012,338207.10000000015,372027.81000000023,409230.59100000025,450153.65010000032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[68,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,53674034.300000004,null,null,633023.4,1055357.7333333334,2084892.8333333335,3829085.166666667,5051371.333333334,6293528.333333333,7366433.833333333,8334727.333333333,9211754.833333334,9813859.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2700000.0000000005,null,null,600000,433333.33333333337,208333.33333333334,416666.66666666669,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,25487017.149999999,null,null,16511.699999999997,311012.2,938279.75,1706209.25,2421519,3042597.5,3579050.25,4063197,4501710.75,4906929.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,25487017.149999999,null,null,16511.699999999997,311012.2,938279.75,1706209.25,2421519,3042597.5,3579050.25,4063197,4501710.75,4906929.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87087769.401766613,null,null,579088.5619791667,1568262.9664114583,3308177.6785465106,5475938.1952001555,7687803.8889359059,9790969.1306445319,11748725.475598894,13688698.390586657,15635117.262964902,17604987.850898426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,61237806.380435854,null,null,237760.43229166669,915586.89723958331,2226290.521958854,3830106.3040001187,5455110.6837968519,6981213.1774188718,8377119.2889222242,9737333.7773743533,11076092.220742235,12401193.076691099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18371341.914130755,null,null,71328.129687499997,274676.06917187496,667887.15658765612,1149031.891200036,1636533.2051390554,2094363.9532256613,2513135.7866766672,2921200.1332123065,3322827.6662226692,3720357.923007329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7478621.1071999986,null,null,270000,378000,414000,496800,596160,715392,858470.39999999979,1030164.4800000001,1236197.3759999997,1483436.8511999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[79]
[80,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,692260244.81247485,null,null,46804653.601527482,54589896.219954722,28992099.589496262,65785281.515531883,53738355.403814621,66912176.596963994,80594577.222661704,94628713.134924307,109002688.5897488,91211802.937851116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,319794426.98276353,null,null,18775784.806296606,19301366.132397544,20421366.535521086,22873145.737201009,25354596.920674585,28874825.008617695,33552560.142516434,40031458.483191967,49079347.063548297,61529976.15279831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,128624725.87470157,null,null,11220000,11556600,11903298,12260396.939999998,12628208.848200001,13007055.113645999,13397266.767055376,13799184.770067038,14213160.313169049,14639555.12256412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27513310.34752975,null,null,2400000,2472000,2546160,2622544.7999999993,2701221.1440000008,2782257.7783199996,2865725.5116695999,2951697.2770196875,3040248.1953302785,3131455.6411901866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24761979.312776774,null,null,2160000,2224800,2291544,2360290.3200000003,2431099.0295999995,2504032.0004879995,2579152.9605026394,2656527.5493177189,2736223.3757972498,2818310.077071168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16507986.208517849,null,null,1440000,1483200,1527696,1573526.88,1620732.6863999993,1669354.6669920001,1719435.30700176,1771018.3662118132,1824148.9171981665,1878873.3847141119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17883651.725894339,null,null,1560000,1606800,1655004,1704654.12,1755793.7435999997,1808467.5559079992,1862721.5825852396,1918603.2300627974,1976161.3269646808,2035446.1667736212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19259317.243270826,null,null,1680000,1730400,1782312,1835781.36,1890854.8008000001,1947580.4448239992,2006007.85816872,2066188.0939137815,2128173.7367311954,2192018.9488331308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8941825.8629471697,null,null,780000,803400,827502,852327.06,877896.87179999985,904233.77795399958,931360.79129261978,959301.61503139872,988080.6634823404,1017723.0833868106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,13756655.173764875,null,null,1200000,1236000,1273080,1311272.3999999997,1350610.5720000004,1391128.8891599998,1432862.7558348,1475848.6385098437,1520124.0976651392,1565727.8205950933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38587417.762410469,null,null,3366000,3466980,3570989.4000000008,3678119.0819999999,3788462.6544599994,3902116.5340937991,4019180.0301166126,4139755.4310201113,4263948.093950714,4391866.5367692364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,19919147.405491747,null,null,2159967.7873749998,1381583.1818718752,1509394.9220514845,1708897.6411367464,1867798.0560729043,1998077.6569544885,2092682.1740312339,2239425.7252878728,2401882.5185451675,2559437.742164975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9584872.0464483295,null,null,892800,859320,820260,861273,904336.64999999991,949553.48250000027,997031.15662500029,1046882.7144562501,1099226.8501790627,1154188.192688016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,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,4071114.0543667143,null,null,641443.28125,296889.24671874999,396680.94703125005,446008.25468554709,448081.89427968761,422219.15629892575,363553.44821122836,353915.90147029608,355780.24845824891,346541.6759627799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4734446.4907230921,null,null,136303.75510416669,163532.33804687503,222565.43565429689,315357.62748779304,412841.61800929683,508702.38711554906,600918.82010952604,694458.21582410601,790152.74299244292,889613.55037904019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1098714.8139536125,null,null,59420.751020833341,61841.597106250003,69888.539365937497,86258.758963406231,102537.8937839196,117602.63104001332,131178.74908547953,144168.89353722081,156722.67691541379,169094.32313513849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,132663135.94015972,null,null,2029817.0189216039,2896202.950525668,3437684.2134696008,5225732.0740642641,7070127.3619416859,9967575.7039234117,14043431.171313208,19853092.556816936,28200356.137883369,39939116.751299977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2437113.6901500006,null,null,180000,181500,181500.00000000003,199650.00000000003,219615.00000000003,241576.50000000003,265734.15000000014,292307.56500000024,321538.32150000014,353692.15365000017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,7388797.8652550615,null,null,262208.50946080196,345807.75026283384,292171.83141229971,579766.2556824577,618526.97203428508,778634.68551706371,935145.52076734591,1091102.4169028141,1246322.0954352736,1239111.8277798849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1258933.7832885743,null,null,100000,114500,109375,114843.75,120585.9375,126615.234375,132945.99609375,139593.2958984375,146572.96069335938,153901.60872802738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,7388797.8652550615,null,null,262208.50946080196,345807.75026283384,292171.83141229971,579766.2556824577,618526.97203428508,778634.68551706371,935145.52076734591,1091102.4169028141,1246322.0954352736,1239111.8277798849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104122772.78889829,null,null,1126100,1740182.675000001,2336365.649117501,3420672.9468729347,5008207.2615166642,7332516.2515865518,10735537.043947875,15717899.786044089,23012577.076747153,33692714.098065525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,10066719.947312737,null,null,99300,168404.77500000002,226099.90152750016,331032.86582641315,484665.21885645145,709598.34692773083,1038922.9397368911,1521087.0760687827,2227023.5880723051,3260585.2352966634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[109,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[110]
[111,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,372465817.82971138,null,null,28028868.79523088,35288530.087557174,8570733.0539751742,42912135.778330877,28383758.483140029,38037351.58834628,47042017.08014527,54597254.65173234,59923341.526200511,29681826.785052814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,117967945.58704959,null,null,2809760.1169637186,5636844.0273899836,8027312.5520117693,10245190.221747734,12317612.823244154,12978867.678597072,14356669.95590207,15783767.738148399,17206141.740345437,18605778.73269926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7592194.444444444,null,null,1854500.0000000002,1521166.6666666663,1345000,1345000,1345000,181527.77777777781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2641666.666666667,null,null,550000,550000.00000000012,500000.00000000017,500000.00000000017,500000.00000000017,41666.666666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,2633333.333333334,null,null,500000,550000.00000000012,500000.00000000017,500000.00000000017,500000.00000000017,83333.333333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,103590000,null,null,950000.00000000012,4031666.6666666674,6431944.444444444,8445833.333333334,10327777.77777778,11987500,13404166.666666666,14702777.777777778,16008333.333333336,17300000.000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,36592500,null,null,340000,1427500,2275000,2983333.3333333335,3650000,4233333.333333334,4733333.333333334,5191666.666666666,5650000,6108333.333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30493750.000000011,null,null,283333.33333333337,1189583.3333333335,1895833.3333333335,2486111.1111111115,3041666.6666666679,3527777.7777777794,3944444.4444444464,4326388.8888888899,4708333.333333334,5090277.7777777798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6098749.9999999991,null,null,56666.666666666672,237916.66666666663,379166.66666666674,497222.22222222225,608333.33333333337,705555.55555555562,788888.88888888888,865277.77777777764,941666.66666666686,1018055.5555555553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18296250,null,null,170000,713750,1137500,1491666.6666666667,1825000,2116666.666666667,2366666.666666667,2595833.333333333,2825000,3054166.666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6098749.9999999991,null,null,56666.666666666672,237916.66666666663,379166.66666666674,497222.22222222225,608333.33333333337,705555.55555555562,788888.88888888888,865277.77777777764,941666.66666666686,1018055.5555555553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6010000,null,null,43333.333333333336,224999.99999999997,365277.77777777787,490277.77777777781,594444.4444444445,698611.11111111112,781944.4444444445,858333.33333333314,941666.66666666686,1011111.1111111108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[138,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,6785751.1426051436,null,null,5260.116963718614,84010.694056650085,250368.10756732436,454356.88841439888,644835.04546637356,809839.90081929322,952503.2892354019,1080989.9603706205,1197808.4070121029,1305778.732699259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2827396.3094188096,null,null,2191.7154015494225,35004.455856937537,104320.0448197185,189315.37017266615,268681.26894432231,337433.29200803884,396876.37051475083,450412.48348775855,499086.83625504287,544074.47195802466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1130958.5237675237,null,null,876.68616061976911,14001.782342775017,41728.017927887398,75726.148069066476,107472.5075777289,134973.31680321554,158750.5482059003,180164.99339510337,199634.73450201709,217629.78878320981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2827396.3094188096,null,null,2191.7154015494225,35004.455856937537,104320.0448197185,189315.37017266615,268681.26894432231,337433.29200803884,396876.37051475083,450412.48348775855,499086.83625504287,544074.47195802466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6117009.895833333,null,null,141162.49999999997,394039.06249999994,558809.37499999977,645746.87499999977,717293.74999999977,745220.83333333337,756325.00000000012,747012.50000000012,717934.37500000035,693465.62500000035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,248380862.34682843,null,null,25077946.178267159,29257646.997667193,-15388.873036595993,32021198.681583144,15348851.909895869,24313263.076415874,31929022.1242432,38066474.413583942,41999265.410855085,10382582.427353574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16879490.53109131,null,null,1204892.075898611,2400000,2460046.5293071559,2514551.9258855428,2400000,2312500,1775000,1175000,575000,62500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,231501371.8157371,null,null,23873054.102368545,26857646.997667193,-2475435.4023437486,29506646.755697601,12948851.909895869,22000763.076415882,30154022.124243192,36891474.413583942,41424265.410855085,10320082.427353574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,46388661.765076376,null,null,4081485.7878650646,6064654.4321420835,1551408.5877428446,3854833.6829279289,2941646.0094418004,4135158.9091405794,5943922.5035286099,7378294.8827167824,8284853.0821710229,2152403.8873996586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,185112710.05066076,null,null,19791568.314503483,20792992.565525111,-4026843.9900865927,25651813.072769672,10007205.900454069,17865604.167275302,24210099.620714583,29513179.530867159,33139412.328684058,8167678.5399539154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1769979213.8046114,null,null,64782314.724744722,65203310.455844142,71619480.694433004,140829150.93517086,150024326.47735053,188426950.56634602,226009421.6168119,263426059.23608953,300655675.94464451,299002523.15317625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,"CF(+)",null,null,null,null,null,"Поступление ДС","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,381290430.90730637,null,null,64235357.423999995,52338313.442448005,28582878.970969919,60628501.863938957,32142688.665305756,33622402.977122739,35076309.366403379,36592814.250694744,38071163.946422823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,"CF(+)",null,null,null,null,null,"Поступление ДС","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,949370483.5816102,null,null,378361.87796519999,8940923.0592982806,29841461.817457683,55352650.911991432,81069736.112693429,106192447.67814365,130656753.27556783,154668233.3281137,178804026.46297303,203465889.05740589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,"CF(+)",null,null,null,null,null,"Поступление ДС","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,439318299.31569499,null,null,168595.42277951998,3924073.9540978596,13195139.906005405,24847998.159240454,36811901.69935137,48612099.911079623,60276358.974840701,72165011.657281086,83780485.535248697,95536634.095770314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,102137539.3790355,null,null,109396.383311475,1231005.8946347528,3461143.7989185238,6202870.4546359824,9015737.7305996567,11782881.285213307,14566304.822163135,17416156.304528572,20394492.985450186,17957549.719579902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,319815466.73799509,null,null,622319.17499999993,3645819.60525,10522026.105007499,19273367.182014897,28166640.529696051,36536335.654698715,44213252.419494085,51641631.376166388,58928188.812460482,66265885.878206953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175]
[176,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,95097748.235757053,null,null,167933.11499999999,1031372.0793000001,3064202.2784519996,5677903.9686990138,8345147.246381484,10859464.250249341,13173377.421507059,15402617.057997486,17586983.084935248,19788747.733235415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,308169221.65386319,null,null,6064728.3469791654,9358942.3679947928,13925288.842454009,22390888.798426989,28232314.888966374,34684335.183401495,40534062.357148767,46116526.438553199,51529256.147946648,55332878.281991705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,19999369.850879997,null,null,490000,938000,1125600,1350720,1620864,1945036.7999999998,2334044.1599999997,2800852.9919999996,3361023.5904000001,4033228.3084800001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,14285264.179199999,null,null,350000,670000,804000,964800,1157760,1389312,1667174.3999999997,2000609.28,2400731.1359999995,2880877.3631999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358399998,null,null,70000,134000,160800,192960,231552,277862.40000000002,333434.87999999989,400121.85600000003,480146.22720000008,576175.47263999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358399998,null,null,70000,134000,160800,192960,231552,277862.40000000002,333434.87999999989,400121.85600000003,480146.22720000008,576175.47263999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[184,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,109631840.33333333,null,null,2544560.4999999995,3204879.8333333335,4577385,8465571,10225485.5,12614457,14673127.5,16529440.5,18213420.5,18583513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,94813307,null,null,49160.5,993746.5,3313385,6201571,8961485.5,11350457,13409127.5,15265440.5,16949420.5,18319513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12300000,null,null,2346666.6666666665,1953333.3333333335,1000000,2000000.0000000002,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2518533.3333333335,null,null,148733.33333333337,257800,264000,264000,264000,264000,264000,264000,264000,264000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[189,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,27448050.649426877,null,null,1996000,2418480,2509094.4,2604233.2320000003,2704212.8289600005,2809377.0738287997,2920100.0320436638,3036788.8436049749,3159886.9005731232,3289877.3384163161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18300744.048938014,null,null,1412500,1662375,1712246.25,1763613.6375000002,1816522.0466250004,1871017.7080237493,1927148.2392644621,1984962.6864423961,2044511.5670356676,2105846.9140467378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5463801.5577088622,null,null,403500,498105,513048.15000000008,528439.59450000001,544292.782335,560621.56580504985,577440.21277920145,594763.41916257748,612606.32173745485,630984.51138957834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3683505.0427800016,null,null,180000,258000,283800,312180.00000000006,343398.00000000006,377737.8000000001,415511.58000000031,457062.73800000019,502769.01180000027,553045.91298000049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[194,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,63450795.840000004,null,null,485861.26000000007,1257296.2799999998,2411608,4497066.0200000005,5981339.5600000005,7481489.1399999997,8775437.5,9943155.459999999,11002948.960000001,11614593.660000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3075000,null,null,460000,615000,250000,500000,250000,250000,250000,250000,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[196,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,30187897.920000002,null,null,12930.63,321148.13999999996,1080804,1998533.0100000002,2865669.7800000003,3615744.57,4262718.75,4846577.7299999995,5376474.4800000004,5807296.830000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,30187897.920000002,null,null,12930.63,321148.13999999996,1080804,1998533.0100000002,2865669.7800000003,3615744.57,4262718.75,4846577.7299999995,5376474.4800000004,5807296.830000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87639164.98022294,null,null,548306.5869791666,1540286.2546614581,3301601.4424540107,5473298.5464269891,7700413.000006374,9833975.1695726998,11831353.165105103,13806288.642948229,15791976.196973516,17811665.975095399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,60706100.978571072,null,null,218521.69791666666,875601.45239583356,2170430.3744010418,3766356.5235168901,5388471.3782158941,6918667.9517489756,8321452.7948636068,9682057.1251003351,11019604.38249762,12344937.297914207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18052318.67301188,null,null,59784.889062499999,250684.80226562498,634371.06805296871,1110782.0229100985,1596549.6217904806,2056836.8178237234,2479735.8902414958,2888034.1418478955,3288934.9632759001,3686604.4557411945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,8880745.328639999,null,null,270000,414000,496800,596160,715392,858470.39999999979,1030164.4800000001,1236197.3760000002,1483436.8511999997,1780124.22144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[204,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[205]
[206,"CF(-)",null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,342890576.45778573,null,null,17850846.296835802,19576523.856213622,21299486.790481392,23874995.149064966,26846529.788999602,30810788.230186343,36193299.03279496,43671032.135094903,54138302.478177071,68628772.69993709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,128014744.41126141,null,null,10752500,11542575,11888852.25,12245517.817499997,12612883.352025,12991269.85258575,13381007.948163319,13782438.18660822,14195911.332206465,14621788.672172658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27382833.029146828,null,null,2300000,2469000,2543070,2619362.0999999996,2697942.9630000005,2778881.2518899995,2862247.6894467003,2948115.1201301008,3036558.5737340041,3127655.3309460236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24644549.726232145,null,null,2070000,2222100,2288763,2357425.89,2428148.6666999999,2500993.1267009997,2576022.9205020294,2653303.608117091,2732902.716360603,2814889.7978514214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16429699.817488097,null,null,1380000,1481400,1525842,1571617.26,1618765.7777999993,1667328.751134,1717348.6136680201,1768869.0720780608,1821935.1442404017,1876593.1985676142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17798841.468945436,null,null,1495000,1604850,1652995.5,1702585.3650000002,1753662.9259499996,1806272.8137284992,1860460.9981403546,1916274.8280845659,1973763.0729271024,2032975.9651149153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19167983.120402783,null,null,1610000,1728300,1780149,1833553.4700000002,1888560.0741000001,1945216.8763229991,2003573.3826126901,2063680.5840910706,2125591.0016138027,2189358.7316622166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8899420.7344727181,null,null,747500,802425,826497.75,851292.68250000011,876831.4629749998,903136.40686424961,930230.49907017732,958137.41404228297,986881.53646355122,1016487.9825574576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,13691416.514573414,null,null,1150000,1234500,1271535,1309681.0499999998,1348971.4815000002,1389440.6259449997,1431123.8447233501,1474057.5600650504,1518279.286867002,1563827.6654730118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[216,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38404423.323378421,null,null,3225750,3462772.5,3566655.6750000007,3673655.3452500002,3783865.0056074993,3897380.9557757243,4014302.3844489953,4134731.4559824658,4258773.3996619396,4386536.601651798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,23323248.699570719,null,null,2238087.7873749998,1514071.188701875,1815375.2064617814,2054983.5343640954,2245879.350537485,2402440.9557578848,2516203.7646206063,2692545.2839177288,2887755.1565050967,2955906.4713291675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,11229542.455737993,null,null,970920,941346,988413.3,1037833.9650000002,1089725.6632500002,1144211.9464125002,1201422.5437331251,1261493.6709197816,1324568.3544657703,1269607.0119568172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,4726171.401052556,null,null,641443.28125,325390.28812499996,476017.13643749995,535209.90562265646,537698.27313562506,506662.98755871085,436264.13785347401,424699.08176435519,426936.29814989876,415850.01115533581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5637468.0388937527,null,null,136303.75510416669,179631.80670312501,267078.52278515621,378429.15298535163,495409.94161115628,610442.86453865841,721102.58413143142,833349.85898892721,948183.29159093113,1067536.2604548482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1300066.8038864185,null,null,59420.751020833341,67703.093873750011,83866.24723912499,103510.51075608747,123045.47254070354,141123.15724801595,157414.49890257543,173002.67224466498,188067.21229849654,202913.1877621662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,153148160.02357519,null,null,1634508.5094608022,3057105.1675117458,4028603.6590196104,5900838.4519508723,8203902.0808296166,11519696.466066986,16281784.935562035,23061317.208586484,32795862.589803562,46664540.954783469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2868736.4281800012,null,null,180000,198000,217800.00000000003,239580.00000000003,263538.00000000006,289891.80000000016,318880.98000000021,350769.07800000021,385845.98580000032,424430.58438000019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,7548046.7520973431,null,null,0,319495.57478682837,344428.76116184937,458092.61622327019,655847.70048331528,776806.58275046479,967411.33080175822,1155363.8711170536,1341831.1740947771,1528769.1406780267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1478320.539946289,null,null,100000,125000,131250,137812.5,144703.125,151938.28125,159535.1953125,167511.95507812506,175887.55283203122,184681.93047363282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,8775289.5988234282,null,null,262208.50946080196,376143.16272491694,350606.1976947597,695719.50681894936,742232.36644114193,934361.62262047641,1122174.6249208152,1309322.9002833769,1495586.5145223283,1486934.1933358619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на уборку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,120434333.36775282,null,null,993000,1853151.3000000005,2713198.818330002,3972394.3899169564,5815982.6262774169,8515180.1631327718,12467075.276842691,18253044.912825387,26724283.056867667,39127022.823559947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,12043433.336775282,null,null,99300,185315.13000000009,271319.88183300017,397239.4389916957,581598.26262774179,851518.01631327707,1246707.527684269,1825304.4912825392,2672428.3056867658,3912702.2823559945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[233,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[234]
[235,"CF",null,null,null,null,null,"Финпоток по операционной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,601868661.34017491,null,null,39967091.407618277,30359646.652450975,19347332.879119582,63409125.382328995,49417956.292707369,63753145.962596804,77329125.563703895,89178095.92374897,98078452.435674906,71028688.840225101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236]
[237,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,232430000,null,null,38758000,39907000,26365000,28235000,26365000,18200000,18200000,18200000,10035000,8165000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8570000,null,null,8570000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,209100000,null,null,28160000,37540000,24400000,26600000,24400000,17000000,17000000,17000000,9600000,7400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14760000,null,null,2028000,2367000,1965000,1635000,1965000,1200000,1200000,1200000,435000,765000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6150000,null,null,832000,948000,870000,630000,870000,500000,500000,500000,130000.00000000001,370000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2460000,null,null,336000,384000,340000,260000,340000,200000,200000,200000,60000.000000000007,140000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6150000,null,null,860000,1035000,755000,745000,755000,500000,500000,500000,245000,255000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5787573.958333333,null,null,35131.249999999993,278306.25,482762.49999999983,616184.37499999977,685543.74999999977,727142.70833333337,752153.125,757684.37500000023,743215.62500000023,709450.00000000035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,28432499.999999989,null,null,0,0,4165833.3333333326,6066666.666666666,3033333.3333333321,3033333.3333333321,3033333.3333333302,3033333.3333333321,3033333.3333333321,3033333.3333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,194760320.6534133,null,null,0,2479404.9871316906,10539710.934313666,15255115.088950751,20422072.654988579,22522127.621034116,26854337.115830898,30836857.988817133,31154428.829139154,34696265.433207318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,46388661.765076376,null,null,2855153.2287133615,5533668.4970817622,3308727.0819548685,1909678.9267815053,4886800.7655882239,4135158.9091405794,5904291.7388766408,7313335.3080705628,5139890.382070601,5401956.9267982692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,150934604.96335185,null,null,-1681193.0710950829,-17838733.081762478,-17183034.303815618,23459813.658263404,91872.455463893712,21202050.057422094,28651676.917329688,35103551.585194618,54039250.932798475,25089349.81355286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10000000,null,null,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30000000,null,null,30000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30000000,null,null,0,0,0,0,0,3750000,7500000,7500000,7500000,3750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16700000,null,null,1000000,2400000,2400000,2400000,2400000,2337500,1825000,1225000,625000,87500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6489545.7771974131,null,null,293524.55391666666,0,3379676.9203692642,2816344.3029114828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6489545.7771974131,null,null,293524.55391666666,0,857532.18471882446,5338489.0385619225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,179490.53109130982,null,null,4892.0758986111114,0,14292.203078647079,160306.25211405163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-6879490.5310913101,null,null,38995107.92410139,-2400000,107852.5325717926,-5082450.9877644908,-2400000,-6087500,-9325000,-8725000,-8125000,-3837500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226057,null,null,37313914.853006303,-20238733.081762478,-17075181.771243826,18377362.670498911,-2308127.5445361063,15114550.057422103,19326676.917329691,26378551.585194629,45914250.93279849,21251849.81355286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226057,null,null,37313914.853006303,17075181.771243826,0,18377362.670498911,16069235.125962805,31183785.18338491,50510462.100714602,76889013.685909227,122803264.61870772,144055114.43226057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,225594635.10671568,null,null,73846447.276113838,88903709.229755446,85758062.46063742,117486016.71747318,125700095.19884671,143137088.90362087,163208136.90336305,188729306.54903856,224912179.66308689,225594635.10671568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,0,null,null,null,null,null,null,null,null,null,null,86029554.412950441,null,null,35960239.883036278,67925895.855646297,81356916.636967838,95153393.081886783,104294113.591976,106481912.58004558,107291909.29081015,106674808.21932842,98343666.478983,86029554.412950441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1416375.0747700189,null,null,98626.955115150005,560897.11133776628,1233394.2195362656,2001439.8125944887,2796515.264241213,3594163.3292464446,4432886.04949049,5308427.0506620426,6248730.3198049711,1416375.0747700189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-5906408.8132653236,null,null,473665.58495610009,434234.49152756482,134418.27079999074,178821.15249300748,-493102.11666662991,-1156105.5223894119,-2060453.8709855378,-3176275.7401944399,-4258481.7544087768,-5906408.8132653236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226054,null,null,37313914.853006303,17075181.771243826,0,18377362.670498911,16069235.125962801,31183785.18338491,50510462.100714594,76889013.685909212,122803264.6187077,144055114.43226054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,2907499.9999999991,3033333.3333333316,1774999.9999999981,3033333.3333333321,3033333.3333333302,3033333.3333333321,3033333.3333333321,1775000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,225594635.10671479,null,null,73846447.276113838,88903709.229755461,85758062.460637465,117486016.71747318,125700095.19884667,143137088.90362078,163208136.90336287,188729306.54903823,224912179.66308644,225594635.10671479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,185112710.05066088,null,null,19791568.314503483,40584560.880028598,36557716.889942013,62209529.962711699,72216735.863165781,90082340.030441076,114292439.65115568,143805619.18202284,176945031.51070693,185112710.05066088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,13690094.039925396,null,null,11109412.832584316,1084090.7434450709,2582331.8989261389,4267581.4703071266,5845434.6594291925,7400060.7016799152,8974557.3343287706,10536036.513742805,12074409.553921759,13690094.039925396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,22972.795413525004,126958.05927152489,275819.2229457302,437468.82067102939,602729.15718767047,761341.26586706936,920967.73889348656,1089237.0946752653,1266823.02481848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1917077.426666487,null,null,214341.64000000106,173166.926666666,403665.32666665886,656590.5066666489,864991.04666663893,1048403.906666643,1214764.5066666724,1366581.3466666192,1499032.6866666097,1917077.426666487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5341720.6256510541,null,null,317188.50946080312,431701.80739888549,524217.90454280376,889951.57646902651,1165680.6467194967,1602327.2579480819,2167674.5721787289,2924834.0182002895,3963902.6596058533,5341720.6256510541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4052731.6740183681,null,null,616780.85937500023,880728.97846875037,1261139.136194062,1688936.9813621389,2122597.5970508717,2541328.7263221815,2917595.9170772284,3291611.624885276,3672750.8013462499,4052731.6740183681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2248644.5653789677,null,null,229818.515625,383979.88708124991,607892.25671643892,860107.22706728545,1115705.9476280268,1362209.046872736,1583091.7156581311,1802477.1653053351,2025985.9768931698,2248644.5653789677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12000,615000,0,615000,0,0,0,0,615000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329435.93749999348,null,null,106031.24999999997,221764.06249999988,297810.9375,327373.43750000023,359123.43750000047,377201.56250000186,381373.43750000373,370701.56250000093,345420.31249999721,329435.93749999348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2902220.7869136333,null,null,0,2444439.3906826787,479569.82532466576,3388321.9785718098,1207096.8434989899,1536876.4053230733,1841041.2652522027,2112617.701741606,5479270.0972287953,2902220.7869136333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,1226332.559151703,1757318.4942120239,0,1945154.7561464235,0,0,39630.764651969075,104590.33929818869,3249553.0393986106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10000000,null,null,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[309,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,30000000,30000000,30000000,30000000,30000000,26250000,18750000,11250000,3750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,200000,200000,200000,200000,200000,175000,125000,75000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,2522144.7356504397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,45754.326228508995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.9406967163085938E-7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"Repd","index":28,"n_rows":318,"n_cols":159,"rows_kept":318,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,"Repd",null,null,"Детализированное формирование всей отчетности финмодели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1478990773.0510123,null,null,0,1231200,5140260,3909060,6600771,6602195.1150000002,5156.7245730000004,9501571.6306001991,9536003.6445792001,78284.809627200011,113177.0995344,10955221.868246401,11054038.98651264,403374.07869263995,528949.21342031995,637675.94137895992,12987345.51191088,13214753.858568238,739327.20400024205,706752.09658500471,1142974.8875343346,1424416.1551632932,13072032.021315772,13249910.097484443,1968703.4939039571,2293407.1332558529,2566550.0133481743,2644067.1345921615,2405567.1793045369,14685166.391472325,14503942.707094638,2262877.9641324994,3388521.7027963675,3983202.5509626633,3762143.0381063009,3970216.9734904692,4589019.9495388921,17587493.76570601,17948542.773710836,5432400.1247920068,4740849.8832874456,5262639.8332735216,4807711.3736587092,4097245.562712431,6000303.763281405,6927040.7240559459,19190836.206866421,19369167.175607931,7420908.1068973523,8110304.5524085201,8547984.0707833003,8326217.033580441,7211253.6030345643,7868715.7980884425,7116424.3729143199,5945275.2556170709,21978510.550238688,23165794.165016908,8922823.2998491172,9091183.5984282717,10217491.253692465,11076090.790500561,11554817.364091029,11179050.937505014,9577857.1594476942,10367565.124099528,9327357.3765612375,21741553.245457225,25141437.859802689,12595213.779337924,11399353.37067822,11549148.842239143,12875902.13824101,13925964.602832325,14487470.119919896,13977580.928167008,11951972.295826223,12869481.413094519,11534765.250378648,24110499.794649426,28185322.92408216,15301140.659088131,13825719.085743744,13983284.941446111,15551716.425513927,16781691.348265763,17391552.385777969,16706835.136938814,14235454.851755917,15302073.62605731,13709423.700093975,11235238.494032264,31277508.167784356,33303907.068951856,16296588.00894445,16428494.166446218,18209577.776950747,19541875.632062308,20232282.224058039,19411253.714675155,16509959.282047542,17725247.211407911,15859543.451054977,12982835.152823113,18524055.674578339,20846001.128392883,34658381.799753428,34763406.039250277,20904997.91146224,22376893.19016723,23108421.734400675,22117123.454014044,18785527.73080527,20153978.510239653,18014261.462255321,14771373.297714954,21074804.186284706,23699802.224838767,21352676.945459791,21462504.908334348,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,332519801.29608858,null,null,0,1231200,5140260,3909060,6600771,6600771,0,9489843.3599999994,9489843.3599999994,0,0,10773400.140000001,10773400.140000001,0,0,0,12329052.119999999,12329052.119999999,0,0,0,0,11627924.011019999,11627924.011019999,0,0,0,0,0,11909532.904570799,11909532.904570799,0,0,0,0,0,0,12467226.108958883,12467226.108958883,0,0,0,0,0,0,0,12794649.667682348,12794649.667682348,0,0,0,0,0,0,0,0,13392786.943877399,13392786.943877399,0,0,0,0,0,0,0,0,0,14009334.573801141,14009334.573801141,0,0,0,0,0,0,0,0,0,0,14615128.902668076,14615128.902668076,0,0,0,0,0,0,0,0,0,0,0,15247005.937789477,15247005.937789477,0,0,0,0,0,0,0,0,0,0,0,0,15862984.977676177,15862984.977676177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,783824360.61148679,null,null,0,0,0,0,0,964.65599999999995,3541.3374150000004,8059.5823770000006,31904.116001999999,54098.601084000002,78301.204740000001,125906.01427799999,194445.4198104,279746.81060039997,367203.0499632,442912.46819489996,457441.59177089995,615900.7341432001,514087.33676157001,491360.98023460794,794658.17300185782,990146.78448483581,1003639.9555939677,1127273.5581616079,1367918.1793161107,1593223.5224735062,1782749.0358248865,1836017.1612207771,1669737.4339283986,1926145.4885948959,1799897.065196139,1568876.3753844709,2348645.6427373458,2759604.68869262,2605254.980718954,2748341.8406264102,3175051.8522357941,3540927.977187566,3789584.0367233925,3754111.9070670847,3274466.5896116919,3633620.3415207015,3318436.7495552166,2826528.5122710438,4138643.283955988,4776220.2225011634,4408237.470854912,4530261.7462693192,5111512.6102080578,5584420.8410387998,5884901.5841810973,5730544.6916524824,4961814.010385246,5413212.5316864131,4894490.4989379207,4087208.1198476395,5901943.4560708972,6716376.3094324805,6130390.3306186702,6245491.7920950511,7017324.9177598814,7604545.5048780954,7932724.0648762947,7672910.4655399676,6572121.1683141105,7113485.8722667946,6398593.3468123609,5302702.0212292923,7634006.5153582487,8635667.9057762586,7813627.4552473491,7915770.3494335776,8822872.1279511862,9540260.368868567,9924483.0866511445,9573083.4061204847,8183848.0754634459,8812110.2124623712,7895780.3040050017,6495882.933877808,9282752.7098641358,10461884.539932482,9448163.8637955431,9555313.3436850496,10621563.714657011,11456372.766363041,11872747.12593694,11400508.225869708,9709699.1842389647,10437188.585673608,9348104.626945205,7655985.2387958663,10922927.133793704,12302359.657312905,11101722.918908292,11190932.075637963,12403340.272274818,13309955.731042922,13780292.083520617,13220421.203872742,11243756.912731849,12071373.740435254,10800290.234746756,8840072.7506770846,12612691.705527836,14192168.338420343,12794621.781856053,12865938.580267059,14229473.341427006,15230268.840610133,15728115.874390285,15052536.915637895,12784328.25303451,13715713.762986463,12258991.74130379,10051433.794006594,14340143.285966808,16124778.4550115,14526338.740032393,14600887.202162979,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,362646611.14343655,null,null,0,0,0,0,0,459.45899999999995,1615.387158,3668.6882231999998,14256.168577200002,24186.208543200002,34875.894794399996,55915.713968399985,86193.426702239987,123627.26809223997,161746.16345711995,194763.47318405999,200851.80013997998,269801.00442503998,225239.86723867198,215391.11635039677,348316.71453247673,434269.37067845749,440468.05470180465,494712.5283028367,600785.3145878464,700183.61078234669,783800.97752328776,808049.97337138432,735829.74537613837,849487.99830663064,794512.73732769885,694001.58874802839,1039876.0600590217,1223597.8622700432,1156888.0573873471,1221875.1328640587,1413968.0973030976,1579339.67955956,1691732.6280285607,1678288.2177249223,1466383.293675754,1629019.4917528203,1489274.6241034926,1270717.0504413873,1861660.4793254174,2150820.501554783,1987949.0683291629,2044255.7616562641,2309395.496689294,2525883.7113697208,2663082.486602203,2595672.3419279591,2249439.5926493183,2455503.2664020299,2221933.8739763997,1858067.1357694319,2683780.1502903919,3056630.9117070273,2792432.9692304474,2845691.8063332206,3200166.3359325831,3471545.2856224659,3622093.2992147352,3506140.4719650461,3005735.9911335837,3254079.2518327334,2928764.029748877,2429516.6504267901,3498096.7706432971,3959545.8735616663,3585725.9154308704,3633378.4928055652,4053030.0102898232,4385704.2339637587,4562987.0332687525,4404497.5220465232,3768124.2203627778,4057371.2006321475,3638984.9463736461,2999487.9581035413,4287441.3115499467,4839256.1191556482,4377555.2219482018,4427971.597761061,4930152.7108569155,5325318.5819027228,5518805.2598410277,5306326.9110691054,4525755.6675169514,4864885.0403837021,4361319.0731487703,3579253.2552363975,5107575.096201174,5754541.4738494707,5194865.0900361575,5237562.0908082556,5806237.5046759304,6231919.9010193879,6451990.1405374212,6190832.5108024115,5266202.3693156932,5653873.4709726563,5059253.2163082212,4142762.4021460288,5911363.9690505033,6653832.7899725381,6000775.0402212003,6034482.4813070418,6675524.5700352322,7146624.3495570952,7380305.8600103892,7064586.5383761488,6001199.4777707588,6438264.7472531898,5755269.7209515292,4719939.5037083607,6734660.9003178962,7575023.7698272681,6826338.2054273952,6861617.7061713692,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,509305725.89943671,null,null,0,7235.0887500000008,28519.155000000002,42133.466250000012,56603.643749999996,70855.633124999993,72220.063500000004,89225.407462499992,115328.09868750001,127069.82387774999,139493.77740675001,171212.17084425001,214727.33908462501,258881.87922187502,301732.32038625004,338606.82235765125,359221.2141024337,443648.23054800759,495291.86294371879,492401.27174647507,592017.53980663128,687284.17446735408,702715.97877493,779622.83276063669,917994.92248135526,1047664.0515635666,1155797.8363787457,1202609.6016988263,1189279.9084250308,1323213.7671830822,1417314.0883755581,1393504.5681146174,1581969.0132533556,1737675.163224325,1726833.2288172923,1776358.431568088,1956908.7608052695,2174209.8282828089,2321856.4175224202,2368605.1817088504,2326811.284759826,2481772.066484136,2564394.2475239076,2511775.3198863864,2759194.3653682387,2944864.2403497668,2915071.5974661829,2928409.0676017189,3100762.872624401,3376743.3567562504,3554490.870555927,3578141.1985674677,3507235.2116258834,3668868.8927136781,3724554.4089726955,3636158.0542630302,3926851.4048788697,4123697.5363470037,4072601.0451334752,4085190.3305611247,4258883.4622941166,4527842.5706027914,4718606.744214803,4744335.3307550997,4640171.130570719,4787685.8108881377,4796574.7414999167,4674162.2681864612,5021741.8374127597,5242333.363671096,5168503.2724149078,5179874.0875868723,5331026.4829264022,5597794.4593401272,5807930.8546420373,5818339.730681872,5684640.3078926951,5841513.8091321979,5826744.2597354837,5669215.0459917122,6039948.7629708601,6256646.8275347138,6164622.2749167494,6176685.572732687,6357261.0559001043,6662139.0265281666,6868155.4089590451,6847289.8186379215,6681802.7060108585,6861801.1390128909,6836431.5074708015,6643382.3267851193,7051473.9598517474,7276191.779670991,7165022.0630665589,7175443.591445256,7383298.4834605092,7688301.3425589977,7892874.2002431853,7874932.2804402262,7678208.5367613826,7863547.3438745905,7807978.8812810965,7580471.3112551104,8060607.295723577,8324287.1184856808,8192722.4395368816,8200847.0709560104,8437596.495235784,8733191.6298314631,8922987.8563703634,8906666.697264079,8677125.310777735,8855865.5675750598,8756500.9448900148,8495310.0148309115,9063336.5080282856,9379721.5396351703,9226540.1401580088,9235159.5616305619,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18153750.060193345,null,null,0,7235.0887500000008,28519.155000000002,42133.466250000012,56603.643749999996,70222.443750000006,70200,84692.621249999997,98311.421249999999,98280,98280,105547.53599999999,114092.28,115689.60000000001,115689.60000000001,115689.60000000001,123179.91758999997,130193.59959,130150.8,130150.8,130150.8,130150.8,137639.13612750001,144652.81812750001,146846.25539999999,148950.35999999999,148950.35999999999,148950.35999999999,148950.35999999999,148992.40267132499,148992.40267132499,148950.35999999999,148950.35999999999,148950.35999999999,148950.35999999999,148950.35999999999,151251.64306200002,153462.2348958418,153462.2348958418,153418.8708,153418.8708,153418.8708,153418.8708,153418.8708,153418.8708,153418.8708,153464.81196210894,153464.81196210894,155789.19235386001,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158069.76974472404,158069.76974472404,158021.43692399998,158021.43692399998,160462.86812447576,162762.08003171999,162762.08003171999,162762.08003171999,162762.08003171999,162762.08003171999,162762.08003171999,162812.35090378483,162812.35090378483,162762.08003171999,162762.08003171999,162762.08003171999,165276.75416821006,167644.94243267158,167644.94243267158,167644.94243267158,167644.94243267158,167644.94243267158,167644.94243267158,167698.27480084519,167698.27480084519,167644.94243267158,167644.94243267158,167644.94243267158,170235.05679325637,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172732.00262123498,172732.00262123498,172674.29070565174,172674.29070565174,175342.10849705403,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177916.2605070656,177916.2605070656,180602.37175196563,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,795.36765977476944,null,null,0,2.9925000000000002,11.97,8.9775000000000009,14.962499999999999,14.962499999999999,0,20.947499999999998,20.947499999999998,0,0,24.658200000000004,24.658200000000004,0,0,0,28.572689249999996,28.572689249999996,0,0,0,0,27.249879562500002,27.249879562500002,0,0,0,0,0,28.067375949374998,28.067375949374998,0,0,0,0,0,0,28.909397227856253,28.909397227856253,0,0,0,0,0,0,0,30.669979519032697,30.669979519032697,0,0,0,0,0,0,0,0,32.537781271741785,32.537781271741785,0,0,0,0,0,0,0,0,0,33.513914709894038,33.513914709894038,0,0,0,0,0,0,0,0,0,0,35.55491211572658,35.55491211572658,0,0,0,0,0,0,0,0,0,0,0,38.851812451481564,38.851812451481564,0,0,0,0,0,0,0,0,0,0,0,0,41.217887829776785,41.217887829776785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,339.08958971343367,null,null,0,1.2825,5.1300000000000008,3.8475000000000006,6.4124999999999996,6.4124999999999996,0,8.9774999999999991,8.9774999999999991,0,0,10.567800000000002,10.567800000000002,0,0,0,12.245438249999999,12.245438249999999,0,0,0,0,11.678519812499999,11.678519812499999,0,0,0,0,0,12.028875406875001,12.028875406875001,0,0,0,0,0,0,12.389741669081248,12.389741669081248,0,0,0,0,0,0,0,13.144276936728298,13.144276936728298,0,0,0,0,0,0,0,0,13.538605244830148,13.538605244830148,0,0,0,0,0,0,0,0,0,14.363106304240301,14.363106304240301,0,0,0,0,0,0,0,0,0,0,15.237819478168538,15.237819478168538,0,0,0,0,0,0,0,0,0,0,0,16.165802684389,16.165802684389,0,0,0,0,0,0,0,0,0,0,0,0,17.664809069904337,17.664809069904337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,55.7641576434104,null,null,0,0.21375000000000002,0.85499999999999998,0.64124999999999999,1.0687499999999999,1.0687499999999999,0,1.4962499999999999,1.4962499999999999,0,0,1.7100000000000002,1.7100000000000002,0,0,0,1.9814625000000003,1.9814625000000003,0,0,0,0,1.8897281249999998,1.8897281249999998,0,0,0,0,0,1.9464199687499999,1.9464199687499999,0,0,0,0,0,0,2.064956944846875,2.064956944846875,0,0,0,0,0,0,0,2.126905653192281,2.126905653192281,0,0,0,0,0,0,0,0,2.256434207471691,2.256434207471691,0,0,0,0,0,0,0,0,0,2.3938510507067168,2.3938510507067168,0,0,0,0,0,0,0,0,0,0,2.539636579694756,2.539636579694756,0,0,0,0,0,0,0,0,0,0,0,2.6943004473981667,2.6943004473981667,0,0,0,0,0,0,0,0,0,0,0,0,2.8583833446447144,2.8583833446447144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,13963507.568297071,null,null,0,5562,21924,32400.000000000007,43524,54000,54000,65124,75600,75600,75600,81162,87734.88,88992,88992,88992,94720.859999999986,100116,100116,100116,100116,100116,105844.86000000002,111240,112958.658,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,116347.41774000002,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,119837.8402722,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,123432.97548036597,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,127135.96474477697,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,130950.04368712028,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,134878.54499773387,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,138924.90134766587,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Паушальный взнос","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4189052.2704891264,null,null,0,1668.6,6577.2,9720.0000000000018,13057.199999999999,16200,16200,19537.2,22680,22680,22680,24348.6,26320.464,26697.599999999999,26697.599999999999,26697.599999999999,28416.257999999994,30034.799999999999,30034.799999999999,30034.799999999999,30034.799999999999,30034.799999999999,31753.458000000002,33372,33887.597399999999,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34904.225322000006,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35951.352081659999,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,37029.892644109794,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,38140.789423433089,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,39285.013106136081,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,40463.56349932016,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41677.470404299762,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,234061631.31180418,null,null,0,0,0,0,0,305.51718750000003,975.09562500000015,2187.9827812500007,8212.6499062500025,13924.124055,19961.474760000005,31805.547884999996,48645.328347187511,69130.256845312499,89819.190103125016,107816.2633449,113858.9615239875,151334.95777796253,169284.32197593752,167060.79028575003,218513.4004685625,265049.3908012819,269235.1521648019,302515.72841784562,366790.47424698278,426875.22219001967,478243.11093369382,500364.92912409722,490111.31891348516,554759.51185533253,589256.26430133323,570973.58923239796,675773.70264224475,755854.32273024996,747514.37318637862,773452.16209357698,861529.37330716441,962772.86310642504,1033132.0680991856,1053399.61980676,1021250.4683075103,1098948.6568797447,1121496.8266037749,1081020.7284210667,1230033.3764596567,1332039.4223519363,1309086.6653937108,1319346.2578056618,1409259.4139885784,1538312.4283656331,1623296.1501235277,1630516.8626554292,1575973.7957772873,1660093.7012272505,1663194.7045746634,1595197.5086441515,1781289.1932767918,1895674.9827330508,1856407.1685847398,1866091.2342983161,1962953.6707381918,2092796.9820315812,2184286.4962981585,2189342.4447920113,2109216.1369578727,2190938.3638784164,2166404.1335577737,2072202.0226458348,2301758.8389946446,2434122.2540337746,2377329.8761443985,2386076.6570459106,2478182.1699615275,2611152.9163757996,2712910.588810517,2709044.8276810218,2606199.1178431935,2695158.9233614444,2652463.8887732234,2531246.5456101885,2788504.7985556093,2927648.1729954453,2856860.055597011,2866139.5154554248,2976550.2882018061,3129664.4357896033,3230963.0998967383,3210500.2042764463,3083202.4253325523,3186013.6299358057,3131274.6383873755,2982775.2686291588,3275339.6972884531,3427145.9091156144,3341675.1362780388,3349691.6965693431,3476788.7638672595,3632302.7737185438,3735278.2587052374,3713425.9671931062,3562100.0105170729,3671498.0472746259,3595978.4689434785,3420972.6458465657,3764812.6396602113,3942452.0135270213,3841200.9211969879,3847450.6376732406,3992429.6578766527,4147432.9876044341,4245653.9237105092,4220781.0498277359,4044210.7525305473,4155443.0175392227,4053061.6955989506,3852145.5955534857,4254923.667160511,4464538.9230780322,4346707.0773263695,4353337.401536026,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,42785417.76308275,null,null,0,0,0,0,0,60.637500000000003,194.04000000000002,435.37725000000006,1632.5347500000003,2804.8932450000002,4056.8254650000008,6465.866715000001,9765.8963325000022,13769.901337500003,17892.930825000003,21722.308890975,22557.703724324998,30151.071338850001,24934.127150625001,23451.772690500002,37918.437162375005,47869.796033771257,49143.953059451262,55192.565799813747,66150.588552365632,76234.449510594379,85415.751431587516,89222.17466606482,82386.43452565679,95273.614509721723,88420.211284222125,76231.761238265317,114447.41399274644,136560.95232016666,131000.98595758578,138713.40451908883,158795.98678419707,175701.38064754725,188559.26109785863,189680.47068325657,168247.70301709016,187347.62474378859,170070.91340918324,143086.84795404447,209881.58117268959,245726.81460295751,230424.97663080721,237264.70490544123,264999.34139517974,286804.79287592083,302691.71313002391,298861.0355936737,262498.99100824579,286895.41039740777,257657.16298817983,212325.69903450529,306856.01741221454,353934.66179214633,327756.11902660574,334212.16283565649,371314.07006182964,398565.00988165062,416026.01632272603,407787.04047117993,354369.50191508752,383835.35906168586,342761.97519421822,279960.56791959237,403207.10732010379,462013.40972223168,424151.82446264761,429983.01173032238,473871.19948452886,507040.89842088631,527696.66723386373,515765.33223348641,447201.52567493403,481522.75719269144,428372.13075934787,347560.56865065789,497067.28991724056,568093.16974971292,520901.09148409008,527087.39805636613,579814.96519847598,619230.24852880742,641715.34636289568,624596.94686739461,539731.76090479852,580185.37184163288,515940.55476639472,416940.97492758359,595195.94924956094,679812.36656225368,622831.85133720294,628176.22486473934,688688.883829072,731563.53563171404,757362.50913709484,736451.24863639381,635567.27751903818,682365.14485535258,606196.3415818623,489525.79285058699,698665.18720469833,797243.7778218129,729743.04960179073,733909.52725262602,802931.54873948358,850810.72450230608,878649.52457241423,852362.41050431086,734648.87897285132,788113.83607799979,699416.53306490381,565472.46636792691,807072.99888882844,920219.41258286824,841664.84874842677,846085.0648881977,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,18336607.612749748,null,null,0,0,0,0,0,25.987500000000001,83.160000000000011,186.59025000000003,699.65775000000008,1202.0971050000003,1738.6394850000001,2771.0857349999997,4185.384142500001,5901.3862875000013,7668.3989250000004,9309.5609532749986,9667.5873104249986,12921.887716650002,10686.054493125001,10050.759724500002,16250.758783875002,20515.626871616252,21061.694168336253,23653.956771348749,28350.25223672812,32671.906933111874,36606.750613537508,38238.074856884923,35308.4719395672,40831.549075595023,37894.376264666629,32670.754816399429,49048.89171117705,58526.122422928558,56143.279696108184,59448.60193675234,68055.422907513013,75300.591706091669,80811.111899082258,81291.630292824237,72106.158435895777,80291.839175909394,72887.534318221398,61322.93483744761,89949.249074009815,105311.49197269608,98753.56141320309,101684.87353090335,113571.14631221985,122916.33980396607,129725.01991286738,128083.3009687173,112499.56757496248,122955.1758846033,110424.49842350563,90996.728157645121,131509.72174809195,151686.28362520557,140466.90815425958,143233.7840724242,159134.60145506982,170813.57566356452,178296.86413831115,174765.87448764854,151872.64367789464,164500.86816929394,146897.98936895066,119983.10053696812,172803.04599433014,198005.74702381351,181779.3533411347,184278.43359870961,203087.65692194091,217303.24218037986,226155.71452879871,221042.28524292278,191657.79671782887,206366.8959397249,183588.05603972051,148954.52942171053,213028.83853596021,243468.50132130552,223243.32492175285,225894.59916701406,248492.12794220395,265384.39222663175,275020.86272695533,267684.40580031194,231313.61181634222,248650.87364641408,221117.3806141692,178688.98925467872,255083.97824981183,291348.15709810873,266927.93628737272,269218.38208488829,295152.37878388795,313527.22955644887,324583.93248732632,315621.96370131162,272385.97607958782,292442.20493800822,259798.43210651239,209796.76836453725,299427.93737344211,341675.904780777,312747.02125791035,314532.65453683969,344113.52088835003,364633.16764384549,376564.08195960615,365298.17593041895,314849.51955979341,337763.07260485698,299749.94274210162,242345.34272911149,345888.42809521221,394379.74824980058,360713.50660646852,362607.88495208474,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3056101.2687916267,null,null,0,0,0,0,0,4.3312499999999998,13.860000000000003,31.098375000000008,116.60962500000001,200.34951750000002,289.77324750000002,461.84762250000006,697.56402375000016,983.56438125000011,1278.0664875000002,1551.5934922125002,1611.2645517375001,2153.6479527750002,1781.0090821875006,1675.1266207500005,2708.4597973125005,3419.2711452693761,3510.2823613893756,3942.3261285581248,4725.0420394546873,5445.3178221853132,6101.1251022562501,6373.0124761474872,5884.7453232611988,6805.2581792658366,6315.729377444437,5445.1258027332369,8174.815285196175,9754.3537371547591,9357.2132826846973,9908.1003227920592,11342.570484585503,12550.098617681946,13468.518649847045,13548.605048804042,12017.693072649297,13381.9731959849,12147.922386370235,10220.489139574605,14991.54151233497,17551.915328782681,16458.926902200517,16947.478921817226,18928.524385369979,20486.056633994347,21620.836652144564,21347.216828119552,18749.927929160418,20492.529314100553,18404.083070584271,15166.121359607523,21918.286958015324,25281.047270867595,23411.151359043266,23872.297345404037,26522.433575844971,28468.929277260759,29716.144023051856,29127.64574794142,25312.107279649106,27416.811361548986,24482.998228158445,19997.18342282802,28800.507665721696,33000.95783730226,30296.558890189117,30713.0722664516,33847.942820323486,36217.207030063306,37692.61908813312,36840.380873820461,31942.966119638138,34394.482656620814,30598.00933995342,24825.754903618417,35504.80642266004,40578.083553550925,37207.220820292139,37649.099861169008,41415.354657033997,44230.732037771959,45836.810454492545,44614.067633385326,38552.268636057044,41441.812274402342,36852.896769028193,29781.498209113113,42513.996374968643,48558.026183018119,44487.989381228785,44869.730347481382,49192.063130647999,52254.538259408146,54097.322081221057,52603.660616885274,45397.662679931302,48740.367489668031,43299.738684418728,34966.128060756208,49904.656228907013,56945.984130129487,52124.50354298504,52422.10908947327,57352.253481391672,60772.194607307567,62760.68032660101,60883.029321736496,52474.919926632239,56293.845434142837,49958.323790350281,40390.89045485192,57648.071349202037,65729.958041633436,60118.917767744751,60434.647492014119,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Роялти","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,130679618.97475392,null,null,0,0,0,0,0,165.046875,526.18125000000009,1180.7053125000002,4433.7290625000014,7474.4493750000001,10674.028125000001,17005.190624999999,26151.141421875003,37288.772953125001,48445.995281250005,57871.384621875004,61555.696875000001,81621.808284375016,101448.56250000001,101448.56250000001,124335.18824999999,148649.76673125004,150399.40198125,169020.67670625,205818.91647571875,240402.72917240622,269322.67983562499,281947.43624999997,281947.43624999997,316806.99237749999,351250.72875000001,351250.72875000001,387771.21665625006,423856.07250000001,423856.07250000001,434909.27331918752,479488.76394682215,537862.147796234,577148.59727107512,591445.31829375005,591445.31829375005,629174.78443389374,666454.1973,666454.1973,704008.46515432501,741114.76957500004,741114.76957500004,741114.76957500004,778277.23222754523,852388.64542442455,899429.677252686,909404.08404993743,909404.08404993743,945961.98894702981,982083.81545568747,982083.81545568747,1016157.8208911306,1049825.3769575625,1049825.3769575625,1049825.3769575625,1081525.0504964981,1149961.1286223887,1200190.3629338997,1213586.0646809549,1213586.0646809549,1242450.2502199134,1270970.1313588049,1270970.1313588049,1305344.7523188374,1339309.33803879,1339309.33803879,1339309.33803879,1359519.5159497955,1423531.9759572847,1477973.529199786,1488766.7917929171,1488766.7917929171,1517595.9904403132,1546081.3020263091,1546081.3020263091,1571464.5105228836,1596544.9372083659,1596544.9372083659,1596544.9372083659,1620636.8003108401,1692937.7407664554,1744915.4464249192,1748926.7569041189,1748926.7569041189,1781335.0555179664,1813356.774029064,1813356.774029064,1832727.5180108554,1851867.1994401801,1851867.1994401801,1851867.1994401801,1879811.8754797322,1949967.2848238251,1999411.1499996886,2006730.0724911659,2006730.0724911659,2036884.8692243053,2066679.9665928348,2066679.9665928348,2089857.5837332031,2112758.7283033091,2112758.7283033091,2112758.7283033091,2144640.2575134058,2208628.3852699809,2252061.2591168368,2263259.5646702079,2263259.5646702079,2287132.5103247873,2310720.6892319964,2310720.6892319964,2341780.1298671295,2372469.0801567151,2372469.0801567151,2372469.0801567151,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Роялти","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,39203885.69242616,null,null,0,0,0,0,0,49.514062500000001,157.85437500000003,354.21159375000008,1330.1187187500004,2242.3348124999998,3202.2084374999999,5101.5571874999996,7845.3424265625008,11186.631885937501,14533.798584375001,17361.415386562501,18466.709062499998,24486.542485312504,30434.568750000002,30434.568750000002,37300.556474999998,44594.93001937501,45119.820594375,50706.203011874997,61745.674942715625,72120.818751721861,80796.803950687492,84584.230874999994,84584.230874999994,95042.097713249997,105375.21862499999,105375.21862499999,116331.36499687501,127156.82175,127156.82175,130472.78199575625,143846.62918404664,161358.64433887019,173144.57918132254,177433.59548812502,177433.59548812502,188752.43533016811,199936.25918999998,199936.25918999998,211202.53954629748,222334.4308725,222334.4308725,222334.4308725,233483.16966826355,255716.59362732735,269828.90317580581,272821.22521498124,272821.22521498124,283788.59668410895,294625.14463670622,294625.14463670622,304847.34626733919,314947.61308726872,314947.61308726872,314947.61308726872,324457.5151489494,344988.33858671662,360057.10888016992,364075.81940428645,364075.81940428645,372735.07506597403,381291.03940764145,381291.03940764145,391603.42569565121,401792.80141163699,401792.80141163699,401792.80141163699,407855.85478493862,427059.59278718539,443392.05875993578,446630.03753787512,446630.03753787512,455278.79713209398,463824.39060789271,463824.39060789271,471439.35315686505,478963.48116250976,478963.48116250976,478963.48116250976,486191.04009325203,507881.3222299366,523474.63392747572,524678.0270712357,524678.0270712357,534400.51665538992,544007.03220871917,544007.03220871917,549818.25540325663,555560.15983205405,555560.15983205405,555560.15983205405,563943.56264391961,584990.18544714747,599823.34499990661,602019.02174734976,602019.02174734976,611065.4607672916,620003.98997785046,620003.98997785046,626957.27511996089,633827.6184909927,633827.6184909927,633827.6184909927,643392.07725402166,662588.51558099419,675618.37773505098,678977.86940106237,678977.86940106237,686139.75309743616,693216.20676959888,693216.20676959888,702534.0389601388,711740.72404701449,711740.72404701449,711740.72404701449,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,257090344.52743927,null,null,0,0,0,0,0,327.67218750000006,1044.967875,2344.8034312500004,8804.027531249998,14865.699822750001,21252.302646749999,33859.086959249995,51989.730737437494,74062.022376562498,96223.530283125001,115100.95901275125,122182.33498844625,162119.67318004504,195856.74096778128,195189.68146072503,243353.33933806876,292083.98366607213,295841.69048262807,332454.28621529113,404358.19283437257,471838.46937354683,528604.36544505181,553294.31257472909,550218.22951154551,619461.85265642463,679065.4214028999,673580.61888221931,757244.95061111089,832870.48049407499,830368.49563091365,853955.90947451117,944127.74443610501,1057974.730280542,1135262.1145273929,1161786.6911020905,1152141.9456523156,1229404.5388043914,1289478.5501201325,1277335.7206653201,1375742.1181085818,1459405.9471978308,1452520.1201103632,1455597.9978339483,1535714.2662819629,1680409.4914666172,1773173.2835083995,1789602.8989880388,1773239.9789245962,1850753.7545624273,1903338.267474032,1882939.1086948786,1987492.441857354,2069952.7838692288,2058172.4396247356,2061077.6593388086,2135466.9234314496,2272283.5085394899,2371558.167884924,2392230.8059313679,2368192.9135811264,2433985.3669780008,2467408.527910423,2439147.8946368415,2557170.6475143302,2645449.0296056014,2628411.3162387889,2631035.3505092422,2687567.5587966652,2818996.6005316563,2927375.3233988485,2941649.960568178,2910796.2476168294,2978709.9433380812,3006635.428529589,2970270.2255806783,3083745.6896144059,3161353.7121065967,3140117.2768870662,3142901.1148445904,3210475.7109050425,3359800.3000329123,3464518.0183566548,3464115.3236558232,3425925.9899726547,3503113.2183714332,3532482.5783777735,3487932.7674503089,3603402.2599420594,3676313.8679341418,3650672.6360828686,3653077.6041702605,3731167.6110961959,3878144.0494136326,3979741.4221111266,3983651.7938202987,3938254.0068174889,4014194.7771731438,4034145.8929107967,3981644.145981723,4117940.1366365445,4203980.5855318382,4173605.257832828,4175480.1727757039,4264564.4656071663,4402568.487217403,4494143.7776502296,4502695.4924267177,4449724.4032375608,4517232.3950262126,4520249.0942814397,4459974.2642678004,4625222.6858581491,4731992.4615475126,4696642.9078220138,4698632.0050849104,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,12835625.328924825,null,null,0,0,0,0,0,18.19125,58.212000000000018,130.61317500000001,489.760425,841.46797350000008,1217.0476395000001,1939.7600144999999,2929.7688997499999,4130.9704012500006,5367.8792475000009,6516.6926672925001,6767.3111172974986,9045.3214016549991,7480.238145187499,7035.5318071499996,11375.531148712498,14360.938810131374,14743.185917835375,16557.769739944124,19845.176565709688,22870.334853178316,25624.725429476253,26766.652399819446,24715.930357697034,28582.084352916514,26526.063385266636,22869.528371479591,34334.224197823933,40968.285696049985,39300.295787275732,41614.02135572664,47638.796035259111,52710.414194264173,56567.778329357585,56904.141204976964,50474.310905127051,56204.287423136586,51021.27402275498,42926.054386213335,62964.474351806872,73718.044380887251,69127.492989242164,71179.411471632367,79499.802418553911,86041.437862776278,90807.513939007185,89658.31067810212,78749.697302473724,86068.62311922232,77297.148896453946,63697.709710351584,92056.805223664327,106180.39853764388,98326.835707981721,100263.64885069695,111394.22101854888,119569.50296449517,124807.80489681779,122336.11214135395,106310.85057452625,115150.60771850574,102828.59255826545,83988.1703758777,120962.13219603112,138604.02291666946,127245.54733879428,128994.9035190967,142161.35984535865,152112.26952626588,158309.0001701591,154729.59967004592,134160.4577024802,144456.82715780742,128511.63922780433,104268.17059519734,149120.18697517214,170427.95092491386,156270.32744522698,158126.21941690979,173944.48955954277,185769.07455864223,192514.60390886865,187379.08406021833,161919.52827143954,174055.61155248983,154782.1664299184,125082.29247827508,178558.78477486828,203943.70996867609,186849.55540116088,188452.86745942183,206606.66514872163,219469.06068951421,227208.75274112841,220935.37459091807,190670.18325571142,204709.54345660575,181858.90247455868,146857.73785517609,209599.55616140948,239173.13334654388,218922.91488053725,220172.85817578775,240879.46462184502,255243.21735069182,263594.85737172427,255708.72315129323,220394.66369185544,236434.15082339989,209824.95991947115,169641.73991037806,242121.89966664853,276065.82377486042,252499.45462452801,253825.51946645934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,5500982.2838249253,null,null,0,0,0,0,0,7.7962499999999997,24.948000000000004,55.977074999999999,209.89732499999997,360.62913149999997,521.59184550000009,831.32572049999999,1255.6152427499999,1770.4158862500001,2300.5196775000004,2792.8682859824999,2900.2761931274999,3876.5663149949996,3205.8163479374998,3015.2279173500001,4875.2276351624996,6154.6880614848751,6318.5082505008759,7096.1870314046246,8505.0756710184378,9801.572079933565,10982.025184061253,11471.422457065481,10592.54158187016,12249.464722678507,11368.312879399989,9801.2264449198283,14714.667513353113,17557.836726878562,16842.983908832455,17834.580581025701,20416.626872253906,22590.177511827496,24243.333569724677,24387.489087847269,21631.847530768733,24087.551752772819,21866.260295466422,18396.880451234287,26984.774722202943,31593.447591808825,29626.068423960929,30505.462059271009,34071.343893665959,36874.901941189826,38917.505973860214,38424.990290615191,33749.870272488748,36886.552765380999,33127.349527051694,27299.018447293543,39452.916524427579,45505.88508756167,42140.072446277882,42970.135221727258,47740.380436520936,51244.072699069358,53489.059241493334,52429.762346294548,45561.793103368393,49350.26045078817,44069.39681068519,35994.930161090444,51840.913798299043,59401.724107144066,54533.806002340403,55283.530079612879,60926.297076582283,65190.972654113953,67846.714358639612,66312.685572876828,57497.339015348662,61910.068781917471,55076.416811916148,44686.358826513148,63908.651560788057,73040.550396391656,66972.997476525852,67768.379750104214,74547.6383826612,79615.317667989511,82506.258818086557,80305.321740093568,69394.083544902664,74595.262093924219,66335.214184250741,53606.696776403609,76525.193474943546,87404.447129432592,80078.380886211802,80765.514625466487,88545.713635166394,94058.168866934648,97375.1797461979,94686.58911039347,81715.792823876327,87732.661481402465,77939.529631953716,62939.030509361175,89828.381212032618,102502.77143423307,93824.106377373086,94359.796361051907,103234.05626650502,109389.95029315363,112969.22458788184,109589.4527791257,94454.855867938022,101328.92178145709,89924.982822630482,72703.602818733445,103766.52842856367,118313.9244749402,108214.05198194056,108782.36548562543,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,916830.38063748728,null,null,0,0,0,0,0,1.2993749999999999,4.1580000000000004,9.3295124999999999,34.982887499999997,60.10485525,86.931974249999996,138.55428674999999,209.26920712499998,295.06931437499998,383.41994625000001,465.47804766374998,483.37936552124995,646.09438583249994,534.30272465625001,502.537986225,812.53793919374993,1025.7813435808125,1053.0847084168124,1182.6978385674374,1417.5126118364062,1633.5953466555939,1830.3375306768753,1911.9037428442464,1765.4235969783599,2041.5774537797506,1894.7188132333308,1633.5377408199711,2452.4445855588524,2926.3061211464274,2807.1639848054087,2972.4300968376169,3402.7711453756501,3765.0295853045827,4040.5555949541131,4064.5815146412119,3605.3079217947898,4014.59195879547,3644.3767159110698,3066.146741872381,4497.4624537004902,5265.5745986348029,4937.6780706601548,5084.2436765451694,5678.557315610994,6145.8169901983047,6486.2509956433696,6404.1650484358652,5624.9783787481238,6147.7587942301661,5521.2249211752824,4549.8364078822569,6575.4860874045962,7584.3141812602762,7023.3454077129809,7161.6892036212084,7956.7300727534894,8540.6787831782258,8914.8432069155551,8738.2937243824254,7593.6321838947306,8225.0434084646949,7344.899468447531,5999.155026848407,8640.1522997165084,9900.2873511906764,9088.9676670567333,9213.9216799354781,10154.382846097045,10865.162109018991,11307.785726439934,11052.114262146137,9582.8898358914448,10318.344796986246,9179.4028019860234,7447.7264710855243,10651.44192679801,12173.425066065274,11162.166246087641,11294.729958350699,12424.606397110199,13269.219611331588,13751.043136347762,13384.220290015595,11565.68059081711,12432.543682320704,11055.869030708458,8934.4494627339354,12754.198912490592,14567.407854905432,13346.396814368634,13460.919104244414,14757.618939194399,15676.361477822442,16229.196624366317,15781.098185065579,13619.298803979389,14622.110246900411,12989.92160532562,10489.838418226864,14971.396868672104,17083.795239038845,15637.351062895514,15726.632726841981,17205.676044417502,18231.658382192272,18828.204097980306,18264.908796520947,15742.475977989674,16888.15363024285,14987.497137105081,12117.267136455575,17294.421404760611,19718.987412490031,18035.675330323425,18130.394247604236,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Up-Sale","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,182951466.56465539,null,null,0,0,0,0,0,231.06562500000004,736.65375000000006,1652.9874375000002,6207.2206874999993,10464.229125,14943.639374999999,23807.266874999998,36611.597990625,52204.282134375004,67824.393393749997,81019.938470624998,86177.975625000006,114270.53159812502,142027.98750000002,142027.98750000002,174069.26355,208109.67342375003,210559.16277375002,236628.94738874998,288146.48306600621,336563.82084136875,377051.75176987494,394726.41074999992,394726.41074999992,443529.78932849993,491751.02025,491751.02025,542879.70331875002,593398.50150000001,593398.50150000001,608872.98264686251,671284.269525551,753007.00691472762,808008.03617950506,828023.44561125012,828023.44561125012,880844.69820745126,933035.87621999998,933035.87621999998,985611.85121605499,1037560.677405,1037560.677405,1037560.677405,1089588.1251185632,1193344.1035941946,1259201.5481537606,1273165.7176699121,1273165.7176699121,1324346.7845258415,1374917.3416379625,1374917.3416379625,1422620.9492475826,1469755.527740587,1469755.527740587,1469755.527740587,1514135.0706950971,1609945.5800713438,1680266.5081074594,1699020.4905533365,1699020.4905533365,1739430.3503078786,1779358.1839023267,1779358.1839023267,1827482.653246372,1875033.0732543056,1875033.0732543056,1875033.0732543056,1903327.3223297133,1992944.7663401978,2069162.9408797,2084273.5085100839,2084273.5085100839,2124634.3866164386,2164513.8228368326,2164513.8228368326,2200050.3147320366,2235162.912091712,2235162.912091712,2235162.912091712,2268891.5204351759,2370112.8370730374,2442881.6249948861,2448497.459665766,2448497.459665766,2493869.0777251525,2538699.4836406894,2538699.4836406894,2565818.5252151978,2592614.0792162521,2592614.0792162521,2592614.0792162521,2631736.6256716256,2729954.1987533551,2799175.6099995645,2809422.1014876319,2809422.1014876319,2851638.8169140271,2893351.9532299684,2893351.9532299684,2925800.6172264847,2957862.2196246325,2957862.2196246325,2957862.2196246325,3002496.360518768,3092079.7393779731,3152885.7627635715,3168563.3905382906,3168563.3905382906,3201985.5144547019,3235008.9649247946,3235008.9649247946,3278492.1818139818,3321456.7122194013,3321456.7122194013,3321456.7122194013,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Up-Sale","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,54885439.969396636,null,null,0,0,0,0,0,69.319687500000015,220.99612500000001,495.89623125000003,1862.1662062499997,3139.2687375,4483.0918124999998,7142.1800624999987,10983.479397187499,15661.2846403125,20347.318018124999,24305.981541187499,25853.3926875,34281.159479437505,42608.396250000005,42608.396250000005,52220.779065000002,62432.902027125005,63167.748832125006,70988.684216624984,86443.944919801856,100969.14625241062,113115.52553096248,118417.92322499998,118417.92322499998,133058.93679854998,147525.306075,147525.306075,162863.91099562499,178019.55045000001,178019.55045000001,182661.89479405875,201385.28085766529,225902.10207441828,242402.4108538515,248407.03368337502,248407.03368337502,264253.40946223534,279910.762866,279910.762866,295683.55536481651,311268.20322149998,311268.20322149998,311268.20322149998,326876.43753556896,358003.23107825837,377760.46444612817,381949.71530097362,381949.71530097362,397304.03535775241,412475.20249138871,412475.20249138871,426786.28477427474,440926.65832217608,440926.65832217608,440926.65832217608,454240.52120852913,482983.67402140313,504079.9524322378,509706.14716600091,509706.14716600091,521829.10509236355,533807.455170698,533807.455170698,548244.79597391153,562509.92197629169,562509.92197629169,562509.92197629169,570998.19669891393,597883.42990205926,620748.88226391003,625282.05255302519,625282.05255302519,637390.31598493154,649354.14685104974,649354.14685104974,660015.09441961092,670548.87362751353,670548.87362751353,670548.87362751353,680667.45613055269,711033.8511219112,732864.48749846581,734549.23789972975,734549.23789972975,748160.72331754572,761609.84509220684,761609.84509220684,769745.55756455928,777784.22376487555,777784.22376487555,777784.22376487555,789520.98770148761,818986.25962600647,839752.68299986934,842826.63044628955,842826.63044628955,855491.64507420815,868005.58596899046,868005.58596899046,877740.18516794534,887358.66588738968,887358.66588738968,887358.66588738968,900748.90815563034,927623.92181339196,945865.72882907139,950569.01716148714,950569.01716148714,960595.65433641057,970502.68947743834,970502.68947743834,983547.65454419446,996437.01366582036,996437.01366582036,996437.01366582036,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,969685047.15157521,null,null,0,1223964.9112499999,5111740.8449999997,3866926.5337499999,6544167.3562500002,6531339.4818750005,-67063.338927000004,9412346.2231376991,9420675.5458917003,-48785.014250549983,-26316.677872350017,10784009.697402151,10839311.647428015,144492.19947076493,227216.89303406992,299069.11902130867,12628124.297808446,12771105.628020231,244035.34105652326,214350.82483852963,550957.34772770328,737131.98069593916,12369316.042540843,12470287.264723808,1050708.5714226018,1245743.0816922863,1410752.1769694285,1441457.5328933352,1216287.2708795061,13361952.624289243,13086628.618719079,869373.39601788204,1806552.6895430118,2245527.3877383382,2035309.8092890086,2193858.5419223811,2632111.1887336224,15413283.937423201,15626686.356188416,3063794.9430831564,2414038.5985276196,2780867.7667893856,2243317.1261348017,1585470.2428260446,3241109.3979131663,3982176.4837061791,16275764.609400239,16440758.108006213,4320145.2342729513,4733561.1956522698,4993493.2002273733,4748075.8350129733,3704018.3914086809,4199846.9053747645,3391869.9639416244,2309117.2013540408,18051659.145359818,19042096.628669903,4850222.254715642,5005993.267867147,5958607.7913983483,6548248.2198977694,6836210.6198762264,6434715.6067499146,4937686.0288769752,5579879.3132113907,4530782.6350613208,17067390.977270763,20119696.02238993,7352880.4156668279,6230850.0982633121,6369274.754652271,7544875.6553146075,8328170.1434921976,8679539.2652778588,8159241.1974851359,6267331.9879335277,7027967.6039623208,5708020.9906431641,18441284.748657715,22145374.161111299,9044493.8315534182,7661096.8108269945,7806599.3687134236,9194455.3696138225,10119552.321737597,10523396.976818923,9859545.3183008917,7553652.1457450585,8440272.4870444201,6872992.1926231738,4591856.1672471445,24226034.207932606,26027715.289280865,9131565.945877891,9253050.5750009622,10826279.293490238,11853574.28950331,12339408.023814853,11536321.434234928,8831750.7452861592,9861699.8675333206,8051564.5697738808,5402363.8415680025,10463448.378854763,12521714.009907201,26465659.360216547,26562558.968294267,12467401.416226456,13643701.560335767,14185433.878030311,13210456.756749965,10108402.420027535,11298112.942664593,9257760.5173653066,6276063.2828840427,12011467.67825642,14320080.685203597,12126136.805301782,12227345.346703786,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,314366051.23589516,null,null,0,1223964.9112499999,5111740.8449999997,3866926.5337499999,6544167.3562500002,6530548.5562500004,-70200,9405150.7387499996,9391531.9387499988,-98280,-98280,10667852.604,10659307.860000001,-115689.60000000001,-115689.60000000001,-115689.60000000001,12205872.202409999,12198858.520409999,-130150.8,-130150.8,-130150.8,-130150.8,11490284.874892499,11483271.192892499,-146846.25539999999,-148950.35999999999,-148950.35999999999,-148950.35999999999,-148950.35999999999,11760540.501899475,11760540.501899475,-148950.35999999999,-148950.35999999999,-148950.35999999999,-148950.35999999999,-148950.35999999999,-151251.64306200002,12313763.874063041,12313763.874063041,-153418.8708,-153418.8708,-153418.8708,-153418.8708,-153418.8708,-153418.8708,-153418.8708,12641184.855720239,12641184.855720239,-155789.19235386001,-158021.43692399998,-158021.43692399998,-158021.43692399998,-158021.43692399998,-158021.43692399998,-158021.43692399998,-158021.43692399998,13234717.174132675,13234717.174132675,-158021.43692399998,-158021.43692399998,-160462.86812447576,-162762.08003171999,-162762.08003171999,-162762.08003171999,-162762.08003171999,-162762.08003171999,-162762.08003171999,13846522.222897356,13846522.222897356,-162762.08003171999,-162762.08003171999,-162762.08003171999,-165276.75416821006,-167644.94243267158,-167644.94243267158,-167644.94243267158,-167644.94243267158,-167644.94243267158,-167644.94243267158,14447430.627867231,14447430.627867231,-167644.94243267158,-167644.94243267158,-167644.94243267158,-170235.05679325637,-172674.29070565174,-172674.29070565174,-172674.29070565174,-172674.29070565174,-172674.29070565174,-172674.29070565174,-172674.29070565174,15074273.935168242,15074273.935168242,-172674.29070565174,-172674.29070565174,-175342.10849705403,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,15685068.717169112,15685068.717169112,-180602.37175196563,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,549762729.29968286,null,null,0,0,0,0,0,659.13881249999986,2566.24179,5871.5995957499999,23691.466095749995,40174.477029000001,58339.729979999996,94100.466392999995,145800.09146321248,210616.55375508749,277383.859860075,335096.20484999998,343582.63024691248,464565.77636523754,344803.01478563249,324300.18994885788,576144.77253329533,725097.39368355391,734404.80342916586,824757.82974376227,1001127.705069128,1166348.3002834865,1304505.9248911927,1335652.23209668,1179626.1150149135,1371385.9767395635,1210640.8008948057,997902.78615207295,1672871.940095101,2003750.3659623701,1857740.6075325753,1974889.6785328332,2313522.4789286298,2578155.1140811411,2756451.9686242072,2700712.2872603247,2253216.1213041814,2534671.684640957,2196939.9229514417,1745507.7838499772,2908609.9074963313,3444180.800149227,3099150.8054612009,3210915.4884636574,3702253.1962194797,4046108.412673167,4261605.4340575691,4100027.8289970532,3385840.2146079587,3753118.8304591626,3231295.7943632575,2492010.611203488,4120654.2627941053,4820701.3266994301,4273983.1620339304,4379400.5577967353,5054371.24702169,5511748.5228465144,5748437.5685781362,5483568.0207479559,4462905.0313562378,4922547.5083883777,4232189.2132545877,3230499.9985834574,5332247.6763636041,6201545.6517424844,5436297.5791029502,5529693.6923876666,6344689.9579896592,6929107.4524927679,7211572.497840628,6864038.5784394629,5577648.9576202519,6116951.2891009264,5243316.4152317783,3964636.3882676195,6494247.911308527,7534236.3669370366,6591303.8081985321,6689173.8282296248,7645013.4264552044,8326708.3305734377,8641784.026040202,8190008.0215932615,6626496.7589064129,7251174.9557378022,6216829.9885578295,4673209.9701667074,7647587.4365052506,8875213.748197291,7760047.7826302536,7841240.3790686196,8926551.5084075592,9677652.9573243782,10045013.824815379,9506995.2366796359,7681656.9022147758,8399875.693160627,7204311.7658032775,5419100.1048305184,8847879.0658676252,10249716.324893322,8953420.8606590647,9018487.9425938185,10237043.683550354,11082835.8530057,11482461.950679775,10831755.86581016,8740117.5005039629,9560270.7454472408,8205930.0457048398,6199288.1984531078,10085219.618806297,11660239.531933468,10179631.662706025,10247549.800626952,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,105556266.61599727,null,null,0,0,0,0,0,131.78681249999988,570.41928299999995,1323.8847919499995,5452.1410459500039,9320.5087204500014,13623.592147649997,22056.62700914999,34203.695964802493,49565.245715677476,65522.633173994953,79662.514171308736,78669.465151533732,107681.33124499494,29383.126270890702,20201.434889671742,104963.37519440797,142185.38701238536,144626.36421917658,162258.24208754557,196427.12175347382,228345.14140879986,255196.61207823595,254755.66079665523,185611.51586459286,230026.14565020602,115447.31592479895,20420.969865809078,282631.1094479108,390727.38177596824,326519.56175643345,367919.22338954755,469840.35286699259,521364.94927901798,556470.51350116776,516501.52662283182,314241.34802343836,399614.95294842892,199796.07398336008,-6618.6702239327133,485918.36121683568,691414.5543569522,535428.94821879966,588657.76382231573,773681.23040733114,845474.21990310354,889909.20309380349,806069.44293992035,476199.61372472206,604749.51183960261,318595.60650236765,-24871.972925446695,696287.70843303786,986678.12783779856,734260.52960571181,784614.14699441195,1064699.4125011335,1199261.777082976,1250535.1313298112,1113909.6660336782,637543.07755245734,820093.88485473255,461355.50183845405,-9631.2442100513726,940926.12312896689,1314096.8439560649,957314.59919208148,1002343.1422963231,1365462.451493158,1566707.6334321024,1635611.709869904,1462847.5614783452,857327.97274594847,1078661.2572940663,632349.51784405718,29217.732522862963,1203695.6219355408,1677902.4070490515,1237437.9450611356,1285070.4829164706,1719676.999951873,1965518.2818698105,2054287.2414843729,1842211.5874132821,1099829.6775442967,1361771.8220122689,828836.49477099674,91320.487786088604,1504172.8362591146,2078227.605915329,1544192.453953289,1584484.4866379951,2075069.8935797345,2353775.8516057553,2472248.7184262946,2207180.7169821127,1327948.3624982042,1639678.6937995125,1025107.3233974245,161118.25616430584,1793423.8324139589,2449852.2044406999,1827169.7823883723,1859002.3085313379,2410960.1044280659,2744055.8623396922,2886162.0823601596,2561891.0459494311,1551475.074533198,1921032.3522269772,1235020.6266700896,259965.23944056034,2109438.2144597471,2843031.3082797555,2129695.2976053813,2162985.7010864588,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,277424802.33910036,null,null,84500,166834.375,442503.125,320503.125,710171.875,421064.34895833331,477135.31770833331,869035.14531250007,503052.625,574645.25312500005,379148.86250000005,999757.90937499993,587816.28330729168,692325.41979166667,478551.54796875,501100.25698437501,1172210.663234375,784132.32906250004,715944.66239583329,538820.66239583329,636222.85697916674,642487.74607291666,1272747.7389166667,883142.19930208335,1030527.1726222396,839801.74403437506,889259.93642291671,883037.60308958334,832322.93642291659,1662040.2674187501,999108.60075208335,1193402.9340854166,1172100.2391375001,1141998.9058041666,1114817.5724708333,1213634.1996190622,1321780.7733952389,2037162.7186833438,1633762.7558573857,1676992.4225240522,1295870.0891907187,1628642.6935714167,1227881.0269047499,1430360.3602380834,1765645.600708792,1712416.934042125,2254488.2673754585,1929093.600708792,2125510.8576852181,2007127.2957210524,2046281.1616517641,1972147.4949850973,1768812.1616517638,2205326.5011724061,1625810.1678390726,1889066.1678390726,2952679.3362076152,2389312.3362076157,2362588.6695409487,2267081.6695409487,2405311.4744142317,2534195.0477933092,2583823.2842611107,2467600.9509277772,2199671.6509277769,2720171.2680080705,1985040.9680080703,2930469.6680080704,3007246.2268339954,2940605.2268339954,2551390.8935006624,2728519.2268339954,2861104.4404161763,3017930.945314683,3058289.3985204468,2922280.6651871135,2593265.1685204469,3198724.9744891268,2323105.1444891272,3319855.6478224606,3453772.20605426,3367782.8727209261,2947610.20605426,3155696.8727209261,3299483.9022996975,3480260.3682785798,3497341.8634309331,3345406.4500976,2955666.3037642664,3655726.2191765271,2648803.406176528,3073714.2598431944,4347697.1889745984,3705154.5223079314,3586628.5223079319,3569492.8556412649,3718967.9384412263,3897890.1804004041,3925220.4740520846,3748112.7113854177,3319529.9504187517,4084734.7676719576,2972554.3400386246,3437715.9124052906,4162541.7294787271,3950174.0628120601,4356766.3961453941,4139445.7294787271,4394842.5622359011,4307655.2060537599,4347103.6737760426,4138599.091909376,3682736.2881793757,4496823.3410306815,3295756.2039673487,3795999.4002373484,4598462.5627938174,4356919.8961271504,4126137.2294604843,4379524.8961271504,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16820141.54240001,null,null,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,12014386.815999987,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2402877.363200001,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2402877.363200001,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[58,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,92945505.833333328,null,null,0,52500,177500,100500,351500,113000,164600,366740,165100,236040,33580,441180,212465,304200,74200,82020,525610,298300,287416.66666666663,91133.333333333343,134500,137133.33333333334,553933.33333333337,333050,440283.33333333331,215166.66666666669,234916.66666666669,227508.33333333334,196775.00000000003,705250.00000000012,331375,481716.66666666669,345666.66666666669,327558.33333333331,311200,363933.33333333331,404508.33333333331,859416.66666666674,631416.66666666674,686233.33333333337,356491.66666666669,523166.66666666669,279291.66666666669,402341.66666666669,581000.00000000012,548733.33333333337,915133.33333333337,746150.00000000012,870950.00000000012,676000.00000000012,691500.00000000012,640983.33333333337,516908.33333333331,746000.00000000012,392375,552783.33333333337,1213916.6666666667,899900.00000000012,916133.33333333337,760533.33333333337,820845.83333333337,874750.00000000012,893916.66666666674,816858.33333333337,652825.00000000012,936416.66666666674,486958.33333333331,1099241.6666666667,1152583.3333333333,1144408.3333333333,809400.00000000012,917733.33333333337,982345.83333333337,1048500.0000000001,1063916.6666666667,973233.33333333337,771825.00000000012,1104333.3333333333,568791.66666666674,1212350,1307166.6666666667,1286908.3333333333,933066.66666666674,1060233.3333333333,1129200,1206833.3333333333,1212666.6666666667,1110483.3333333333,871866.66666666674,1256333.3333333333,640250.00000000012,899808.33333333337,1700083.3333333335,1337450,1297400,1189908.3333333333,1259429.1666666667,1340166.6666666667,1349750,1230483.3333333333,967825.00000000012,1389666.6666666667,708791.66666666674,993141.66666666674,1420500,1290783.3333333333,1573733.3333333335,1471325,1635225,1463000,1477250,1336608.3333333333,1057075,1508083.3333333333,772541.66666666674,1078308.3333333333,1548000,1400283.3333333333,1259066.6666666667,1414158.3333333333,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,80055505.833333343,null,null,0,0,0,0,0,500,1100,2240,9600,9540,16080,22680,32965,44200,53700,61020,54110,96300,44083.333333333336,72800,116166.66666666667,118800,118933.33333333334,148050,171950,196833.33333333334,216583.33333333334,209175,178441.66666666669,270250,146375,213383.33333333334,327333.33333333337,309225,292866.66666666669,345600,386175,424416.66666666669,446416.66666666669,417900,338158.33333333337,504833.33333333337,260958.33333333334,384008.33333333337,562666.66666666674,530400,480133.33333333337,561150,602616.66666666674,657666.66666666674,673166.66666666674,622650,498575,727666.66666666674,374041.66666666669,534450,778916.66666666674,714900,647800,742200,802512.5,856416.66666666674,875583.33333333337,798525,634491.66666666674,918083.33333333337,468625,664241.66666666674,967583.33333333337,876075,791066.66666666674,899400,964012.5,1030166.6666666667,1045583.3333333334,954900,753491.66666666674,1086000,550458.33333333337,777350,1122166.6666666667,1018575,914733.33333333337,1041900,1110866.6666666667,1188500,1194333.3333333335,1092150,853533.33333333337,1238000,621916.66666666674,881475,1265083.3333333335,1152450,1029066.6666666667,1171575,1241095.8333333335,1321833.3333333335,1331416.6666666667,1212150,949491.66666666674,1371333.3333333335,690458.33333333337,974808.33333333337,1402166.6666666667,1272450,1138733.3333333335,1286325,1366891.6666666667,1444666.6666666667,1458916.6666666667,1318275,1038741.6666666667,1489750,754208.33333333337,1059975,1529666.6666666667,1381950,1240733.3333333335,1395825,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10755000,null,null,0,50000,170000,90000,340000,100000,150000,350000,140000,210000,0,400000,160000,240000,0,0,450000,180000,225000,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,0,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,0,0,0,0,0,0,416666.66666666669,166666.66666666669,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2134999.9999999967,null,null,0,2500,7500,10500,11500,12500.000000000002,13500.000000000002,14500,15500,16500,17500,18500,19500,20000,20500,21000,21500,22000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,26897351.261600446,null,null,84500,84500,175500,175500,179500,183500,187500,191500,195500,195500,195500,195500,198035,198035,200765,200765,201165,201565,198431.66666666666,198765,199098.33333333334,199098.33333333334,199098.33333333334,199098.33333333334,201709.38333333333,201709.38333333333,204521.28333333335,204521.28333333335,204887.95,205254.61666666667,205621.28333333335,205987.95,206354.6166666667,206354.6166666667,206354.6166666667,206354.6166666667,209043.99816666666,209043.99816666666,211940.2551666667,211940.2551666667,212343.58850000001,212746.92183333336,213150.2551666667,213553.58850000001,213956.92183333336,213956.92183333336,213956.92183333336,213956.92183333336,216726.98477833334,216726.98477833334,219710.12948833333,219710.12948833333,220153.79615499999,220597.46282166668,221041.12948833333,221484.79615499999,221928.46282166668,221928.46282166668,221928.46282166668,221928.46282166668,224781.62765501667,224781.62765501667,227854.26670631664,227854.26670631664,228342.30003964997,228830.3333729833,229318.36670631662,229806.40003964998,230294.4333729833,230294.4333729833,230294.4333729833,230294.4333729833,233233.19315133381,233233.19315133381,236398.01137417284,236398.01137417284,236934.84804083951,237471.68470750618,238008.52137417285,238545.35804083952,239082.19470750619,239082.19470750619,239082.19470750619,239082.19470750619,242109.11727920722,242109.11727920722,245368.8800487314,245368.8800487314,245959.40038206472,246549.92071539807,247140.44104873139,247730.96138206474,248321.48171539805,248321.48171539805,248321.48171539805,248321.48171539805,251439.21196425008,251439.21196425008,254796.76761685993,254796.76761685993,255446.33998352662,256095.91235019328,256745.48471685994,257395.0570835266,258044.62945019326,258044.62945019326,258044.62945019326,258044.62945019326,261255.89160651091,261255.89160651091,264714.17392869911,264714.17392869911,265428.70353203244,266143.23313536576,266857.76273869909,267572.29234203242,268286.82194536575,268286.82194536575,268286.82194536575,268286.82194536575,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18388816.238846503,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,168431.22586993594,168431.22586993594,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,173484.162646034,173484.162646034,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,5516644.8716539526,null,null,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2991890.151099998,null,null,0,0,0,0,4000,8000,12000,16000,20000,20000,20000,20000,20000,20000,20000,20000,20400,20800,17666.666666666668,18000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18700,19066.666666666668,19433.333333333336,19800,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20570.000000000007,20973.333333333339,21376.666666666675,21780.000000000007,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22627.000000000007,23070.666666666675,23514.333333333339,23958.000000000007,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24889.700000000008,25377.733333333341,25865.766666666674,26353.80000000001,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,27378.670000000016,27915.506666666679,28452.343333333345,28989.180000000015,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,30116.537000000015,30707.057333333356,31297.57766666669,31888.098000000024,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,33128.190700000028,33777.763066666696,34427.335433333355,35076.907800000023,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,36441.009770000019,37155.539373333355,37870.068976666691,38584.59858000002,39299.128183333363,39299.128183333363,39299.128183333363,39299.128183333363,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[68,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,53674034.300000004,null,null,0,25000,75000,0,125000,210,462.00000000000011,176045.8,4608,4957.2000000000007,8683.1999999999989,213057.2,19779,26520,33642,38248.199999999997,260389.2,63036,28865,47691.000000000007,76090,77841.000000000015,286245.33333333337,97010.999999999985,112641.5,128970,141740,136926,116577.99999999999,384913.33333333337,95490,139076,213080,201086.99999999997,190264.00000000003,224126.99999999997,250258.49999999997,482963.33333333337,288670,269883,218099.00000000003,325280,167990,247015.99999999997,361720,340758.00000000006,516429.33333333337,360018.00000000006,386194.00000000006,421420,430930,398673.00000000006,318969.00000000006,465370,239035,341439.00000000006,705803.33333333337,456453.00000000012,413496,473588.99999999994,511973.99999999994,545920,558320,508788.00000000012,404403.99999999994,584720,298560,631217.33333333326,616160,557694,503488.00000000012,572283.00000000012,613291.5,655270,664970,607203.00000000012,479059.00000000006,690570,349955,702610.33333333326,713110,647379,581048.00000000012,661968.00000000012,705394,754920,758420,693738.00000000012,542024,786360,394930,559692,1011393.3333333334,731484,653008.00000000012,743364,787521.5,838670,844870,769113.00000000012,602539,870110,438155,618317,889510,806859,930501.33333333349,815589,866789.5,915910,925120,835758.00000000012,658714,944520,478280,672042,969760,875933.99999999988,786368.00000000012,884663.99999999988,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2700000,null,null,0,25000,75000,0,125000,0,0,175000,0,0,0,200000,0,0,0,0,225000,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,25487017.149999999,null,null,0,0,0,0,0,105,231.00000000000006,522.90000000000009,2304,2478.6000000000004,4341.5999999999995,6528.5999999999995,9889.5,13260,16821,19124.099999999999,17694.600000000002,31518,14432.5,23845.500000000004,38045,38920.500000000007,38956,48505.499999999993,56320.75,64485,70870,68463,58288.999999999993,88290,47745,69538,106540,100543.49999999999,95132.000000000015,112063.49999999999,125129.24999999999,137315,144335,134941.5,109049.50000000001,162640,83995,123507.99999999999,180860,170379.00000000003,154048,180009.00000000003,193097.00000000003,210710,215465,199336.50000000003,159484.50000000003,232685,119517.5,170719.50000000003,248735,228226.50000000006,206748,236794.49999999997,255986.99999999997,272960,279160,254394.00000000006,202201.99999999997,292360,149280,211441.99999999997,308080,278847,251744.00000000006,286141.50000000006,306645.75,327635,332485,303601.50000000006,239529.50000000003,345285,174977.5,247138.49999999997,356555,323689.5,290524.00000000006,330984.00000000006,352697,377460,379210,346869.00000000006,271012,393180,197465,279846,401530,365742,326504.00000000006,371682,393760.75,419335,422435,384556.50000000006,301269.5,435055,219077.5,309158.5,444755,403429.5,361084.00000000006,407794.5,433394.75,457955,462560,417879.00000000006,329357,472260,239140,336021,484880,437966.99999999994,393184.00000000006,442331.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,25487017.149999999,null,null,0,0,0,0,0,105,231.00000000000006,522.90000000000009,2304,2478.6000000000004,4341.5999999999995,6528.5999999999995,9889.5,13260,16821,19124.099999999999,17694.600000000002,31518,14432.5,23845.500000000004,38045,38920.500000000007,38956,48505.499999999993,56320.75,64485,70870,68463,58288.999999999993,88290,47745,69538,106540,100543.49999999999,95132.000000000015,112063.49999999999,125129.24999999999,137315,144335,134941.5,109049.50000000001,162640,83995,123507.99999999999,180860,170379.00000000003,154048,180009.00000000003,193097.00000000003,210710,215465,199336.50000000003,159484.50000000003,232685,119517.5,170719.50000000003,248735,228226.50000000006,206748,236794.49999999997,255986.99999999997,272960,279160,254394.00000000006,202201.99999999997,292360,149280,211441.99999999997,308080,278847,251744.00000000006,286141.50000000006,306645.75,327635,332485,303601.50000000006,239529.50000000003,345285,174977.5,247138.49999999997,356555,323689.5,290524.00000000006,330984.00000000006,352697,377460,379210,346869.00000000006,271012,393180,197465,279846,401530,365742,326504.00000000006,371682,393760.75,419335,422435,384556.50000000006,301269.5,435055,219077.5,309158.5,444755,403429.5,361084.00000000006,407794.5,433394.75,457955,462560,417879.00000000006,329357,472260,239140,336021,484880,437966.99999999994,393184.00000000006,442331.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87087769.401766554,null,null,0,4834.375,14503.125,44503.125,54171.875,54354.348958333336,54573.317708333336,64749.345312500001,67844.625,68148.053125000006,71385.662500000006,80020.709375000006,87537.283307291669,93570.419791666674,99944.547968750005,110067.05698437501,115046.46323437501,137231.32906249998,131231.32906249998,131231.32906249998,156534.52364583334,158415.07940625001,163470.73891666665,183982.86596874997,205892.95595557289,223955.69403437496,238081.98642291667,244081.98642291667,244081.98642291667,282622.31741875003,282622.31741875003,282622.31741875003,322998.95580416668,322998.95580416668,322998.95580416668,335219.24961906241,373969.94189523906,401738.72051667701,417735.83402405208,424935.83402405208,424935.83402405208,466649.10507141665,466649.10507141665,466649.10507141665,508168.67887545831,508168.67887545831,508168.67887545831,508168.67887545831,550839.87290688453,592180.31094271899,603341.03216343047,611981.03216343047,611981.03216343047,652399.03835073928,652399.03835073928,652399.03835073928,690070.87338594848,690070.87338594848,690070.87338594848,690070.87338594848,726750.01342588186,767783.42013829248,782772.35088812711,793140.35088812711,793140.35088812711,825052.2679684204,825052.2679684204,825052.2679684204,863056.46012767882,863056.46012767882,863056.46012767882,863056.46012767882,887081.91393150913,935775.7521633493,947852.72047960712,960294.32047960709,960294.32047960709,992167.55644828791,992167.55644828791,992167.55644828791,1020230.944680087,1020230.944680087,1020230.944680087,1020230.944680087,1048598.38502049,1102215.5176660393,1106703.9167155351,1121633.836715535,1121633.836715535,1157464.0851277963,1157464.0851277963,1157464.0851277963,1178880.1605925336,1178880.1605925336,1178880.1605925336,1178880.1605925336,1211559.1798103098,1258595.4217694879,1266784.8264352251,1284700.7304352249,1284700.7304352249,1318039.5326550978,1318039.5326550978,1318039.5326550978,1343664.4440285338,1343664.4440285338,1343664.4440285338,1343664.4440285338,1380749.5146293899,1416666.6584472493,1429196.8438473435,1450695.9286473435,1450695.9286473435,1477089.587361983,1477089.587361983,1477089.587361983,1511428.5536484516,1511428.5536484516,1511428.5536484516,1511428.5536484516,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,61237806.380435877,null,null,0,3718.75,11156.25,11156.25,18593.75,18734.114583333336,18902.552083333336,26730.265625,29111.25,29344.65625,31835.125,38477.46875,44259.448697916669,48900.322916666672,53803.498437499999,56974.659218750006,60804.971718750006,77870.253124999988,77870.253124999988,77870.253124999988,97334.248958333337,98780.830312500009,102669.79916666666,118448.35843749999,135302.27381197916,149196.68771874998,160063.06647916668,160063.06647916668,160063.06647916668,189709.4749375,189709.4749375,189709.4749375,220768.42754166666,220768.42754166666,220768.42754166666,230168.65355312492,259976.87838095313,281337.47732052079,293642.94924927084,293642.94924927084,293642.94924927084,325730.08082416665,325730.08082416665,325730.08082416665,357668.21451958333,357668.21451958333,357668.21451958333,357668.21451958333,390492.2099283727,422292.54687901458,430877.71704879269,430877.71704879269,430877.71704879269,461968.4910390302,461968.4910390302,461968.4910390302,490946.82568149886,490946.82568149886,490946.82568149886,490946.82568149886,519161.5487891399,550725.70779868658,562255.65452932857,562255.65452932857,562255.65452932857,586803.28305263107,586803.28305263107,586803.28305263107,616037.27702129143,616037.27702129143,616037.27702129143,616037.27702129143,634518.39533193014,671975.19397180714,681265.16959969781,681265.16959969781,681265.16959969781,705783.04342175997,705783.04342175997,705783.04342175997,727370.26513852854,727370.26513852854,727370.26513852854,727370.26513852854,749191.37309268455,790435.32128156861,793887.93593502697,793887.93593502697,793887.93593502697,821449.66548292025,821449.66548292025,821449.66548292025,837923.56968656438,837923.56968656438,837923.56968656438,837923.56968656438,863061.27677716129,899243.00136114459,905542.5434117117,905542.5434117117,905542.5434117117,931187.77588853694,931187.77588853694,931187.77588853694,950899.24617579533,950899.24617579533,950899.24617579533,950899.24617579533,979426.22356106923,1007054.7957286534,1016693.399882572,1016693.399882572,1016693.399882572,1036996.2142784485,1036996.2142784485,1036996.2142784485,1063410.8037295782,1063410.8037295782,1063410.8037295782,1063410.8037295782,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18371341.91413077,null,null,0,1115.625,3346.875,3346.875,5578.125,5620.2343750000009,5670.7656250000009,8019.0796874999996,8733.375,8803.3968750000004,9550.5375000000004,11543.240625,13277.834609375001,14670.096875000001,16141.049531249999,17092.397765625003,18241.491515625003,23361.075937499994,23361.075937499994,23361.075937499994,29200.274687500001,29634.249093750001,30800.939749999998,35534.507531249998,40590.682143593745,44759.006315624989,48018.919943749999,48018.919943749999,48018.919943749999,56912.842481249994,56912.842481249994,56912.842481249994,66230.528262499996,66230.528262499996,66230.528262499996,69050.596065937469,77993.063514285939,84401.24319615624,88092.884774781254,88092.884774781254,88092.884774781254,97719.024247249996,97719.024247249996,97719.024247249996,107300.464355875,107300.464355875,107300.464355875,107300.464355875,117147.66297851181,126687.76406370437,129263.31511463781,129263.31511463781,129263.31511463781,138590.54731170906,138590.54731170906,138590.54731170906,147284.04770444965,147284.04770444965,147284.04770444965,147284.04770444965,155748.46463674196,165217.71233960596,168676.69635879857,168676.69635879857,168676.69635879857,176040.9849157893,176040.9849157893,176040.9849157893,184811.18310638741,184811.18310638741,184811.18310638741,184811.18310638741,190355.51859957902,201592.55819154214,204379.55087990934,204379.55087990934,204379.55087990934,211734.913026528,211734.913026528,211734.913026528,218211.07954155855,218211.07954155855,218211.07954155855,218211.07954155855,224757.41192780537,237130.59638447058,238166.38078050807,238166.38078050807,238166.38078050807,246434.89964487607,246434.89964487607,246434.89964487607,251377.0709059693,251377.0709059693,251377.0709059693,251377.0709059693,258918.38303314836,269772.90040834335,271662.76302351349,271662.76302351349,271662.76302351349,279356.33276656107,279356.33276656107,279356.33276656107,285269.77385273861,285269.77385273861,285269.77385273861,285269.77385273861,293827.86706832075,302116.43871859601,305008.01996477158,305008.01996477158,305008.01996477158,311098.86428353452,311098.86428353452,311098.86428353452,319023.24111887341,319023.24111887341,319023.24111887341,319023.24111887341,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7478621.1071999921,null,null,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[79]
[80,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,692260244.8124752,null,null,-84500,1057130.5362499999,4669237.72,3546423.4087499999,5833995.4812500002,6110275.1329166666,-544198.65663533332,8543311.0778251998,8917622.9208917003,-623430.26737555,-405465.54037235008,9784251.7880271506,10251495.364120724,-547833.22032090172,-251334.65493468009,-202031.13796306634,11455913.634574071,11986973.29895773,-471909.32133931015,-324469.8375573036,-85265.50925146346,94644.234623022377,11096568.303624175,11587145.065421723,20181.398800362134,405941.33765791124,521492.24054651195,558419.92980375187,383964.33445658954,11699912.356870493,12087520.017966997,-324029.53806753457,634452.45040551154,1103528.4819341716,920492.2368181753,980224.3423033189,1310330.415338384,13376121.218739858,13992923.600331031,1386802.5205591042,1118168.5093369009,1152225.0732179689,1015436.099230052,155109.88258796092,1475463.7972043743,2269759.5496640541,14021276.342024779,14511664.507297419,2194634.3765877336,2726433.8999312175,2947212.0385756092,2775928.3400278762,1935206.2297569169,1994520.4042023588,1766059.7961025517,420051.03351496812,15098979.809152203,16652784.292462289,2487633.5851746928,2738911.5983261988,3553296.316984117,4014053.1721044602,4252387.3356151152,3967114.6558221374,2738014.3779491987,2859708.0452033207,2545741.6670532506,14136921.309262693,17112449.795555934,4412275.1888328325,3679459.2047626497,3640755.5278182756,4683771.2148984317,5310239.1981775146,5621249.8667574115,5236960.5322980229,3674066.8194130808,3829242.6294731945,3384915.8461540369,15121429.100835253,18691601.95505704,5676710.9588324912,4713486.6047727354,4650902.4959924966,5894971.4673141241,6639291.953459017,7026055.1133879907,6514138.8682032935,4597985.8419807926,4784546.2678678911,4224188.7864466459,1518141.9074039496,19878337.01895801,22322560.766972933,5544937.4235699587,5683557.7193596978,7107311.3550490104,7955684.1091029067,8414187.5497627705,7788208.7228495106,5512220.7948674075,5776965.0998613629,5079010.2297352571,1964647.9291627109,6300906.6493760347,8571539.9470951408,22108892.964071151,22423113.238815539,8072558.8539905548,9336046.3542820066,9838330.2042542696,9071857.6648405902,6425666.1318481602,6801289.601633912,5962004.3133979589,2480063.8826466948,7413005.115462603,9963160.7890764475,7999999.5758412965,7847820.4505766369,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,319794426.98276341,null,null,2280300,1329849.7,1501603.75,1479884.25,1525259.96,1517689.9969833335,1452888.49099573,1567863.5724726687,1568520.7000707921,1467251.0098462719,1475971.982245344,1608701.393682464,1651509.9006395014,1545940.4810244264,1562428.5142029531,1558213.5347144147,1677346.1605134837,1754619.9325319324,1511802.0283233358,1511476.2772491835,1599861.9792003434,1546165.7287422582,1660234.7702423246,1721766.8250133863,1651448.6994992013,1656758.8626197043,1666686.6227737942,1628019.4737700883,1625634.4742172121,1866270.4913579733,1767937.2413350297,1645526.5939054084,1789875.1076769636,1686238.6635052934,1684028.0683767297,1752942.2364836861,1851459.9677941299,1975483.491388177,1972172.1932238149,1800354.9684799528,1793439.4660649071,1923907.1784798522,1824524.3703252424,1817419.7122157796,1985791.5347327606,1879367.8611636981,2002005.8159918031,2047219.1773408919,2063931.203521987,2096389.3748246497,2056703.9092344227,2018116.8939358001,2006967.2596303413,2136388.519974865,2049539.0678270538,2037827.5766540812,2350983.1721193651,2258197.7043301626,2115767.9956784844,2163784.2429433782,2315453.935296725,2365393.0735617392,2348753.1489863358,2298879.5141456495,2282867.576365076,2397000.4875032692,2342858.2437611655,2467000.2024501255,2675506.0368797672,2445232.1395454649,2433273.5354588674,2502607.1146635101,2610135.2546645724,2744847.0968132974,2715170.8146383483,2670947.8570244079,2650691.7707010005,2781411.4866523789,2737456.6258481182,2863213.9712908263,3079773.3662316687,2875842.1779157617,2861087.9621823179,2961981.758553735,3071044.5209346088,3246146.8466075929,3200867.052616816,3176713.0273815077,3151999.2245296789,3321622.2753096609,3279565.3027662216,3254823.4507056042,3655966.3829887272,3622042.0111342063,3451968.8205341324,3598699.5676832041,3700291.1482688566,3900946.0283322418,3911535.1967834039,3878632.431079953,3849619.4867536766,4063058.4497676436,4037070.8345743464,4008303.751592028,4336334.1403469574,4301120.16379268,4439243.9705062853,4653191.4617502261,4592967.9606315307,4803182.3879127894,4908219.7408156004,4867377.3296038508,4834061.372371763,5125799.2950948961,5110046.5972029604,5077617.7155575566,5505085.9205689225,5479919.7323191669,5456448.4795253761,5769249.6211939026,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,128624725.87470151,null,null,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27513310.347529761,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24761979.312776785,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16507986.208517851,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17883651.725894351,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19259317.243270878,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8941825.8629471753,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,13756655.173764881,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38587417.762410462,null,null,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,19919147.405491747,null,null,1049800,99349.7,109701.15,90293.65,108752.25,91168.045833333323,91336.923750000002,111347.85616666666,100660.66362499999,92868.161750000014,101240.21124999999,113449.175,116094.510774375,117031.74023750001,118454.02206874998,111820.77530062501,107456.70539437501,167815.39394625003,82313.672950000007,82313.672950000007,152916.23032499998,95063.475523958346,92656.358362499988,137646.62403854163,139730.31372682814,141793.44045381251,132312.9626403125,91246.711507500004,91246.711507500004,191223.4964432501,92916.159255749997,92916.159255749997,206358.67154899985,94810.462486499993,94810.462486499993,140029.37073878126,189999.40173865735,184038.18717103323,152881.05137570627,103847.65586594063,103847.65586594063,202943.89897501681,105495.01843595436,105495.01843595436,226067.33216063635,107499.39630516749,107499.39630516749,119283.62850157128,210803.62336824491,236367.83021579587,157012.82428002395,117162.43921225041,117162.43921225041,201717.6360532582,118561.95400189084,118561.95400189084,229264.61081268391,120394.24830487158,120394.24830487158,120394.24830487158,213295.79592101651,254648.93881794991,181749.37886212947,130536.8174166019,130536.8174166019,180710.14933056303,131363.7331060711,131363.7331060711,244201.97185677328,133223.44037356996,133223.44037356996,133223.44037356996,176414.41834636053,300625.63584917254,190183.32758103628,143597.34319083116,143597.34319083116,183060.86233779657,144245.05259752154,144245.05259752154,229767.0000491332,145648.71276367654,145648.71276367654,145648.71276367654,183339.77827950238,346142.35472496779,184955.62557964231,156723.77767314279,156723.77767314279,195505.69395469455,157357.72599534644,157357.72599534644,225885.52010999029,158477.91510069909,158477.91510069909,158477.91510069909,180434.24414618307,367766.14565845241,210912.10221542476,170224.33619265689,170224.33619265689,195562.28036841532,170636.88882418632,170636.88882418632,249712.11886249855,171924.39242016908,171924.39242016908,171924.39242016908,180122.99066415674,375618.46515836567,238537.95245006072,184189.8266687904,184189.8266687904,204637.57049032312,184521.47596750449,184521.47596750449,265589.1338751911,185836.34141809586,185836.34141809586,185836.34141809586,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9584872.0464483351,null,null,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,65100,65100,65100,65100,65100,65100,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,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,4071114.0543667134,null,null,530000,9388.75,19407.499999999996,0,18147.5,553.80208333333405,710.49999999999943,20372.194791666665,9521.7718749999913,1700.1250000000127,9902.4187499999971,21738.718750000007,19617.387343750001,20209.812656250007,21269.215624999986,14390.450156250008,9858.1875000000036,69038.986406250013,0,0,69418.197916666657,11371.432552083344,8813.9388020833303,52901.637760416626,50051.209824218757,51244.112910156269,41066.251132812497,0,0,98307.337187500103,0,0,111548.20906249984,0,0,44463.826914062527,88350.274625976555,81019.43544433605,49033.395509765644,0,0,97448.880539062433,0,0,118567.93585546885,0,0,11588.332710937526,96329.389434960904,119876.07521777347,39850.385067773539,0,0,83155.682051367359,0,0,108870.36250781232,0,0,0,85711.33838654244,124970.30875916047,51212.561445527572,0,0,49346.416224491943,0,0,110978.53148320332,0,0,0,36227.705829774051,157805.66096551748,46585.984390205122,0,0,38815.809740275014,0,0,84118.287285456652,0,0,0,30240.742705404915,189887.73788975232,28231.847906499523,0,0,38147.967959348127,0,0,67407.605009291176,0,0,0,14164.111401951586,198215.25304697102,40687.766022767879,0,0,24925.391544228994,0,0,77787.726442329469,0,0,0,0,192324.6632015956,54348.125781270348,0,0,20116.094522818668,0,0,79752.792457095275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4734446.490723094,null,null,10600,10734.125,11011.375,11011.375,11270.625,11278.536458333332,11288.686458333334,11579.717812499999,11715.743125000001,11740.030624999999,11881.49375,12192.046875,13081.897609374999,13370.60921875,13674.45515625,13880.033015625,14020.864265625001,15007.1355,12505.946250000001,12505.946250000001,13497.634791666667,13660.083828125002,13785.997239583334,14541.734921875002,15983.838951171874,16715.89770703125,17302.5584375,17302.5584375,17302.5584375,18706.948968750003,18706.948968750003,18706.948968750003,20300.494812499997,20300.494812499997,20300.494812499997,20935.69233984375,23244.623737207035,24402.04424355469,25102.521322265631,25102.521322265631,25102.521322265631,26494.648187109375,26494.648187109375,26494.648187109375,28188.475842187505,28188.475842187505,28188.475842187505,28354.023452343754,31147.858759746094,32860.37412,33429.665335253907,33429.665335253907,33429.665335253907,34617.603650273442,34617.603650273442,34617.603650273442,36172.894543242182,36172.894543242182,36172.894543242182,36172.894543242182,39205.986961640621,40991.277086771493,41722.885107421884,41722.885107421884,41722.885107421884,42427.833910628906,42427.833910628906,42427.833910628906,44013.241503246099,44013.241503246099,44013.241503246099,44013.241503246099,46731.442233119444,48985.808818341131,49651.322881058346,49651.322881058346,49651.322881058346,50205.834448776557,50205.834448776557,50205.834448776557,51407.524267140223,51407.524267140223,51407.524267140223,51407.524267140223,54409.911090574467,57122.59306042808,57525.905173378065,57525.905173378065,57525.905173378065,58070.876144225891,58070.876144225891,58070.876144225891,59033.841930072915,59033.841930072915,59033.841930072915,59033.841930072915,62187.87847517585,65019.524947275437,65600.778747600678,65600.778747600678,65600.778747600678,65956.85576966111,65956.85576966111,65956.85576966111,67068.109004551516,67068.109004551516,67068.109004551516,67068.109004551516,70421.514454779113,73169.009643373342,73945.41144024863,73945.41144024863,73945.41144024863,74232.784219146037,74232.784219146037,74232.784219146037,75372.109825675972,75372.109825675972,75372.109825675972,75372.109825675972,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1098714.8139536132,null,null,4800,4826.8249999999998,4882.2749999999996,4882.2749999999996,4934.125,4935.7072916666666,4937.7372916666664,4995.9435625000006,5023.1486249999998,5028.0061249999999,5056.2987499999999,5118.4093750000002,5275.2258212500001,5331.3183625000001,5390.3512874999997,5430.2921287499994,5457.6536287500003,5649.2720399999998,4707.7267000000002,4707.7267000000002,4900.3976166666671,4931.9591437500003,4956.4223208333342,5103.2513562499998,5340.2649514374998,5478.4298366249996,5589.1530699999994,5589.1530699999994,5589.1530699999994,5854.2102869999999,5854.2102869999999,5854.2102869999999,6154.9676739999995,6154.9676739999995,6154.9676739999995,6274.8514848750001,6631.7533754737497,6843.9574831424989,6972.3845436749998,6972.3845436749998,6972.3845436749998,7227.6202488449981,7227.6202488449981,7227.6202488449981,7538.170462979997,7538.170462979997,7538.170462979997,7568.5223382899985,7964.9876735379021,8269.9933780224001,8371.386376996501,8371.386376996501,8371.386376996501,8582.9628516174016,8582.9628516174016,8582.9628516174016,8859.9662616294008,8859.9662616294008,8859.9662616294008,8859.9662616294008,9249.0136978334413,9557.8960970179105,9684.4754341800035,9684.4754341800035,9684.4754341800035,9806.4423204421728,9806.4423204421728,9806.4423204421728,10080.741995323851,10080.741995323851,10080.741995323851,10080.741995323851,10369.340564717013,10748.236346563912,10860.090591022807,10860.090591022807,10860.090591022807,10953.288429994982,10953.288429994982,10953.288429994982,11155.25877778631,11155.25877778631,11155.25877778631,11155.25877778631,11448.898278835486,11891.797570099887,11957.646295077233,11957.646295077233,11957.646295077233,12046.623646433021,12046.623646433021,12046.623646433021,12203.846965938672,12203.846965938672,12203.846965938672,12203.846965938672,12480.016754133772,12929.130149284132,13021.319930134339,13021.319930134339,13021.319930134339,13077.795539603347,13077.795539603347,13077.795539603347,13254.045900695706,13254.045900695706,13254.045900695706,13254.045900695706,13519.126818709619,13942.442922728704,14062.065837873764,14062.065837873764,14062.065837873764,14106.342357690432,14106.342357690432,14106.342357690432,14281.882201751887,14281.882201751887,14281.882201751887,14281.882201751887,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,132663135.94015968,null,null,15000,15000,176402.6,174090.6,201007.71000000002,211021.95115000004,146051.56724573002,241015.716306002,252360.03644579201,158882.84809627201,159231.77099534401,279752.21868246404,283450.38986512646,176943.74078692641,192009.49213420323,194427.75941378964,317924.45511910878,334839.5385856824,177523.35537333583,177197.60429918341,194980.74887534347,199137.25321829968,315613.41187982453,332155.20097484457,222194.43577237302,225441.47216589196,244849.71013348186,247248.81226258838,244863.81270971213,385523.04491472343,385497.13207927981,263086.48464965849,293992.48612796381,301904.2510187935,299693.65589022986,323388.91574490495,333250.89755547256,463235.63571714365,491081.4733481087,368297.64411401202,361382.14169896638,392753.61100483552,390819.6833892882,383715.02527982538,431514.53407212434,443658.79635853076,566296.75118663558,599725.88033932075,485071.62159874197,491965.58605385368,531635.12639939855,532898.49616854964,521748.86186309089,566614.92536660656,562921.15527016297,551209.66409719049,753662.60275168112,769747.49747029087,627317.78881861293,675334.03608350654,693060.50206405879,701646.4974321397,757906.13281255669,759245.05941739783,743233.12163682457,807192.70086105622,802396.87334344466,926538.83203240461,1022206.4277113441,902911.06186024495,890952.45777364785,960286.03697829042,982350.26988721243,992850.89453312557,1073616.9206263127,1075979.9474025776,1055723.8610791697,1146980.0578835832,1141841.0068195974,1267598.3522623053,1398635.799751536,1278822.8987210859,1264068.682987642,1364962.4793590594,1392793.059231177,1405092.8084586954,1520999.7436132443,1525077.5662844358,1500363.7634326068,1631204.897931037,1627295.8933469455,1602554.0412863283,1935169.1794548074,1968652.4126095781,1798579.2220095042,1945309.9691585756,1980097.8701960263,1993420.8487471419,2160864.0606413321,2168649.060960649,2139636.1166343726,2327737.1354725813,2326674.911823513,2297907.8288411945,2546862.9875578121,2589436.7374458639,2727560.5441594692,2941508.0354034104,2826893.1650229273,2841612.1178099774,3083729.9834210933,3097235.6979906135,3063919.7407585261,3335209.9196601263,3339573.3162910086,3307144.4346456048,3653544.981749285,3708131.5859566238,3684660.3331628339,3997461.4748313599,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2437113.6901500011,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,13750,13750,13750,13750,13750,13750,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,7388797.8652550606,null,null,0,0,25701.3,19545.3,33003.855000000003,33010.975575000004,25.783622865000002,47507.858153000998,47680.018222896004,391.42404813600007,565.88549767200004,54776.109341232004,55270.194932563201,2016.8703934631997,2644.7460671015997,3188.3797068947997,64936.727559554398,66073.769292841185,3696.63602000121,3533.760482925024,5714.8744376716731,7122.0807758164665,65360.160106578856,66249.550487422224,9843.5174695197838,11467.035666279264,12832.750066740871,13220.335672960808,12027.835896522683,73425.831957361646,72519.713535473187,11314.389820662498,16942.608513981839,19916.012754813317,18810.715190531504,19851.084867452344,22945.099747694458,87937.468828530036,89742.713868554187,27162.000623960033,23704.249416437229,26313.199166367609,24038.556868293548,20486.227813562156,30001.518816407024,34635.203620279739,95954.181034332127,96845.835878039652,37104.540534486761,40551.522762042609,42739.92035391651,41631.085167902202,36056.26801517282,39343.578990442213,35582.1218645716,29726.376278085354,109892.55275119343,115828.97082508454,44614.116499245589,45455.91799214136,51087.456268462323,55380.453952502809,57774.086820455152,55895.254687525077,47889.285797238474,51837.825620497642,46636.786882806191,108707.76622728612,125707.18929901344,62976.068896689627,56996.766853391106,57745.744211195721,64379.510691205047,69629.823014161637,72437.350599599478,69887.90464083504,59759.861479131119,64347.407065472595,57673.826251893253,120552.49897324713,140926.61462041081,76505.70329544066,69128.595428718734,69916.424707230559,77758.582127569622,83908.456741328831,86957.761928889842,83534.17568469407,71177.27425877958,76510.368130286559,68547.118500469878,56176.192470161324,156387.54083892176,166519.53534475926,81482.940044722258,82142.470832231091,91047.888884753746,97709.378160311549,101161.4111202902,97056.268573375768,82549.796410237715,88626.236057039554,79297.717255274896,64914.175764115571,92620.278372891698,104230.0056419644,173291.90899876718,173817.03019625141,104524.98955731119,111884.46595083615,115542.10867200338,110585.61727007022,93927.638654026334,100769.89255119827,90071.3073112766,73856.866488574786,105374.02093142353,118499.01112419384,106763.38472729894,107312.52454167174,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1258933.7832885738,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,8750,8750,8750,8750,8750,8750,8750,8750,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,7388797.8652550606,null,null,0,0,25701.3,19545.3,33003.855000000003,33010.975575000004,25.783622865000002,47507.858153000998,47680.018222896004,391.42404813600007,565.88549767200004,54776.109341232004,55270.194932563201,2016.8703934631997,2644.7460671015997,3188.3797068947997,64936.727559554398,66073.769292841185,3696.63602000121,3533.760482925024,5714.8744376716731,7122.0807758164665,65360.160106578856,66249.550487422224,9843.5174695197838,11467.035666279264,12832.750066740871,13220.335672960808,12027.835896522683,73425.831957361646,72519.713535473187,11314.389820662498,16942.608513981839,19916.012754813317,18810.715190531504,19851.084867452344,22945.099747694458,87937.468828530036,89742.713868554187,27162.000623960033,23704.249416437229,26313.199166367609,24038.556868293548,20486.227813562156,30001.518816407024,34635.203620279739,95954.181034332127,96845.835878039652,37104.540534486761,40551.522762042609,42739.92035391651,41631.085167902202,36056.26801517282,39343.578990442213,35582.1218645716,29726.376278085354,109892.55275119343,115828.97082508454,44614.116499245589,45455.91799214136,51087.456268462323,55380.453952502809,57774.086820455152,55895.254687525077,47889.285797238474,51837.825620497642,46636.786882806191,108707.76622728612,125707.18929901344,62976.068896689627,56996.766853391106,57745.744211195721,64379.510691205047,69629.823014161637,72437.350599599478,69887.90464083504,59759.861479131119,64347.407065472595,57673.826251893253,120552.49897324713,140926.61462041081,76505.70329544066,69128.595428718734,69916.424707230559,77758.582127569622,83908.456741328831,86957.761928889842,83534.17568469407,71177.27425877958,76510.368130286559,68547.118500469878,56176.192470161324,156387.54083892176,166519.53534475926,81482.940044722258,82142.470832231091,91047.888884753746,97709.378160311549,101161.4111202902,97056.268573375768,82549.796410237715,88626.236057039554,79297.717255274896,64914.175764115571,92620.278372891698,104230.0056419644,173291.90899876718,173817.03019625141,104524.98955731119,111884.46595083615,115542.10867200338,110585.61727007022,93927.638654026334,100769.89255119827,90071.3073112766,73856.866488574786,105374.02093142353,118499.01112419384,106763.38472729894,107312.52454167174,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104122772.78889829,null,null,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,134209.16666666672,134209.16666666672,147630.08333333343,147630.08333333343,147630.08333333343,162393.09166666676,162393.09166666676,162393.09166666676,178632.40083333344,178632.40083333344,178632.40083333344,196495.6409166668,196495.6409166668,196495.6409166668,216145.20500833349,216145.20500833349,216145.20500833349,237759.72550916689,237759.72550916689,237759.72550916689,261535.69806008358,261535.69806008358,261535.69806008358,287689.26786609192,287689.26786609192,287689.26786609192,316458.19465270115,316458.19465270115,316458.19465270115,348104.0141179713,348104.0141179713,348104.0141179713,382914.41552976839,382914.41552976839,382914.41552976839,421205.85708274529,421205.85708274529,421205.85708274529,463326.4427910198,463326.4427910198,463326.4427910198,509659.0870701219,509659.0870701219,509659.0870701219,560624.9957771342,560624.9957771342,560624.9957771342,616687.49535484752,616687.49535484752,616687.49535484752,678356.24489033245,678356.24489033245,678356.24489033245,746191.8693793657,746191.8693793657,746191.8693793657,820811.05631730217,820811.05631730217,820811.05631730217,902892.16194903268,902892.16194903268,902892.16194903268,993181.37814393605,993181.37814393605,993181.37814393605,1092499.5159583297,1092499.5159583297,1092499.5159583297,1201749.4675541627,1201749.4675541627,1201749.4675541627,1321924.4143095789,1321924.4143095789,1321924.4143095789,1454116.8557405372,1454116.8557405372,1454116.8557405372,1599528.541314591,1599528.541314591,1599528.541314591,1759481.3954460502,1759481.3954460502,1759481.3954460502,1935429.5349906553,1935429.5349906553,1935429.5349906553,2128972.488489721,2128972.488489721,2128972.488489721,2341869.7373386933,2341869.7373386933,2341869.7373386933,2576056.7110725627,2576056.7110725627,2576056.7110725627,2833662.382179819,2833662.382179819,2833662.382179819,3117028.6203978015,3117028.6203978015,3117028.6203978015,3428731.4824375818,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,10066719.947312737,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,13420.916666666672,13420.916666666672,13420.916666666672,14763.00833333334,14763.00833333334,14763.00833333334,16239.309166666679,16239.309166666679,16239.309166666679,17863.240083333345,17863.240083333345,17863.240083333345,19649.564091666682,19649.564091666682,19649.564091666682,21614.520500833347,21614.520500833347,21614.520500833347,23775.972550916689,23775.972550916689,23775.972550916689,26153.569806008356,26153.569806008356,26153.569806008356,28768.92678660919,28768.92678660919,28768.92678660919,31645.81946527012,31645.81946527012,31645.81946527012,34810.401411797131,34810.401411797131,34810.401411797131,38291.441552976845,38291.441552976845,38291.441552976845,42120.585708274528,42120.585708274528,42120.585708274528,46332.64427910198,46332.64427910198,46332.64427910198,50965.908707012197,50965.908707012197,50965.908707012197,56062.499577713417,56062.499577713417,56062.499577713417,61668.749535484763,61668.749535484763,61668.749535484763,67835.624489033245,67835.624489033245,67835.624489033245,74619.186937936582,74619.186937936582,74619.186937936582,82081.105631730228,82081.105631730228,82081.105631730228,90289.21619490326,90289.21619490326,90289.21619490326,99318.137814393602,99318.137814393602,99318.137814393602,109249.95159583297,109249.95159583297,109249.95159583297,120174.94675541627,120174.94675541627,120174.94675541627,132192.4414309579,132192.4414309579,132192.4414309579,145411.6855740537,145411.6855740537,145411.6855740537,159952.85413145908,159952.85413145908,159952.85413145908,175948.13954460502,175948.13954460502,175948.13954460502,193542.95349906551,193542.95349906551,193542.95349906551,212897.24884897209,212897.24884897209,212897.24884897209,234186.97373386935,234186.97373386935,234186.97373386935,257605.67110725626,257605.67110725626,257605.67110725626,283366.23821798188,283366.23821798188,283366.23821798188,311702.86203978019,311702.86203978019,311702.86203978019,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[109,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[110]
[111,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,372465817.82971144,null,null,-2364800,-272719.16374999983,3167633.9699999997,2066539.1587499999,4308735.5212500002,4592585.135933334,-1997087.1476310634,6975447.5053525306,7349102.2208209075,-2090681.2772218217,-1881437.522617694,8175550.3943446865,8599985.4634812213,-2093773.701345328,-1813763.1691376334,-1760244.6726774811,9778567.4740605876,10232353.366425797,-1983711.3496626457,-1835946.1148064872,-1685127.4884518066,-1451521.4941192358,9436333.5333818514,9865378.2404083367,-1631267.3006988394,-1250817.5249617933,-1145194.382227282,-1069599.5439663362,-1241670.1397606223,9833641.8655125201,10319582.776631966,-1969556.131972943,-1155422.6572714518,-582710.18157112133,-763535.83155855443,-772717.89418036677,-541129.55245574564,11400637.72735168,12020751.407107215,-413552.44792084862,-675270.95672800671,-771682.1052618837,-809088.2710951902,-1662309.8296278184,-510327.73752838653,390391.68850035593,12019270.526032977,12464445.329956528,130703.1730657462,630044.52510656789,890508.12934118696,757811.4460920766,-71761.02987342421,-141868.11577250622,-283479.27172450162,-1617776.5431391131,12747996.637032837,14394586.588132126,371865.58949620835,575127.35538282059,1237842.3816873915,1648660.0985427219,1903634.1866287794,1668235.1416764874,455146.8015841227,462707.55770005099,202883.42329208553,11669921.106812567,14436943.758676168,1967043.0492873676,1246185.6693037823,1138148.413154766,2073635.9602338597,2565392.1013642177,2906079.0521190632,2566012.6752736159,1023375.0487120803,1047831.1428208146,647459.22030591778,12258215.129544426,15611828.588825371,2800868.7809167299,1852398.6425904185,1688920.7374387607,2823926.9463795163,3393145.106851425,3825188.0607711747,3337425.8408217859,1445986.6174511127,1462923.9925582297,944623.48368042521,-1736681.543301655,16222370.635969283,18700518.755838726,2092968.6030358262,2084858.1516764928,3407020.2067801543,4054738.0807706639,4502652.3529793657,3909576.2917695567,1662601.3081137314,1713906.6500937194,1041939.3951609116,-2043655.822429318,1964572.5090290774,4270419.7833024599,17669648.993564866,17769921.777065314,3479590.8933590241,4532863.9663692154,4930110.4634386674,4204480.3352367394,1591604.7594763972,1675490.306539014,851957.71619499847,-2597553.83291086,1907919.1948936805,4483241.0567572825,2543551.0963159204,2078570.8293827362,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,117967945.58704956,null,null,0,92833.333333333328,176166.66666666666,176166.66666666666,189500,230368.13611755607,232994.01932234084,299730.29155745299,304373.72792137001,304443.33348981553,398486.47947041446,404697.46241810208,405407.27506536763,364450.42104596656,471826.90035989869,479546.22650396248,480256.03915122803,481675.66444575915,401987.89757752069,503170.91865629662,510327.1372076465,511510.15828642243,512751.18400556961,513934.20508434554,515161.83136626909,627455.96355615614,635857.84939827072,637040.8704770467,638687.92867879244,639830.75144589751,641477.80964764336,642359.34338888747,755117.51270174433,763247.00290790945,764894.06110965519,766181.62733349786,767828.68553524371,769116.25175908639,770723.11164916132,772010.677873004,884467.35984832922,892985.07620839262,894214.63779186411,896151.71919546602,897167.06854615291,899104.14994975482,899858.21027458087,901563.27311669779,902317.33344152384,1015133.5073947521,1023175.7224961701,1024550.56382476,1026012.1439697164,1027125.6962724455,1028587.2764174019,1029700.828720131,1030814.3810228599,1031927.9333255891,1033041.485628318,1145225.9507304872,1153627.6578098079,1111800.8338861165,1043771.4290819328,1044583.49404713,1045998.5336873909,1046810.5986525881,1048225.6382928489,1049037.7032580462,1050412.5445866361,1050818.5770692348,1163043.2404830749,1170737.4277422654,1171850.9800449945,1172964.5323477234,1174078.0846504525,1175191.6369531816,1176305.1892559105,1177012.7090760409,1178086.0630670991,1178793.5828872295,1179605.6478524269,1180313.1676725573,1292236.3437488654,1300232.0183455879,1301044.083310785,1302459.1229510459,1302865.1554336445,1304280.1950739054,1304686.2275565041,1306061.068885094,1306467.1013676925,1307580.6536704216,1307986.6861530202,1309100.2384557493,1309506.2709383478,1421730.9343521881,1429019.0891287802,1430132.6414315091,1430840.1612516397,1431953.7135543686,1432661.233374499,1433734.5873655572,1434442.1071856876,1435254.1721508848,1435961.6919710152,1436773.7569362125,1437481.276756343,1437887.3092389416,1438594.8290590721,1550111.9726527815,1558107.647249504,1558513.6797321027,1559928.7193723635,1560334.7518549622,1561709.5931835519,1562115.6256661506,1563229.1779688797,1563635.2104514784,1564748.7627542072,1564748.7627542072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7592194.4444444375,null,null,0,92833.333333333328,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,134500,134500,134500,134500,134500,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,112083.33333333334,69444.444444444453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2641666.6666666665,null,null,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,2633333.333333333,null,null,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,103589999.99999993,null,null,0,0,0,0,13333.333333333336,54166.666666666679,56666.666666666679,123333.33333333333,127500,127500,220833.33333333337,226666.66666666672,226666.66666666672,226666.66666666672,333333.33333333331,340000,340000,340000,283333.33333333337,383333.33333333337,389583.33333333337,389583.33333333337,389583.33333333337,389583.33333333337,389583.33333333337,500694.44444444455,507638.88888888899,507638.88888888899,507638.88888888899,507638.88888888899,507638.88888888899,507638.88888888899,618750.00000000012,625694.4444444445,625694.4444444445,625694.4444444445,625694.4444444445,625694.4444444445,625694.4444444445,625694.4444444445,736805.55555555574,743750.00000000012,743750.00000000012,743750.00000000012,743750.00000000012,743750.00000000012,743750.00000000012,743750.00000000012,743750.00000000012,854861.11111111136,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,972916.66666666686,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,1090972.2222222225,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1209027.7777777778,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1327083.3333333335,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1445138.888888889,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,36592500,null,null,0,0,0,0,5000,20000,20000,45000,45000,45000,80000,80000,80000,80000,120000,120000,120000,120000,100000,137500,137500,137500,137500,137500,137500,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,220833.33333333334,220833.33333333334,220833.33333333334,220833.33333333334,220833.33333333334,220833.33333333334,220833.33333333334,220833.33333333334,262500,262500,262500,262500,262500,262500,262500,262500,262500,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,345833.33333333337,387500,387500,387500,387500,387500,387500,387500,387500,387500,387500,387500,387500,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,429166.66666666669,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,470833.33333333337,512500,512500,512500,512500,512500,512500,512500,512500,512500,512500,512500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30493749.999999978,null,null,0,0,0,0,4166.666666666667,16666.666666666668,16666.666666666668,37500,37500,37500,66666.666666666672,66666.666666666672,66666.666666666672,66666.666666666672,100000,100000,100000,100000,83333.333333333343,114583.33333333334,114583.33333333334,114583.33333333334,114583.33333333334,114583.33333333334,114583.33333333334,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,184027.77777777781,184027.77777777781,184027.77777777781,184027.77777777781,184027.77777777781,184027.77777777781,184027.77777777781,184027.77777777781,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6098750.0000000065,null,null,0,0,0,0,833.33333333333337,3333.3333333333335,3333.3333333333335,7500,7500,7500,13333.333333333334,13333.333333333334,13333.333333333334,13333.333333333334,20000,20000,20000,20000,16666.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18296250,null,null,0,0,0,0,2500,10000,10000,22500,22500,22500,40000,40000,40000,40000,60000,60000,60000,60000,50000,68750,68750,68750,68750,68750,68750,89583.333333333343,89583.333333333343,89583.333333333343,89583.333333333343,89583.333333333343,89583.333333333343,89583.333333333343,110416.66666666667,110416.66666666667,110416.66666666667,110416.66666666667,110416.66666666667,110416.66666666667,110416.66666666667,110416.66666666667,131250,131250,131250,131250,131250,131250,131250,131250,131250,152083.33333333334,152083.33333333334,152083.33333333334,152083.33333333334,152083.33333333334,152083.33333333334,152083.33333333334,152083.33333333334,152083.33333333334,152083.33333333334,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,172916.66666666669,193750,193750,193750,193750,193750,193750,193750,193750,193750,193750,193750,193750,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,214583.33333333334,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,235416.66666666669,256250,256250,256250,256250,256250,256250,256250,256250,256250,256250,256250,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6098750.0000000065,null,null,0,0,0,0,833.33333333333337,3333.3333333333335,3333.3333333333335,7500,7500,7500,13333.333333333334,13333.333333333334,13333.333333333334,13333.333333333334,20000,20000,20000,20000,16666.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6010000.0000000065,null,null,0,0,0,0,0,833.33333333333337,3333.3333333333335,3333.3333333333335,7500,7500,7500,13333.333333333334,13333.333333333334,13333.333333333334,13333.333333333334,20000,20000,20000,16666.666666666668,16666.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[138,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,6785751.1426051427,null,null,0,0,0,0,0,34.80278422273782,160.68598900748719,230.29155745296282,707.06125470340453,776.66682314888021,1486.4794704144467,1864.1290847686951,2573.9417320342618,3283.7543792998276,3993.5670265653944,5046.2265039624717,5756.0391512280385,7175.6644457591719,6571.2309108539484,7754.2519896298927,8660.4705409797389,9843.4916197556831,11084.517338902857,12267.538417678801,13495.164699602341,14678.185778378285,16135.627176048394,17318.648254824344,18965.706456570122,20108.529223675156,21755.587425420941,22637.121166665056,24284.179368410842,25469.225130131541,27116.283331877323,28403.849555720051,30050.907757465833,31338.473981308562,32945.333871383438,34232.900095226156,35578.470959440121,37151.742875059106,38381.304458530605,40318.385862132534,41333.73521281944,43270.816616421369,44024.876941247356,45729.93978336436,46484.000108190347,48189.062950307358,49286.833607280845,50661.674935870789,52123.255080827206,53236.807383556239,54698.387528512671,55811.939831241711,56925.492133970743,58039.044436699791,59152.596739428831,60225.950730486955,61683.213365363481,62495.278330560694,63910.317970821561,64722.382936018781,66137.422576279641,66949.487541476847,68364.527181737722,69176.592146934941,70551.433475524886,70957.465958123488,72071.018260852536,72820.761075598624,73934.313378327672,75047.865681056704,76161.417983785737,77274.970286514785,78388.522589243832,79096.042409374262,80169.396400432379,80876.916220562824,81688.981185760029,82396.501005890459,83208.565971087693,84259.79612336561,85071.861088562815,86486.90072882369,86892.933211422293,88307.972851683153,88714.00533428177,90088.846662871714,90494.879145470331,91608.43144819935,92014.463930797967,93128.016233527014,93534.048716125617,94647.601018854664,94991.311351002165,96104.863653731183,96812.383473861628,97925.935776590661,98633.455596721091,99706.809587779222,100414.32940790965,101226.39437310687,101933.91419323729,102745.97915843452,103453.49897856495,103859.53146116355,104567.051281294,104973.08376389259,106024.3139161705,106430.34639876912,107845.38603902998,108251.4185216286,109626.25985021854,110032.29233281715,111145.84463554618,111551.8771181448,112665.42942087384,112665.42942087384,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2827396.3094188101,null,null,0,0,0,0,0,14.501160092807424,66.952495419786331,95.95481560540118,294.60885612641857,323.61117631203342,619.36644600601949,776.72045198695628,1072.4757216809423,1368.2309913749282,1663.9862610689145,2102.59437665103,2398.349646345016,2989.8601857329882,2738.0128795224787,3230.9383290124556,3608.5293920748913,4101.4548415648678,4618.5488912095243,5111.4743406995003,5622.9852915009751,6115.910740990952,6723.1779900201645,7216.1034395101433,7902.3776902375512,8378.5538431979821,9064.8280939253927,9432.133819443774,10118.408070171185,10612.177137554809,11298.451388282218,11834.937314883355,12521.211565610764,13057.697492211901,13727.222446409764,14263.708373010899,14824.362899766718,15479.892864607962,15992.210191054419,16799.327442555223,17222.389672008099,18029.506923508903,18343.698725519731,19054.141576401817,19368.333378412644,20078.776229294734,20536.180669700352,21109.031223279497,21718.022950344672,22182.003076481767,22790.994803546946,23254.974929684045,23718.955055821141,24182.935181958244,24646.915308095344,25094.146137702897,25701.338902234784,26039.699304400288,26629.299154508986,26967.659556674495,27557.259406783185,27895.619808948686,28485.219659057384,28823.580061222892,29396.430614802037,29565.610815884789,30029.590942021892,30341.983781499428,30805.963907636531,31269.944033773627,31733.924159910726,32197.904286047829,32661.884412184932,32956.684337239276,33403.915166846826,33698.715091901176,34037.075494066681,34331.875419121025,34670.235821286537,35108.248384735671,35446.608786901175,36036.20863700987,36205.388838092622,36794.988688201316,36964.168889284076,37537.019442863217,37706.199643945976,38170.179770083065,38339.359971165824,38803.340097302927,38972.520298385673,39436.500424522776,39579.713062917566,40043.693189054662,40338.493114109013,40802.473240246109,41097.273165300459,41544.503994908009,41839.30391996236,42177.664322127865,42472.464247182208,42810.82464934772,43105.624574402063,43274.804775484816,43569.604700539167,43738.784901621912,44176.797465071046,44345.977666153805,44935.5775162625,45104.757717345252,45677.608270924393,45846.788472007145,46310.768598144241,46479.948799227001,46943.928925364104,46943.928925364104,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1130958.5237675235,null,null,0,0,0,0,0,5.8004640371229694,26.780998167914532,38.381926242160475,117.84354245056743,129.44447052481337,247.74657840240781,310.68818079478251,428.99028867237689,547.29239654997127,665.59450442756565,841.03775066041192,959.33985853800641,1195.9440742931952,1095.2051518089916,1292.3753316049822,1443.4117568299564,1640.581936625947,1847.4195564838094,2044.5897362798,2249.1941166003899,2446.3642963963807,2689.2711960080665,2886.4413758040573,3160.9510760950207,3351.4215372791928,3625.931237570157,3772.8535277775104,4047.3632280684737,4244.8708550219235,4519.3805553128868,4733.9749259533428,5008.4846262443052,5223.0789968847603,5490.8889785639058,5705.4833492043599,5929.7451599066871,6191.9571458431847,6396.8840764217684,6719.73097702209,6888.9558688032403,7211.8027694035609,7337.479490207892,7621.6566305607284,7747.3333513650587,8031.5104917178942,8214.4722678801409,8443.6124893117976,8687.2091801378683,8872.8012305927095,9116.3979214187784,9301.9899718736178,9487.5820223284591,9673.1740727832985,9858.7661232381379,10037.658455081159,10280.535560893913,10415.879721760117,10651.719661803594,10787.063822669796,11022.903762713273,11158.247923579474,11394.087863622952,11529.432024489155,11758.572245920814,11826.244326353915,12011.836376808755,12136.79351259977,12322.385563054611,12507.977613509453,12693.56966396429,12879.16171441913,13064.753764873971,13182.67373489571,13361.566066738731,13479.486036760471,13614.830197626674,13732.75016764841,13868.094328514611,14043.299353894266,14178.643514760468,14414.483454803947,14482.155535237047,14717.995475280526,14785.667555713626,15014.807777145283,15082.479857578386,15268.071908033226,15335.743988466327,15521.336038921167,15589.00811935427,15774.60016980911,15831.885225167023,16017.477275621863,16135.397245643602,16320.989296098442,16438.909266120179,16617.8015979632,16735.72156798494,16871.065728851143,16988.985698872882,17124.329859739086,17242.249829760822,17309.921910193923,17427.841880215663,17495.513960648765,17670.718986028416,17738.391066461514,17974.231006504993,18041.903086938099,18271.043308369754,18338.715388802855,18524.307439257696,18591.979519690798,18777.571570145639,18777.571570145639,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2827396.3094188101,null,null,0,0,0,0,0,14.501160092807424,66.952495419786331,95.95481560540118,294.60885612641857,323.61117631203342,619.36644600601949,776.72045198695628,1072.4757216809423,1368.2309913749282,1663.9862610689145,2102.59437665103,2398.349646345016,2989.8601857329882,2738.0128795224787,3230.9383290124556,3608.5293920748913,4101.4548415648678,4618.5488912095243,5111.4743406995003,5622.9852915009751,6115.910740990952,6723.1779900201645,7216.1034395101433,7902.3776902375512,8378.5538431979821,9064.8280939253927,9432.133819443774,10118.408070171185,10612.177137554809,11298.451388282218,11834.937314883355,12521.211565610764,13057.697492211901,13727.222446409764,14263.708373010899,14824.362899766718,15479.892864607962,15992.210191054419,16799.327442555223,17222.389672008099,18029.506923508903,18343.698725519731,19054.141576401817,19368.333378412644,20078.776229294734,20536.180669700352,21109.031223279497,21718.022950344672,22182.003076481767,22790.994803546946,23254.974929684045,23718.955055821141,24182.935181958244,24646.915308095344,25094.146137702897,25701.338902234784,26039.699304400288,26629.299154508986,26967.659556674495,27557.259406783185,27895.619808948686,28485.219659057384,28823.580061222892,29396.430614802037,29565.610815884789,30029.590942021892,30341.983781499428,30805.963907636531,31269.944033773627,31733.924159910726,32197.904286047829,32661.884412184932,32956.684337239276,33403.915166846826,33698.715091901176,34037.075494066681,34331.875419121025,34670.235821286537,35108.248384735671,35446.608786901175,36036.20863700987,36205.388838092622,36794.988688201316,36964.168889284076,37537.019442863217,37706.199643945976,38170.179770083065,38339.359971165824,38803.340097302927,38972.520298385673,39436.500424522776,39579.713062917566,40043.693189054662,40338.493114109013,40802.473240246109,41097.273165300459,41544.503994908009,41839.30391996236,42177.664322127865,42472.464247182208,42810.82464934772,43105.624574402063,43274.804775484816,43569.604700539167,43738.784901621912,44176.797465071046,44345.977666153805,44935.5775162625,45104.757717345252,45677.608270924393,45846.788472007145,46310.768598144241,46479.948799227001,46943.928925364104,46943.928925364104,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6117009.8958333265,null,null,1874.9999999999998,3749.9999999999995,4249.9999999999991,6437.4999999999991,8053.1249999999982,10765.624999999998,13478.124999999998,13331.249999999998,17121.874999999996,20912.499999999996,20699.999999999996,20487.499999999996,24774.999999999996,29062.5,28775,28487.5,28200,32974.999999999993,36954.166666666657,36644.270833333328,36334.374999999993,36024.479166666657,35714.583333333328,40092.187499999993,44469.79166666665,44081.770833333328,43693.749999999993,43305.729166666657,42917.708333333321,42529.687499999993,46829.16666666665,51128.645833333321,50662.499999999985,50196.35416666665,49730.208333333321,49264.062499999985,48797.91666666665,48331.770833333314,52553.124999999985,56774.479166666642,56230.208333333307,55685.937499999978,55141.666666666642,54597.395833333307,54053.124999999978,53508.854166666642,52964.583333333307,57107.812499999985,61251.041666666642,60628.645833333314,60006.249999999985,59383.854166666642,58761.458333333314,58139.062499999985,57516.66666666665,56894.270833333321,56271.874999999985,60336.97916666665,64402.083333333321,63701.5625,63001.04166666665,62300.520833333336,61652.083333333321,61003.645833333321,60355.208333333321,59706.770833333321,59058.333333333321,58409.895833333336,62448.958333333321,66488.020833333328,65761.458333333328,65034.895833333328,64308.333333333336,63581.770833333336,62855.208333333336,62128.645833333336,61402.083333333328,60675.520833333336,59948.958333333336,59222.395833333336,63183.333333333343,67144.270833333328,66339.583333333328,65534.895833333343,64730.20833333335,63925.520833333343,63120.833333333336,62316.145833333336,61511.458333333336,60706.770833333336,59902.083333333343,59097.395833333336,58292.708333333343,62175.52083333335,66058.333333333328,65175.520833333336,64292.70833333335,63409.89583333335,62527.08333333335,61644.27083333335,60761.45833333335,59878.645833333343,58995.83333333335,58113.020833333343,57230.20833333335,56347.39583333335,55464.58333333335,59269.27083333335,63073.95833333335,62113.02083333335,61152.08333333335,60191.145833333365,59230.20833333335,58269.270833333365,57308.333333333365,56347.395833333365,55386.458333333365,54425.520833333365,53464.583333333365,52503.645833333365,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,248380862.34682849,null,null,-2366675,-369302.49708333309,2987217.3033333332,1883934.9920833332,4111182.3962500002,4351451.3748157769,-2243559.2919534044,6662385.9637950771,7027606.617899538,-2416037.1107116374,-2300624.0020881086,7750365.4319265839,8169803.1884158552,-2487286.6223912947,-2314365.0694975322,-2268278.3991814437,9270111.4349093586,9717702.7019800395,-2422653.4139068327,-2375761.3042961173,-2231789.0006594528,-1999056.1315723248,8887867.7660429478,9311351.8478239924,-2190898.923731775,-1922355.2593512828,-1824745.9816255523,-1749946.14361005,-1923275.7767727473,9151281.4265666213,9631275.8003176562,-2663044.1211951631,-1961202.669973196,-1396153.5386456978,-1578160.101001543,-1588163.5840138644,-1357756.1546576563,10583189.704759261,11197475.170458054,-1242337.6049605198,-1615968.5249096686,-1720353.1189702759,-1758444.5755537217,-2613058.944656617,-1461547.9310745392,-562221.31561606564,11066447.732425062,11505774.244339831,-832865.20204244461,-445717.6281215176,-192673.8431549836,-326122.97189934924,-1156534.6321764737,-1227132.8745449521,-1369583.2148085702,-2704371.642692579,11660910.381009977,13302321.675639872,-725577.97946544364,-633800.15784766711,21213.682210918516,474558.74382327124,798210.67421351187,562648.00179602392,-651206.94043660164,-643809.81178587116,-904400.54833409749,10562473.507721186,13324082.255756197,849736.45138479955,17380.97048737295,-97623.910420833156,837476.64685553126,1328845.7981831599,1669145.7591352761,1328692.3924870994,-214332.2238771636,-189857.08708856069,-590575.80109451525,11020199.150823863,14369039.607639611,1553411.3424108382,493822.71550821885,323153.82325983979,1458152.6547353975,2026760.4630670454,2459202.0720041972,1970829.4999145474,79788.931561274454,96156.152839802206,-421745.70102060214,-3103359.5928054098,14856091.241482928,17329242.996549644,717403.99876414426,597951.69649097137,1913708.4093180392,2561195.5435058214,3009285.1083943956,2415978.3073818572,169178.61640589871,220293.41689483076,-451498.54535811022,-3537023.0154135358,471380.60872473195,2777298.6305329166,16176703.133475192,16272765.196993042,1977922.1059666201,2920638.9728831016,3310850.7328558303,2585775.5096713044,-27554.168229296803,56886.28385071829,-767060.2103218846,-4216016.854410341,289303.55859147012,2865180.3254724704,925337.75022838265,461318.42079519853,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16879490.531091306,null,null,0,0,0,2446.0379493055557,2446.0379493055557,0,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,207146.10153932354,207146.10153932354,200000,200000,200795.47792776884,207093.29716114906,216847.67834250411,221017.87279708701,221017.87279708701,221017.87279708701,200000,200000,200000,200000,214677.17702433572,223469.53585759571,223469.53585759571,210899.9315518415,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,195833.33333333331,191666.66666666666,187500,183333.33333333334,179166.66666666669,175000,170833.33333333334,166666.66666666666,162500,158333.33333333331,154166.66666666666,150000,145833.33333333334,141666.66666666669,137500,133333.33333333334,129166.66666666667,125000.00000000001,120833.33333333333,116666.66666666666,112500,108333.33333333334,104166.66666666667,100000,95833.333333333328,91666.666666666672,87500,83333.333333333328,79166.666666666657,75000,70833.333333333343,66666.666666666672,62500.000000000007,58333.333333333328,54166.666666666672,50000,45833.333333333336,41666.666666666664,37500,33333.333333333336,29166.666666666664,25000,20833.333333333332,16666.666666666668,12500,8333.3333333333339,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,231501371.81573716,null,null,-2366675,-369302.49708333309,2987217.3033333332,1881488.9541340277,4108736.3583006947,4351451.3748157769,-2443559.2919534044,6462385.9637950771,6827606.617899538,-2616037.1107116374,-2500624.0020881086,7550365.4319265839,7969803.1884158552,-2687286.6223912947,-2514365.0694975322,-2468278.3991814437,9070111.4349093586,9517702.7019800395,-2622653.4139068327,-2575761.3042961173,-2431789.0006594528,-2199056.1315723248,8687867.7660429478,9111351.8478239924,-2390898.9237317741,-2122355.2593512828,-2024745.9816255523,-1949946.14361005,-2130421.8783120704,8944135.3250272982,9431275.8003176562,-2863044.1211951631,-2161998.1479009646,-1603246.8358068466,-1795007.7793440474,-1809181.4568109512,-1578774.0274547432,10362171.831962174,10997475.170458054,-1442337.6049605198,-1815968.5249096686,-1920353.1189702759,-1973121.7525780573,-2836528.4805142125,-1685017.4669321347,-773121.24716790672,10866447.732425062,11305774.244339831,-1032865.2020424437,-645717.6281215176,-392673.8431549836,-526122.97189934924,-1356534.6321764728,-1427132.8745449521,-1569583.2148085702,-2904371.642692579,11460910.381009977,13102321.675639872,-925577.97946544364,-833800.15784766711,-178786.31778908148,274558.74382327124,598210.67421351187,362648.00179602392,-851206.94043660164,-843809.81178587116,-1100233.8816674314,10370806.84105452,13136582.255756197,666403.1180514656,-161785.6961792931,-272623.91042083316,666643.31352219731,1162179.1315164939,1506645.7591352761,1170359.0591537654,-368498.89054382965,-339857.08708856069,-736409.1344278492,10878532.484157197,14231539.607639611,1420078.0090775043,364656.04884155281,198153.82325983979,1337319.3214020636,1910093.7964003794,2346702.0720041972,1862496.1665812135,-24377.735105391592,-3843.8471601977944,-517579.03435393609,-3195026.2594720758,14768591.241482928,17245909.663216308,638237.33209747821,522951.69649097137,1842875.0759847052,2494528.8768391535,2946785.1083943956,2357644.9740485251,115011.94973923266,170293.41689483076,-497331.87869144417,-3578689.6820802018,433880.60872473195,2743965.2971995845,16147536.466808524,16247765.196993042,1957088.7726332881,2903972.3062164336,3298350.7328558303,2577442.1763379723,-31720.834895964712,56886.28385071829,-767060.2103218846,-4216016.854410341,289303.55859147012,2865180.3254724704,925337.75022838265,461318.42079519853,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,46388661.765076376,null,null,0,36936,154207.79999999999,117271.8,198023.13,198065.85345,51.567245730000003,1046317.1258028796,1102365.3331231361,782.84809627200013,1131.7709953440001,1226332.559151703,1289997.8195221832,4033.7407869263993,5289.4921342031994,6376.7594137895994,1466785.1211090882,1534853.0049638695,0,0,0,0,0,1757318.4942120239,0,0,0,0,0,0,1551408.5877428446,0,0,0,0,0,0,0,1909678.9267815053,0,0,0,0,0,0,0,0,1945154.7561464235,0,0,0,0,0,0,0,0,321181.67431382649,2620464.3351279739,0,0,0,0,0,0,0,0,0,1374561.8343790434,2627316.4511512406,133280.62361029536,0,0,46446.741384413093,232435.82630329579,301329.15182705596,234071.8118307516,0,0,0,1886753.4744193926,2846307.9215279222,284015.60181549937,72931.209768310189,39630.764651969075,267463.86428041384,382018.75928007439,469340.41440083832,372499.23331624269,0,0,0,0,2205552.873078268,3449181.9326432608,127647.46641949564,104590.33929818869,368575.01519694924,498905.77536782622,589357.02167887986,471528.99480970204,23002.389947846532,34058.683378964663,0,0,0,0,3049872.1623922437,3249553.0393986106,391417.7545266524,580794.46124329418,659670.14657116681,515488.43526759744,0,5033.0897909477353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,185112710.05066088,null,null,-2366675,-406238.49708333309,2833009.5033333334,1764217.1541340277,3910713.2283006948,4153385.5213657776,-2443610.8591991346,5416068.8379921969,5725241.2847764017,-2616819.9588079094,-2501755.7730834526,6324032.8727748813,6679805.3688936718,-2691320.3631782206,-2519654.5616317354,-2474655.1585952332,7603326.3138002716,7982849.6970161693,-2622653.4139068327,-2575761.3042961173,-2431789.0006594528,-2199056.1315723248,8687867.7660429478,7354033.3536119675,-2390898.9237317741,-2122355.2593512828,-2024745.9816255523,-1949946.14361005,-2130421.8783120704,8944135.3250272982,7879867.2125748117,-2863044.1211951631,-2161998.1479009646,-1603246.8358068466,-1795007.7793440474,-1809181.4568109512,-1578774.0274547432,10362171.831962174,9087796.2436765488,-1442337.6049605198,-1815968.5249096686,-1920353.1189702759,-1973121.7525780573,-2836528.4805142125,-1685017.4669321347,-773121.24716790672,10866447.732425062,9360619.4881934077,-1032865.2020424437,-645717.6281215176,-392673.8431549836,-526122.97189934924,-1356534.6321764728,-1427132.8745449521,-1569583.2148085702,-2904371.642692579,11139728.706696151,10481857.340511898,-925577.97946544364,-833800.15784766711,-178786.31778908148,274558.74382327124,598210.67421351187,362648.00179602392,-851206.94043660164,-843809.81178587116,-1100233.8816674314,8996245.0066754762,10509265.804604957,533122.49444117025,-161785.6961792931,-272623.91042083316,620196.57213778421,929743.30521319807,1205316.6073082201,936287.24732301384,-368498.89054382965,-339857.08708856069,-736409.1344278492,8991779.0097378045,11385231.686111689,1136062.4072620049,291724.83907324262,158523.05860787071,1069855.4571216498,1528075.037120305,1877361.6576033588,1489996.9332649708,-24377.735105391592,-3843.8471601977944,-517579.03435393609,-3195026.2594720758,12563038.36840466,13796727.730573047,510589.86567798257,418361.35719278269,1474300.060787756,1995623.1014713272,2357428.0867155157,1886115.9792388231,92009.559791386127,136234.7335158661,-497331.87869144417,-3578689.6820802018,433880.60872473195,2743965.2971995845,13097664.30441628,12998212.157594431,1565671.0181066357,2323177.8449731395,2638680.5862846635,2061953.7410703748,-31720.834895964712,51853.194059770554,-767060.2103218846,-4216016.854410341,289303.55859147012,2865180.3254724704,925337.75022838265,461318.42079519853,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1769979213.8046114,null,null,0,2488320,7874496,-82296.000000000073,13340505.6,-136109.61600000013,7474.5463968000013,19195481.442504723,-123335.03409792017,80248.273413119998,146246.90460479999,21991282.607923198,117194.62618598377,463241.00712729595,595164.79399507202,680626.38867379201,25553706.9299784,876719.60876073572,638112.71270340844,1057934.3791858621,1687320.3704890225,1732642.9656247187,29934087.441472784,1866559.2316470642,2566252.1275407081,2939499.3129489841,3221545.0482022334,3124591.9154068031,2647612.951504509,32899453.059135128,1909130.7776041105,3219296.4989979211,4918613.2543250658,4643956.1690673446,4384115.31868908,5145414.2610111199,5871233.8747357884,36656288.411117837,6421964.7864330402,6300596.8402649267,5074089.9087570421,7558775.5817660093,3977526.0012713065,5852418.6665187879,8557537.3142078277,8071853.6936392896,38306812.619130522,8180053.2373284716,9310996.6764576845,10157076.777543424,10360207.074849829,9621638.5716234576,7679964.1923598796,11208141.418543551,5867629.6028742138,8395352.7118562236,44704218.873752154,10899443.648905523,10172866.075657811,11646790.852926787,12880649.041536409,13706131.762510069,14027751.009847023,12800149.342339138,10178944.476562927,14707040.708377281,7673573.5638664756,44852340.250727028,15503594.901838666,14378092.00629282,12974557.972262612,14744125.53018556,16164472.344846204,17262933.913900912,17509716.824898783,16034005.212681415,12640907.164538659,18250296.755941607,9426668.4938751906,48797867.349756688,18866664.386243802,17495241.354993973,15679330.891647523,17881316.923487153,19450407.014032654,20831615.736582156,20911066.891285017,19182017.596161634,14971091.598185012,21759056.589318842,11135838.351871721,15816737.984321773,59657718.900357343,20281483.029496394,18436605.822040252,20992419.722436737,22719202.499144472,24187758.643769249,24373066.119870629,22209962.051061824,17399873.343754686,25146612.268736344,12907246.177381763,18237610.512796223,26246989.629933637,23794670.995561101,59776252.094110593,23656431.608523998,26124533.445296798,27587146.673061907,27876612.29456266,25199677.700378262,19869435.662169125,28506747.675276026,14717105.448449541,20718467.371935241,29891624.76430475,27000627.838525526,24234416.829223402,27276127.44999297,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,"CF(+)",null,null,null,null,null,"Поступление ДС","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,381290430.90730625,null,null,0,2488320,7874496,-82296.000000000073,13340505.6,-138963.60000000012,0,19179472.896000002,-199786.17600000018,0,0,21773608.704,-226808.42400000023,0,0,0,24917663.231999997,-259558.99200000023,0,0,0,0,28200775.706726398,-293758.08027840027,0,0,0,0,0,28883751.381190654,-300872.41022073629,0,0,0,0,0,0,30236304.163201332,-314961.50170001417,0,0,0,0,0,0,0,31030392.45720014,-323233.25476250175,0,0,0,0,0,0,0,0,32481032.7565195,-338344.09121374512,0,0,0,0,0,0,0,0,0,33976323.008460872,-353920.03133813443,0,0,0,0,0,0,0,0,0,0,35445533.675523415,-369224.30912003596,0,0,0,0,0,0,0,0,0,0,0,36978001.769123107,-385187.51842836611,0,0,0,0,0,0,0,0,0,0,0,0,38471913.040595695,-400749.0941728722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,"CF(+)",null,null,null,null,null,"Поступление ДС","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,949370483.58160985,null,null,0,0,0,0,0,1933.2095999999999,5159.876064000001,10977.544225199999,52927.029328799996,55359.847526400001,101340.3502512,150664.02096959998,238503.74554224001,321334.52774255996,413424.93072672002,472705.90230239998,442235.98476899997,790205.72247648006,443607.94259965426,735548.22156812251,1173101.9254800563,1204198.1808543759,1204603.1340068274,1501452.8412298441,1782717.550928358,2042111.2925506381,2237405.3050089753,2169294.1516197785,1837269.4850699909,2786722.8781258389,1532417.9647769011,2231765.2358315908,3408765.0062161144,3216278.7753538354,3035584.8161511747,3561129.3558244877,4061063.9865674032,4438937.1035310067,4657270.1897422792,4352426.4011355424,3503967.8608781891,5218462.3102959022,2744257.7257664828,4037025.6940487046,5902079.9560356531,5563939.8600934176,5014045.9111625096,5859173.9127343483,6411274.5377719654,6993628.3691130597,7131592.3092519604,6620966.5536593115,5283659.8922045892,7710238.7827339582,4034023.3988006944,5771361.9924501721,8402101.0189016666,7721150.8890859177,6988944.7602591878,8000793.6084609404,8844528.4153781198,9409227.9264486711,9630900.9980301857,8782824.4169659261,6984929.2267589644,10090061.66524596,5263096.2215257464,7458075.2169368789,10874843.714439906,9855615.7994978689,8893104.4424265325,10105239.634488892,11074051.54182313,11826051.589477997,11994570.716510363,10979125.702151984,8655373.9925086182,12496736.636853188,6448693.2810814446,9134638.3790367991,13157480.220520699,11956759.67812971,10713918.585640745,12219352.95183314,13277569.662112031,14221772.536197841,14274839.3508245,13084090.748110954,10210989.432042535,14841790.394914415,7588380.3026814535,10777780.055213355,15453084.784170311,14079266.551070448,12559047.185274761,14299622.325501097,15474272.670730038,16474016.795088215,16600964.624039946,15125331.739777554,11850101.023912741,17125208.640781336,8789325.093492385,12417345.423361372,17871406.155747134,16197455.9249848,14502860.368165171,16375738.002892308,17781609.094162364,18775888.465116177,18974003.437220652,17148809.625964832,13522580.805984154,19399648.033716459,10014869.250762055,14097868.543594144,20339269.085717518,18368851.982887268,16486610.98245118,18555879.749829087,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,"CF(+)",null,null,null,null,null,"Поступление ДС","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,439318299.31569475,null,null,0,0,0,0,0,920.7743999999999,2314.6703328000003,5031.0022795199993,23524.112573280003,24888.425886720001,44906.55435359999,67009.882953599983,105499.30464374399,141906.47938473598,181739.86326835197,207920.48637139201,193807.71320939998,346072.87828425592,194504.77010375424,322386.15761773969,514218.44500896608,528444.78477034275,528708.60073955625,658864.4706956204,783534.57661235018,897388.02039834578,984139.74319325818,955297.76378702454,810343.46643451834,1228978.7998186338,677585.22304794565,987531.26316633006,1509848.2481089511,1427677.393713509,1348530.5025379048,1584284.9051866319,1810169.8881683855,1981047.1443854987,2079656.098390775,1948170.439129384,1570122.0478788535,2340313.2714701071,1233268.2755048238,1815392.9724700835,2655457.3581721741,2507913.8335458715,2262374.2507678736,2644112.5793566247,2899722.1386857191,3163448.4084303644,3228614.7655978682,3000672.0179641456,2396304.3001552909,3497902.6358095938,1833606.2040735197,2623990.7194060525,3821085.0983309885,3516636.8510333509,3183921.3153986237,3645997.2444658466,4036120.6261582891,4296903.8360613976,4396850.0118168378,4017324.925373212,3194015.2498039622,4616979.0431313217,2410477.3423407287,3417942.0253292788,4982671.2187368944,4522476.2067949511,4081453.5298360796,4638885.895696668,5090420.8030230738,5436882.3244229127,5515146.1083884202,5054879.5105294306,3985533.1720300419,5753560.1190884179,2977975.212793746,4217695.2951964736,6078408.4748431388,5538481.6768642617,4965412.306006778,5661963.9716540119,6172837.3519206233,6609843.2003843151,6636227.5404605195,6097926.8480506809,4760102.1661424767,6917266.1944044288,3547458.0491902675,5038957.9291084185,7226632.3470639242,6587403.9968543127,5877558.6367654903,6692797.3969356408,7244929.8284144346,7713741.8486810336,7772101.4958306821,7084630.3112842692,5549772.3198419446,8021403.6279550092,4117921.0838893782,5820265.08943485,8375583.4741865024,7597215.0705763027,6801478.6853497224,7681442.6998045621,8342924.3511344353,8811258.2079457287,8902608.8573420066,8050868.0744134318,6346854.8561849697,9107099.6415595692,4702236.1976874862,6620598.8283410957,9552355.6785872318,8631775.8556382563,7747805.84677222,8720247.7001638841,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,102137539.37903546,null,null,16.38,65.152499999999989,110.7225,417.10725000000002,1147.9470000000001,2471.3761950000003,5883.6761100000003,7634.5402500000009,12519.168217499999,18461.362590000004,26414.552137500003,34254.398561474998,41098.282257300001,48482.278362524994,49300.821857699993,68558.033059349982,54092.464231949998,81998.347484905506,111979.804290687,119013.54493793102,127102.81797488625,154176.83541991501,177224.71880980275,197977.94594780021,207979.83012217996,210208.08062215315,194326.07870315723,240619.64043429351,178210.77231395402,246857.60504841126,322899.72575629939,318423.53216481174,321292.8772199598,370928.65246953309,409831.95180697035,439565.05225680023,443329.95628837531,432025.97614520823,382246.79084435862,466139.44188739668,331141.14180268708,456949.66437387484,578832.9956907013,564354.84517833893,547784.24911131093,623541.24219346931,667671.42987765442,708852.72124260652,699431.63160738919,673331.42354478349,588351.44917407364,704995.38048053358,493433.35188943788,666643.67499116017,838387.77584757796,800757.89332433057,775387.13720769342,870024.41799644334,932179.53999427822,972814.054541955,956918.69794822927,908977.20362875762,788604.58371231658,937967.49580577936,651601.15180795966,874484.94995461986,1097161.0369012482,1036023.5706563937,998074.60841226764,1112494.007352409,1184429.5994139689,1236144.3796193558,1209089.5416140025,1148064.4102286687,989536.78541369888,1173189.570641242,807956.36502160016,1080714.710260082,1347557.4025732782,1274034.3098652123,1222106.2800292564,1362989.5581221685,1444481.2708788477,1506584.6175150755,1462583.7471881292,1388826.3073826609,1189635.2663291856,1415158.7958541273,967716.51794767287,1296122.2046031104,1610654.6281891277,1524809.8691151743,1455740.1393550476,1619906.1662980225,1708713.9418347899,1776288.7204315211,1726623.8397055464,1633832.8775499593,1401027.7937604352,1661524.5054492126,1137538.9384217819,1519792.4279973265,1890899.8295780672,1784180.8175855044,1704113.4911802504,1885890.2858530632,1990920.5535200415,2058147.6248490009,2002542.0055455025,1885142.724570876,1621636.2810437134,1914884.8464315056,1315701.976114935,1753561.4702184531,2185020.0083185476,2055793.0264467855,1741034.9356629865,1482232.4452265962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,319815466.73799527,null,null,0,4860,19980,30240,39420,48954.375,49773.375,60990.412499999999,77863.5,85241.362500000003,92851.65,112144.5,139488.57112499999,166907.74049999999,193603.37062499998,216665.74012500001,231053.12775000004,279480.65062500001,322902.37349999999,322902.37349999999,376260.49349999998,439852.23,455645.52899999998,501057.40500000003,587161.5763612499,672223.47759000002,742365.13305375003,773696.86514999997,773696.86514999997,845586.41966999997,917475.97418999998,917475.97418999998,1001260.0742849999,1085044.1743799997,1085044.1743799997,1120995.3966074998,1240449.5524487623,1384305.84713565,1481718.5936638876,1518777.979119,1518777.979119,1585888.6546874251,1652999.33025585,1652999.33025585,1740742.3853111248,1828485.4403663999,1828485.4403663999,1839736.64928555,1951560.546661539,2139047.5578214005,2256557.2618119391,2287152.6430994552,2287152.6430994552,2339702.1148216706,2392251.5865438855,2392251.5865438855,2471102.764132068,2549953.9417202505,2549953.9417202505,2549953.9417202505,2656721.3914794074,2853190.3100860454,2980855.5124275927,3018819.2459216574,3018819.2459216574,3043881.476206542,3068943.7064914261,3068943.7064914261,3147570.3113067495,3226196.9161220724,3226196.9161220724,3226196.9161220724,3307791.7626494574,3501906.1870052707,3649157.9550424851,3683890.1452512708,3683890.1452512708,3698448.657728008,3713007.1702047447,3713007.1702047447,3771596.3909672964,3830185.6117298477,3830185.6117298477,3830185.6117298477,3914825.4648784846,4134826.4655296486,4292609.2589916568,4315030.9049511375,4315030.9049511375,4325702.3974940423,4336373.8900369471,4336373.8900369471,4382854.2670581769,4429334.6440794058,4429334.6440794058,4429334.6440794058,4508265.9509860137,4730989.7866165238,4905265.1263515148,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4987453.1533973161,5039158.3694320293,5039158.3694320293,5039158.3694320293,5114745.7449735105,5333031.3522792803,5514484.4301299453,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5599592.2569130827,5645945.2376098447,5645945.2376098447,5645945.2376098447,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175]
[176,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,95097748.235757053,null,null,0,0,2916,9072,9072,14580,14792.625,15071.4,21522.8475,25195.252499999999,25949.565000000002,29761.424999999999,37525.274999999994,46167.867675000001,53976.776624999999,62185.245750000002,67814.198325000005,70817.678325000015,96870.712050000002,96870.712050000002,96870.712050000002,128885.58405,135025.75394999998,138361.56345000002,162272.87954999998,190024.06626674999,213310.02028724999,232109.05954499997,232109.05954499997,232109.05954499997,275242.79225699999,275242.79225699999,275242.79225699999,325513.25231399992,325513.25231399992,325513.25231399992,347083.98565049993,397185.74581875745,433397.7624626325,455633.3937357,455633.3937357,455633.3937357,495899.79907675495,495899.79907675495,495899.79907675495,548545.63210992003,548545.63210992003,548545.63210992003,555296.35746141011,615639.97053551325,667788.56415732682,686145.79292983655,686145.79292983655,686145.79292983655,717675.47596316563,717675.47596316563,717675.47596316563,764986.18251607521,764986.18251607521,764986.18251607521,764986.18251607521,829046.65237156907,882867.53368005808,905645.77377649723,905645.77377649723,905645.77377649723,920683.11194742774,920683.11194742774,920683.11194742774,967859.07483662164,967859.07483662164,967859.07483662164,967859.07483662164,1016815.9827530527,1084327.7294501099,1105167.0435753814,1105167.0435753814,1105167.0435753814,1113902.1510614236,1113902.1510614236,1113902.1510614236,1149055.6835189543,1149055.6835189543,1149055.6835189543,1149055.6835189543,1199839.5954081365,1281056.2839096524,1294509.2714853412,1294509.2714853412,1294509.2714853412,1300912.167011084,1300912.167011084,1300912.167011084,1328800.3932238217,1328800.3932238217,1328800.3932238217,1328800.3932238217,1376159.1773677864,1462434.6946021277,1480724.3812087809,1480724.3812087809,1480724.3812087809,1480724.3812087809,1480724.3812087809,1480724.3812087809,1511747.5108296089,1511747.5108296089,1511747.5108296089,1511747.5108296089,1557099.9361544971,1642718.8752130708,1665971.7828648959,1665971.7828648959,1665971.7828648959,1665971.7828648959,1665971.7828648959,1665971.7828648959,1693783.5712829535,1693783.5712829535,1693783.5712829535,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,308169221.65386325,null,null,35000,196859.375,456886.45833333331,335936.45833333337,747392.875,453806.92395833338,352509.88104166667,1030425.2011458332,523131.21750000003,365716.02145833336,391501.02083333337,1175562.9143750002,605290.20601562504,437691.72041666671,462939.56088541669,513738.08835937496,1395001.7265677084,753114.54393749998,589498.04906250001,559261.56906250003,626679.28697916667,729333.69432291668,1700286.5371666669,986107.38521874987,821428.67365598958,890464.67290895828,949050.95341458335,987128.13642291655,1007819.0964229165,1966705.9939854168,1340356.8540854165,975616.70741874992,1125542.2237208332,1297784.6658041666,1276367.5858041665,1287023.2788098957,1431746.0095329764,2501646.6461983565,1839903.3596477187,1624061.0225240523,1585622.5025240523,1528930.1483115002,1712608.4135714166,1459331.5335714167,1709063.9604191249,1983312.5073754583,2892983.5207087919,2121679.1740421248,2036225.753904853,2161577.0528272055,2264358.6708226083,2262781.8283184306,2189404.1083184304,2078490.1753135493,2311123.7145057395,1960091.9945057393,3237192.255160307,2816711.3762076152,2478941.9095409485,2435416.0495409486,2614624.3221845189,2762511.9139190051,2860889.2987424638,2851298.1509277769,2736211.0309277773,2575108.3251894284,2871273.3480080701,3348067.1613414036,2990958.9716590671,3137138.7801673287,2999004.3001673287,2937249.5801673289,3134733.1915450906,3287742.433069448,3402615.49757331,3376069.6385204466,3237561.1185204466,3033258.4154314776,3369116.9944891278,3748207.9678224605,3444111.5920141782,3632122.2627209267,3474020.1827209266,3394503.0627209265,3623603.9776871204,3789593.6397274723,3914598.8605166646,3861778.6260975995,3703388.7060975996,3461106.6268715463,3820465.4905098607,3176228.330509861,4627596.8959450163,4357336.1126412656,3940431.0859745983,3840398.0859745983,4092881.2265386856,4262037.2977332184,4386593.2159843836,4334039.9967187513,4149933.8767187516,3884285.3041571639,4272570.3701386247,3533102.2101386245,4075316.2252822542,4625691.3615120612,5382139.5348453941,4530665.5281787273,4553799.6710340502,4736366.2403530264,4849240.6887495108,4798882.0651893755,4584518.1451893756,4303963.6698273141,4710645.8013440156,3913125.2413440151,4501129.8160695806,5081221.4476304837,4853344.2876304835,4446641.2076304834,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,19999369.850880004,null,null,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,14285264.179199986,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[184,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,109631840.33333333,null,null,0,98000,296333.33333333331,30933.333333333336,478649.99999999994,46476.666666666672,14727.333333333336,670444.66666666663,67042,27169.333333333336,30095.333333333336,784688.50000000012,100155.66666666669,57285.5,68715.333333333328,76205,925099.33333333337,144427,108726,90442,125288,162364,1101435.3333333335,244736.66666666666,211250,239668,264421,275545,272963,1187649.3333333335,376412.66666666663,235447,316909,406318,393509,397293,455916,1435150.3333333335,602464.66666666663,537865,514774,458528,554771,400887,543255,679552,1583439.3333333335,698968.66666666663,716914,766818,810718,796725,752004,660328,787144,557933,1676999.3333333335,992268.66666666663,867052,840581.5,940821,1006720.5,1047353,1025275,955209,831548,985369,1624506.3333333335,983978.66666666663,1139956,1055687,1018033.5,1132479,1204480.5,1252868,1219885,1135274,981628,1159632,1738942.3333333335,1133189.6666666667,1318846,1222167,1173736,1306424,1383688,1438038,1389780,1292814,1110718,1316957,907774,2137686.3333333335,1551412.6666666667,1377623,1316525.5,1462606,1541530.5,1597338,1545245,1432644,1231548,1456607,1004199,1330053,1641856,2451846.3333333335,1517947.6666666667,1603927,1691979,1743853,1688525,1557419,1342588,1581597,1093489,1445333,1787476,1648113,1399214,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,94813307,null,null,0,0,0,0,49.999999999999993,210,794,2178,4442,10236,12162,19088.5,26889,37285.5,47782,55205,63166,62427,86726,68442,103288,140364,146102,156070,189250,217668,242421,253545,250963,232316,287746,213447,294909,384318,371509,375293,433916,479817,513798,515865,492774,436528,532771,378887,521255,657552,628106,610302,694914,744818,788718,774725,730004,638328,765144,535933,721666,903602,845052,818581.5,918821,984720.5,1025353,1003275,933209,809548,963369,669173,895312,1117956,1033687,996033.5,1110479,1182480.5,1230868,1197885,1113274,959628,1137632,783609,1044523,1296846,1200167,1151736,1284424,1361688,1416038,1367780,1270814,1088718,1294957,885774,1182353,1462746,1355623,1294525.5,1440606,1519530.5,1575338,1523245,1410644,1209548,1434607,982199,1308053,1619856,1496513,1429281,1581927,1669979,1721853,1666525,1535419,1320588,1559597,1071489,1423333,1765476,1626113,1377214,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12300000,null,null,0,93333.333333333328,286666.66666666663,20000,466666.66666666663,33333.333333333336,0,653333.33333333326,46666.666666666672,0,0,746666.66666666674,53333.333333333336,0,0,0,840000,60000,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2518533.3333333335,null,null,0,4666.666666666667,9666.6666666666679,10933.333333333334,11933.333333333336,12933.333333333336,13933.333333333336,14933.333333333336,15933.333333333334,16933.333333333336,17933.333333333336,18933.333333333336,19933.333333333336,20000,20933.333333333332,21000,21933.333333333336,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[189,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,27448050.649426859,null,null,32500,84500,119500,195500,195500,195500,195500,195500,195500,195500,195500,195500,196475,198035,199085,202765,202765,202765,202765,202765,202765,202765,202765,202765,203769.25,205376.05,206457.55,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,211422.32750000001,213077.3315,214191.27650000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,219458.997325,221163.651445,222311.014795,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,227906.16724474996,229661.96098834998,230843.74523884995,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,236793.09226209248,238601.55981800047,239818.7975960155,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,246151.59902995528,248014.32061254053,249268.07552389603,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,256016.33240085398,257934.93563091676,259226.30318961284,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,266425.02631287952,268401.18763984425,269731.29622530122,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18300744.048938029,null,null,32500,65000,100000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135975,136950,138000,139050,139050,139050,139050,139050,139050,139050,139050,139050,140054.25,141058.5,142140,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,144255.8775,145290.255,146404.20000000001,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,148583.55382500001,149648.96265,150796.326,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,153041.06043974997,154138.4315295,155320.21577999997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,157632.29225294248,158762.58447538497,159979.82225339999,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,162361.26102053077,163525.46200964655,164779.21692100202,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,167232.0988511467,168431.22586993594,169722.59342863201,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,172249.06181668106,173484.162646034,174814.271231491,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5463801.5577088678,null,null,0,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3683505.0427800044,null,null,0,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[194,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,63450795.839999959,null,null,2499.9999999999995,12500.000000000002,32500,65000,25021.000000000004,87588.200000000012,17843.98,35993.360000000008,124649.37999999999,5085.3600000000006,26512.399999999998,50667.58,155747.84000000003,22513.5,29117.22,57237.959999999992,85155.180000000008,198343.44,56775.72,44823.240000000005,67662.960000000006,116946.88,145726.64000000001,277245.69999999995,123999.59999999998,142580.46,158783.51999999999,165913.19999999998,189186.15999999997,201763.52000000002,362933.91999999993,139159.44,192093.47999999998,250079.75999999998,241471.67999999996,243643.26,306284.31999999995,360768.73999999993,507355.95999999996,333426.59999999998,318079.07999999996,281429.16000000003,343194.72000000003,243801.83999999997,335197.19999999995,447598.24,453381.92000000004,566548.24,445672.08,477255.36000000004,505256.76,495939,467282.28,408306.96,489251.88,367431.16000000003,510975.92000000004,752043.04,539490.24,522434.88,586198.91999999993,628077.35999999987,653624.16,639626.4,594605.28,515859.35999999993,638565.28,476221.76,745024.24,711839.52,657974.03999999992,633872.82000000007,706540.08000000007,752226.05999999994,782883.96,761790.6,707893.08000000007,610140.96,748381.24,548161.88,839024.55999999994,824109.11999999988,762686.03999999992,731599.92,815938.08000000007,864722.15999999992,899402.15999999992,868612.79999999993,807188.88,691418.15999999992,822488.6399999999,587434.48,800653.76,1103487.52,860372.15999999992,821436.66000000015,914071.31999999983,964183.26,999545.15999999992,966582.6,895077.48,767537.75999999989,910247.6399999999,623187.48,829691.76,1052494.72,998952.56,1081377.22,1003033.44,1058935.98,1091684.1599999999,1056728.3999999999,973470.48,837398.15999999992,988829.03999999992,679416.48,902369.76,1119186.7199999997,1030672.5599999998,872868.48,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Паушальный взнос",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3075000,null,null,2499.9999999999995,12500.000000000002,32500,65000,25000.000000000004,87500,17499.999999999996,35000.000000000007,122499.99999999999,0,19999.999999999996,40000,140000,0,0,22500,45000.000000000007,157500,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[196,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Роялти",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,30187897.919999972,null,null,0,0,0,0,10.5,44.100000000000009,171.99,496.68000000000006,1074.69,2542.6800000000003,3256.2000000000003,5333.7899999999991,7873.92,11256.75,14558.61,17368.98,20077.59,20421.72,28387.86,22411.620000000003,33831.480000000003,45973.440000000002,47863.32,51122.849999999991,61999.799999999988,71290.23,79391.759999999995,82956.599999999991,82093.079999999987,75881.759999999995,93966.959999999992,69579.72,96046.739999999991,125039.87999999999,120735.83999999998,121821.63,140642.15999999997,155384.36999999997,166177.97999999998,166713.29999999999,159039.53999999998,140714.58000000002,171597.36000000002,121900.91999999998,167598.59999999998,211299.12,201690.96000000002,195774.12,222836.04,238627.68000000002,252628.38,247969.5,233641.14,204153.48,244625.94,171215.58000000002,230487.96000000002,288521.52,269745.12,261217.44,293099.45999999996,314038.67999999993,326812.08,319813.2,297302.64,257929.67999999996,306782.64,213110.88,285012.12,355919.76,328987.01999999996,316936.41000000003,353270.04000000004,376113.02999999997,391441.98,380895.3,353946.54000000004,305070.48,361690.62,249080.93999999997,332012.27999999997,412054.55999999994,381343.01999999996,365799.96,407969.04000000004,432361.07999999996,449701.07999999996,434306.39999999997,403594.44,345709.07999999996,411244.31999999995,281217.24,375326.88,464243.75999999995,430186.07999999996,410718.33000000007,457035.65999999992,482091.63,499772.57999999996,483291.3,447538.74,383768.87999999995,455123.81999999995,311593.74,414845.88,513747.36,474476.27999999997,453188.61,501516.72,529467.99,545842.07999999996,528364.19999999995,486735.24,418699.07999999996,494414.51999999996,339708.24,451184.88,559593.35999999987,515336.27999999991,436434.24,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,30187897.919999972,null,null,0,0,0,0,10.5,44.100000000000009,171.99,496.68000000000006,1074.69,2542.6800000000003,3256.2000000000003,5333.7899999999991,7873.92,11256.75,14558.61,17368.98,20077.59,20421.72,28387.86,22411.620000000003,33831.480000000003,45973.440000000002,47863.32,51122.849999999991,61999.799999999988,71290.23,79391.759999999995,82956.599999999991,82093.079999999987,75881.759999999995,93966.959999999992,69579.72,96046.739999999991,125039.87999999999,120735.83999999998,121821.63,140642.15999999997,155384.36999999997,166177.97999999998,166713.29999999999,159039.53999999998,140714.58000000002,171597.36000000002,121900.91999999998,167598.59999999998,211299.12,201690.96000000002,195774.12,222836.04,238627.68000000002,252628.38,247969.5,233641.14,204153.48,244625.94,171215.58000000002,230487.96000000002,288521.52,269745.12,261217.44,293099.45999999996,314038.67999999993,326812.08,319813.2,297302.64,257929.67999999996,306782.64,213110.88,285012.12,355919.76,328987.01999999996,316936.41000000003,353270.04000000004,376113.02999999997,391441.98,380895.3,353946.54000000004,305070.48,361690.62,249080.93999999997,332012.27999999997,412054.55999999994,381343.01999999996,365799.96,407969.04000000004,432361.07999999996,449701.07999999996,434306.39999999997,403594.44,345709.07999999996,411244.31999999995,281217.24,375326.88,464243.75999999995,430186.07999999996,410718.33000000007,457035.65999999992,482091.63,499772.57999999996,483291.3,447538.74,383768.87999999995,455123.81999999995,311593.74,414845.88,513747.36,474476.27999999997,453188.61,501516.72,529467.99,545842.07999999996,528364.19999999995,486735.24,418699.07999999996,494414.51999999996,339708.24,451184.88,559593.35999999987,515336.27999999991,436434.24,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87639164.980222955,null,null,0,1859.375,8553.125,44503.125,48221.875,54242.057291666664,54438.567708333336,58487.174479166664,65939.837499999994,67961.328125,69393.287500000006,74706.834375000006,82911.699348958326,89857.720416666678,96022.007552083334,107530.128359375,111982.21323437501,123579.10393750001,137231.32906249998,137231.32906249998,146963.32697916665,163257.81432291667,166359.56383333335,177360.01855208332,198409.8236559896,218840.16290895833,235388.88341458331,251281.98642291667,251281.98642291667,266105.19065208337,289822.31741875003,289822.31741875003,305351.79372083332,330198.95580416668,330198.95580416668,334899.06880989578,357323.36203297653,391850.2413650229,415091.45648105204,433575.83402405208,433575.83402405208,449619.39981149998,475289.10507141665,475289.10507141665,491258.17191912496,516808.67887545831,516808.67887545831,516808.67887545831,533220.67657985305,575380.04138220544,605112.89602760808,622349.03216343047,622349.03216343047,637894.41915854928,662767.03835073928,662767.03835073928,677256.20567197353,700438.87338594848,700438.87338594848,700438.87338594848,714546.23493976903,752900.09293065523,783916.39350361354,805581.95088812709,805581.95088812709,817855.76514977834,837493.86796842038,837493.86796842038,852110.8649527505,875498.06012767879,875498.06012767879,875498.06012767879,884738.61928299814,918251.91325144772,952862.33997729456,975224.24047960714,975224.24047960714,987483.17739063816,1007097.476448288,1007097.476448288,1017891.0873066724,1035160.8646800871,1035160.8646800871,1035160.8646800871,1046071.4186571651,1084150.2791149318,1118871.7449927684,1139549.7407155349,1139549.7407155349,1153330.6054894817,1175379.9891277961,1175379.9891277961,1183616.9412296186,1196796.0645925337,1196796.0645925337,1196796.0645925337,1209364.9181378321,1247565.9461023016,1279661.0967947715,1306199.815235225,1306199.815235225,1319022.4314736377,1339538.6174550978,1339538.6174550978,1349394.3525987272,1365163.5288285338,1365163.5288285338,1365163.5288285338,1379427.0175211707,1416062.885513182,1442985.0453242087,1476494.8304073436,1476494.8304073436,1486646.2376052819,1502888.4891219831,1502888.4891219831,1516095.7838475478,1537227.4554084516,1537227.4554084516,1537227.4554084516,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,60706100.978571065,null,null,0,1859.375,7437.5,11156.25,14875,18663.932291666664,18818.333333333336,22816.408854166664,27920.7578125,29227.953125,30589.890625,35156.296875,41368.458723958334,46579.88580729167,51351.910677083331,55389.078828125006,58889.815468750006,69337.612421875005,77870.253124999988,77870.253124999988,87602.251041666663,98057.539635416673,100725.31473958335,110559.07880208333,126875.31612473959,142249.48076536457,154629.87709895833,160063.06647916668,160063.06647916668,174886.27070833335,189709.4749375,189709.4749375,205238.95123958334,220768.42754166666,220768.42754166666,225468.54054739579,245072.76596703904,270657.17785073695,287490.21328489581,293642.94924927084,293642.94924927084,309686.51503671875,325730.08082416665,325730.08082416665,341699.14767187496,357668.21451958333,357668.21451958333,357668.21451958333,374080.21222397801,406392.37840369367,426585.13196390367,430877.71704879269,430877.71704879269,446423.10404391144,461968.4910390302,461968.4910390302,476457.6583602645,490946.82568149886,490946.82568149886,490946.82568149886,505054.1872353194,534943.62829391321,556490.68116400752,562255.65452932857,562255.65452932857,574529.46879097982,586803.28305263107,586803.28305263107,601420.28003696119,616037.27702129143,616037.27702129143,616037.27702129143,625277.83617661078,653246.79465186875,676620.18178575241,681265.16959969781,681265.16959969781,693524.10651072883,705783.04342175997,705783.04342175997,716576.65428014437,727370.26513852854,727370.26513852854,727370.26513852854,738280.8191156066,769813.34718712652,792161.62860829779,793887.93593502697,793887.93593502697,807668.80070897366,821449.66548292025,821449.66548292025,829686.61758474237,837923.56968656438,837923.56968656438,837923.56968656438,850492.42323186283,881152.139069153,902392.77238642809,905542.5434117117,905542.5434117117,918365.15965012426,931187.77588853694,931187.77588853694,941043.51103216619,950899.24617579533,950899.24617579533,950899.24617579533,965162.73486843216,993240.50964486133,1011874.0978056127,1016693.399882572,1016693.399882572,1026844.8070805103,1036996.2142784485,1036996.2142784485,1050203.5090040134,1063410.8037295782,1063410.8037295782,1063410.8037295782,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18052318.673011895,null,null,0,0,1115.625,3346.875,3346.875,5578.125,5620.2343750000009,5670.7656250000009,8019.0796874999996,8733.375,8803.3968750000004,9550.5375000000004,11543.240625,13277.834609375001,14670.096875000001,16141.049531249999,17092.397765625003,18241.491515625003,23361.075937499994,23361.075937499994,23361.075937499994,29200.274687500001,29634.249093750001,30800.939749999998,35534.507531249998,40590.682143593745,44759.006315624989,48018.919943749999,48018.919943749999,48018.919943749999,56912.842481249994,56912.842481249994,56912.842481249994,66230.528262499996,66230.528262499996,66230.528262499996,69050.596065937469,77993.063514285939,84401.24319615624,88092.884774781254,88092.884774781254,88092.884774781254,97719.024247249996,97719.024247249996,97719.024247249996,107300.464355875,107300.464355875,107300.464355875,107300.464355875,117147.66297851181,126687.76406370437,129263.31511463781,129263.31511463781,129263.31511463781,138590.54731170906,138590.54731170906,138590.54731170906,147284.04770444965,147284.04770444965,147284.04770444965,147284.04770444965,155748.46463674196,165217.71233960596,168676.69635879857,168676.69635879857,168676.69635879857,176040.9849157893,176040.9849157893,176040.9849157893,184811.18310638741,184811.18310638741,184811.18310638741,184811.18310638741,190355.51859957902,201592.55819154214,204379.55087990934,204379.55087990934,204379.55087990934,211734.913026528,211734.913026528,211734.913026528,218211.07954155855,218211.07954155855,218211.07954155855,218211.07954155855,224757.41192780537,237130.59638447058,238166.38078050807,238166.38078050807,238166.38078050807,246434.89964487607,246434.89964487607,246434.89964487607,251377.0709059693,251377.0709059693,251377.0709059693,251377.0709059693,258918.38303314836,269772.90040834335,271662.76302351349,271662.76302351349,271662.76302351349,279356.33276656107,279356.33276656107,279356.33276656107,285269.77385273861,285269.77385273861,285269.77385273861,285269.77385273861,293827.86706832075,302116.43871859601,305008.01996477158,305008.01996477158,305008.01996477158,311098.86428353452,311098.86428353452,311098.86428353452,319023.24111887341,319023.24111887341,319023.24111887341,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,8880745.3286399953,null,null,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[204,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[205]
[206,"CF(-)",null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,342890576.45778573,null,null,1746950,1329849.7,1375902.45,1460338.95,1492256.105,1474679.0214083334,1452862.7073728652,1520355.7143196675,1509840.681847896,1466859.585798136,1475406.096747672,1545545.2843412322,1578007.2057069382,1863419.1854177916,1546473.7681358515,1555025.1550075198,1612409.4329539293,1673905.1632390912,1559333.4707640016,1559138.0201195101,1646478.425715206,1596459.3775597299,1663456.5321628945,1722418.1194311567,1693241.9534356177,2060874.1635059596,1707232.686248464,1679854.1757165529,1678423.1759848273,1872072.913180734,1776596.2433594679,1703149.8549016952,1846034.7320855781,1741682.3909005763,1740356.033823438,1799968.4673384805,1909233.0487057222,2457505.909594846,1964742.2744652126,1862189.627727191,1858040.3262781636,1980086.5577089714,1894941.0424483386,1890678.247582661,2046783.3732556934,1948037.2553521022,2021620.0282489648,2041137.4576970986,2138657.6588465003,2849241.9312474439,2101373.1132514505,2098171.7788104773,2091481.9982272023,2196893.0076067345,2143137.1434439789,2136110.2487401953,2365152.8486808771,2297231.2884950936,2211773.4633040866,2217305.3083455618,2414899.4079932603,3267002.1988192182,2406196.2566883122,2409761.5838874192,2400154.4212190751,2465100.6673037396,2473646.2207917012,2548131.3960050773,2703936.5901919925,2576887.7573162001,2569712.5948642418,2575359.1351061072,2743496.3149221661,3887397.9460745216,2791463.0192347751,2830997.8295740876,2818844.1777800433,2871705.455460011,2925465.2462292705,3000919.653494895,3127994.9292134251,3068929.6562581854,3060077.1268181195,3066007.6777354581,3271190.2313871961,4651067.6022717841,3306608.8702257257,3412832.285351391,3398004.0036402931,3450942.015823964,3554239.4844341157,3539394.3731977451,3741881.3441778305,3847644.6342625506,3745600.7199025061,3751626.5704197986,4000716.429224235,5597763.3475157637,4072553.3110526558,4229939.5882225633,4212531.8216267973,4250229.0822138693,4441375.9339975566,4424115.6842081649,4552253.2833846705,4728316.3829955291,4811190.6670236923,4817316.9467115691,5045844.818791274,6841136.286043481,5152998.429102784,5390959.6938116476,5370970.1194723947,5403718.11673484,5706779.9868811304,5687322.6578938877,5822424.4327145303,6116514.5044450769,6102431.7527688034,5987671.9012772497,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,128014744.41126136,null,null,467500,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,949025,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,977495.75,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,1006820.6224999999,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1037025.241175,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1068135.9984102498,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1100180.0783625573,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1133185.4807134341,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1167181.045134837,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1202196.4764888822,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27382833.029146839,null,null,100000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,203000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,209090,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,215362.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,249664.39468124858,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,257154.32652168605,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24644549.726232149,null,null,90000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,182700,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,188181,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,193826.43,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,199641.22289999999,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,205630.45958699996,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,211799.37337460998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,218153.35457584827,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,224697.95521312373,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,231438.89386951743,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16429699.817488099,null,null,60000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,121800,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,125454,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,129217.62,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,133094.14859999999,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,137086.97305799997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,141199.58224973996,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,145435.5697172322,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,149798.63680874917,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,154292.59591301164,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17798841.468945447,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,131950,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,135908.5,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,139985.755,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,144185.32764999999,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,148510.88747949997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,152966.21410388499,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,157555.20052700155,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,162281.85654281158,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,167150.31223909592,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19167983.120402824,null,null,70000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,142100,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,146363,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,150753.89000000001,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,155276.5067,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,159934.80190099997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,164732.84595802997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,169674.83133677091,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,174765.076276874,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,180008.02856518023,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8899420.7344727237,null,null,32500,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65975,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,67954.25,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,69992.877500000002,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,72092.663824999996,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,74255.443739749986,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,76483.107051942497,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,78777.600263500775,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,81140.928271405792,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,83575.156119547959,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,13691416.514573419,null,null,50000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,101500,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,104545,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,107681.35,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,110911.7905,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,114239.14421499998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,117666.31854144999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,121196.30809769349,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,124832.19734062429,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,128577.16326084302,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[216,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38404423.323378406,null,null,140250,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,284707.5,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,293248.72499999998,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,302046.18674999999,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,311107.57235249999,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,320440.79952307494,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,330054.02350876719,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,339955.64421403018,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,350154.31354045111,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,360658.94294666464,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,23323248.699570712,null,null,1124200,99349.7,109701.15,90293.65,108752.25,91168.045833333323,91336.923750000002,111347.85616666666,100660.66362499999,92868.161750000014,101240.21124999999,117169.175,116094.510774375,117031.74023750001,118454.02206874998,111820.77530062501,107456.70539437501,167815.39394625003,98776.40754,98776.40754,183499.47638999997,114076.17062875001,111187.63003499999,169081.94884624996,167676.37647219375,170152.12854457501,158775.55516837499,109496.053809,109496.053809,229468.19573190011,111499.3911069,111499.3911069,247630.40585879979,113772.5549838,113772.5549838,172136.54488653754,227999.28208638879,220845.8246052399,183457.2616508475,124617.18703912875,124617.18703912875,243532.67877002014,126594.02212314526,126594.02212314526,271280.79859276366,128999.27556620102,128999.27556620102,147446.71920188557,252964.34804189389,283641.39625895501,188415.38913602874,140594.9270547005,140594.9270547005,242061.16326390987,142274.34480226901,142274.34480226901,275117.5329752207,144473.0979658459,144473.0979658459,148994.7812158459,255954.95510521979,305578.72658153984,218099.25463455534,156644.18089992227,156644.18089992227,216852.17919667563,157636.4797272853,157636.4797272853,293042.36622812791,159868.12844828394,159868.12844828394,164615.89586078393,211697.30201563262,360750.76301900705,228219.99309724354,172316.81182899739,172316.81182899739,219673.03480535588,173094.06311702586,173094.06311702586,275720.40005895979,174778.45531641186,174778.45531641186,179763.61109953685,220007.73393540282,415370.82566996134,221946.75069557078,188068.53320777137,188068.53320777137,234606.83274563347,188829.27119441572,188829.27119441572,271062.62413198833,190173.49812083889,190173.49812083889,195407.91169312014,216521.09297541971,441319.37479014293,253094.52265850973,204269.20343118827,204269.20343118827,234674.73644209836,204764.26658902358,204764.26658902358,299654.54263499822,206309.27090420292,206309.27090420292,211805.40515509827,216147.58879698807,450742.15819003875,286245.54294007289,221027.79200254846,221027.79200254846,245565.08458838772,221425.77116100534,221425.77116100534,318706.9606502293,223003.60970171503,223003.60970171503,107584.79043291343,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,11229542.455738002,null,null,148800,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,4726171.4010525569,null,null,530000,9388.75,19407.499999999996,0,18147.5,553.80208333333405,710.49999999999943,20372.194791666665,9521.7718749999913,1700.1250000000127,9902.4187499999971,21738.718750000007,19617.387343750001,20209.812656250007,21269.215624999986,14390.450156250008,9858.1875000000036,69038.986406250013,0,0,83301.83749999998,13645.719062500013,10576.726562499996,63481.965312499953,60061.451789062507,61492.93549218752,49279.50135937499,0,0,117968.80462500012,0,0,133857.8508749998,0,0,53356.592296875031,106020.32955117186,97223.32253320326,58840.074611718766,0,0,116938.65664687491,0,0,142281.52302656262,0,0,13905.99925312503,115595.26732195308,143851.29026132816,47820.462081328245,0,0,99786.818461640825,0,0,130644.43500937478,0,0,0,102853.60606385092,149964.37051099256,61455.073734633086,0,0,59215.699469390325,0,0,133174.23777984397,0,0,0,43473.246995728863,189366.79315862097,55903.181268246146,0,0,46578.971688330013,0,0,100941.94474254797,0,0,0,36288.891246485895,227865.28546770278,33878.217487799426,0,0,45777.561551217754,0,0,80889.126011149405,0,0,0,16996.933682341903,237858.3036563652,48825.319227321452,0,0,29910.469853074792,0,0,93345.271730795357,0,0,0,0,230789.59584191471,65217.750937524412,0,0,24139.3134273824,0,0,95703.35094851433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5637468.0388937546,null,null,10600,10734.125,11011.375,11011.375,11270.625,11278.536458333332,11288.686458333334,11579.717812499999,11715.743125000001,11740.030624999999,11881.49375,12192.046875,13081.897609374999,13370.60921875,13674.45515625,13880.033015625,14020.864265625001,15007.1355,15007.1355,15007.1355,16197.161749999999,16392.100593750001,16543.1966875,17450.081906250001,19180.606741406249,20059.077248437501,20763.070124999998,20763.070124999998,20763.070124999998,22448.338762500003,22448.338762500003,22448.338762500003,24360.593774999998,24360.593774999998,24360.593774999998,25122.830807812497,27893.54848464844,29282.453092265627,30123.025586718755,30123.025586718755,30123.025586718755,31793.57782453125,31793.57782453125,31793.57782453125,33826.171010625003,33826.171010625003,33826.171010625003,34024.828142812505,37377.430511695311,39432.448943999996,40115.598402304684,40115.598402304684,40115.598402304684,41541.124380328132,41541.124380328132,41541.124380328132,43407.473451890619,43407.473451890619,43407.473451890619,43407.473451890619,47047.184353968747,49189.532504125789,50067.462128906256,50067.462128906256,50067.462128906256,50913.400692754687,50913.400692754687,50913.400692754687,52815.889803895319,52815.889803895319,52815.889803895319,52815.889803895319,56077.730679743334,58782.970582009359,59581.587457270012,59581.587457270012,59581.587457270012,60247.001338531867,60247.001338531867,60247.001338531867,61689.029120568266,61689.029120568266,61689.029120568266,61689.029120568266,65291.893308689359,68547.111672513696,69031.086208053675,69031.086208053675,69031.086208053675,69685.051373071066,69685.051373071066,69685.051373071066,70840.610316087492,70840.610316087492,70840.610316087492,70840.610316087492,74625.454170211015,78023.429936730521,78720.934497120819,78720.934497120819,78720.934497120819,79148.22692359332,79148.22692359332,79148.22692359332,80481.730805461819,80481.730805461819,80481.730805461819,80481.730805461819,84505.817345734933,87802.811572048013,88734.493728298359,88734.493728298359,88734.493728298359,89079.341062975247,89079.341062975247,89079.341062975247,90446.531790811161,90446.531790811161,90446.531790811161,90446.531790811161,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1300066.8038864187,null,null,4800,4826.8249999999998,4882.2749999999996,4882.2749999999996,4934.125,4935.7072916666666,4937.7372916666664,4995.9435625000006,5023.1486249999998,5028.0061249999999,5056.2987499999999,5118.4093750000002,5275.2258212500001,5331.3183625000001,5390.3512874999997,5430.2921287499994,5457.6536287500003,5649.2720399999998,5649.2720399999998,5649.2720399999998,5880.47714,5918.3509725000004,5947.7067850000003,6123.9016274999994,6408.3179417249994,6574.1158039499996,6706.9836839999989,6706.9836839999989,6706.9836839999989,7025.0523443999991,7025.0523443999991,7025.0523443999991,7385.9612087999994,7385.9612087999994,7385.9612087999994,7529.8217818499998,7958.1040505684996,8212.7489797709986,8366.8614524099994,8366.8614524099994,8366.8614524099994,8673.1442986139973,8673.1442986139973,8673.1442986139973,9045.8045555759963,9045.8045555759963,9045.8045555759963,9082.2268059479975,9557.9852082454818,9923.9920536268801,10045.6636523958,10045.6636523958,10045.6636523958,10299.55542194088,10299.55542194088,10299.55542194088,10631.95951395528,10631.95951395528,10631.95951395528,10631.95951395528,11098.81643740013,11469.475316421493,11621.370521016004,11621.370521016004,11621.370521016004,11767.730784530606,11767.730784530606,11767.730784530606,12096.890394388622,12096.890394388622,12096.890394388622,12096.890394388622,12443.208677660416,12897.883615876694,13032.108709227366,13032.108709227366,13032.108709227366,13143.946115993978,13143.946115993978,13143.946115993978,13386.310533343571,13386.310533343571,13386.310533343571,13386.310533343571,13738.677934602583,14270.157084119863,14349.175554092679,14349.175554092679,14349.175554092679,14455.948375719625,14455.948375719625,14455.948375719625,14644.616359126405,14644.616359126405,14644.616359126405,14644.616359126405,14976.020104960526,15514.956179140958,15625.583916161208,15625.583916161208,15625.583916161208,15693.354647524015,15693.354647524015,15693.354647524015,15904.855080834846,15904.855080834846,15904.855080834846,15904.855080834846,16222.952182451543,16730.931507274443,16874.479005448517,16874.479005448517,16874.479005448517,16927.610829228517,16927.610829228517,16927.610829228517,17138.258642102264,17138.258642102264,17138.258642102264,17138.258642102264,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,153148160.02357519,null,null,15000,15000,50701.3,154545.29999999999,168003.85500000001,168010.97557499999,146025.78362286501,193507.858153001,193680.01822289603,158491.42404813602,158665.88549767202,212876.10934123202,228180.19493256323,494422.44518029154,176054.74606710163,191239.37970689483,252987.72755955442,254124.7692928412,208592.06322400153,208396.61257951008,211013.94932520608,230418.20693097988,300303.90212789469,301371.17058490677,254821.10196342386,601198.08496138453,258933.18108008915,280834.1719075531,279403.17217582732,353080.76744883403,375572.90225256799,302126.5137947952,308880.37622677837,338385.8859167762,337059.52883963799,338307.97245194303,372366.95736933366,908450.41648960649,453075.3443143653,409362.77218806237,405213.47073903499,408344.21043895144,440137.35182519356,435874.5569595159,447292.90616292978,490828.31128590123,564411.08418276405,565481.06999521318,537560.49727710627,1197544.5764334884,544901.76556042186,589520.89320077689,582831.11261750164,586775.88578782487,632806.84008670971,625779.94538292615,721979.35715065594,784702.23197424761,699244.40678324085,700254.56857471575,770367.65495471575,1552325.834926029,778999.36474210711,844019.76567584719,834412.6030075032,839150.85079541418,906912.10375276615,981397.2789661421,1001796.5866522149,1007921.9915562664,1000746.8291043082,1001645.6019336737,1101564.911035209,2075276.616624515,1111872.4597065321,1207310.451314091,1195156.7995200462,1200661.854223656,1301000.6166812452,1376455.0239468697,1400903.9627234661,1442780.6345107744,1433928.1050707081,1434873.5002049222,1578041.3725243288,2740785.0931778932,1589750.4361062255,1729852.06871969,1715023.7870085926,1721423.4996544011,1870498.5298157707,1855653.4185794001,1975907.0366219128,2162559.4527177825,2060515.5383577382,2061306.9753027488,2266859.977573527,3616684.9387989733,2279699.754467499,2485911.350864728,2468503.584268962,2475795.3118451242,2696852.6334818853,2679592.3836924941,2712839.7068230254,2982248.078164679,3065122.3621928426,3065752.5076298234,3266841.8105587391,4804442.3229089957,3280801.0812182641,3583980.0968646519,3563990.5225253995,3572201.2272020057,3899402.4107756782,3879945.0817884356,3917765.6671198541,4307559.0897989152,4293476.3381226417,4294135.3058998892,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2868736.4281800031,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,7548046.7520973431,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,319495.57478682837,0,0,0,0,0,0,0,0,0,0,0,344428.76116184937,0,0,0,0,0,0,0,0,0,0,0,458092.61622327019,0,0,0,0,0,0,0,0,0,0,0,655847.70048331528,0,0,0,0,0,0,0,0,0,0,0,776806.58275046479,0,0,0,0,0,0,0,0,0,0,0,967411.33080175822,0,0,0,0,0,0,0,0,0,0,0,1155363.8711170536,0,0,0,0,0,0,0,0,0,0,0,1341831.1740947771,0,0,0,0,0,0,0,0,0,0,0,1528769.1406780267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1478320.5399462911,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,8775289.5988234263,null,null,0,0,25701.3,19545.3,33003.855000000003,33010.975575000004,25.783622865000002,47507.858153000998,47680.018222896004,391.42404813600007,565.88549767200004,54776.109341232004,55270.194932563201,2016.8703934631997,2644.7460671015997,3188.3797068947997,64936.727559554398,66073.769292841185,4435.9632240014516,4240.5125795100284,6857.8493252060071,8546.4969309797598,78432.192127894625,79499.460584906672,11812.220963423741,13760.442799535116,15399.300080089046,15864.402807552968,14433.40307582722,88110.998348833964,87023.656242567828,13577.267784794996,20331.130216778205,23899.215305775979,22572.858228637804,23821.301840942811,27534.119697233349,105524.96259423604,107691.25664226503,32594.400748752039,28445.099299724676,31575.838999641128,28846.268241952257,24583.473376274585,36001.822579688429,41562.244344335682,115145.01724119855,116215.00305364758,44525.448641384115,48661.827314451126,51287.904424699809,49957.302201482642,43267.521618207385,47212.294788530657,42698.54623748592,35671.651533702425,131871.06330143212,138994.76499010145,53536.939799094704,54547.101590569626,61304.947522154784,66456.544743003367,69328.904184546176,67074.305625030087,57467.142956686163,62205.390744597171,55964.144259367429,130449.31947274334,150848.62715881612,75571.282676027549,68396.120224069324,69294.893053434862,77255.412829446053,83555.787616993955,86924.820719519368,83865.485569002049,71711.83377495734,77216.888478567111,69208.591502271898,144662.99876789656,169111.93754449295,91806.843954528784,82954.314514462472,83899.709648676668,93310.298553083543,100690.14808959459,104349.3143146678,100241.01082163288,85412.729110535496,91812.441756343862,82256.542200563854,67411.430964193583,187665.0490067061,199823.44241371111,97779.528053666698,98570.9649986773,109257.46666170449,117251.25379237386,121393.69334434823,116467.52228805091,99059.755692285253,106351.48326844747,95157.260706329864,77897.010916938685,111144.33404747004,125076.00677035727,207950.29079852061,208580.43623550166,125429.98746877343,134261.35914100337,138650.53040640405,132702.74072408426,112713.16638483159,120923.87106143791,108085.56877353192,88628.239786289734,126448.82511770823,142198.8133490326,128116.06167275872,128775.02945000608,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на уборку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,120434333.36775282,null,null,0,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,611590.90448414627,611590.90448414627,672749.99493256095,672749.99493256095,672749.99493256095,740024.99442581704,740024.99442581704,740024.99442581704,814027.49386839895,814027.49386839895,814027.49386839895,895430.24325523886,895430.24325523886,895430.24325523886,984973.26758076262,984973.26758076262,984973.26758076262,1083470.5943388392,1083470.5943388392,1083470.5943388392,1191817.6537727232,1191817.6537727232,1191817.6537727232,1310999.4191499955,1310999.4191499955,1310999.4191499955,1442099.3610649952,1442099.3610649952,1442099.3610649952,1586309.2971714947,1586309.2971714947,1586309.2971714947,1744940.2268886445,1744940.2268886445,1744940.2268886445,1919434.249577509,1919434.249577509,1919434.249577509,2111377.6745352601,2111377.6745352601,2111377.6745352601,2322515.4419887862,2322515.4419887862,2322515.4419887862,2554766.9861876648,2554766.9861876648,2554766.9861876648,2810243.6848064316,2810243.6848064316,2810243.6848064316,3091268.0532870749,3091268.0532870749,3091268.0532870749,3400394.8586157826,3400394.8586157826,3400394.8586157826,3740434.3444773615,3740434.3444773615,3740434.3444773615,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,12043433.336775292,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,191943.42495775089,191943.42495775089,191943.42495775089,211137.767453526,211137.767453526,211137.767453526,232251.5441988786,232251.5441988786,232251.5441988786,255476.6986187665,255476.6986187665,255476.6986187665,281024.3684806432,281024.3684806432,281024.3684806432,309126.8053287075,309126.8053287075,309126.8053287075,340039.48586157826,340039.48586157826,340039.48586157826,374043.43444773619,374043.43444773619,374043.43444773619,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[233,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[234]
[235,"CF",null,null,null,null,null,"Финпоток по операционной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,601868661.34017491,null,null,-1781966.38,956685.77249999996,6018700.3691666666,-1918300.5155833333,11051216.673,-2130601.3125616666,-1868347.7181277317,16561004.174289223,-2268212.4491633163,-1881225.3114333493,-1865875.9801137052,19094014.085645489,-2284214.9139188793,-2099427.7852446875,-1711129.504133896,-1735545.8736274526,22193335.980149813,-1982596.7748507608,-2042471.6969637799,-1599251.8404840787,-1186071.3657302365,-1316064.7557278427,25802448.370383419,-1679363.1874006425,-905832.78558432916,-1084295.1479448369,-584739.82350497134,-788815.96186196012,-1222646.017912189,27736121.067705564,-2723440.8120440729,-970612.36193433544,349240.55475669447,-176996.96680093091,-452997.67943949439,172348.81368444301,499391.32210945245,29483618.286225017,319956.00534923095,373795.3752715867,-675125.43470256031,1551287.1629485376,-2357755.5797717543,-210845.0891462341,2017263.5470338184,1139931.6162419394,30347506.567818791,920101.60295117088,1929824.7279759934,1718238.8415670767,2481778.015632431,1582391.1479847245,-67653.7021044828,3240266.6528805997,-2534946.0934301335,388465.51277890708,35137708.392608047,1600536.4419700447,1235031.0385821722,2706315.3162619956,3472499.0394149181,3085403.483685473,4108337.8245962802,2676657.0920200087,466512.85290995985,4842819.5159464553,-2758133.8602733966,33930491.304285303,4742371.3083211612,3357515.4704981875,2027355.4868583772,3801316.444334073,4801502.4592788666,4421006.9547699504,5592615.8381844033,3864690.9851189852,987488.314389918,6461002.473486647,-3042380.4706826545,35947796.09730795,6186953.0429582223,4451958.5826438889,2721511.0159808267,4934980.2702668905,6029147.9093727693,5667462.1262624525,6926558.3513121326,4882707.7124220394,1292442.1940629687,7930674.0730408374,-3486807.3083094135,1939019.3544509597,44148734.086810187,4698461.0789913274,3283725.0370251313,5865971.3083075918,7061914.6594661698,6586976.1569859982,8145191.9781195112,5567985.6420999113,1483396.3884159699,9075833.1357965991,-4114072.2749038693,2079739.4822925441,9447129.0954803638,6003867.0849388093,41041095.458459824,5699395.6285230629,7895853.6941228509,7234370.1336607486,9095533.5903236344,5875740.0358645171,1379034.362311203,9826293.3594142012,-5104551.4071753696,1843015.387169335,10561471.540079672,6980930.6323305704,5938911.9799313173,9502085.5321924388,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236]
[237,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,232430000,null,null,6071500,2636500,1266000,3403500,3048500,4441500,3940500,1076500,6090000,5502000,225500,1056000,6960000,6288000,244000,13500,1188000,7830000,7074000,274500,0,15000,1320000,8700000,7860000,305000,0,0,15000,1320000,8700000,7860000,305000,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8570000,null,null,6070000,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,209100000,null,null,0,120000,1200000,3240000,2780000,4260000,3600000,940000,5880000,5040000,140000,960000,6720000,5760000,160000,0,1080000,7560000,6480000,180000,0,0,1200000,8400000,7200000,200000,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14760000,null,null,1500,16500,66000,163500,268500,181500,340500,136500,210000,462000,85500,96000,240000,528000,84000,13500,108000,270000,594000,94500,0,15000,120000,300000,660000,105000,0,0,15000,120000,300000,660000,105000,0,0,0,15000,120000,300000,660000,105000,0,0,0,0,15000,120000,300000,660000,105000,0,0,0,0,0,15000,120000,300000,660000,105000,0,0,0,0,0,0,15000,120000,300000,660000,105000,0,0,0,0,0,0,0,15000,120000,300000,660000,105000,0,0,0,0,0,0,0,0,15000,120000,300000,660000,105000,0,0,0,0,0,0,0,0,0,15000,120000,300000,660000,105000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6150000,null,null,0,3999.9999999999995,21000,57000,117000,66000,150000,63000,63000,210000,49000,31999.999999999996,72000,240000,56000,0,36000,81000.000000000015,270000,63000,0,0,40000,90000.000000000015,300000,70000,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,0,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,0,0,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,0,0,0,0,0,0,40000,90000.000000000015,300000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2460000,null,null,0,1999.9999999999998,9999.9999999999982,26000,52000,20000,70000,14000,28000,98000,0,15999.999999999998,32000,112000,0,0,18000,36000.000000000007,126000,0,0,0,20000,40000.000000000007,140000,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6150000,null,null,1500,10500,35000,80500,99500,95500,120500,59500,119000,154000,36500,48000,136000,176000,28000,13500,54000,153000,198000,31500,0,15000,60000,170000,220000,35000,0,0,15000,60000,170000,220000,35000,0,0,0,15000,60000,170000,220000,35000,0,0,0,0,15000,60000,170000,220000,35000,0,0,0,0,0,15000,60000,170000,220000,35000,0,0,0,0,0,0,15000,60000,170000,220000,35000,0,0,0,0,0,0,0,15000,60000,170000,220000,35000,0,0,0,0,0,0,0,0,15000,60000,170000,220000,35000,0,0,0,0,0,0,0,0,0,15000,60000,170000,220000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5787573.958333333,null,null,0,0,0,0,0,0,35131.249999999993,0,0,0,0,0,0,0,0,0,0,0,278306.25,0,0,0,0,0,0,0,0,0,0,0,482762.49999999983,0,0,0,0,0,0,0,0,0,0,0,616184.37499999977,0,0,0,0,0,0,0,0,0,0,0,685543.74999999977,0,0,0,0,0,0,0,0,0,0,0,727142.70833333337,0,0,0,0,0,0,0,0,0,0,0,752153.125,0,0,0,0,0,0,0,0,0,0,0,757684.37500000023,0,0,0,0,0,0,0,0,0,0,0,743215.62500000023,0,0,0,0,0,0,0,0,0,0,0,709450.00000000035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,28432499.999999989,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1102500,30000,0,0,225000,1549999.9999999991,1225000,33333.333333333489,0,0,0,224999.99999999953,1549999.9999999991,1225000,33333.333333333023,0,0,0,0,225000,1550000,1225000,33333.333333333954,0,0,0,0,0,225000,1549999.9999999981,1225000,33333.333333333954,0,0,0,0,0,0,225000,1549999.9999999981,1225000,33333.333333333954,0,0,0,0,0,0,0,225000,1549999.9999999981,1225000,33333.333333332092,0,0,0,0,0,0,0,0,225000,1550000,1225000,33333.333333332092,0,0,0,0,0,0,0,0,0,225000,1550000,1225000,33333.333333332092,0,0,0,0,0,0,0,0,0,0,225000,1550000,1225000,33333.333333332092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,194760320.65341333,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34619.203916288592,18648.066313371019,69102.953744814004,131379.39404658528,2225655.3691106318,2444439.3906826787,202043.76765275947,262885.20306071371,293665.58447499678,338531.7790711901,290376.53529258177,2437724.8092686203,2671999.2329872535,229003.08006067597,378741.34120469447,517528.06232311024,472772.14823439129,479569.82532466535,580854.35042166128,2948955.4052076954,3193837.4136581696,775317.0693247139,643227.19158222061,632202.348909377,644237.97084496205,472294.78160378872,746019.09315569955,955985.91896978079,3182613.7199480194,3388321.9785718094,995447.45669992885,1131749.8227256038,1180028.5369201552,1223004.076732907,1013479.5884426774,994996.33843213611,985760.58252385107,714075.47047789814,3551820.7839445923,4025780.6211293004,1217607.3983877231,1207096.8434989927,1400665.3512913527,1576740.855799533,1614371.8401540064,1659434.5052927989,1358076.7103902055,1336465.2837021057,1299150.1154108073,3501909.6160077471,4227530.7180123609,1781421.429861506,1559264.3516126983,1536876.4053230663,1780506.9261991917,1983514.3129853248,2028122.5735868288,2072129.9072026818,1690163.9098230172,1661916.0693660204,1594031.1322603112,3823611.1233266918,4663832.5925340261,2147138.6565350564,1872493.5066886796,1841041.2652521988,2133801.2434691186,2371550.8322532643,2416631.7194596236,2449013.3781044898,1981042.4706917508,1943974.2172403948,1852420.8297343065,1305499.2950244183,4867970.4806822408,5509559.257526475,2164352.9993788544,2112617.7017416121,2453422.9627766903,2714185.6470492403,2749310.1288363226,2784151.0809195628,2229768.1762592248,2184891.2621404873,2060843.2371925169,1430205.7819895791,2297987.7576289428,2792657.9747040588,5344387.1179009192,5479270.0972287916,2726692.522656667,3022219.3575898344,3032131.9256095439,3063603.5323770605,2420218.3409286672,2362857.9095705356,2204582.943405014,1498315.2575092919,2480813.3623366663,3412067.227989478,2993492.9560057726,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,46388661.765076376,null,null,0,0,36936,154207.79999999999,117271.8,198023.13,198065.85345,51.567245730000003,1046317.1258028796,1102365.3331231361,782.84809627200013,1131.7709953440001,1226332.559151703,1289997.8195221832,4033.7407869263993,5289.4921342031994,6376.7594137895994,1466785.1211090882,1534853.0049638695,0,0,0,0,0,1757318.4942120239,0,0,0,0,0,0,1551408.5877428446,0,0,0,0,0,0,0,1909678.9267815053,0,0,0,0,0,0,0,0,1945154.7561464235,0,0,0,0,0,0,0,0,321181.67431382649,2620464.3351279739,0,0,0,0,0,0,0,0,0,1374561.8343790434,2627316.4511512406,133280.62361029536,0,0,46446.741384413093,232435.82630329579,301329.15182705596,234071.8118307516,0,0,0,1886753.4744193926,2846307.9215279222,284015.60181549937,72931.209768310189,39630.764651969075,267463.86428041384,382018.75928007439,469340.41440083832,372499.23331624269,0,0,0,0,2205552.873078268,3449181.9326432608,127647.46641949564,104590.33929818869,368575.01519694924,498905.77536782622,589357.02167887986,471528.99480970204,23002.389947846532,34058.683378964663,0,0,0,0,3049872.1623922437,3249553.0393986106,391417.7545266524,580794.46124329418,659670.14657116681,515488.43526759744,0,5033.0897909477353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,150934604.96335185,null,null,-7853466.3799999999,-1679814.2275,4715764.3691666666,-5476008.3155833334,7885444.8729999997,-6770124.4425616665,-6042044.8215777315,15484452.607043492,-9404529.574966196,-8485590.6445564851,-2092158.8282099771,18036882.314650148,-10470547.473070582,-9677425.6047668699,-1959163.2449208223,-1754335.3657616558,20998959.220736023,-11279381.89595985,-10929630.951927649,-1908371.0444003672,-1204719.4320436076,-1400167.7094726565,24351068.976336833,-12605018.556511274,-12967590.670479033,-488838.91559759621,-817625.02656568494,-1082481.5463369568,-1576177.7969833789,26350744.532412983,-12793928.121312693,-11829020.182664433,-151429.19197064731,-555738.30800562538,-970525.74176260456,-300423.33454994857,229821.49678478576,29132763.935803354,-10103999.399858464,-12556387.631834753,-1755442.5040272744,908059.97136631701,-3606142.3036811315,-855083.0599911958,1769968.7654300295,1928912.5230862396,29296520.64884901,-10929178.783663515,-11263652.006742239,417791.38486714847,1350028.1929068267,402362.61106457002,-1290657.7788373902,2451787.0644379221,-2665486.1818622723,612704.93025505543,33136966.255463481,-10972466.016288377,-13271213.917675104,1183707.9178742729,2265402.1959159262,1684738.1323941201,2531596.9687967468,1287285.2518660016,357078.34761715867,4709742.8055562507,-4803408.5189755019,31311341.188874491,-8834100.1420656275,-11357331.698665414,-192346.56661342457,2242052.0927213747,3264626.0539558008,2594053.2871863451,3601665.6988957822,3085239.2597050983,-93713.404643515125,4804171.8969969619,-5471449.6650486756,33033764.965047643,-8223411.554787863,-10918181.931418058,-14643.242369728163,2989555.5538098998,4148475.8794686012,3266197.0185129195,4397988.7597787939,3546735.5785615779,-304070.41735776328,5982964.9356824197,-6188465.9005498067,71598.52471665293,41523234.791785769,-11075062.274769183,-13535016.153144605,3268970.8425092436,4844706.6184263676,3764978.1790123582,4932100.5557024442,2454318.4915847108,-222283.6873132959,8048062.5695895292,-7042904.5120899882,18896.245100028813,8016923.3134907857,3690879.3273098655,36928437.483755767,-11394863.651770096,-8692969.4425045513,3811259.8564774282,5492519.7714905068,2183937.9636838064,-2200057.6053334549,7631075.0184855349,-6631892.4065368511,863432.44376432151,9096489.6159037128,4500117.269993905,2526844.7519418374,6508592.5761866644,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10000000,null,null,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30000000,null,null,0,0,0,0,0,0,30000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16700000,null,null,0,0,0,0,0,0,0,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,195833.33333333331,191666.66666666666,187500,183333.33333333334,179166.66666666669,175000,170833.33333333334,166666.66666666666,162500,158333.33333333331,154166.66666666666,150000,145833.33333333334,141666.66666666669,137500,133333.33333333334,129166.66666666667,125000.00000000001,120833.33333333333,116666.66666666666,112500,108333.33333333334,104166.66666666667,100000,95833.333333333328,91666.666666666672,87500,83333.333333333328,79166.666666666657,75000,70833.333333333343,66666.666666666672,62500.000000000007,58333.333333333328,54166.666666666672,50000,45833.333333333336,41666.666666666664,37500,33333.333333333336,29166.666666666664,25000,20833.333333333332,16666.666666666668,12500,8333.3333333333339,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6489545.7771974131,null,null,0,0,0,293524.55391666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,857532.18471882446,0,0,0,95457.351332261227,755738.30800562538,1170525.7417626046,500423.33454994857,0,0,0,0,0,0,1761261.242920287,1055083.0599911958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6489545.7771974131,null,null,0,0,0,0,293524.55391666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,857532.18471882446,0,0,0,0,0,0,0,2522144.7356504397,0,0,0,0,0,0,1508352.5166905024,1307991.7862209803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,179490.53109130982,null,null,0,0,0,0,4892.0758986111114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14292.203078647079,0,0,0,0,0,0,29821.496784785762,57968.575037897244,0,0,0,0,0,0,61616.248739527131,10899.931551841495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-6879490.5310913157,null,null,10000000,0,0,293524.55391666666,-298416.62981527776,0,30000000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,657532.18471882446,-1071824.3877974716,-200000,-200000,-104542.64866773877,555738.30800562538,970525.74176260456,300423.33454994857,-229821.49678478576,-2780113.3106883368,-200000,-200000,-200000,-200000,1561261.242920287,855083.0599911958,-1769968.7654300295,-1518891.7177728219,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-200000,-825000,-820833.33333333326,-816666.66666666663,-812500,-808333.33333333337,-804166.66666666674,-800000,-795833.33333333337,-791666.66666666663,-787500,-783333.33333333326,-779166.66666666663,-775000,-770833.33333333337,-766666.66666666674,-762500,-758333.33333333337,-754166.66666666663,-750000,-745833.33333333337,-741666.66666666663,-737500,-733333.33333333337,-729166.66666666663,-725000,-720833.33333333337,-716666.66666666663,-712500,-708333.33333333337,-704166.66666666663,-700000,-695833.33333333337,-691666.66666666663,-687500,-683333.33333333337,-679166.66666666663,-675000,-670833.33333333337,-666666.66666666663,-662500,-658333.33333333337,-654166.66666666663,-650000,-645833.33333333337,-641666.66666666663,-637500,-633333.33333333337,-629166.66666666663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226054,null,null,2146533.62,-1679814.2275,4715764.3691666666,-5182483.7616666667,7587028.243184722,-6770124.4425616665,23957955.178422268,15284452.607043492,-9604529.574966196,-8685590.6445564851,-2292158.8282099771,17836882.314650148,-10670547.473070582,-9877425.6047668699,-2159163.2449208223,-1954335.3657616558,20798959.220736023,-11479381.89595985,-11129630.951927649,-2108371.044400367,-1404719.4320436076,-1600167.7094726565,24151068.976336833,-12805018.556511274,-13167590.670479033,-688838.91559759621,-1017625.0265656849,-1282481.5463369568,-918645.61226455448,25278920.144615512,-12993928.121312693,-12029020.182664433,-255971.84063838609,0,0,0,0,26352650.625115018,-10303999.399858464,-12756387.631834753,-1955442.5040272744,708059.97136631701,-2044881.0607608445,0,0,410020.80531341769,29096520.64884901,-11129178.783663515,-11463652.006742239,217791.38486714847,1150028.1929068267,202362.61106457002,-1490657.7788373902,2251787.0644379221,-2865486.1818622723,412704.93025505543,32936966.255463481,-11172466.016288377,-13471213.917675104,983707.91787427291,2065402.1959159262,1484738.1323941201,2331596.9687967468,1087285.2518660016,157078.34761715867,4509742.8055562507,-5628408.5189755019,30490507.855541158,-9650766.8087322954,-12169831.698665414,-1000679.8999467585,1437885.4260547087,2464626.0539558008,1798219.9538530111,2809999.0322291162,2297739.2597050983,-877046.73797684908,4025005.2303302959,-6246449.6650486756,32262931.631714307,-8990078.221454531,-11680681.931418058,-772976.57570306212,2235388.8871432338,3398475.8794686012,2520363.6851795875,3656322.093112126,2809235.5785615779,-1037403.7506910954,5253798.2690157536,-6913465.9005498067,-649234.80861668102,40806568.125119105,-11787562.274769183,-14243349.486477938,2564804.1758425757,4144706.6184263676,3069144.8456790261,4240433.8890357763,1766818.4915847108,-905617.02064662799,7368895.9029228613,-7717904.5120899882,-651937.08823330328,7350256.6468241177,3028379.3273098655,36270104.150422439,-12049030.31843676,-9342969.4425045513,3165426.5231440961,4850853.1048238389,1546437.9636838064,-2833390.938666787,7001908.351818867,-6631892.4065368511,863432.44376432151,9096489.6159037128,4500117.269993905,2526844.7519418374,6508592.5761866644,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226054,null,null,2146533.62,466719.39250000007,5182483.7616666667,0,7587028.243184722,816903.80062305555,24774858.979045324,40059311.586088814,30454782.011122618,21769191.366566133,19477032.538356155,37313914.853006303,26643367.379935719,16765941.775168849,14606778.530248027,12652443.164486371,33451402.385222394,21972020.489262544,10842389.537334895,8734018.4929345287,7329299.0608909214,5729131.3514182651,29880200.327755097,17075181.771243826,3907591.1007647924,3218752.1851671962,2201127.1586015113,918645.61226455448,0,25278920.144615512,12284992.02330282,255971.84063838609,0,0,0,0,0,26352650.625115018,16048651.225256555,3292263.5934218019,1336821.0893945275,2044881.0607608445,0,0,0,410020.80531341769,29506541.454162426,18377362.670498911,6913710.6637566723,7131502.0486238208,8281530.2415306475,8483892.8525952175,6993235.0737578273,9245022.1381957494,6379535.9563334771,6792240.8865885325,39729207.14205201,28556741.125763632,15085527.208088528,16069235.125962801,18134637.321878728,19619375.454272848,21950972.423069596,23038257.674935598,23195336.022552758,27705078.828109011,22076670.309133507,52567178.16467467,42916411.355942376,30746579.657276962,29745899.757330202,31183785.18338491,33648411.237340711,35446631.191193722,38256630.22342284,40554369.483127937,39677322.745151088,43702327.975481384,37455878.31043271,69718809.942147017,60728731.720692486,49048049.789274424,48275073.213571362,50510462.100714594,53908937.980183199,56429301.66536279,60085623.758474916,62894859.33703649,61857455.586345397,67111253.855361149,60197787.954811342,59548553.146194659,100355121.27131376,88567558.99654457,74324209.510066628,76889013.685909212,81033720.304335579,84102865.150014609,88343299.039050385,90110117.530635089,89204500.509988457,96573396.412911326,88855491.900821343,88203554.812588036,95553811.459412158,98582190.786722019,134852294.93714446,122803264.6187077,113460295.17620315,116625721.69934724,121476574.80417109,123023012.7678549,120189621.82918811,127191530.18100697,120559637.77447012,121423070.21823445,130519559.83413815,135019677.10413206,137546521.85607389,144055114.43226054,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,225594635.10671568,null,null,8216587.1699999999,9136868.5029166676,15155004.592916667,13249577.123333331,23731371.320268054,21351913.783463832,48609272.258513764,65007730.541237295,61478476.709112227,57432546.505063176,54902949.26147604,73846447.276113838,70082508.652433008,65498356.870366804,63071734.146084815,60636907.486689053,82639433.530589908,78955888.922751293,73836197.11861454,71429203.123797029,69601283.018565744,67527443.366310745,92989585.360337377,88903709.229755446,82401701.165392354,80208861.861252323,78601456.491804034,76609275.446785673,75047988.900736704,101372149.0969415,95361382.761542603,88615484.687078729,87895200.919608489,87134871.706012085,86415849.354670078,85758062.46063742,84896027.644314677,110696305.4101719,107624277.70135941,100998538.72765265,98343352.413016692,98318064.94976984,95441022.617301181,94613418.651862994,93612811.388361722,91546173.145728618,120336020.51894768,117486016.71747318,112361525.95541632,111740809.6099917,111957049.7480455,110876675.08061559,108319868.4086244,109478748.82442452,104098462.03736885,102344381.09894297,136074846.10969239,132954889.39489633,125603216.34148279,125700095.19884671,126723308.46751946,127012381.91662438,128399930.05013554,127856642.03110451,125350432.70260493,127733767.37245668,121095954.05185163,152412818.55466717,150918384.05840027,144715124.37108317,142808719.8303313,143137088.90362087,144489803.73888001,144992962.86951903,146504978.65506074,145618518.07085097,142248350.29699329,145206614.30309123,137864736.15616611,170844387.74009043,169853118.88133943,163993048.66489106,162203516.23898691,163208136.90336305,165341237.91104701,166380838.01750496,168603673.4586145,168003336.83235952,164329370.15806234,168402752.10019767,160281263.60227087,158476195.29054177,199765485.18676776,195679735.36645091,187306273.43987796,188729306.54903856,191428955.19386116,192816729.78290275,195738180.02770147,195192620.50112033,191173857.48213366,196062562.74751887,187003699.61454487,185110917.23222017,191048997.991458,192496885.55511418,229176373.91634095,224912179.66308689,221158912.03528219,222635094.67428163,226053142.94488195,225283381.87982011,220736427.25424913,226196447.24924904,216664133.8850483,215033566.21903887,222574448.05929852,223470937.38809851,222546222.0460209,225594635.10671568,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,0,null,null,null,null,null,null,null,null,null,null,86029554.412950441,null,null,6070000,8612166.6666666679,9771000,13119833.333333332,15830333.333333334,20309965.197215777,23751971.177893437,24497240.886335984,30702867.158414613,35543423.824924797,35284937.345454387,35960239.883036278,42994832.607970916,48510382.186924949,48198555.286565043,47719009.060061082,48453753.020909853,56342077.356464095,61452589.458886579,61099418.540230282,60589091.403022632,60077581.24473621,60689830.060730644,67925895.855646297,73535734.024280027,73074944.727390528,72439086.877992272,71802046.007515222,71163358.078836426,71648527.327390537,78757049.517742887,84239690.174354017,83651239.328318924,82887992.325411022,82123098.26430136,81356916.636967838,80589087.951432616,80944971.699673533,87924248.588024378,93277237.910151362,92559437.216969714,91666452.140761301,90772237.502969444,89876085.783773988,88978918.715227827,88079814.565278068,88304956.355003476,95153393.081886783,100376075.74844527,99527608.907717168,98504433.185221016,97479882.621396244,96453870.477426529,95426744.781154096,94398157.504736692,93368456.676016554,93462642.294993684,100180714.36166811,105272672.8760398,104294113.591976,103140485.93416618,102028685.10028005,100984913.67119811,99940330.177150995,98894331.643463597,97847521.044810995,96799295.406518161,96875257.703260124,103574845.15867348,108649026.58160424,107652650.00778784,106481912.58004558,105310061.60000059,104137097.06765285,102963018.98300239,101787827.34604923,100611522.15679331,99434509.447717279,98256423.384650186,98202629.801762938,104773024.15391052,109717710.98623797,108592141.30915575,107291909.29081015,105990865.20749938,104688406.08454834,103385540.92911468,102081260.73404078,100776574.50648427,99470513.437599182,98164046.336231485,96856465.682561055,96673478.99640803,103114378.75795229,107929872.48701394,106674808.21932842,105245789.13019964,103815656.48876815,102384816.32751651,100952862.61396214,99520201.380587637,98086466.79322207,96652024.686036393,95216770.513885498,93780808.821914494,92344035.064978272,92031553.788221955,98343666.478983,103030071.64992395,101646626.34393781,100088518.69668832,98530005.01695621,96970076.297583848,95409741.545728892,93848031.952545345,92285916.326879188,90722687.148910329,89159051.938458845,87594303.175704628,86029554.412950441,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1416375.0747700189,null,null,53.55,50.415750000000003,299.24475000000001,835.59,1993.7662500000004,7104.0596250000008,12476.904375000004,21648.144832500002,32941.694775000004,50585.492691150008,72885.985533899991,98626.955115150005,124184.66435437501,138476.32536300001,178063.27936575,176170.26531288822,201873.42686590194,246635.29592886748,300447.44763777376,347061.0049153337,386974.16751549253,432662.48606119078,497063.89730024704,560897.11133776628,603358.3895553,599958.82037444878,656324.70575164794,604826.98802665574,627385.82256118231,699132.48134257656,812411.81936416076,903611.73777049978,957230.31086816941,1022482.8951693494,1132004.3427221319,1233394.2195362656,1283483.5740338517,1230671.4176792495,1301095.5451629148,1162179.7043232876,1183533.1045601056,1280681.5828009723,1468085.1863582444,1598833.9477840504,1662440.566565091,1726439.661759421,1875652.7524951105,2001439.8125944887,2051908.6333883535,1942500.4328857725,2020197.4402258508,1787478.3180577932,1790370.8574096849,1905985.2657802929,2145655.7344845636,2316106.1962047638,2376043.4418763593,2453498.7607117337,2637241.2673267382,2796515.264241213,2838959.4213357829,2670001.4331287351,2748971.0621123374,2420297.0593981608,2407336.6871831319,2546276.4024264007,2842632.5065891468,3051783.2884788248,3108095.1678479975,3185469.5331520592,3407038.8399540531,3594163.3292464446,3642093.1655869116,3417220.6996954121,3505156.5908545014,3079334.8973729694,3050061.0643834174,3199770.7070147544,3555241.1638646163,3801694.899110687,3867899.833767103,3953319.3769426811,4220562.7335521597,4432886.04949049,4481509.0498877456,4190219.989531409,4290711.1733077504,3766762.1360845855,3728993.821186333,3896115.2591926688,4319789.7316691317,4607877.7622723393,4681636.6659742575,4768512.1321884524,5067807.5743456744,5308427.0506620426,5353892.323937878,5009242.4854430491,5118468.4534013402,4500662.6350856647,4450162.7840515552,4646515.4967221506,5137574.0476948116,5475642.8985771351,5548718.4272139566,5644879.5674472935,5975336.8559129592,6248730.3198049711,6282413.8504283372,5880658.4712966811,5992942.9700761288,5280966.3983379928,5217706.3170941584,5449254.9179179678,6011312.7704573181,6402847.1452080607,6479463.0746726282,4710935.1749504609,3105061.3248674641,1416375.0747700189,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-5906408.8132653236,null,null,0,57907.195500000002,201221.5865,128908.19999999998,312015.97749999998,217940.726,69965.197199999995,429529.92398000002,287885.84480000002,69345.820881100022,68093.392131600063,473665.58495610009,320124.00017200015,83556.582910000114,88337.049906000029,89284.996828710195,532404.69759176299,395155.78109579021,138270.67475529388,116205.08571689203,163418.38713669032,155568.2840950815,564991.07455138676,434234.49152756482,222517.65079221874,251872.79498683289,271584.41612528451,250423.50564591028,223911.66600576602,712235.8102595415,473596.06779941171,182877.60098249651,253397.94708807021,191063.15209838375,127413.41431326047,134418.27079999074,215122.78551487252,684678.33437076956,541949.00958222523,266857.51975619048,230227.66875901818,292716.8321134001,167366.59464016557,105165.58697161824,163118.77323547006,71564.7800443694,390536.62395333499,178821.15249300748,19830.909826025367,105864.887431629,117555.54773467034,92087.955233007669,49058.66669703275,92663.305961035192,-83220.491519212723,-165755.99320022017,281953.23077034205,-11064.853247150779,-392225.0099722892,-493102.11666662991,-424107.5431945622,-339013.4043905735,-318260.43957783282,-350576.21371357143,-404904.98392787576,-398442.23622305691,-622644.17038917542,-306400.60174642503,-455967.62406358123,-865951.400950104,-1030202.1080741286,-1156105.5223894119,-1144095.597381562,-1041319.4223563075,-1028160.4755523503,-1061346.9890325218,-1123889.0026678592,-1129993.8271221817,-1402806.7027813941,-1103746.9029302001,-1291536.8270306587,-1726031.4875640273,-1917594.3506256938,-2060453.8709855378,-2073407.6598566771,-1960423.0552709103,-1966535.7356161773,-1997878.7081356645,-2066987.0892870128,-2075130.4519553185,-2400360.4204410911,-2536701.3004862964,-2169751.7469283044,-2545714.520234406,-3015616.1315482855,-3176275.7401944399,-3237779.8979452848,-3144367.6746563911,-3141737.1256000996,-3179355.6118959188,-3259340.5258273482,-3277149.2886700034,-3641391.0200076997,-3785050.9928305149,-3834340.7170826197,-4074219.864033401,-3907811.6649384201,-4258481.7544087768,-4613868.6412732601,-4551245.1736334562,-4538226.8593869209,-4583935.6366623342,-4674310.5229503214,-4662412.7287381291,-5013181.9457578063,-5111600.804616183,-5147261.9984225929,-5418726.8294428587,-5699664.3106250763,-5906408.8132653236,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,24.832499999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,144055114.43226054,null,null,2146533.62,466719.39250000007,5182483.7616666667,0,7587028.243184722,816903.80062305555,24774858.979045324,40059311.586088814,30454782.011122618,21769191.366566133,19477032.538356155,37313914.853006303,26643367.379935719,16765941.775168849,14606778.530248027,12652443.164486371,33451402.385222394,21972020.489262544,10842389.537334895,8734018.4929345287,7329299.0608909214,5729131.3514182651,29880200.327755097,17075181.771243826,3907591.1007647924,3218752.1851671962,2201127.1586015113,918645.61226455448,0,25278920.144615512,12284992.02330282,255971.84063838609,0,0,0,0,0,26352650.625115018,16048651.225256555,3292263.5934218019,1336821.0893945275,2044881.0607608445,0,0,0,410020.80531341769,29506541.454162426,18377362.670498911,6913710.6637566723,7131502.0486238208,8281530.2415306475,8483892.8525952175,6993235.0737578273,9245022.1381957494,6379535.9563334771,6792240.8865885325,39729207.14205201,28556741.125763632,15085527.208088528,16069235.125962801,18134637.321878728,19619375.454272848,21950972.423069596,23038257.674935598,23195336.022552758,27705078.828109011,22076670.309133507,52567178.16467467,42916411.355942376,30746579.657276962,29745899.757330202,31183785.18338491,33648411.237340711,35446631.191193722,38256630.22342284,40554369.483127937,39677322.745151088,43702327.975481384,37455878.31043271,69718809.942147017,60728731.720692486,49048049.789274424,48275073.213571362,50510462.100714594,53908937.980183199,56429301.66536279,60085623.758474916,62894859.33703649,61857455.586345397,67111253.855361149,60197787.954811342,59548553.146194659,100355121.27131376,88567558.99654457,74324209.510066628,76889013.685909212,81033720.304335579,84102865.150014609,88343299.039050385,90110117.530635089,89204500.509988457,96573396.412911326,88855491.900821343,88203554.812588036,95553811.459412158,98582190.786722019,134852294.93714446,122803264.6187077,113460295.17620315,116625721.69934724,121476574.80417109,123023012.7678549,120189621.82918811,127191530.18100697,120559637.77447012,121423070.21823445,130519559.83413815,135019677.10413206,137546521.85607389,144055114.43226054,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1102500,1132500,1132500,1132500,1357500,2907499.9999999991,4132499.9999999991,3063333.3333333326,3033333.3333333326,3033333.3333333326,3033333.3333333326,3033333.3333333321,3033333.3333333321,3033333.3333333321,3033333.3333333316,3033333.3333333316,3033333.3333333316,3033333.3333333316,2808333.3333333321,1483333.333333333,1808333.333333333,3000000,3033333.333333334,3033333.333333334,3033333.333333334,3033333.333333334,2808333.333333334,1258333.333333334,258333.33333333395,1774999.9999999981,2999999.9999999981,3033333.3333333321,3033333.3333333321,3033333.3333333321,3033333.3333333321,2808333.3333333321,1258333.333333334,33333.333333333954,225000,1774999.9999999981,2999999.9999999981,3033333.3333333321,3033333.3333333321,3033333.3333333321,3033333.3333333321,2808333.3333333321,1258333.333333334,33333.333333333954,0,225000,1774999.9999999981,2999999.9999999981,3033333.3333333302,3033333.3333333302,3033333.3333333302,3033333.3333333302,2808333.3333333302,1258333.3333333321,33333.333333332092,0,0,225000,1775000,3000000,3033333.3333333321,3033333.3333333321,3033333.3333333321,3033333.3333333321,2808333.3333333321,1258333.3333333321,33333.333333332092,0,0,0,225000,1775000,3000000,3033333.3333333321,3033333.3333333321,3033333.3333333321,3033333.3333333321,2808333.3333333321,1258333.3333333321,33333.333333332092,0,0,0,0,225000,1775000,3000000,3033333.3333333321,3033333.3333333321,3033333.3333333321,3033333.3333333321,2808333.3333333321,1258333.3333333321,33333.333333332092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,225594635.10671479,null,null,8216587.1699999999,9136868.5029166676,15155004.592916667,13249577.123333331,23731371.320268057,21351913.783463836,48609272.258513764,65007730.541237295,61478476.709112234,57432546.505063176,54902949.26147604,73846447.276113838,70082508.652433008,65498356.870366804,63071734.14608483,60636907.486689061,82639433.530589908,78955888.922751307,73836197.118614554,71429203.123797044,69601283.018565744,67527443.36631076,92989585.360337377,88903709.229755461,82401701.165392339,80208861.861252353,78601456.491804063,76609275.446785688,75047988.900736719,101372149.09694147,95361382.761542618,88615484.687078729,87895200.919608518,87134871.7060121,86415849.354670078,85758062.460637465,84896027.644314677,110696305.41017187,107624277.70135941,100998538.72765265,98343352.413016707,98318064.949769884,95441022.617301196,94613418.651862964,93612811.388361707,91546173.145728573,120336020.51894763,117486016.71747318,112361525.95541632,111740809.60999176,111957049.74804553,110876675.08061562,108319868.40862441,109478748.82442449,104098462.03736886,102344381.09894297,136074846.10969236,132954889.39489634,125603216.34148276,125700095.19884667,126723308.46751943,127012381.9166244,128399930.05013555,127856642.03110451,125350432.70260492,127733767.37245664,121095954.05185157,152412818.55466715,150918384.05840027,144715124.37108314,142808719.83033124,143137088.90362078,144489803.73887992,144992962.869519,146504978.65506062,145618518.07085091,142248350.29699323,145206614.30309111,137864736.15616602,170844387.74009031,169853118.88133934,163993048.664891,162203516.23898676,163208136.90336287,165341237.91104686,166380838.01750478,168603673.45861432,168003336.8323594,164329370.15806213,168402752.10019743,160281263.60227063,158476195.29054156,199765485.18676755,195679735.36645073,187306273.43987763,188729306.54903823,191428955.19386077,192816729.7829023,195738180.02770096,195192620.50111982,191173857.48213312,196062562.7475183,187003699.61454433,185110917.2322197,191048997.99145758,192496885.55511382,229176373.91634044,224912179.66308644,221158912.03528169,222635094.67428121,226053142.94488153,225283381.87981975,220736427.25424856,226196447.2492483,216664133.88504758,215033566.21903792,222574448.05929771,223470937.38809767,222546222.04602003,225594635.10671479,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,185112710.05066088,null,null,-2366675,-2772913.4970833333,60096.006250000093,1824313.1603840278,5735026.3886847226,9888411.9100505002,7444801.0508513656,12860869.888843562,18586111.173619963,15969291.214812053,13467535.441728601,19791568.314503483,26471373.683397155,23780053.320218936,21260398.7585872,18785743.599991966,26389069.913792238,34371919.61080841,31749266.196901578,29173504.892605461,26741715.89194601,24542659.760373686,33230527.526416633,40584560.880028598,38193661.956296824,36071306.696945541,34046560.715319991,32096614.571709942,29966192.693397872,38910328.018425167,46790195.230999976,43927151.109804817,41765152.961903855,40161906.126097009,38366898.346752964,36557716.889942013,34978942.862487271,45341114.694449447,54428910.938125998,52986573.333165482,51170604.808255814,49250251.689285539,47277129.936707482,44440601.456193268,42755583.989261135,41982462.742093228,52848910.474518292,62209529.962711699,61176664.760669254,60530947.132547736,60138273.289392754,59612150.317493409,58255615.685316935,56828482.810771987,55258899.595963418,52354527.953270838,63494256.65996699,73976114.000478894,73050536.021013454,72216735.863165781,72037949.545376703,72312508.289199978,72910718.963413492,73273366.965209514,72422160.024772912,71578350.212987036,70478116.3313196,79474361.337995082,89983627.142600045,90516749.637041211,90354963.940861911,90082340.030441076,90702536.602578864,91632279.907792062,92837596.515100285,93773883.762423307,93405384.871879473,93065527.784790918,92329118.650363073,101320897.66010088,112706129.34621257,113842191.75347456,114133916.5925478,114292439.65115568,115362295.10827734,116890370.14539763,118767731.80300099,120257728.73626596,120233351.00116056,120229507.15400037,119711928.11964643,116516901.86017436,129079940.22857901,142876667.95915207,143387257.82483006,143805619.18202284,145279919.24281061,147275542.34428194,149632970.43099746,151519086.4102363,151611095.97002769,151747330.70354354,151249998.82485211,147671309.1427719,148105189.75149664,150849155.04869622,163946819.35311249,176945031.51070693,178510702.52881357,180833880.37378672,183472560.96007138,185534514.70114177,185502793.86624581,185554647.06030557,184787586.84998369,180571569.99557334,180860873.55416483,183726053.8796373,184651391.62986568,185112710.05066088,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,13690094.039925396,null,null,0,1257120,3991356,0,6739734.6000000015,1429.8689999999999,3747.6908238000005,9697657.5027283188,38318.824051200005,40282.287837119991,73352.092907519953,11109412.832584316,172568.47225766393,232435.4006923199,298650.98126707179,341601.42856190377,12907962.846629413,569928.59682192025,320848.66472503846,530680.52800889546,846431.03345671715,869774.61288548447,15117423.628779326,1084090.7434450709,1287898.6783010308,1475309.431342992,1616994.4635274168,1568705.8174236277,1329638.1537626944,16606891.543131007,1111291.0722215753,1615134.0142604988,2467521.2252299227,2331634.3331420701,2201178.0061035864,2582331.8989261389,2946741.8342152573,18498037.726485837,3381751.1844659224,3163467.8749804348,2548537.9237925448,3792145.7056303285,2000418.0585111901,2936142.0497750528,4293314.8480451964,4052719.6728173494,19330528.843708143,4267581.4703071266,4673488.4184879959,5098199.7331411988,5200825.9230510592,4831004.0543779805,3857463.9230963737,5623146.3839337826,2951066.7393108085,4212089.1444265395,22542095.357892253,5642586.0087774992,5108064.1246163547,5845434.6594291925,6465094.1965346485,6879917.01044406,7041887.1833818555,6427175.4007149786,5112691.2859406471,7378653.8453984857,3859398.5573914945,22621874.913569883,7955744.383645311,7219579.8547326326,6514913.7821813524,7400060.7016799152,8113450.4806369245,8665226.8711390793,8789979.5521339476,8050887.6510149837,6349428.0605621636,9156347.1207903326,4741297.3142111301,24606564.910388499,9650841.7877337039,8784714.3518219888,7873182.3405770063,8974557.3343287706,9762904.6377447248,10456490.756407976,10497694.784759402,9631510.2165944874,7520055.9926723838,10916624.230722398,5601154.1424813271,7935605.9339643419,30060315.032980531,10377109.579734713,9257809.791041553,10536036.513742805,11403745.680546343,12141253.565840781,12235581.01684171,11152038.610293329,8739960.8155910373,12616276.430637836,6492070.4667536616,9150278.7961622477,13168401.616601944,11947871.258091688,30134065.192498147,12074409.553921759,13112945.505463779,13847820.350324988,13994326.563606858,12653456.119168341,9980258.504371047,14302231.967359424,7402223.6611026525,10395043.075779855,14996902.816543043,13557767.985261977,12168972.479933619,13690094.039925396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,37.17,0,134.82,262.13774999999998,303.78824999999961,3121.712055,3046.0153950000004,5607.1773450000001,8386.1510775000024,13150.271362499996,17811.385725,22972.795413525004,28057.216770975007,22281.696001950011,49111.217279250035,22353.413372400042,37328.419483950012,65518.16956404451,69673.352587912581,66871.192972741555,84536.142529760255,98372.254535577842,113515.62235012511,126958.05927152489,129340.31651849672,98263.682295439299,175220.90543155931,81375.323556614108,116829.7255919599,197331.08506905101,192633.26030076481,175290.43204440735,208658.1617395659,233772.140280216,258517.20274238288,275819.2229457302,272366.54442110099,195816.06841111928,343737.09440217167,151401.4263409581,222872.43791199662,355483.4680342637,348740.65347394999,301610.54146885872,358294.00988172367,383086.69154026732,422885.81322404556,437468.82067102939,427399.08318050578,305610.08664874546,521954.76007839665,230284.6370399911,327281.71684555896,520833.89526387863,495478.14064391144,431162.98947377875,499245.15260771662,541054.31092556193,581166.69587570801,602729.15718767047,579154.49834019318,412040.5850148052,696073.1832780689,305834.12852071226,429990.77884464711,685902.65536688268,642492.85013486072,557799.3998144865,641041.63560954481,687349.18161303923,741038.63956008479,761341.26586706936,733968.10706683993,518237.30586625636,872662.7249866426,380581.33621763438,534568.88212540001,841772.72711696476,791917.94013565034,682622.53805780411,787463.23196218163,838470.1717537269,907262.66873370856,920967.73889348656,890734.41649455577,621016.91769084334,1054974.134506017,455221.3756024316,643133.36028445512,1005077.0712448731,950113.13955193758,814006.75039096177,939123.46680593491,993980.62283895165,1068803.7089321241,1089237.0946752653,1047297.0514398217,733280.23478247225,1238162.5194456279,536383.36850526929,753228.22659274936,1181840.1082327962,1111369.3637883514,956498.50425466895,1092569.6768903881,1162275.2688452005,1237773.1715282053,1266823.02481848,1206433.1180631667,852023.90439195931,1425283.155726403,621835.47867810726,867838.9014647156,1367826.2089100927,1279385.5551376343,1105792.4591373205,1482232.4452266097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1917077.426666487,null,null,-2500,17000,73166.666666666744,-11766.666666666628,121562.33333333349,1207.4666666670528,-15801.846666665864,171045.92666666748,9562.5466666676803,8805.0533333341591,-5039.4799999990209,214341.64000000106,31182.133333334408,42103.133333334234,52612.580000001239,39437.820000002277,265682.50666666834,104248.06666666715,48284.346666666243,79608.306666667369,139365.34666666694,118023.66666666762,379076.09333333356,173166.926666666,201427.12666666397,232142.66666666546,260926.14666666888,256789.14666666876,170663.58666666597,589446.73333333049,162338.14666666475,232682.90666666336,394176.42666666408,372153.0666666656,338929.18666666199,403665.32666665886,427185.20666665887,742122.13333332492,536405.50666665565,512453.50666665612,369109.22666665493,647288.06666665385,286060.34666665504,420600.70666665444,673412.50666665751,613651.86666665575,794705.81333331997,656590.5066666489,702577.22666665353,775407.86666664714,806349.10666665202,761272.70666665398,545039.22666665027,930048.2666666517,411344.38666665507,559047.02666664682,1174735.7733333162,858047.66666664276,747060.6266666404,864991.04666663893,937354.92666663928,1007361.0666666394,1049067.9066666458,974942.10666663665,693802.62666662969,1171759.2666666294,490446.9866666263,966269.69333330262,1159758.7866666382,1050486.0666666394,912290.62666664179,1048403.906666643,1124149.626666653,1211967.0666666487,1250879.1066666376,1165727.1066666376,823620.82666664012,1385735.8666666327,580218.62666663062,1091066.813333299,1343184.5866666632,1221374.2666666647,1053458.8266666671,1214764.5066666724,1293915.2266666796,1399609.0666666832,1427472.9066666942,1334145.7066667043,930811.62666669302,1579907.4666666687,682677.82666665129,938869.74666663632,1754301.6533333212,1382122.266666634,1184616.7066666335,1366581.3466666192,1446244.8266666047,1555135.0666665882,1591795.9066665955,1479483.9066665955,1036199.2266665958,1748845.4666665941,758326.82666660286,1064690.7466666251,1676957.9866666291,1499778.0666666124,1554060.7733332831,1499032.6866666097,1594489.6466666367,1698266.6666666251,1745573.506666597,1607159.7066665422,1135217.0266665481,1898354.8666665088,828914.82666647807,1156429.7466664426,1830038.9866664298,1654837.0666664727,1430573.1066664346,1917077.426666487,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5341720.6256510541,null,null,-74400,-74400,51301.299999999814,70846.599999999627,103850.45500000007,146861.43057500198,146887.21419786662,194395.07235086896,253075.09057376534,253466.51462190039,254032.40011957102,317188.50946080312,372458.70439336449,54980,70934.746067099273,74123.125773996115,139059.85333355144,219774.62262639403,224210.58585039899,228451.09842990711,251414.04775511473,259960.54468609393,338392.73681398481,431701.80739888549,443514.02836231235,112845.71000000183,147732.18108008895,163596.58388764504,178029.98696346674,287576.87341230363,374600.52965486795,388177.7974396646,432088.40456644446,455987.61987221986,478560.47810085863,524217.90454280376,551752.02424004674,199184.37061101198,335406.79431437701,368001.19506313652,396446.29436286539,459406.41712970287,488252.68537164479,512836.1587479189,583360.69347152859,624922.93781585246,740067.95505704731,889951.57646902651,934477.0251104217,327291.1519415658,420351.53806042485,470308.84026191942,513576.36188012175,606738.3865322303,649436.93276972882,685108.5843034368,867524.35045478866,1006519.1154448949,1060056.055243995,1165680.6467194967,1226985.5942416452,516635.5562341772,647123.55086713657,714197.85649217293,771664.99944884703,901145.38968669996,957109.53394607082,1087558.8534188233,1312409.9800202213,1387981.2626962475,1456377.3829203062,1602327.2579480819,1679582.6707775369,795727.1275927797,972194.97263780981,1056060.4582068101,1127772.2919817641,1303486.5072183982,1372695.0987206772,1517358.0974885598,1794817.0944669321,1886623.9384214357,1969578.2529358938,2167674.5721787289,2260984.870731812,1206311.1477043442,1441760.4039340131,1542001.4147556536,1627414.1438661925,1863436.5217290334,1945693.0639295988,2013104.4948938005,2359400.4736176543,2559223.916031342,2657003.4440850131,2924834.0182002895,3034091.4848620258,1809511.5645596348,2122848.6828617416,2239316.2051497959,2338375.9608420692,2655865.2115640305,2751022.472270336,2828919.4831872843,3172315.3614336215,3297391.3682039641,3505341.6590024754,3963902.6596058533,4089332.6470746323,2694824.865537636,3114499.7644246742,3247202.505148761,3359915.6715335771,3789966.3479236886,3898051.9166971967,3986680.1564834639,4453168.4674627706,4595367.2808117792,4723483.3424845263,5341720.6256510541,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4052731.6740183681,null,null,500000,506719.375,555698.125,555698.125,568596.875,569021.43229166674,569570.27604166663,584236.54531250009,591547.71250000014,592921.60312500014,600519.93750000023,616780.85937500023,649076.17047395837,664411.45583333354,681593.82546874997,692560.99348437483,699481.94973437535,751436.31331250002,751436.31331250002,751436.31331249932,814526.43122916622,825483.3384062493,832987.50533333281,880728.97846875037,950857.91401723982,996615.04433812457,1034461.4658145825,1034461.4658145828,1034461.465814583,1121174.224563749,1121174.2245637486,1121174.2245637481,1220487.8009608304,1220487.8009608313,1220487.8009608323,1261139.136194062,1375459.682221733,1446493.3427646444,1490819.4091841304,1490819.4091841299,1490819.4091841299,1573973.6505400054,1573973.6505400054,1573973.6505400054,1677685.7724429853,1677685.7724429863,1677685.7724429872,1688936.9813621389,1822312.5725233722,1925127.0637017218,1961162.3934241245,1961162.3934241235,1961162.3934241235,2029257.2521414552,2029257.2521414571,2029257.2521414589,2122597.597050868,2122597.5970508717,2122597.597050868,2122597.5970508717,2260355.0405138452,2365838.5888661128,2410749.0799759924,2410749.0799759906,2410749.0799759924,2448085.1245225258,2448085.1245225202,2448085.1245225146,2541328.7263221815,2541328.7263221815,2541328.7263221815,2541328.7263221815,2649553.2431193888,2780801.2202677652,2821395.6360685192,2821395.6360685192,2821395.6360685155,2848213.0854562856,2848213.0854562931,2848213.0854562931,2917595.9170772247,2917595.9170772284,2917595.9170772284,2917595.9170772284,3031057.1086508594,3187040.230247803,3212441.9384453557,3212441.9384453557,3212441.9384453557,3236894.2957621999,3236894.2957622036,3236894.2957622036,3291611.624885276,3291611.624885276,3291611.624885276,3291611.624885276,3401559.893318519,3563443.2843344137,3598367.2339294925,3598367.2339294925,3598367.2339294851,3611189.8501679003,3611189.8501679078,3611189.8501679003,3672750.8013462424,3672750.8013462424,3672750.8013462499,3672750.8013462499,3781603.216801174,3938115.7346492633,3983019.9913980514,3983019.9913980663,3983019.9913980514,3993171.3985960037,3993171.3985960111,3993171.3985960037,4052731.6740183681,4052731.6740183681,4052731.6740183681,4052731.6740183681,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2248644.5653789677,null,null,159750,163781.625,193168.875,193168.875,200908.125,201162.859375,201492.16562499999,210291.92718750003,214678.62750000003,215502.96187500001,220061.96249999997,229818.515625,244988.20228437509,254189.37349999999,264498.79528125003,271079.09609062492,275231.66984062502,306404.28798749996,306404.28798749996,306404.28798749996,344258.35873750004,350832.50304375001,355335.00320000009,383979.88708124991,421723.52341034444,449177.80160287546,471885.65448875068,471885.65448875056,471885.65448875073,523913.3097382515,523913.30973825126,523913.30973825103,583501.4555765012,583501.4555765012,583501.45557650074,607892.25671643892,672020.84758304409,714641.04390878975,741236.68376048235,741236.68376048235,741236.68376048235,791129.22857400542,791129.22857400542,791129.22857400542,853356.50171579514,853356.50171579537,853356.5017157956,860107.22706728545,935534.93291152455,997223.62761853123,1018844.8254519734,1018844.8254519738,1018844.8254519734,1059701.7406823756,1059701.7406823752,1059701.7406823747,1115705.9476280273,1115705.9476280259,1115705.9476280273,1115705.9476280268,1193624.8353877389,1256914.964399091,1283861.2590650227,1283861.2590650218,1283861.2590650227,1306262.8857929436,1306262.8857929436,1306262.8857929436,1362209.046872736,1362209.046872736,1362209.046872736,1362209.046872736,1422266.1112834411,1501014.8975724606,1525371.5470529068,1525371.5470529068,1525371.5470529106,1541462.0166855687,1541462.0166855687,1541462.0166855678,1583091.7156581273,1583091.7156581292,1583091.7156581292,1583091.7156581311,1646144.4555646721,1739734.3285228517,1754975.3534413967,1754975.3534413986,1754975.3534413967,1769646.7678315043,1769646.7678315025,1769646.7678315043,1802477.1653053351,1802477.1653053369,1802477.1653053351,1802477.1653053351,1863271.4320765287,1960401.4666860588,1981355.8364431038,1981355.8364431038,1981355.8364431038,1989049.4061861522,1989049.4061861504,1989049.4061861522,2025985.9768931661,2025985.9768931661,2025985.9768931698,2025985.9768931698,2085967.4910486881,2179875.0017575342,2206817.5558068119,2206817.55580681,2206817.5558068119,2212908.4001255725,2212908.4001255743,2212908.4001255743,2248644.5653789677,2248644.5653789677,2248644.5653789677,2248644.5653789677,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-3000,66000,187500,39000,307500,42000,10500,430500,73500,-12000,12000,492000,84000,0,-13500,13500,553500,94500,0,0,-15000,15000,615000,105000,0,0,0,-15000,15000,615000,105000,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329435.93749999348,null,null,1874.9999999999998,5624.9999999999991,9874.9999999999982,16312.499999999996,24365.624999999993,35131.249999999993,13478.125,26809.375,43931.249999999993,64843.749999999993,85543.75,106031.24999999997,130806.24999999997,159868.74999999997,188643.74999999997,217131.24999999997,245331.25,278306.25,36954.166666666628,73598.437499999942,109932.81249999994,145957.29166666663,181671.87499999994,221764.06249999988,266233.85416666651,310315.62499999988,354009.37499999988,397315.10416666651,440232.81249999988,482762.49999999988,46829.166666666744,97957.812500000116,148620.31250000012,198816.66666666674,248546.87500000012,297810.9375,346608.85416666674,394940.625,447493.75,504268.22916666674,560498.4375,616184.375,55141.666666666977,109739.06250000023,163792.18750000023,217301.04166666698,270265.62500000023,327373.43750000023,388624.47916666698,449253.12500000023,509259.37500000023,568643.22916666698,627404.68750000023,685543.75,57516.666666666977,114410.93750000047,170682.81250000047,231019.79166666698,295421.87500000047,359123.43750000047,422124.47916666698,484425.00000000047,546077.08333333395,607080.72916666744,667435.93750000093,727142.70833333442,59058.33333333442,117468.22916666791,179917.1875000014,246405.20833333489,312166.66666666837,377201.56250000186,441509.89583333535,505091.66666666884,567946.87500000233,630075.52083333582,691477.60416666931,752153.12500000279,59948.958333336283,119171.35416666977,182354.68750000326,249498.95833333675,315838.54166667024,381373.43750000373,446103.64583333721,510029.1666666707,573150.00000000419,635466.14583333721,696977.60416667024,757684.37500000326,59902.083333335817,118999.47916666884,177292.18750000186,239467.70833333489,305526.04166666791,370701.56250000093,434994.27083333395,498404.16666666698,560931.25,622575.52083333302,683336.97916666605,743215.62499999907,58995.833333332092,117108.85416666511,174339.06249999814,230686.45833333116,286151.04166666418,345420.31249999721,408494.27083333023,470607.29166666325,531759.37499999627,591950.5208333293,651180.72916666232,709449.99999999534,57308.333333328366,113655.72916666139,169042.18749999441,223467.70833332743,276932.29166666046,329435.93749999348,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2902220.7869136333,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34619.203916288592,18648.066313371019,69102.953744814004,131379.39404658531,2225655.3691106318,2444439.3906826787,202043.76765275933,262885.2030607136,293665.58447499666,338531.77907119039,290376.53529258166,2437724.8092686199,2671999.232987253,229003.08006067574,378741.34120469354,517528.06232311018,472772.14823439158,479569.82532466576,580854.35042166151,2948955.4052076954,3193837.4136581682,775317.0693247132,643227.19158222154,632202.34890937805,644237.9708449617,472294.78160378709,746019.09315570071,955985.91896978021,3182613.7199480198,3388321.9785718098,995447.45669993013,1131749.8227256015,1180028.5369201526,1223004.0767329037,1013479.5884426758,994996.3384321332,985760.58252385259,714075.4704779014,3551820.7839445919,4025780.6211293042,1217607.3983877227,1207096.8434989899,1400665.351291351,1576740.8557995334,1614371.8401540071,1659434.5052927956,1358076.7103902027,1336465.2837021053,1299150.1154108047,3501909.6160077453,4227530.7180123553,1781421.4298615009,1559264.351612702,1536876.4053230733,1780506.9261991978,1983514.3129853308,2028122.5735868216,2072129.9072026759,1690163.9098230153,1661916.0693660229,1594031.1322603077,3823611.123326689,4663832.5925340205,2147138.6565350592,1872493.5066886842,1841041.2652522027,2133801.2434691191,2371550.8322532624,2416631.7194596231,2449013.378104493,1981042.4706917554,1943974.2172403932,1852420.8297343105,1305499.2950244248,4867970.4806822389,5509559.2575264722,2164352.99937886,2112617.701741606,2453422.9627766907,2714185.6470492333,2749310.1288363338,2784151.0809195638,2229768.1762592196,2184891.2621404827,2060843.2371925116,1430205.7819895744,2297987.7576289475,2792657.974704057,5344387.117900908,5479270.0972287953,2726692.5226566792,3022219.3575898409,3032131.9256095588,3063603.5323770642,2420218.3409286737,2362857.909570545,2204582.9434050024,1498315.2575092912,2480813.3623366654,3412067.227989465,2993492.9560057819,2902220.7869136333,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,36936,154207.79999999999,117271.79999999999,198023.13,198065.85345000005,51.567245729966089,1046317.1258028797,1102365.3331231358,782.84809627197683,1131.7709953440353,1226332.559151703,1289997.8195221829,4033.7407869268209,5289.492134203203,6376.7594137899578,1466785.121109088,1534853.0049638702,0,0,0,0,0,1757318.4942120239,0,0,0,0,0,0,1551408.5877428446,0,0,0,0,0,0,0,1909678.9267815053,0,0,0,0,0,0,0,0,1945154.7561464235,0,0,0,0,0,0,0,0,321181.67431382649,2620464.3351279739,0,0,0,0,0,0,0,0,0,1374561.8343790434,2627316.4511512406,133280.62361029536,0,0,46446.741384413093,232435.82630329579,301329.15182705596,234071.8118307516,0,0,0,1886753.4744193926,2846307.9215279222,284015.60181549937,72931.209768310189,39630.764651969075,267463.86428041384,382018.75928007439,469340.41440083832,372499.23331624269,0,0,0,0,2205552.873078268,3449181.9326432608,127647.46641949564,104590.33929818869,368575.01519694924,498905.77536782622,589357.02167887986,471528.99480970204,23002.389947846532,34058.683378964663,0,0,0,0,3049872.1623922437,3249553.0393986106,391417.7545266524,580794.46124329418,659670.14657116681,515488.43526759744,0,5033.0897909477353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10000000,null,null,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[309,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,30000000,29375000,28750000,28125000,27500000,26875000,26250000,25625000,25000000,24375000,23750000,23125000,22500000,21875000,21250000,20625000,20000000,19375000,18750000,18125000,17500000,16875000,16250000,15625000,15000000,14375000,13750000,13125000,12500000,11875000,11250000,10625000,10000000,9375000,8750000,8125000,7500000,6875000,6250000,5625000,5000000,4375000,3750000,3125000,2500000,1875000,1250000,625000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,195833.33333333395,191666.66666666605,187500,183333.33333333395,179166.66666666605,175000,170833.33333333395,166666.66666666605,162500,158333.33333333395,154166.66666666605,150000,145833.33333333395,141666.66666666605,137500,133333.33333333395,129166.66666666605,125000,120833.33333333395,116666.66666666605,112500,108333.33333333395,104166.66666666605,100000,95833.333333333954,91666.666666666046,87500,83333.333333333954,79166.666666666046,75000,70833.333333333954,66666.666666666046,62500,58333.333333333954,54166.666666666046,50000,45833.333333333954,41666.666666666046,37500,33333.333333333954,29166.666666666046,25000,20833.333333333954,16666.666666666046,12500,8333.3333333339542,4166.6666666660458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,293524.55391666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,857532.18471882446,0,0,0,95457.351332261227,851195.65933788661,2021721.4011004912,2522144.7356504397,2522144.7356504397,0,0,0,0,0,1761261.242920287,2816344.3029114828,1307991.7862209803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,2446.0379493055557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7146.1015393235384,0,0,0,795.47792776884307,7888.7750889178969,24736.453431421993,45754.326228508995,36950.702240810235,0,0,0,0,0,14677.177024335731,38146.712881931424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.9406967163085938E-7,null,null,0,0,0,0,-3.7252902984619141E-9,-3.7252902984619141E-9,0,0,-7.4505805969238281E-9,0,0,0,0,0,-1.4901161193847656E-8,-7.4505805969238281E-9,0,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,0,-1.4901161193847656E-8,0,-1.4901161193847656E-8,1.4901161193847656E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,2.9802322387695313E-8,-1.4901161193847656E-8,0,-2.9802322387695313E-8,-1.4901161193847656E-8,0,-4.4703483581542969E-8,0,2.9802322387695313E-8,0,0,-1.4901161193847656E-8,-4.4703483581542969E-8,-1.4901161193847656E-8,2.9802322387695313E-8,1.4901161193847656E-8,4.4703483581542969E-8,4.4703483581542969E-8,0,0,-5.9604644775390625E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-1.4901161193847656E-8,2.9802322387695313E-8,-1.4901161193847656E-8,0,2.9802322387695313E-8,-1.4901161193847656E-8,2.9802322387695313E-8,4.4703483581542969E-8,2.9802322387695313E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,0,1.4901161193847656E-8,4.4703483581542969E-8,5.9604644775390625E-8,2.9802322387695313E-8,0,2.9802322387695313E-8,5.9604644775390625E-8,8.9406967163085938E-8,8.9406967163085938E-8,2.9802322387695313E-8,1.1920928955078125E-7,5.9604644775390625E-8,5.9604644775390625E-8,1.1920928955078125E-7,8.9406967163085938E-8,1.1920928955078125E-7,8.9406967163085938E-8,5.9604644775390625E-8,1.4901161193847656E-7,1.7881393432617188E-7,1.4901161193847656E-7,1.7881393432617188E-7,1.7881393432617188E-7,1.1920928955078125E-7,2.0861625671386719E-7,2.384185791015625E-7,2.384185791015625E-7,2.0861625671386719E-7,2.0861625671386719E-7,1.7881393432617188E-7,3.2782554626464844E-7,3.2782554626464844E-7,3.8743019104003906E-7,4.4703483581542969E-7,5.0663948059082031E-7,5.0663948059082031E-7,5.3644180297851563E-7,5.6624412536621094E-7,5.3644180297851563E-7,4.76837158203125E-7,4.1723251342773438E-7,3.5762786865234375E-7,5.0663948059082031E-7,4.4703483581542969E-7,5.0663948059082031E-7,4.1723251342773438E-7,4.1723251342773438E-7,3.5762786865234375E-7,5.6624412536621094E-7,7.4505805969238281E-7,7.152557373046875E-7,9.5367431640625E-7,8.0466270446777344E-7,8.3446502685546875E-7,8.6426734924316406E-7,8.9406967163085938E-7,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Calc","index":29,"n_rows":908,"n_cols":159,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,"Calc",null,null,"Функционал финансовой модели. Все расчеты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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","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 бизнеса франчайзи",null,null,null,null,"кол-во франчайзи",null,null,null,"запуски процесса",null,null,null,null,null,null,123,null,null,0,1,3,0,5,0,0,7,0,0,0,8,0,0,0,0,9,0,0,0,0,0,10,0,0,0,0,0,0,10,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,null,"кол-во франчайзи",null,null,null,null,"кол-во франчайзи",null,null,null,"нарастающим итогом",null,null,0,null,null,null,123,null,null,0,1,4,4,9,9,9,16,16,16,16,24,24,24,24,24,33,33,33,33,33,33,43,43,43,43,43,43,43,53,53,53,53,53,53,53,53,63,63,63,63,63,63,63,63,63,73,73,73,73,73,73,73,73,73,73,83,83,83,83,83,83,83,83,83,83,83,93,93,93,93,93,93,93,93,93,93,93,93,103,103,103,103,103,103,103,103,103,103,103,103,103,113,113,113,113,113,113,113,113,113,113,113,113,113,113,123,123,123,123,123,123,123,123,123,123,123,123,123,123,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19]
[20,null,null,null,null,null,null,"Продажи",null,null,null,null,"руб.",null,null,null,"учет",null,null,0,null,null,null,1756289119.7646854,null,null,0,1231200,5140260,3909060,6600771,6602195.1150000002,5156.7245730000004,9501571.6306001991,9536003.6445792001,78284.809627200011,113177.0995344,10955221.868246401,11054038.98651264,403374.07869263995,528949.21342031995,637675.94137895992,12987345.51191088,13214753.858568238,887192.64480029035,848102.5159020056,1371569.8650412015,1709299.3861959521,15686438.425578926,15899892.116981333,2362444.1926847482,2752088.5599070233,3079860.016017809,3172880.5615105936,2886680.6151654441,17622199.669766791,17404731.248513564,2715453.556958999,4066226.043355641,4779843.0611551953,4514571.6457275609,4764260.3681885619,5506823.93944667,21104992.518847208,21538251.328453004,6518880.1497504078,5689019.859944935,6315167.7999282256,5769253.6483904514,4916694.6752549168,7200364.515937686,8312448.8688671356,23029003.44823971,23243000.610729516,8905089.7282768227,9732365.4628902245,10257580.884939961,9991460.4402965289,8653504.3236414772,9442458.957706131,8539709.2474971842,7134330.3067404851,26374212.660286427,27798952.998020288,10707387.959818941,10909420.318113925,12260989.504430957,13291308.948600672,13865780.836909235,13414861.125006016,11493428.591337232,12441078.148919433,11192828.851873485,26089863.894548669,30169725.431763224,15114256.53520551,13679224.044813864,13858978.610686971,15451082.565889211,16711157.523398791,17384964.143903874,16773097.11380041,14342366.754991468,15443377.695713421,13841718.300454378,28932599.753579311,33822387.508898586,18361368.790905755,16590862.902892493,16779941.929735333,18662059.710616708,20138029.617918916,20869862.862933561,20048202.164326575,17082545.822107099,18362488.351268772,16451308.44011277,13482286.192838715,37533009.801341221,39964688.48274222,19555905.610733338,19714192.99973546,21851493.332340896,23450250.758474771,24278738.668869644,23293504.457610182,19811951.138457049,21270296.653689492,19031452.141265973,15579402.183387736,22228866.809494007,25015201.354071453,41590058.159704119,41716087.247100331,25085997.493754685,26852271.828200676,27730106.081280809,26540548.144816853,22542633.276966318,24184774.212287582,21617113.754706383,17725647.957257945,25289765.023541644,28439762.669806521,25623212.334551744,25755005.890001215,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21]
[22,null,null,null,null,null,null,"Трафик",null,null,null,null,"кол-во потенциальных клиентов",null,null,null,null,null,null,null,null,null,null,95985800,null,null,0,0,0,0,0,500,1100,2240,9600,9540,16080,22680,32965,44200,53700,61020,54110,96300,52900,87360,139400,142560,142720,177660,206340,236200,259900,251010,214130,324300,175650,256060,392800,371070,351440,414720,463410,509300,535700,501480,405790,605800,313150,460810,675200,636480,576160,673380,723140,789200,807800,747180,598290,873200,448850,641340,934700,857880,777360,890640,963015,1027700,1050700,958230,761390,1101700,562350,797090,1161100,1051290,949280,1079280,1156815,1236200,1254700,1145880,904190,1303200,660550,932820,1346600,1222290,1097680,1250280,1333040,1426200,1433200,1310580,1024240,1485600,746300,1057770,1518100,1382940,1234880,1405890,1489315,1586200,1597700,1454580,1139390,1645600,828550,1169770,1682600,1526940,1366480,1543590,1640270,1733600,1750700,1581930,1246490,1787700,905050,1271970,1835600,1658340,1488880,1674990,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23]
[24,null,null,null,null,null,null,"Конверсия в клиента",null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.22,null,null,0,0.05,0.1,0.11000000000000001,0.12000000000000001,0.13,0.14000000000000001,0.15000000000000002,0.16,0.16999999999999998,0.18,0.19,0.2,0.2,0.21000000000000002,0.21000000000000002,0.22000000000000003,0.22000000000000003,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26,null,null,null,null,null,null,"Валовый поток франчайзи/клиентов",null,null,null,null,"кол-во клиентов",null,null,null,null,null,null,null,null,null,null,10186485.599999998,null,null,0,0,0,0,0,35,77.000000000000014,174.3,768,826.2,1447.1999999999998,2176.1999999999998,3296.5,4420,5607,6374.7,5898.2000000000007,10506,5773,9538.2000000000007,15218,15568.2,15582.4,19402.199999999997,22528.3,25794,28348,27385.199999999997,23315.599999999999,35316,19098,27815.199999999997,42616,40217.399999999994,38052.800000000003,44825.399999999994,50051.7,54926,57734,53976.6,43619.8,65056,33598,49403.199999999997,72344,68151.600000000006,61619.199999999997,72003.600000000006,77238.8,84284,86186,79734.600000000006,63793.8,93074,47807,68287.8,99494,91290.6,82699.199999999997,94717.799999999988,102394.79999999999,109184,111664,101757.6,80880.799999999988,116944,59712,84576.799999999988,123232,111538.79999999999,100697.60000000001,114456.6,122658.29999999999,131054,132994,121440.6,95811.8,138114,69991,98855.4,142622,129475.79999999999,116209.60000000001,132393.60000000001,141078.79999999999,150984,151684,138747.6,108404.79999999999,157272,78986,111938.4,160612,146296.79999999999,130601.60000000001,148672.79999999999,157504.29999999999,167734,168974,153822.6,120507.79999999999,174022,87631,123663.4,177902,161371.79999999999,144433.60000000001,163117.79999999999,173357.9,183182,185024,167151.6,131742.79999999999,188904,95656,134408.4,193952,175186.8,157273.60000000001,176932.8,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,"Валовый поток франчайзи/клиентов","Паушальный взнос",null,null,null,"шт",null,null,null,null,null,null,null,null,null,null,123,null,null,0,1,3,0,5,0,0,7,0,0,0,8,0,0,0,0,9,0,0,0,0,0,10,0,0,0,0,0,0,10,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,"Валовый поток франчайзи/клиентов","Роялти",null,null,null,"шт",null,null,null,null,null,null,null,null,null,null,10186485.599999998,null,null,0,0,0,0,0,35,77.000000000000014,174.3,768,826.2,1447.1999999999998,2176.1999999999998,3296.5,4420,5607,6374.7,5898.2000000000007,10506,5773,9538.2000000000007,15218,15568.2,15582.4,19402.199999999997,22528.3,25794,28348,27385.199999999997,23315.599999999999,35316,19098,27815.199999999997,42616,40217.399999999994,38052.800000000003,44825.399999999994,50051.7,54926,57734,53976.6,43619.8,65056,33598,49403.199999999997,72344,68151.600000000006,61619.199999999997,72003.600000000006,77238.8,84284,86186,79734.600000000006,63793.8,93074,47807,68287.8,99494,91290.6,82699.199999999997,94717.799999999988,102394.79999999999,109184,111664,101757.6,80880.799999999988,116944,59712,84576.799999999988,123232,111538.79999999999,100697.60000000001,114456.6,122658.29999999999,131054,132994,121440.6,95811.8,138114,69991,98855.4,142622,129475.79999999999,116209.60000000001,132393.60000000001,141078.79999999999,150984,151684,138747.6,108404.79999999999,157272,78986,111938.4,160612,146296.79999999999,130601.60000000001,148672.79999999999,157504.29999999999,167734,168974,153822.6,120507.79999999999,174022,87631,123663.4,177902,161371.79999999999,144433.60000000001,163117.79999999999,173357.9,183182,185024,167151.6,131742.79999999999,188904,95656,134408.4,193952,175186.8,157273.60000000001,176932.8,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Валовый поток франчайзи/клиентов","Up-Sale",null,null,null,"шт",null,null,null,null,null,null,null,null,null,null,10186485.599999998,null,null,0,0,0,0,0,35,77.000000000000014,174.3,768,826.2,1447.1999999999998,2176.1999999999998,3296.5,4420,5607,6374.7,5898.2000000000007,10506,5773,9538.2000000000007,15218,15568.2,15582.4,19402.199999999997,22528.3,25794,28348,27385.199999999997,23315.599999999999,35316,19098,27815.199999999997,42616,40217.399999999994,38052.800000000003,44825.399999999994,50051.7,54926,57734,53976.6,43619.8,65056,33598,49403.199999999997,72344,68151.600000000006,61619.199999999997,72003.600000000006,77238.8,84284,86186,79734.600000000006,63793.8,93074,47807,68287.8,99494,91290.6,82699.199999999997,94717.799999999988,102394.79999999999,109184,111664,101757.6,80880.799999999988,116944,59712,84576.799999999988,123232,111538.79999999999,100697.60000000001,114456.6,122658.29999999999,131054,132994,121440.6,95811.8,138114,69991,98855.4,142622,129475.79999999999,116209.60000000001,132393.60000000001,141078.79999999999,150984,151684,138747.6,108404.79999999999,157272,78986,111938.4,160612,146296.79999999999,130601.60000000001,148672.79999999999,157504.29999999999,167734,168974,153822.6,120507.79999999999,174022,87631,123663.4,177902,161371.79999999999,144433.60000000001,163117.79999999999,173357.9,183182,185024,167151.6,131742.79999999999,188904,95656,134408.4,193952,175186.8,157273.60000000001,176932.8,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3972875188.69453,null,null,0,3000000,9600000,0,16200000,7700,20527.500000000004,23299661.100000001,210528,219769.2,402084,26913893.399999999,943408.71,1271368.8,1635976.98,1864807.7579999999,31708915.848000001,3115581.84,1747597.3344000001,2890857.9369599996,4610736.5183999995,4720805.0121599995,38469044.689920001,5884101.2217599992,6964130.3823648002,7977957.9920640001,8741505.6377279982,8449920.0624671988,7158621.7928736005,45267962.390496001,5959055.3191113602,8658775.7807120644,13224238.22840832,12447340.730428608,11747949.704833535,13775881.160919167,15660099.276807792,52930309.402859569,17961614.889809243,16736079.898669388,13478114.542987021,20049745.24760855,10536089.54937949,15461332.06027266,22604296.042269588,21257760.755224396,55686810.8499825,22376350.858381264,24410210.944675479,26627599.756409887,27156252.469118111,25137436.48927597,20067221.11711438,29249773.451092958,15293241.072889125,21826310.206668478,69778347.841178313,29131528.649034705,26369860.937759522,30173553.761467867,33253716.749521576,35379362.649275832,36215592.821392238,32931938.792475559,26199091.292406917,37802723.556225412,19705866.401454322,67395587.469875872,40616313.832881384,36727014.128736734,33140600.406117037,37640372.028197289,41124934.246995121,43919720.642418772,44550036.814316347,40662317.687592544,32067468.410678066,46245676.093646482,23890456.611883752,74893925.057039917,48623051.140192926,44160082.392994717,39572151.245294675,45110339.951593466,48954878.833954498,52436613.835623764,52639813.565135449,48190478.396936916,37623723.008275777,54620087.292740211,27959876.381348457,39612054.528790802,99594526.209653229,51718328.653583705,46137658.67135594,52506872.913007818,56747844.824895345,60416847.995319873,60887713.492165953,55412989.188836388,43428597.439109445,62688533.780103818,32211293.631244451,45397703.133720122,65334144.426383168,59188876.905144997,97524238.402541041,59815204.891949765,64866431.306771964,68500403.929255128,69226238.672273397,62501569.734960124,49298175.864166223,70645915.442364216,36510747.287008926,51272090.446210995,73969878.647333458,66774804.811112463,59934610.176519237,67426436.448584139,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Общий оборот (GMV)","Паушальный взнос",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,454849674.07843888,null,null,0,3000000,9600000,0,16200000,0,0,23256000,0,0,0,26316000,0,0,0,0,29963520,0,0,0,0,0,33746414.399999999,0,0,0,0,0,0,34421342.688000001,0,0,0,0,0,0,0,35811964.932595201,0,0,0,0,0,0,0,0,36528204.231247097,0,0,0,0,0,0,0,0,0,38003943.682189479,0,0,0,0,0,0,0,0,0,0,39539303.006949931,0,0,0,0,0,0,0,0,0,0,0,41136690.848430716,0,0,0,0,0,0,0,0,0,0,0,0,42798613.158707306,0,0,0,0,0,0,0,0,0,0,0,0,0,44527677.130319096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"Общий оборот (GMV)","Роялти",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1960559737.9905021,null,null,0,0,0,0,0,4200,11424.000000000002,24133.200000000001,117504,122277.6,224726.39999999999,333784.8,527794.91999999993,711633.6,917008.55999999994,1045539.5759999999,979682.25600000005,1749120.48,981192.91679999977,1623266.2051199998,2588923.0367999999,2650940.0323199993,2651831.4470399995,3304219.6771199992,3910459.3671455998,4479970.2238079999,4907314.4405760001,4743910.4817024004,4017035.6376192002,6086732.5221119998,3342715.03976832,4856012.3518663682,7414123.4096486401,6976774.9218850555,6583148.0339281913,7716067.4277077764,8769809.6540313177,9582741.2580012307,10053026.684285875,9363950.4231866188,7538486.1880564466,11211172.116256975,5890000.6294384468,8641608.2251522373,12631866.5500056,11877317.908640143,10700971.890113868,12497608.169170752,13629398.049071714,14866951.553661548,15157991.74390251,14031933.346008852,11199142.160996815,16322152.504866362,8532243.8844221272,12176033.322448807,17724178.866723768,16248621.974097174,14707095.971682627,16826855.562499389,18543538.156067446,19724304.911051165,20192398.768329151,18357470.847799443,14605698.581716381,21070074.750725377,10984465.990081713,15524473.204781609,22637370.008356392,20467632.105235387,18467987.807502773,20973884.388641354,22914415.190304831,24470471.777725399,24820506.513024658,22653487.123491533,17864403.18853623,25764078.408179194,13308883.735434745,18806297.960741632,27083465.857832856,24598654.497791983,22039331.395836979,25125359.373447552,27262225.735996701,29203759.567117937,29314595.783215217,26839148.065408222,20952478.291030049,30419791.195156679,15570619.979739515,22058889.734599546,31625752.561275717,28797491.000387859,25688212.130457923,29233552.342004877,31595294.484084778,33637093.574694246,33900668.430071644,30851601.556208987,24180192.498037837,34902252.880505756,17934572.145300411,25273069.394317605,36373231.201510094,32947624.583940979,29501854.489935491,33295444.552468374,36108607.417048864,38129033.123795211,38535226.356605902,34789679.137262076,27442551.920330115,39323618.285268001,20324264.030169819,28539630.139182381,41172980.082449645,37165816.998847783,33357945.683647722,37527688.894103684,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"Общий оборот (GMV)","Up-Sale",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1557465776.6255894,null,null,0,0,0,0,0,3500,9103.5000000000018,19527.900000000001,93024,97491.6,177357.59999999998,264108.59999999998,415613.79,559735.19999999995,718968.41999999993,819268.18200000003,765713.59200000006,1366461.3599999999,766404.41760000004,1267591.7318399998,2021813.4816000001,2069864.9798399997,2070798.8428799997,2579881.5446399995,3053671.0152191999,3497987.7682560002,3834191.1971519999,3706009.5807648003,3141586.1552544003,4759887.1803839998,2616340.2793430402,3802763.4288456962,5810114.8187596798,5470565.8085435517,5164801.6709053442,6059813.7332113916,6890289.6227764729,7535603.2122631297,7908588.205523367,7372129.4754827674,5939628.3549305741,8838573.131351579,4646088.9199410416,6819723.8351204209,9972429.4922639877,9380442.846584253,8457634.7286215294,9878742.6892105117,10780812.895603765,11760648.20274834,11998260.725215599,11105503.143267114,8868078.9561175667,12927620.946226597,6760997.1884669987,9650276.8842196688,14050225.292265059,12882906.674937531,11662764.966076896,13346698.198968478,14710178.593454132,15655057.738224668,16023194.053063083,14574467.944676116,11593392.710690536,16732648.805500034,8721400.4113726076,12331811.258144327,17978943.824524991,16259382.023501351,14672612.598614264,16666487.639555931,18210519.056690294,19449248.86469337,19729530.301291689,18008830.564101011,14203065.222141836,20481597.68546728,10581572.876449006,14950936.247867573,21539585.282360066,19561427.89520273,17532819.849457696,19984980.578145914,21692653.097957797,23232854.268505827,23325217.781920228,21351330.331528693,16671244.717245732,24200296.097583525,12389256.40160894,17553164.794191256,25170160.489670202,22920837.653195851,20449446.540898018,23273320.571002938,25152550.340810567,26779754.420625623,26987045.062094308,24561387.632627398,19248404.941071607,27786280.899598062,14276721.48594404,20124633.739402518,28960913.224873081,26241252.321204014,23494706.782286458,26519760.339481391,28757823.889723107,30371370.805459924,30691012.315667495,27711890.597698048,21855623.943836108,31322297.157096207,16186483.256839111,22732460.307028621,32796898.564883813,29608987.812264681,26576664.492871523,29898747.554480463,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,129950122.11212204,null,null,0,120000,456000,0,759600,708.4,2332.6380000000008,1062123.0216000001,24695.423999999999,24151.4784,46478.707199999997,1183314.7296000002,106986.20472000001,144994.30560000002,189503.03376000002,210197.83823999998,1322851.5374400001,356428.5552,194085.8168112,321478.91320607997,512546.90915519994,509035.49922815996,1615556.5714483201,634556.87940095994,726513.33339040319,832805.55201657605,909281.11601203203,850546.44192983047,716199.81152670726,2076679.8708433923,572991.43892152328,830072.67925575178,1262529.6474288385,1141488.2973829156,1073672.4746976583,1251126.1709346033,1364658.6413816563,2299551.1352772876,1552343.2710255589,1381671.8248052094,1106759.0011520553,1639753.745683992,822148.33343235194,1202472.0010358498,1753285.8009083357,1570971.9254302466,2021286.1135018566,1642925.5956517975,1698762.9725433015,1851886.3871844839,1879251.1950234205,1654848.6165468337,1315239.3019205574,1913425.6871847422,943704.60779409413,1344396.1046684319,2363878.2815870801,1687913.7516117422,1525256.2990075385,1741496.7308036813,1802450.2521977876,1907214.289635397,1956607.9435335845,1656485.2760794451,1320939.2158975794,1895657.247338311,922669.77833097288,1511807.979353088,1894831.8223327328,1582260.8501749032,1425536.4032301528,1615309.1424723649,1620677.6413217813,1728135.1851838406,1750293.9058184372,1455211.5801808517,1145822.4725071655,1655101.198608726,792521.37539303978,1233460.5454036423,1605316.1538985514,1348428.7480556536,1200341.9389163554,1371768.6198134837,1355341.5624931145,1457223.901262552,1457962.8093698672,1217728.3721697412,947380.68508069206,1379676.550982832,633161.06802791008,895582.78341303137,1279403.9763043304,1085688.0859043864,965056.07635945478,1096676.8317131354,1101542.5785874347,1171082.8505559305,1182647.1973356139,992114.20588040072,779116.72950137185,1122275.3767114209,529654.19903059106,741515.87864282751,1069289.3188971858,874873.07909769728,784923.81071504671,883039.28705442755,863578.12466581212,909029.60491138115,921246.25201464957,736997.00161171972,583585.53010885813,833693.614441226,378203.33122441068,529484.663714175,763014.75792740751,588611.38468685711,527741.38519268134,593709.05834176647,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Маркетинговые скидки","Паушальный взнос",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8895953.7190162446,null,null,0,120000,456000,0,759600,0,0,1057536,0,0,0,1115064,0,0,0,0,1123632,0,0,0,0,0,1106627.7023999998,0,0,0,0,0,0,991074.88569600007,0,0,0,0,0,0,0,816242.5214825474,0,0,0,0,0,0,0,0,613398.14652471547,0,0,0,0,0,0,0,0,0,410155.76955117716,0,0,0,0,0,0,0,0,0,0,214855.08049059586,0,0,0,0,0,0,0,0,0,0,0,111767.61287120794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Маркетинговые скидки","Роялти",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,42715282.700662062,null,null,0,0,0,0,0,302.39999999999998,1013.1660000000002,1980.0648000000001,10751.615999999998,10449.777599999998,20185.718399999998,29614.3128,46327.34736,62811.0288,82182.444480000006,90820.365479999993,86152.610880000007,154162.31040000002,83606.423313599982,138496.43080223998,220804.69959359997,218346.68717567995,218291.67415295995,272190.68316287996,310157.79472157761,355551.68726956798,388101.28826649598,361222.24627480324,304027.22369698563,460853.71860441606,241820.1938400768,350233.86259717634,532529.08564584958,478467.72495392949,449915.93040378473,524005.75849807414,567680.52452201943,616734.74054051097,645292.41763317515,569929.98890800239,456304.9757329225,675800.15757103695,335982.28725060727,491245.90178350348,716079.61783015146,635673.45899177017,569343.75379903021,664330.86902828445,679583.90578117396,740785.86161245406,751301.27022507321,654164.70864395448,519630.74800900382,755784.97634429252,367748.38779064192,523762.17739476619,760966.58840376232,647585.47941121005,585027.83306594496,667751.37580673734,679248.80210613052,718070.60499747156,736940.63861899043,610938.84155824117,487400.68098007812,698744.17986510671,332313.66730629851,466555.12159682275,681923.16859209002,553173.94729660638,498191.63696956093,564187.95586025564,546549.79059532878,582529.32837518619,589743.08770265791,469300.70095664216,369326.21488471236,533772.53352830594,256618.43915229352,363373.27458622778,519104.67798032542,438726.99918399617,389979.5548302189,445919.2450722584,443175.12664104457,476760.40016793966,476760.40016793966,401792.05029935128,312504.9280106065,455213.83975862834,211053.68934263673,298527.59447101055,426467.99210144358,348971.17046926712,310196.59597268194,352503.26733636501,338936.17802690301,360333.18478644022,363891.44533403509,289366.64338178356,227242.37943790015,327330.31820749782,144451.14519016122,202231.60326622569,291624.3596992325,218718.26977442432,196230.95267876165,220759.82176360689,191906.24992573616,202006.57886919595,204721.38933658894,138186.93780219753,109422.28689541097,156317.55270772998,54029.047317773002,75640.666244882203,109002.10827534403,49050.948723904803,43978.448766056812,49475.754861813912,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"Маркетинговые скидки","Up-Sale",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,78338885.692443743,null,null,0,0,0,0,0,406,1319.4720000000002,2606.9567999999999,13943.808000000001,13701.700800000002,26292.988799999999,38636.416799999999,60658.857360000009,82183.276800000021,107320.58928,119377.47276,113066.92656000002,202266.24480000001,110479.39349760002,182982.48240384,291742.2095616,290688.81205247995,290637.19489535998,362366.19623807992,416355.53866882558,477253.86474700802,521179.82774553599,489324.19565502729,412172.58782972168,624751.26654297602,331171.24508144642,479838.81665857544,730000.56178298884,663020.5724289862,623756.54429387371,727120.41243652918,796978.11685963674,866573.87325422931,907050.85339238378,811741.83589720714,650454.0254191329,963953.58811295521,486166.04618174466,711226.09925234644,1037206.1830781843,935298.46643847646,838544.21317811077,978594.72662351327,1019179.0667621277,1111100.5255720299,1127949.9247983475,1000683.9079028792,795608.5539115537,1157640.7108404497,575956.22000345215,820633.92727366567,1192755.9236321405,1040328.2722005325,940228.46594159352,1073745.3549969441,1123201.4500916572,1189143.6846379256,1219667.3049145942,1045546.4345212041,833538.5349175015,1196913.0674732043,590356.11102467426,830397.77726566943,1212908.6537406431,1029086.9028782968,927344.76626059192,1051121.1866121094,1074127.8507264527,1145605.8568086543,1160550.8181157792,985910.87922420958,776496.25762245303,1121328.6650804202,535902.93624074617,758319.65794620663,1086211.4759182259,909701.74887165742,810362.38408613659,925849.37474122539,912166.43585206999,980463.50109461241,981202.4092019276,815936.32187038986,634875.75707008562,924462.7112242037,422107.37868527335,597055.18894202088,852935.98420288693,736716.9154351193,654859.48038677278,744173.5643767704,762606.40056053165,810749.6657694903,818755.75200157869,702747.5624986171,551874.35006347171,794945.05850392312,385203.05384042987,539284.27537660184,777664.95919795323,656154.80932327302,588692.85803628503,662279.46529082069,671671.87474007602,707023.02604218526,716524.86267806066,598810.06380952219,474163.24321344716,677376.06173349603,324174.28390663769,453843.99746929284,654012.6496520635,539560.43596295232,483762.93642662448,544233.3034799525,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3842925066.5824075,null,null,0,2880000,9144000,0,15440400,6991.6,18194.862000000001,22237538.078400001,185832.576,195617.72159999999,355605.2928,25730578.670400001,836422.50527999992,1126374.4944000002,1446473.94624,1654609.91976,30386064.310560003,2759153.2847999996,1553511.5175887998,2569379.0237539196,4098189.6092447992,4211769.5129318396,36853488.118471682,5249544.3423590399,6237617.0489743967,7145152.4400474243,7832224.521715967,7599373.6205373686,6442421.9813468922,43191282.519652605,5386063.8801898379,7828703.1014563125,11961708.580979481,11305852.433045693,10674277.230135877,12524754.989984564,14295440.635426136,50630758.267582282,16409271.618783684,15354408.073864177,12371355.541834965,18409991.501924559,9713941.2159471381,14258860.05923681,20851010.241361253,19686788.82979415,53665524.736480638,20733425.262729466,22711447.972132176,24775713.369225405,25277001.27409469,23482587.872729134,18751981.815193824,27336347.763908215,14349536.46509503,20481914.102000043,67414469.559591234,27443614.897422962,24844604.638751984,28432057.030664183,31451266.497323785,33472148.359640434,34258984.877858654,31275453.516396113,24878152.076509334,35907066.308887102,18783196.623123348,65883779.490522787,38721482.010548651,35144753.278561831,31715064.002886884,36025062.885724917,39504256.605673343,42191585.457234934,42799742.908497915,39207106.10741169,30921645.938170902,44590574.895037755,23097935.236490712,73660464.511636272,47017734.986294374,42811653.644939065,38371809.30637832,43738571.331779987,47599537.27146139,50979389.934361205,51181850.75576558,46972750.024767175,36676342.323195085,53240410.741757378,27326715.313320547,38716471.745377772,98315122.233348906,50632640.567679316,45172602.594996482,51410196.081294686,55646302.246307909,59245765.144763947,59705066.294830337,54420874.982955992,42649480.709608078,61566258.403392397,31681639.432213858,44656187.255077295,64264855.10748598,58314003.826047301,96739314.591825992,58932165.604895338,64002853.182106152,67591374.324343756,68304992.420258746,61764572.733348407,48714590.334057361,69812221.827922985,36132543.955784522,50742605.782496825,73206863.889406055,66186193.426425606,59406868.791326553,66832727.390242375,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Паушальный взнос",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,445953720.35942268,null,null,0,2880000,9144000,0,15440400,0,0,22198464,0,0,0,25200936,0,0,0,0,28839888,0,0,0,0,0,32639786.6976,0,0,0,0,0,0,33430267.802304,0,0,0,0,0,0,0,34995722.411112651,0,0,0,0,0,0,0,0,35914806.084722385,0,0,0,0,0,0,0,0,0,37593787.912638307,0,0,0,0,0,0,0,0,0,0,39324447.926459342,0,0,0,0,0,0,0,0,0,0,0,41024923.235559508,0,0,0,0,0,0,0,0,0,0,0,0,42798613.158707306,0,0,0,0,0,0,0,0,0,0,0,0,0,44527677.130319096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Роялти",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1917844455.28984,null,null,0,0,0,0,0,3897.6,10410.834000000003,22153.135200000001,106752.38399999999,111827.8224,204540.68160000001,304170.48719999997,481467.57264000003,648822.57119999989,834826.11551999999,954719.21051999996,893529.64512,1594958.1696000001,897586.49348639976,1484769.7743177598,2368118.3372063995,2432593.3451443193,2433539.7728870399,3032028.9939571195,3600301.5724240225,4124418.5365384319,4519213.1523095034,4382688.2354275966,3713008.4139222149,5625878.8035075832,3100894.8459282434,4505778.4892691914,6881594.3240027893,6498307.1969311256,6133232.1035244074,7192061.6692097019,8202129.1295093,8966006.5174607188,9407734.2666527014,8794020.4342786185,7082181.2123235241,10535371.958685938,5554018.3421878405,8150362.3233687347,11915786.932175448,11241644.449648373,10131628.136314835,11833277.300142467,12949814.14329054,14126165.692049094,14406690.473677438,13377768.637364898,10679511.412987811,15566367.528522069,8164495.4966314845,11652271.14505404,16963212.278320003,15601036.494685963,14122068.138616681,16159104.186692655,17864289.353961315,19006234.306053694,19455458.12971016,17746532.006241202,14118297.900736302,20371330.570860274,10652152.322775416,15057918.083184786,21955446.839764297,19914458.157938778,17969796.17053321,20409696.4327811,22367865.3997095,23887942.449350215,24230763.425322004,22184186.42253489,17495076.973651517,25230305.874650888,13052265.296282452,18442924.686155405,26564361.17985253,24159927.498607989,21649351.84100676,24679440.128375296,26819050.609355658,28726999.166949995,28837835.383047279,26437356.015108872,20639973.363019444,29964577.355398051,15359566.290396878,21760362.140128531,31199284.569174275,28448519.829918593,25378015.534485243,28881049.074668512,31256358.306057874,33276760.389907807,33536776.984737609,30562234.912827201,23952950.118599936,34574922.562298261,17790121.00011025,25070837.791051377,36081606.84181086,32728906.314166553,29305623.537256729,33074684.730704769,35916701.167123124,37927026.54492601,38330504.967269309,34651492.199459881,27333129.633434705,39167300.73256027,20270234.982852045,28463989.472937495,41063977.974174306,37116766.050123878,33313967.234881662,37478213.139241874,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Up-Sale",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1479126890.9331458,null,null,0,0,0,0,0,3094,7784.0280000000012,16920.943199999998,79080.19200000001,83789.8992,151064.61119999998,225472.18319999997,354954.93264000001,477551.92319999996,611647.83071999997,699890.70924,652646.66544000001,1164195.1151999999,655925.02410240006,1084609.2494361599,1730071.2720383999,1779176.1677875197,1780161.6479846397,2217515.3484019195,2637315.4765503742,3020733.9035089919,3313011.369406464,3216685.3851097729,2729413.5674246782,4135135.913841024,2285169.0342615936,3322924.6121871206,5080114.256976692,4807545.2361145662,4541045.1266114702,5332693.3207748625,6093311.5059168357,6669029.3390089013,7001537.352130983,6560387.6395855602,5289174.3295114413,7874619.5432386231,4159922.8737592977,6108497.7358680749,8935223.3091858029,8445144.380145777,7619090.5154434182,8900147.9625869989,9761633.8288416378,10649547.67717631,10870310.800417252,10104819.235364234,8072470.402206013,11769980.235386148,6185040.9684635466,8829642.9569460042,12857469.368632918,11842578.402736999,10722536.500135303,12272952.843971532,13586977.143362474,14465914.053586744,14803526.74814849,13528921.51015491,10759854.175773036,15535735.738026831,8131044.3003479335,11501413.480878655,16766035.170784347,15230295.120623056,13745267.832353674,15615366.452943821,17136391.205963843,18303643.007884715,18568979.483175911,17022919.684876803,13426568.964519382,19360269.02038686,10045669.94020826,14192616.589921366,20453373.80644184,18651726.146331072,16722457.46537156,19059131.203404687,20780486.662105732,22252390.767411217,22344015.372718301,20535394.009658307,16036368.960175645,23275833.386359323,11967149.022923667,16956109.605249237,24317224.505467318,22184120.73776073,19794587.060511246,22529147.00662617,24389943.940250035,25969004.754856132,26168289.310092729,23858640.07012878,18696530.591008138,26991335.841094136,13891518.432103612,19585349.464025915,28183248.265675128,25585097.511880741,22906013.924250171,25857480.874190569,28086152.014983028,29664347.779417738,29974487.452989437,27113080.533888526,21381460.700622659,30644921.095362712,15862308.972932473,22278616.309559327,32142885.915231749,29069427.376301728,26092901.556444898,29354514.251000509,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 клиентов",null,null,null,null,null,0,null,null,null,null,8149299.1800000016,null,null,0,0.9,2.7,0,4.5,28,61.600000000000009,145.74,614.4,660.96,1157.7599999999998,1748.1599999999999,2637.2,3536,4485.6000000000004,5099.76,4726.6600000000008,8404.7999999999993,4618.3999999999996,7630.56,12174.4,12454.560000000001,12474.919999999998,15521.759999999998,18022.64,20635.2,22678.400000000001,21908.159999999996,18652.48,28261.8,15278.4,22252.159999999996,34092.800000000003,32173.919999999995,30442.240000000002,35860.319999999992,40041.360000000001,43949.8,46187.199999999997,43181.279999999999,34895.840000000004,52044.800000000003,26878.400000000001,39522.559999999998,57875.199999999997,54521.279999999999,49304.36,57602.880000000005,61791.040000000001,67427.199999999997,68948.800000000003,63787.680000000008,51035.040000000001,74459.199999999997,38245.599999999999,54630.240000000005,79604.2,73032.48000000001,66159.360000000001,75774.239999999991,81915.839999999997,87347.199999999997,89331.199999999997,81406.080000000002,64704.639999999985,93555.199999999997,47769.599999999999,67670.439999999988,98585.600000000006,89231.039999999979,80558.080000000002,91565.28,98126.639999999985,104843.2,106395.2,97152.48000000001,76649.440000000002,110491.2,55992.800000000003,79093.319999999992,114097.60000000001,103580.63999999998,92967.679999999993,105914.88,112863.03999999998,120787.2,121347.2,110998.08,86723.839999999997,125817.60000000001,63188.800000000003,89550.720000000001,128498.6,117037.43999999999,104481.28,118938.23999999999,126003.43999999999,134187.20000000001,135179.20000000001,123058.08,96406.239999999991,139217.60000000001,70104.800000000003,98930.72,142321.60000000001,129097.43999999999,115555.88,130494.23999999999,138686.32,146545.60000000001,148019.20000000001,133721.28,105394.23999999999,151123.20000000001,76524.800000000003,107526.72,155161.60000000001,140149.44,125818.88,141546.23999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,null,"Поток решений о покупке","Паушальный взнос",null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,110.69999999999999,null,null,0,0.9,2.7,0,4.5,0,0,6.3,0,0,0,7.2,0,0,0,0,8.1,0,0,0,0,0,9,0,0,0,0,0,0,9,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,null,"Поток решений о покупке","Роялти",null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,5093242.7999999989,null,null,0,0,0,0,0,17.5,38.500000000000007,87.15,384,413.1,723.59999999999991,1088.0999999999999,1648.25,2210,2803.5,3187.35,2949.1000000000004,5253,2886.5,4769.1000000000004,7609,7784.1,7791.2,9701.0999999999985,11264.15,12897,14174,13692.599999999999,11657.8,17658,9549,13907.599999999999,21308,20108.699999999997,19026.400000000001,22412.699999999997,25025.85,27463,28867,26988.3,21809.9,32528,16799,24701.599999999999,36172,34075.800000000003,30809.599999999999,36001.800000000003,38619.4,42142,43093,39867.300000000003,31896.9,46537,23903.5,34143.9,49747,45645.3,41349.599999999999,47358.899999999994,51197.399999999994,54592,55832,50878.8,40440.399999999994,58472,29856,42288.399999999994,61616,55769.399999999994,50348.800000000003,57228.3,61329.149999999994,65527,66497,60720.3,47905.9,69057,34995.5,49427.7,71311,64737.899999999994,58104.800000000003,66196.800000000003,70539.399999999994,75492,75842,69373.8,54202.399999999994,78636,39493,55969.2,80306,73148.399999999994,65300.800000000003,74336.399999999994,78752.149999999994,83867,84487,76911.3,60253.899999999994,87011,43815.5,61831.7,88951,80685.899999999994,72216.800000000003,81558.899999999994,86678.95,91591,92512,83575.8,65871.399999999994,94452,47828,67204.2,96976,87593.4,78636.800000000003,88466.4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,"Поток решений о покупке","Up-Sale",null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,3055945.68,null,null,0,0,0,0,0,10.5,23.100000000000005,52.29,230.39999999999998,247.86,434.15999999999991,652.8599999999999,988.94999999999993,1326,1682.1,1912.4099999999999,1769.4600000000003,3151.7999999999997,1731.8999999999999,2861.46,4565.3999999999996,4670.46,4674.7199999999993,5820.6599999999989,6758.49,7738.2,8504.4,8215.56,6994.6799999999994,10594.8,5729.4,8344.56,12784.8,12065.219999999998,11415.84,13447.619999999997,15015.509999999998,16477.8,17320.2,16192.98,13085.94,19516.8,10079.4,14820.96,21703.200000000001,20445.48,18485.759999999998,21601.08,23171.64,25285.200000000001,25855.8,23920.38,19138.14,27922.2,14342.1,20486.34,29848.199999999997,27387.18,24809.759999999998,28415.339999999997,30718.439999999995,32755.199999999997,33499.199999999997,30527.279999999999,24264.239999999994,35083.199999999997,17913.599999999999,25373.039999999997,36969.599999999999,33461.639999999992,30209.279999999999,34336.980000000003,36797.49,39316.199999999997,39898.199999999997,36432.18,28743.54,41434.199999999997,20997.3,29656.619999999995,42786.6,38842.74,34862.879999999997,39718.080000000002,42323.639999999992,45295.199999999997,45505.2,41624.28,32521.439999999995,47181.599999999999,23695.8,33581.519999999997,48183.6,43889.039999999994,39180.480000000003,44601.84,47251.289999999994,50320.2,50692.2,46146.78,36152.339999999997,52206.6,26289.3,37099.019999999997,53370.6,48411.539999999994,43330.080000000002,48935.34,52007.369999999995,54954.6,55507.199999999997,50145.48,39522.839999999997,56671.199999999997,28696.799999999999,40322.519999999997,58185.599999999999,52556.039999999994,47182.080000000002,53079.839999999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1804018643.2483447,null,null,0,2592000,8229600,0,13896360,2877,7540.6254000000017,19994770.450560004,77100.249599999996,81050.88096000001,147589.72415999998,22900569.298560001,347220.26611199998,467676.86255999992,600907.40697599994,687326.81803199998,26598458.022192001,1146737.6193599999,645570.7539739199,1067767.6619897278,1703080.5502147197,1750049.5229084156,31126626.408678912,2181269.1014991356,2591345.4291771236,2968429.4393219138,3253509.9869766906,3156349.7332467302,2675328.2771885106,34140721.197979696,2235998.1332425997,3249766.6282907319,4964831.4390944019,4691417.1692999322,4428929.5897456445,5195838.8308373094,5929058.0165297007,37979862.230434418,6804328.3389656451,6365126.5090149771,5127842.9050151948,7630071.8423145562,4024986.0332217095,5907730.4824447893,8638460.4588434659,8154365.5388679188,39674866.699040584,8586683.0388473328,9403397.2202977613,10257947.14917744,10464438.476963894,9720330.0892917197,7761496.8271557093,11314177.834876878,5937760.0388548058,8475028.4596108217,46173256.071124353,11353291.768164081,10277795.019348931,11761437.946537787,13008237.8199894,13842891.369102869,14168787.089299627,12931942.456167074,10287105.203100061,14846386.006838188,7765389.4514920879,46371386.219669394,16007533.971117452,14526317.615156306,13108478.434972707,14889458.152273696,16324850.061643902,17435064.12704052,17686075.557613775,16198969.116730485,12775509.176181573,18423233.643441502,9539833.6302037034,50401678.232057676,19418192.731858816,17675481.593203317,15841413.160114847,18057459.425209053,19643671.303309549,21039216.813698363,21122122.303339131,19379296.210451927,15130897.369562415,21965038.693606824,11269927.85207554,15967013.951639038,61413561.479063906,20879496.136287514,18627383.885395996,21199268.639322106,22945162.335103948,24429081.621410742,24618875.285396621,22438709.477452233,17585434.236602411,25384862.03347737,13062516.029686209,18411023.734733462,26495777.900607966,24039982.410647497,61599525.363190606,24294586.627609555,26384196.188056469,27862817.606288329,28157598.719531484,25459670.259896498,20081003.026904151,28777126.694888949,14893810.183305765,20915579.629336543,30174854.761656679,27279211.237952456,24484854.084374301,27545460.84492109,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,"Акцептованный GMV","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,401358348.32348031,null,null,0,2592000,8229600,0,13896360,0,0,19978617.600000001,0,0,0,22680842.400000002,0,0,0,0,25955899.199999999,0,0,0,0,0,29375808.02784,0,0,0,0,0,0,30087241.0220736,0,0,0,0,0,0,0,31496150.170001388,0,0,0,0,0,0,0,0,32323325.476250146,0,0,0,0,0,0,0,0,0,33834409.12137448,0,0,0,0,0,0,0,0,0,0,35392003.133813411,0,0,0,0,0,0,0,0,0,0,0,36922430.912003562,0,0,0,0,0,0,0,0,0,0,0,0,38518751.842836574,0,0,0,0,0,0,0,0,0,0,0,0,0,40074909.417287186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,null,"Акцептованный GMV","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,958922227.64491999,null,null,0,0,0,0,0,1948.8,5205.4170000000013,11076.5676,53376.191999999995,55913.911200000002,102270.34080000001,152085.24359999999,240733.78632000001,324411.28559999994,417413.05776,477359.60525999998,446764.82256,797479.08480000007,448793.24674319988,742384.88715887989,1184059.1686031998,1216296.6725721597,1216769.88644352,1516014.4969785598,1800150.7862120112,2062209.2682692159,2259606.5761547517,2191344.1177137983,1856504.2069611074,2812939.4017537916,1550447.4229641217,2252889.2446345957,3440797.1620013947,3249153.5984655628,3066616.0517622037,3596030.834604851,4101064.56475465,4483003.2587303594,4703867.1333263507,4397010.2171393093,3541090.606161762,5267685.9793429691,2777009.1710939202,4075181.1616843673,5957893.4660877241,5620822.2248241864,5065814.0681574177,5916638.6500712335,6474907.0716452701,7063082.8460245468,7203345.2368387189,6688884.3186824489,5339755.7064939057,7783183.7642610343,4082247.7483157422,5826135.5725270202,8481606.1391600017,7800518.2473429814,7061034.0693083405,8079552.0933463275,8932144.6769806575,9503117.1530268472,9727729.0648550801,8873266.0031206012,7059148.9503681511,10185665.285430137,5326076.161387708,7528959.0415923931,10977723.419882149,9957229.0789693892,8984898.085266605,10204848.21639055,11183932.69985475,11943971.224675108,12115381.712661002,11092093.211267445,8747538.4868257586,12615152.937325444,6526132.6481412258,9221462.3430777024,13282180.589926265,12079963.749303995,10824675.92050338,12339720.064187648,13409525.304677829,14363499.583474997,14418917.691523639,13218678.007554436,10319986.681509722,14982288.677699026,7679783.1451984392,10880181.070064265,15599642.284587137,14224259.914959297,12689007.767242622,14440524.537334256,15628179.153028937,16638380.194953904,16768388.492368804,15281117.456413601,11976475.059299968,17287461.28114913,8895060.500055125,12535418.895525688,18040803.42090543,16364453.157083277,14652811.768628364,16537342.365352385,17958350.583561562,18963513.272463005,19165252.483634654,17325746.09972994,13666564.816717353,19583650.366280135,10135117.491426023,14231994.736468747,20531988.987087153,18558383.025061939,16656983.617440831,18739106.569620937,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,"Акцептованный GMV","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,443738067.27994376,null,null,0,0,0,0,0,928.19999999999993,2335.2084000000004,5076.2829599999995,23724.057600000004,25136.96976,45319.383359999993,67641.654959999985,106486.479792,143265.57695999998,183494.34921599997,209967.212772,195793.99963199999,349258.53455999994,196777.50723072002,325382.77483084792,519021.38161151996,533752.85033625585,534048.4943953919,665254.60452057584,791194.64296511223,906220.17105269758,993903.41082193912,965005.61553293187,818824.07022740343,1240540.7741523071,685550.7102784781,996877.38365613611,1524034.2770930075,1442263.5708343699,1362313.537983441,1599807.9962324586,1827993.4517750507,2000708.8017026703,2100461.2056392948,1968116.2918756679,1586752.2988534323,2362385.8629715866,1247976.8621277893,1832549.3207604224,2680566.9927557409,2533543.3140437328,2285727.1546330252,2670044.3887760998,2928490.1486524912,3194864.3031528927,3261093.2401251756,3031445.7706092703,2421741.120661804,3530994.0706158443,1855512.290539064,2648892.887083801,3857240.8105898751,3552773.5208210996,3216760.9500405905,3681885.8531914596,4076093.143008742,4339774.2160760229,4441058.0244445466,4058676.4530464727,3227956.2527319104,4660720.7214080496,2439313.2901043799,3450424.0442635962,5029810.5512353042,4569088.5361869168,4123580.3497061022,4684609.9358831458,5140917.361789153,5491092.9023654144,5570693.8449527733,5106875.9054630408,4027970.6893558144,5808080.7061160579,3013700.9820624781,4257784.9769764096,6136012.1419325517,5595517.8438993217,5016737.2396114683,5717739.361021406,6234145.9986317195,6675717.2302233651,6703204.6118154898,6160618.2028974919,4810910.6880526934,6982750.015907797,3590144.7068770998,5086832.8815747714,7295167.3516401956,6655236.2213282185,5938376.1181533737,6758744.1019878509,7316983.1820750106,7790701.4264568388,7850486.7930278182,7157592.0210386338,5608959.1773024416,8097400.7523282403,4167455.5296310834,5875604.839207774,8454974.4797025379,7675529.2535642218,6871804.1772750514,7757244.2622571699,8425845.6044949088,8899304.3338253219,8992346.2358968314,8133924.1601665579,6414438.2101867972,9193476.3286088128,4758692.6918797418,6683584.892867798,9642865.7745695245,8720828.2128905188,7827870.4669334693,8806354.2753001526,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 клиентов",null,null,null,null,null,0,null,null,null,null,7997736.3713999996,null,null,0,0.42749999999999999,1.71,1.2825,2.1374999999999997,15.997499999999999,44.352000000000004,102.50730000000001,376.14329999999995,631.30319999999995,900.26639999999986,1438.2863999999995,2170.6091999999999,3055.7339999999999,3970.692,4744.7532000000001,4863.9159,6499.9107000000004,6446.4839999999995,6063.2352000000001,9803.4552000000003,12191.3352,12339.9126,13858.176599999997,16604.477999999996,19135.630799999999,21440.232,22070.3472,20077.516799999998,23222.388599999998,21552.218999999997,18577.627199999999,27890.755199999996,32802.026399999995,30994.999199999998,32819.767200000002,37571.331599999998,41575.444199999998,44617.634999999995,44237.397599999997,38648.174399999996,43035.616800000003,39066.983999999997,32868.475200000001,48211.891199999998,55636.257599999997,51393.5118,52918.9038,59099.990399999995,63963.0288,67506.12,65704.5576,56837.246400000004,62119.648800000003,55788.876000000004,45973.540800000002,66445.867800000007,75554.976599999995,68899.960800000001,70257.131999999998,78056.589599999992,83785.204799999992,87455.808000000005,84514.953600000008,72324.806400000001,78338.62079999999,69955.775999999998,57142.639799999997,82296.559799999988,92969.236799999984,84045.614399999991,85201.063200000004,93897.50039999999,100470.07079999999,104563.008,100756.10159999999,86031.950400000002,92634.616799999989,82409.579999999987,66867.449399999998,95629.325400000002,107750.7288,97291.418399999995,98446.867200000008,108295.0704,115656.8688,119856.52799999999,115010.9136,97872.350399999996,105208.0128,93558.168000000005,75606.062399999995,107934.2334,121540.15979999999,109651.76639999999,110592.66239999999,121246.13159999999,128794.3668,133336.36800000002,127827.45360000001,108634.83840000001,116633.8008,103614.58799999999,83672.582399999999,119419.89839999999,134352.42480000001,121103.21339999999,121794.62939999998,133244.37719999999,141189.80040000001,145809.576,139461.53760000001,118362.18240000001,126976.13279999999,112685.76000000001,91105.502399999998,130030.71839999998,146178.96480000002,131654.31839999999,132345.73440000002,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,null,null,null,null,null,"Количество продаж","Паушальный взнос",null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,105.16500000000003,null,null,0,0.42749999999999999,1.71,1.2825,2.1374999999999997,2.1374999999999997,0,2.9924999999999997,2.9924999999999997,0,0,3.42,3.42,0,0,0,3.8474999999999997,3.8474999999999997,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,0,0,0,0,4.2749999999999995,4.2749999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,"Количество продаж","Роялти",null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,4998519.5039999997,null,null,0,0,0,0,0,8.6624999999999996,27.720000000000006,62.196750000000009,233.21924999999999,394.56449999999995,562.66649999999993,896.79149999999981,1354.49325,1909.83375,2481.6824999999999,2965.47075,3037.5427500000001,4060.0395000000003,4029.0524999999998,3789.5219999999999,6127.1594999999998,7619.5844999999999,7709.7734999999993,8658.6884999999984,10377.798749999998,11959.769250000001,13400.145,13793.967000000001,12548.448,14511.321,13467.465,11611.017,17431.721999999998,20501.266499999998,19371.874499999998,20512.354500000001,23482.082249999999,25981.980749999999,27883.35,27648.373499999998,24155.108999999997,26897.2605,24416.864999999998,20542.796999999999,30132.432000000001,34772.661,32118.273000000001,33071.642999999996,36937.493999999999,39976.892999999996,42191.324999999997,41065.3485,35523.279000000002,38824.780500000001,34868.047500000001,28733.463000000003,41525.995500000005,47219.188500000004,43062.4755,43910.707499999997,48785.368499999997,52365.752999999997,54659.880000000005,52821.846000000005,45203.004000000001,48961.637999999992,43722.36,35711.477999999996,51432.678,58105.772999999994,52528.508999999998,53250.664499999999,58685.937749999997,62793.794249999992,65351.88,62972.563500000004,53769.968999999997,57896.635499999997,51505.987499999996,41789.483999999997,59765.656499999997,67344.205499999996,60807.136499999993,61529.292000000001,67684.418999999994,72285.543000000005,74910.33,71881.820999999996,61170.218999999997,65755.008000000002,58473.854999999996,47253.788999999997,67456.224000000002,75959.928,68532.353999999992,69120.41399999999,75778.832249999992,80496.479250000004,83335.23000000001,79892.158500000005,67896.774000000005,72896.125499999995,64759.1175,52295.364000000001,74637.436499999996,83970.265500000009,75686.836500000005,76118.971499999985,83277.735749999993,88243.625249999997,91130.985000000001,87163.46100000001,73976.364000000001,79360.082999999999,70428.600000000006,56940.938999999998,81269.198999999993,91361.853000000003,82283.948999999993,82716.084000000003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Количество продаж","Up-Sale",null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,2999111.7024000012,null,null,0,0,0,0,0,5.1974999999999998,16.632000000000001,37.318049999999999,139.93154999999999,236.73869999999999,337.59989999999993,538.07489999999984,812.69594999999993,1145.9002499999999,1489.0095000000001,1779.2824499999999,1822.52565,2436.0236999999997,2417.4314999999997,2273.7132000000001,3676.2956999999997,4571.7506999999996,4625.8640999999998,5195.213099999999,6226.6792499999992,7175.8615499999996,8040.0869999999995,8276.3801999999996,7529.0687999999991,8706.7925999999989,8080.4789999999994,6966.6101999999992,10459.033199999998,12300.759899999997,11623.124699999998,12307.412699999997,14089.249349999998,15589.188449999998,16730.009999999998,16589.024099999999,14493.065399999999,16138.356299999999,14650.118999999999,12325.678199999998,18079.459200000001,20863.596600000001,19270.963799999998,19842.985800000002,22162.4964,23986.1358,25314.794999999998,24639.2091,21313.967400000001,23294.868300000002,20920.8285,17240.077799999999,24915.597300000001,28331.513099999996,25837.4853,26346.424499999997,29271.221099999995,31419.451799999995,32795.928,31693.107599999999,27121.802399999997,29376.982799999994,26233.415999999997,21426.8868,30859.606799999994,34863.463799999998,31517.105399999997,31950.398700000002,35211.56265,37676.276549999995,39211.127999999997,37783.538099999998,32261.981400000004,34737.981299999999,30903.592499999999,25073.690399999996,35859.393899999995,40406.523300000001,36484.281900000002,36917.575199999999,40610.651399999995,43371.325799999991,44946.197999999997,43129.092599999996,36702.131399999998,39453.004799999995,35084.313000000002,28352.273399999998,40473.734400000001,45575.956799999993,41119.412400000001,41472.248399999997,45467.299349999994,48297.887549999999,50001.137999999999,47935.295100000003,40738.064400000003,43737.675300000003,38855.470499999996,31377.218399999998,44782.461899999995,50382.159299999999,45412.101899999994,45671.382899999997,49966.641449999996,52946.175149999995,54678.591,52298.0766,44385.818400000004,47616.049799999993,42257.159999999996,34164.563399999999,48761.519399999997,54817.111799999999,49370.369399999996,49629.650399999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1756289119.7646854,null,null,0,1231200,5140260,3909060,6600771,6602195.1150000002,5156.7245730000004,9501571.6306001991,9536003.6445792001,78284.809627200011,113177.0995344,10955221.868246401,11054038.98651264,403374.07869263995,528949.21342031995,637675.94137895992,12987345.51191088,13214753.858568238,887192.64480029035,848102.5159020056,1371569.8650412015,1709299.3861959521,15686438.425578926,15899892.116981333,2362444.1926847482,2752088.5599070233,3079860.016017809,3172880.5615105936,2886680.6151654441,17622199.669766791,17404731.248513564,2715453.556958999,4066226.043355641,4779843.0611551953,4514571.6457275609,4764260.3681885619,5506823.93944667,21104992.518847208,21538251.328453004,6518880.1497504078,5689019.859944935,6315167.7999282256,5769253.6483904514,4916694.6752549168,7200364.515937686,8312448.8688671356,23029003.44823971,23243000.610729516,8905089.7282768227,9732365.4628902245,10257580.884939961,9991460.4402965289,8653504.3236414772,9442458.957706131,8539709.2474971842,7134330.3067404851,26374212.660286427,27798952.998020288,10707387.959818941,10909420.318113925,12260989.504430957,13291308.948600672,13865780.836909235,13414861.125006016,11493428.591337232,12441078.148919433,11192828.851873485,26089863.894548669,30169725.431763224,15114256.53520551,13679224.044813864,13858978.610686971,15451082.565889211,16711157.523398791,17384964.143903874,16773097.11380041,14342366.754991468,15443377.695713421,13841718.300454378,28932599.753579311,33822387.508898586,18361368.790905755,16590862.902892493,16779941.929735333,18662059.710616708,20138029.617918916,20869862.862933561,20048202.164326575,17082545.822107099,18362488.351268772,16451308.44011277,13482286.192838715,37533009.801341221,39964688.48274222,19555905.610733338,19714192.99973546,21851493.332340896,23450250.758474771,24278738.668869644,23293504.457610182,19811951.138457049,21270296.653689492,19031452.141265973,15579402.183387736,22228866.809494007,25015201.354071453,41590058.159704119,41716087.247100331,25085997.493754685,26852271.828200676,27730106.081280809,26540548.144816853,22542633.276966318,24184774.212287582,21617113.754706383,17725647.957257945,25289765.023541644,28439762.669806521,25623212.334551744,25755005.890001215,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"ндс(+)",null,"*",null,null,null,"Продажи","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,381290430.90730625,null,null,0,1231200,5140260,3909060,6600771,6600771,0,9489843.3599999994,9489843.3599999994,0,0,10773400.140000001,10773400.140000001,0,0,0,12329052.119999999,12329052.119999999,0,0,0,0,13953508.813223999,13953508.813223999,0,0,0,0,0,14291439.48548496,14291439.48548496,0,0,0,0,0,0,14960671.330750659,14960671.330750659,0,0,0,0,0,0,0,15353579.601218818,15353579.601218818,0,0,0,0,0,0,0,0,16071344.332652878,16071344.332652878,0,0,0,0,0,0,0,0,0,16811201.488561369,16811201.488561369,0,0,0,0,0,0,0,0,0,0,17538154.683201689,17538154.683201689,0,0,0,0,0,0,0,0,0,0,0,18296407.125347372,18296407.125347372,0,0,0,0,0,0,0,0,0,0,0,0,19035581.973211411,19035581.973211411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"ндс(+)",null,"*",null,null,null,"Продажи","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,940057147.61650825,null,null,0,0,0,0,0,964.65599999999995,3541.3374150000004,8059.5823770000006,31904.116001999999,54098.601084000002,78301.204740000001,125906.01427799999,194445.4198104,279746.81060039997,367203.0499632,442912.46819489996,457441.59177089995,615900.7341432001,616904.80411388399,589633.17628152948,953589.80760222941,1188176.141381803,1204367.9467127612,1352728.2697939295,1641501.8151793326,1911868.2269682074,2139298.8429898638,2203220.5934649324,2003684.9207140782,2311374.5863138749,2159876.4782353668,1882651.650461365,2818374.7712848149,3311525.6264311438,3126305.9768627444,3298010.208751692,3810062.2226829529,4249113.5726250792,4547500.8440680709,4504934.2884805016,3929359.9075340303,4360344.4098248417,3982124.0994662601,3391834.2147252522,4966371.9407471856,5731464.267001396,5289884.9650258943,5436314.0955231823,6133815.1322496692,6701305.0092465598,7061881.9010173166,6876653.6299829781,5954176.8124622954,6495855.0380236953,5873388.5987255042,4904649.7438171674,7082332.1472850759,8059651.5713189766,7356468.3967424044,7494590.1505140606,8420789.9013118576,9125454.605853714,9519268.8778515533,9207492.5586479604,7886545.4019769318,8536183.0467201527,7678312.0161748333,6363242.4254751503,9160807.8184298985,10362801.48693151,9376352.9462968186,9498924.4193202928,10587446.553541424,11448312.442642279,11909379.703981373,11487700.087344581,9820617.690556135,10574532.254954845,9474936.364806002,7795059.5206533689,11139303.251836963,12554261.447918978,11337796.636554651,11466376.012422059,12745876.457588412,13747647.319635648,14247296.551124327,13680609.871043649,11651639.021086758,12524626.302808329,11217725.552334245,9187182.2865550388,13107512.560552444,14762831.588775486,13322067.50268995,13429118.490765555,14884008.326729782,15971946.877251506,16536350.500224739,15864505.44464729,13492508.295278218,14485648.488522304,12960348.281696107,10608087.300812501,15135230.046633404,17030602.00610441,15353546.138227262,15439126.29632047,17075368.009712406,18276322.60873216,18873739.049268343,18063044.298765473,15341193.90364141,16458856.515583755,14710790.089564547,12061720.552807912,17208171.943160169,19349734.1460138,17431606.488038871,17521064.642595574,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,"ндс(+)",null,"*",null,null,null,"Продажи","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,434941541.24087095,null,null,0,0,0,0,0,459.45899999999995,1615.387158,3668.6882231999998,14256.168577200002,24186.208543200002,34875.894794399996,55915.713968399985,86193.426702239987,123627.26809223997,161746.16345711995,194763.47318405999,200851.80013997998,269801.00442503998,270287.84068640636,258469.33962047612,417980.05743897206,521123.24481414899,528561.66564216558,593655.03396340401,720942.37750541558,840220.33293881593,940561.17302794522,969659.96804566111,882995.69445136597,1019385.5979679567,953415.28479323862,832801.90649763402,1247851.272070826,1468317.4347240517,1388265.6688648164,1466250.1594368704,1696761.7167637171,1895207.615471472,2030079.1536342727,2013945.8612699066,1759659.9524109047,1954823.3901033844,1787129.5489241909,1524860.4605296648,2233992.5751905008,2580984.6018657396,2385538.8819949953,2453106.9139875169,2771274.5960271526,3031060.4536436647,3195698.9839226436,3114806.8103135508,2699327.5111791817,2946603.9196824357,2666320.6487716795,2229680.5629233182,3220536.1803484699,3667957.0940484325,3350919.5630765366,3414830.1675998648,3840199.6031190995,4165854.3427469591,4346511.9590576822,4207368.566358055,3606883.1893603001,3904895.1021992802,3514516.8356986525,2915419.9805121482,4197716.1247719564,4751455.0482739992,4302871.0985170444,4360054.1913666781,4863636.0123477876,5262845.0807565106,5475584.4399225023,5285397.026455828,4521749.064435333,4868845.4407585766,4366781.9356483752,3599385.5497242492,5144929.5738599356,5807107.3429867774,5253066.2663378417,5313565.9173132731,5916183.2530282978,6390382.2982832668,6622566.3118092325,6367592.2932829261,5430906.801020341,5837862.0484604426,5233582.8877785243,4295103.9062836766,6129090.115441408,6905449.7686193651,6233838.1080433885,6285074.5089699067,6967485.0056111161,7478303.8812232651,7742388.1686449051,7428999.0129628936,6319442.843178832,6784648.1651671873,6071103.8595698653,4971314.8825752344,7093636.7628606036,7984599.3479670454,7200930.0482654404,7241378.9775684495,8010629.4840422785,8575949.2194685135,8856367.0320124663,8477503.8460513782,7201439.3733249102,7725917.696703827,6906323.6651418349,5663927.4044500329,8081593.0803814754,9090028.5237927213,8191605.8465128737,8233941.2474056426,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1769979213.8046114,null,null,0,2488320,7874496,-82296.000000000073,13340505.6,-136109.61600000013,7474.5463968000013,19195481.442504723,-123335.03409792017,80248.273413119998,146246.90460479999,21991282.607923198,117194.62618598377,463241.00712729595,595164.79399507202,680626.38867379201,25553706.9299784,876719.60876073572,638112.71270340844,1057934.3791858621,1687320.3704890225,1732642.9656247187,29934087.441472784,1866559.2316470642,2566252.1275407081,2939499.3129489841,3221545.0482022334,3124591.9154068031,2647612.951504509,32899453.059135128,1909130.7776041105,3219296.4989979211,4918613.2543250658,4643956.1690673446,4384115.31868908,5145414.2610111199,5871233.8747357884,36656288.411117837,6421964.7864330402,6300596.8402649267,5074089.9087570421,7558775.5817660093,3977526.0012713065,5852418.6665187879,8557537.3142078277,8071853.6936392896,38306812.619130522,8180053.2373284716,9310996.6764576845,10157076.777543424,10360207.074849829,9621638.5716234576,7679964.1923598796,11208141.418543551,5867629.6028742138,8395352.7118562236,44704218.873752154,10899443.648905523,10172866.075657811,11646790.852926787,12880649.041536409,13706131.762510069,14027751.009847023,12800149.342339138,10178944.476562927,14707040.708377281,7673573.5638664756,44852340.250727028,15503594.901838666,14378092.00629282,12974557.972262612,14744125.53018556,16164472.344846204,17262933.913900912,17509716.824898783,16034005.212681415,12640907.164538659,18250296.755941607,9426668.4938751906,48797867.349756688,18866664.386243802,17495241.354993973,15679330.891647523,17881316.923487153,19450407.014032654,20831615.736582156,20911066.891285017,19182017.596161634,14971091.598185012,21759056.589318842,11135838.351871721,15816737.984321773,59657718.900357343,20281483.029496394,18436605.822040252,20992419.722436737,22719202.499144472,24187758.643769249,24373066.119870629,22209962.051061824,17399873.343754686,25146612.268736344,12907246.177381763,18237610.512796223,26246989.629933637,23794670.995561101,59776252.094110593,23656431.608523998,26124533.445296798,27587146.673061907,27876612.29456266,25199677.700378262,19869435.662169125,28506747.675276026,14717105.448449541,20718467.371935241,29891624.76430475,27000627.838525526,24234416.829223402,27276127.44999297,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"CF(+)",null,null,null,null,null,"Поступление ДС","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,381290430.90730625,null,null,0,2488320,7874496,-82296.000000000073,13340505.6,-138963.60000000012,0,19179472.896000002,-199786.17600000018,0,0,21773608.704,-226808.42400000023,0,0,0,24917663.231999997,-259558.99200000023,0,0,0,0,28200775.706726398,-293758.08027840027,0,0,0,0,0,28883751.381190654,-300872.41022073629,0,0,0,0,0,0,30236304.163201332,-314961.50170001417,0,0,0,0,0,0,0,31030392.45720014,-323233.25476250175,0,0,0,0,0,0,0,0,32481032.7565195,-338344.09121374512,0,0,0,0,0,0,0,0,0,33976323.008460872,-353920.03133813443,0,0,0,0,0,0,0,0,0,0,35445533.675523415,-369224.30912003596,0,0,0,0,0,0,0,0,0,0,0,36978001.769123107,-385187.51842836611,0,0,0,0,0,0,0,0,0,0,0,0,38471913.040595695,-400749.0941728722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"CF(+)",null,null,null,null,null,"Поступление ДС","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,949370483.58160985,null,null,0,0,0,0,0,1933.2095999999999,5159.876064000001,10977.544225199999,52927.029328799996,55359.847526400001,101340.3502512,150664.02096959998,238503.74554224001,321334.52774255996,413424.93072672002,472705.90230239998,442235.98476899997,790205.72247648006,443607.94259965426,735548.22156812251,1173101.9254800563,1204198.1808543759,1204603.1340068274,1501452.8412298441,1782717.550928358,2042111.2925506381,2237405.3050089753,2169294.1516197785,1837269.4850699909,2786722.8781258389,1532417.9647769011,2231765.2358315908,3408765.0062161144,3216278.7753538354,3035584.8161511747,3561129.3558244877,4061063.9865674032,4438937.1035310067,4657270.1897422792,4352426.4011355424,3503967.8608781891,5218462.3102959022,2744257.7257664828,4037025.6940487046,5902079.9560356531,5563939.8600934176,5014045.9111625096,5859173.9127343483,6411274.5377719654,6993628.3691130597,7131592.3092519604,6620966.5536593115,5283659.8922045892,7710238.7827339582,4034023.3988006944,5771361.9924501721,8402101.0189016666,7721150.8890859177,6988944.7602591878,8000793.6084609404,8844528.4153781198,9409227.9264486711,9630900.9980301857,8782824.4169659261,6984929.2267589644,10090061.66524596,5263096.2215257464,7458075.2169368789,10874843.714439906,9855615.7994978689,8893104.4424265325,10105239.634488892,11074051.54182313,11826051.589477997,11994570.716510363,10979125.702151984,8655373.9925086182,12496736.636853188,6448693.2810814446,9134638.3790367991,13157480.220520699,11956759.67812971,10713918.585640745,12219352.95183314,13277569.662112031,14221772.536197841,14274839.3508245,13084090.748110954,10210989.432042535,14841790.394914415,7588380.3026814535,10777780.055213355,15453084.784170311,14079266.551070448,12559047.185274761,14299622.325501097,15474272.670730038,16474016.795088215,16600964.624039946,15125331.739777554,11850101.023912741,17125208.640781336,8789325.093492385,12417345.423361372,17871406.155747134,16197455.9249848,14502860.368165171,16375738.002892308,17781609.094162364,18775888.465116177,18974003.437220652,17148809.625964832,13522580.805984154,19399648.033716459,10014869.250762055,14097868.543594144,20339269.085717518,18368851.982887268,16486610.98245118,18555879.749829087,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"CF(+)",null,null,null,null,null,"Поступление ДС","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,439318299.31569475,null,null,0,0,0,0,0,920.7743999999999,2314.6703328000003,5031.0022795199993,23524.112573280003,24888.425886720001,44906.55435359999,67009.882953599983,105499.30464374399,141906.47938473598,181739.86326835197,207920.48637139201,193807.71320939998,346072.87828425592,194504.77010375424,322386.15761773969,514218.44500896608,528444.78477034275,528708.60073955625,658864.4706956204,783534.57661235018,897388.02039834578,984139.74319325818,955297.76378702454,810343.46643451834,1228978.7998186338,677585.22304794565,987531.26316633006,1509848.2481089511,1427677.393713509,1348530.5025379048,1584284.9051866319,1810169.8881683855,1981047.1443854987,2079656.098390775,1948170.439129384,1570122.0478788535,2340313.2714701071,1233268.2755048238,1815392.9724700835,2655457.3581721741,2507913.8335458715,2262374.2507678736,2644112.5793566247,2899722.1386857191,3163448.4084303644,3228614.7655978682,3000672.0179641456,2396304.3001552909,3497902.6358095938,1833606.2040735197,2623990.7194060525,3821085.0983309885,3516636.8510333509,3183921.3153986237,3645997.2444658466,4036120.6261582891,4296903.8360613976,4396850.0118168378,4017324.925373212,3194015.2498039622,4616979.0431313217,2410477.3423407287,3417942.0253292788,4982671.2187368944,4522476.2067949511,4081453.5298360796,4638885.895696668,5090420.8030230738,5436882.3244229127,5515146.1083884202,5054879.5105294306,3985533.1720300419,5753560.1190884179,2977975.212793746,4217695.2951964736,6078408.4748431388,5538481.6768642617,4965412.306006778,5661963.9716540119,6172837.3519206233,6609843.2003843151,6636227.5404605195,6097926.8480506809,4760102.1661424767,6917266.1944044288,3547458.0491902675,5038957.9291084185,7226632.3470639242,6587403.9968543127,5877558.6367654903,6692797.3969356408,7244929.8284144346,7713741.8486810336,7772101.4958306821,7084630.3112842692,5549772.3198419446,8021403.6279550092,4117921.0838893782,5820265.08943485,8375583.4741865024,7597215.0705763027,6801478.6853497224,7681442.6998045621,8342924.3511344353,8811258.2079457287,8902608.8573420066,8050868.0744134318,6346854.8561849697,9107099.6415595692,4702236.1976874862,6620598.8283410957,9552355.6785872318,8631775.8556382563,7747805.84677222,8720247.7001638841,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Паушальный взнос",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","Роялти",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",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,13690094.039925396,null,null,0,1257120,3991356,0,6739734.6000000015,1429.8689999999999,3747.6908238000005,9697657.5027283188,38318.824051200005,40282.287837119991,73352.092907519953,11109412.832584316,172568.47225766393,232435.4006923199,298650.98126707179,341601.42856190377,12907962.846629413,569928.59682192025,320848.66472503846,530680.52800889546,846431.03345671715,869774.61288548447,15117423.628779326,1084090.7434450709,1287898.6783010308,1475309.431342992,1616994.4635274168,1568705.8174236277,1329638.1537626944,16606891.543131007,1111291.0722215753,1615134.0142604988,2467521.2252299227,2331634.3331420701,2201178.0061035864,2582331.8989261389,2946741.8342152573,18498037.726485837,3381751.1844659224,3163467.8749804348,2548537.9237925448,3792145.7056303285,2000418.0585111901,2936142.0497750528,4293314.8480451964,4052719.6728173494,19330528.843708143,4267581.4703071266,4673488.4184879959,5098199.7331411988,5200825.9230510592,4831004.0543779805,3857463.9230963737,5623146.3839337826,2951066.7393108085,4212089.1444265395,22542095.357892253,5642586.0087774992,5108064.1246163547,5845434.6594291925,6465094.1965346485,6879917.01044406,7041887.1833818555,6427175.4007149786,5112691.2859406471,7378653.8453984857,3859398.5573914945,22621874.913569883,7955744.383645311,7219579.8547326326,6514913.7821813524,7400060.7016799152,8113450.4806369245,8665226.8711390793,8789979.5521339476,8050887.6510149837,6349428.0605621636,9156347.1207903326,4741297.3142111301,24606564.910388499,9650841.7877337039,8784714.3518219888,7873182.3405770063,8974557.3343287706,9762904.6377447248,10456490.756407976,10497694.784759402,9631510.2165944874,7520055.9926723838,10916624.230722398,5601154.1424813271,7935605.9339643419,30060315.032980531,10377109.579734713,9257809.791041553,10536036.513742805,11403745.680546343,12141253.565840781,12235581.01684171,11152038.610293329,8739960.8155910373,12616276.430637836,6492070.4667536616,9150278.7961622477,13168401.616601944,11947871.258091688,30134065.192498147,12074409.553921759,13112945.505463779,13847820.350324988,13994326.563606858,12653456.119168341,9980258.504371047,14302231.967359424,7402223.6611026525,10395043.075779855,14996902.816543043,13557767.985261977,12168972.479933619,13690094.039925396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"BS",null,null,null,null,null,"Авансы полученные","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,1257120,3991356,0,6739734.6000000015,0,0,9689629.5359999985,0,0,0,11000208.563999996,0,0,0,0,12588611.111999989,0,0,0,0,0,14247266.893502384,0,0,0,0,0,0,14592311.89570567,0,0,0,0,0,0,0,15275632.832450628,0,0,0,0,0,0,0,0,15676812.85598129,0,0,0,0,0,0,0,0,0,16409688.4238666,0,0,0,0,0,0,0,0,0,0,17165121.519899517,0,0,0,0,0,0,0,0,0,0,0,17907378.99232173,0,0,0,0,0,0,0,0,0,0,0,0,18681594.643775761,0,0,0,0,0,0,0,0,0,0,0,0,0,19436331.067384303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"BS",null,null,null,null,null,"Авансы полученные","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,9313335.9651015997,null,null,0,0,0,0,0,968.55359999999996,2587.0922490000003,5505.0540971999999,26527.967424000002,27789.213866399994,50828.359377599962,75586.366069199983,119644.69180103997,161232.4089431999,207454.28970671981,237247.7238142197,222042.11681231996,396347.10514560016,223050.24363137037,368965.28891796386,588477.40679579135,604499.44626836479,604734.63356243074,753459.20499834418,894674.94074736908,1024918.0063298009,1123024.4683489129,1089098.0265037604,922682.59085967392,1398030.8826716393,770572.3692131713,1119685.954583399,1710076.1895146966,1614829.3384373859,1524108.1777258143,1787227.3247986063,2038229.0886830539,2228052.6195889786,2337821.9652631879,2185314.077918224,1759922.0312623829,2618039.9317334443,1380173.558033675,2025365.0373571217,2961073.0526455939,2793548.6457376182,2517709.5918742418,2940569.4090854079,3218028.8146077096,3510352.1744742095,3580062.5827088505,3324375.5063851774,2653858.58612746,3868242.3308377117,2028877.1309129,2895589.3795458972,4215358.2511624992,3876857.5689294338,3509333.9324462116,4015537.3903930783,4439275.9044593573,4723049.2250543237,4834681.3452329636,4410013.2035509348,3508397.0283329487,5062275.6468587518,2647059.8522096872,3741892.6436714232,5455928.5396814346,4948742.8522478044,4465494.348377496,5071809.5635460615,5558414.5518277884,5936153.6986635327,6021344.7111924887,5512770.3259999156,4347526.6279523969,6269731.0098507404,3243487.9261261821,4583066.7845095992,6601243.7531933188,6003741.9834040999,5379863.93249017,6132840.8719012141,6664534.0764248371,7138659.2929870486,7166202.0926871896,6569682.9697545171,5129033.3807103038,7446197.4728163481,3816852.2231635451,5407449.9918218255,7753022.2154397368,7069457.1777347326,6306436.8603194952,7176940.6950550079,7767205.0390552282,8269274.9568918943,8333889.0807070732,7594715.375837326,5952308.1044719219,8591868.2567309141,4420845.0685272217,6230103.1910761595,8966279.3001899719,8133133.2190704346,7282447.4490083456,8219059.155580163,8925300.2400300503,9424866.0964140892,9525130.4843664169,8610895.811565876,6792282.7139085531,9733074.2320412397,5037153.3932387829,7073301.3840249777,10204398.52658236,9223516.3634557724,8278520.8578680754,9313335.9651015997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"BS",null,null,null,null,null,"Авансы полученные","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,4376758.0748237967,null,null,0,0,0,0,0,461.31539999999995,1160.5985748000003,2522.9126311199998,11790.856627199999,12493.073970719997,22523.733529919991,33617.902515119989,52923.780456623965,71202.991749120003,91196.691560351988,104353.70474768407,97309.617817104096,173581.49167632009,97798.42109366809,161715.2390909316,257953.6266609258,265275.16661711968,265422.10171451047,330631.53844672674,393223.73755366169,450391.42501319107,493969.99517850392,479607.79091986734,406955.56290302053,616548.76475369744,340718.703008404,495448.05967709981,757445.03571522608,716804.99470468424,677069.82837777212,795104.57412753254,908512.74553220347,994352.27444623038,1043929.2192027345,978153.79706221074,788615.89253016189,1174105.7738968842,620244.50047751516,910777.01241793111,1332241.7953996025,1259171.0270797312,1136006.3958526105,1327012.0612217188,1455459.6038802862,1587847.5586669892,1620763.3403422087,1506628.5479928032,1203605.3369689137,1754904.0530960709,922189.60839790851,1316499.7648806423,1917048.6828631535,1765728.4398480654,1598730.1921701431,1829897.2690361142,2025818.2920752913,2156867.7853897363,2207205.8381488919,2017162.1971640438,1604294.2576076984,2316378.1985397339,1212338.7051818073,1714860.749998942,2499815.8439638764,2270837.0024848282,2049419.4338038564,2328251.1381338537,2555035.9288091362,2729073.1724755466,2768634.8409414589,2538117.3250150681,2001901.4326097667,2886616.1109395921,1497809.3880849481,2116119.1335571706,3049598.034540385,2780972.3684178889,2493318.4080868363,2841716.4624275565,3098370.5613198876,3317831.4634209275,3331492.6920722127,3061827.2468399704,2391022.61196208,3470426.7579060495,1784301.9193177819,2528155.9421425164,3625698.1737650335,3307652.4019999802,2951372.9307220578,3359095.8186877966,3636540.6414911151,3871978.6089488864,3901691.9361346364,3557323.2344560027,2787652.7111191154,4024408.1739069223,2071225.39822644,2920175.6050860882,4202122.316411972,3814738.0390212536,3415286.6761054993,3855350.3983415961,4187645.2654337287,4422954.2539108992,4469196.0792404413,4042560.3076024652,3187975.7904624939,4569157.7353181839,2365070.2678638697,3321741.6917548776,4792504.2899606824,4334251.6218062043,3890451.6220655441,4376758.0748237967,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1478990773.0510123,null,null,0,1231200,5140260,3909060,6600771,6602195.1150000002,5156.7245730000004,9501571.6306001991,9536003.6445792001,78284.809627200011,113177.0995344,10955221.868246401,11054038.98651264,403374.07869263995,528949.21342031995,637675.94137895992,12987345.51191088,13214753.858568238,739327.20400024205,706752.09658500471,1142974.8875343346,1424416.1551632932,13072032.021315772,13249910.097484443,1968703.4939039571,2293407.1332558529,2566550.0133481743,2644067.1345921615,2405567.1793045369,14685166.391472325,14503942.707094638,2262877.9641324994,3388521.7027963675,3983202.5509626633,3762143.0381063009,3970216.9734904692,4589019.9495388921,17587493.76570601,17948542.773710836,5432400.1247920068,4740849.8832874456,5262639.8332735216,4807711.3736587092,4097245.562712431,6000303.763281405,6927040.7240559459,19190836.206866421,19369167.175607931,7420908.1068973523,8110304.5524085201,8547984.0707833003,8326217.033580441,7211253.6030345643,7868715.7980884425,7116424.3729143199,5945275.2556170709,21978510.550238688,23165794.165016908,8922823.2998491172,9091183.5984282717,10217491.253692465,11076090.790500561,11554817.364091029,11179050.937505014,9577857.1594476942,10367565.124099528,9327357.3765612375,21741553.245457225,25141437.859802689,12595213.779337924,11399353.37067822,11549148.842239143,12875902.13824101,13925964.602832325,14487470.119919896,13977580.928167008,11951972.295826223,12869481.413094519,11534765.250378648,24110499.794649426,28185322.92408216,15301140.659088131,13825719.085743744,13983284.941446111,15551716.425513927,16781691.348265763,17391552.385777969,16706835.136938814,14235454.851755917,15302073.62605731,13709423.700093975,11235238.494032264,31277508.167784356,33303907.068951856,16296588.00894445,16428494.166446218,18209577.776950747,19541875.632062308,20232282.224058039,19411253.714675155,16509959.282047542,17725247.211407911,15859543.451054977,12982835.152823113,18524055.674578339,20846001.128392883,34658381.799753428,34763406.039250277,20904997.91146224,22376893.19016723,23108421.734400675,22117123.454014044,18785527.73080527,20153978.510239653,18014261.462255321,14771373.297714954,21074804.186284706,23699802.224838767,21352676.945459791,21462504.908334348,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"PL(+)",null,null,null,null,null,"Выручка","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,332519801.29608858,null,null,0,1231200,5140260,3909060,6600771,6600771,0,9489843.3599999994,9489843.3599999994,0,0,10773400.140000001,10773400.140000001,0,0,0,12329052.119999999,12329052.119999999,0,0,0,0,11627924.011019999,11627924.011019999,0,0,0,0,0,11909532.904570799,11909532.904570799,0,0,0,0,0,0,12467226.108958883,12467226.108958883,0,0,0,0,0,0,0,12794649.667682348,12794649.667682348,0,0,0,0,0,0,0,0,13392786.943877399,13392786.943877399,0,0,0,0,0,0,0,0,0,14009334.573801141,14009334.573801141,0,0,0,0,0,0,0,0,0,0,14615128.902668076,14615128.902668076,0,0,0,0,0,0,0,0,0,0,0,15247005.937789477,15247005.937789477,0,0,0,0,0,0,0,0,0,0,0,0,15862984.977676177,15862984.977676177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"PL(+)",null,null,null,null,null,"Выручка","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,783824360.61148679,null,null,0,0,0,0,0,964.65599999999995,3541.3374150000004,8059.5823770000006,31904.116001999999,54098.601084000002,78301.204740000001,125906.01427799999,194445.4198104,279746.81060039997,367203.0499632,442912.46819489996,457441.59177089995,615900.7341432001,514087.33676157001,491360.98023460794,794658.17300185782,990146.78448483581,1003639.9555939677,1127273.5581616079,1367918.1793161107,1593223.5224735062,1782749.0358248865,1836017.1612207771,1669737.4339283986,1926145.4885948959,1799897.065196139,1568876.3753844709,2348645.6427373458,2759604.68869262,2605254.980718954,2748341.8406264102,3175051.8522357941,3540927.977187566,3789584.0367233925,3754111.9070670847,3274466.5896116919,3633620.3415207015,3318436.7495552166,2826528.5122710438,4138643.283955988,4776220.2225011634,4408237.470854912,4530261.7462693192,5111512.6102080578,5584420.8410387998,5884901.5841810973,5730544.6916524824,4961814.010385246,5413212.5316864131,4894490.4989379207,4087208.1198476395,5901943.4560708972,6716376.3094324805,6130390.3306186702,6245491.7920950511,7017324.9177598814,7604545.5048780954,7932724.0648762947,7672910.4655399676,6572121.1683141105,7113485.8722667946,6398593.3468123609,5302702.0212292923,7634006.5153582487,8635667.9057762586,7813627.4552473491,7915770.3494335776,8822872.1279511862,9540260.368868567,9924483.0866511445,9573083.4061204847,8183848.0754634459,8812110.2124623712,7895780.3040050017,6495882.933877808,9282752.7098641358,10461884.539932482,9448163.8637955431,9555313.3436850496,10621563.714657011,11456372.766363041,11872747.12593694,11400508.225869708,9709699.1842389647,10437188.585673608,9348104.626945205,7655985.2387958663,10922927.133793704,12302359.657312905,11101722.918908292,11190932.075637963,12403340.272274818,13309955.731042922,13780292.083520617,13220421.203872742,11243756.912731849,12071373.740435254,10800290.234746756,8840072.7506770846,12612691.705527836,14192168.338420343,12794621.781856053,12865938.580267059,14229473.341427006,15230268.840610133,15728115.874390285,15052536.915637895,12784328.25303451,13715713.762986463,12258991.74130379,10051433.794006594,14340143.285966808,16124778.4550115,14526338.740032393,14600887.202162979,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"PL(+)",null,null,null,null,null,"Выручка","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,362646611.14343655,null,null,0,0,0,0,0,459.45899999999995,1615.387158,3668.6882231999998,14256.168577200002,24186.208543200002,34875.894794399996,55915.713968399985,86193.426702239987,123627.26809223997,161746.16345711995,194763.47318405999,200851.80013997998,269801.00442503998,225239.86723867198,215391.11635039677,348316.71453247673,434269.37067845749,440468.05470180465,494712.5283028367,600785.3145878464,700183.61078234669,783800.97752328776,808049.97337138432,735829.74537613837,849487.99830663064,794512.73732769885,694001.58874802839,1039876.0600590217,1223597.8622700432,1156888.0573873471,1221875.1328640587,1413968.0973030976,1579339.67955956,1691732.6280285607,1678288.2177249223,1466383.293675754,1629019.4917528203,1489274.6241034926,1270717.0504413873,1861660.4793254174,2150820.501554783,1987949.0683291629,2044255.7616562641,2309395.496689294,2525883.7113697208,2663082.486602203,2595672.3419279591,2249439.5926493183,2455503.2664020299,2221933.8739763997,1858067.1357694319,2683780.1502903919,3056630.9117070273,2792432.9692304474,2845691.8063332206,3200166.3359325831,3471545.2856224659,3622093.2992147352,3506140.4719650461,3005735.9911335837,3254079.2518327334,2928764.029748877,2429516.6504267901,3498096.7706432971,3959545.8735616663,3585725.9154308704,3633378.4928055652,4053030.0102898232,4385704.2339637587,4562987.0332687525,4404497.5220465232,3768124.2203627778,4057371.2006321475,3638984.9463736461,2999487.9581035413,4287441.3115499467,4839256.1191556482,4377555.2219482018,4427971.597761061,4930152.7108569155,5325318.5819027228,5518805.2598410277,5306326.9110691054,4525755.6675169514,4864885.0403837021,4361319.0731487703,3579253.2552363975,5107575.096201174,5754541.4738494707,5194865.0900361575,5237562.0908082556,5806237.5046759304,6231919.9010193879,6451990.1405374212,6190832.5108024115,5266202.3693156932,5653873.4709726563,5059253.2163082212,4142762.4021460288,5911363.9690505033,6653832.7899725381,6000775.0402212003,6034482.4813070418,6675524.5700352322,7146624.3495570952,7380305.8600103892,7064586.5383761488,6001199.4777707588,6438264.7472531898,5755269.7209515292,4719939.5037083607,6734660.9003178962,7575023.7698272681,6826338.2054273952,6861617.7061713692,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,277298346.71367365,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,147865.44080004841,141350.41931700095,228594.97750686694,284883.23103265872,2614406.4042631541,2649982.0194968889,393740.69878079137,458681.42665117059,513310.00266963494,528813.42691843235,481113.43586090743,2937033.2782944655,2900788.5414189282,452575.59282649989,677704.34055927349,796640.51019253267,752428.60762126022,794043.39469809376,917803.98990777833,3517498.753141202,3589708.5547421677,1086480.0249584015,948169.97665748931,1052527.9666547044,961542.27473174199,819449.11254248617,1200060.752656281,1385408.1448111895,3838167.2413732847,3873833.4351215865,1484181.6213794705,1622060.9104817044,1709596.8141566603,1665243.4067160885,1442250.7206069129,1573743.1596176887,1423284.8745828641,1189055.0511234142,4395702.1100477381,4633158.8330033813,1784564.6599698239,1818236.7196856544,2043498.2507384932,2215218.1581001123,2310963.4728182061,2235810.1875010026,1915571.4318895391,2073513.0248199059,1865471.4753122479,4348310.6490914449,5028287.5719605377,2519042.7558675855,2279870.674135644,2309829.7684478285,2575180.4276482021,2785192.9205664657,2897494.0239839796,2795516.1856334019,2390394.4591652448,2573896.2826189036,2306953.0500757294,4822099.9589298852,5637064.5848164316,3060228.1318176263,2765143.8171487493,2796656.9882892221,3110343.2851027856,3356338.2696531527,3478310.4771555932,3341367.0273877629,2847090.9703511833,3060414.7252114625,2741884.7400187952,2247047.6988064526,6255501.6335568717,6660781.4137903713,3259317.6017888901,3285698.8332892437,3641915.5553901503,3908375.1264124624,4046456.4448116077,3882250.7429350307,3301991.8564095087,3545049.4422815824,3171908.6902109962,2596567.030564623,3704811.1349156685,4169200.2256785766,6931676.3599506859,6952681.2078500558,4180999.5822924478,4475378.6380334459,4621684.3468801351,4423424.6908028089,3757105.5461610542,4030795.702047931,3602852.2924510641,2954274.6595429908,4214960.837256941,4739960.4449677542,4270535.3890919583,4292500.9816668704,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,null,"НДС начисленный","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,48770629.611217722,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2325584.8022039998,2325584.8022039998,0,0,0,0,0,2381906.5809141602,2381906.5809141602,0,0,0,0,0,0,2493445.2217917768,2493445.2217917768,0,0,0,0,0,0,0,2558929.9335364699,2558929.9335364699,0,0,0,0,0,0,0,0,2678557.38877548,2678557.38877548,0,0,0,0,0,0,0,0,0,2801866.9147602282,2801866.9147602282,0,0,0,0,0,0,0,0,0,0,2923025.780533615,2923025.780533615,0,0,0,0,0,0,0,0,0,0,0,3049401.1875578957,3049401.1875578957,0,0,0,0,0,0,0,0,0,0,0,0,3172596.9955352354,3172596.9955352354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,null,"НДС начисленный","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,156232787.00502163,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,102817.46735231401,98272.196046921585,158931.63460037159,198029.35689696719,200727.99111879355,225454.71163232162,273583.63586322212,318644.70449470123,356549.80716497736,367203.43224415544,333947.48678567976,385229.09771897917,359979.41303922783,313775.27507689421,469729.12854746915,551920.93773852405,521050.99614379078,549668.368125282,635010.37044715881,708185.59543751332,757916.80734467856,750822.38141341705,654893.31792233849,726724.06830414035,663687.34991104342,565305.70245420875,827728.6567911976,955244.04450023279,881647.49417098239,906052.34925386379,1022302.5220416116,1116884.1682077602,1176980.3168362195,1146108.9383304967,992362.80207704927,1082642.5063372827,978898.09978758416,817441.62396952789,1180388.6912141796,1343275.2618864963,1226078.0661237342,1249098.3584190102,1403464.9835519765,1520909.1009756192,1586544.812975259,1534582.0931079935,1314424.2336628223,1422697.1744533591,1279718.6693624724,1060540.4042458585,1526801.3030716497,1727133.5811552519,1562725.4910494699,1583154.0698867156,1764574.4255902374,1908052.0737737135,1984896.6173302289,1914616.681224097,1636769.6150926894,1762422.0424924742,1579156.0608010003,1299176.5867755618,1856550.5419728274,2092376.9079864966,1889632.7727591088,1911062.6687370099,2124312.7429314023,2291274.5532726082,2374549.425187388,2280101.6451739417,1941939.8368477931,2087437.7171347218,1869620.925389041,1531197.0477591732,2184585.426758741,2460471.9314625813,2220344.5837816587,2238186.4151275926,2480668.0544549641,2661991.1462085848,2756058.4167041234,2644084.2407745486,2248751.3825463699,2414274.7480870509,2160058.0469493517,1768014.5501354171,2522538.3411055678,2838433.6676840689,2558924.3563712104,2573187.7160534118,2845894.6682854015,3046053.7681220272,3145623.1748780576,3010507.383127579,2556865.6506069023,2743142.7525972929,2451798.348260758,2010286.7588013189,2868028.6571933618,3224955.6910023,2905267.7480064789,2920177.440432596,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"НДС начисленный","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,72294930.097434312,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45047.973447734395,43078.223270079354,69663.342906495353,86853.874135691498,88093.610940360944,98942.505660567345,120157.06291756927,140036.72215646933,156760.19550465757,161609.99467427688,147165.94907522766,169897.59966132612,158902.5474655398,138800.31774960569,207975.21201180437,244719.57245400865,231377.61147746944,244375.02657281174,282793.61946061952,315867.93591191201,338346.52560571214,335657.64354498446,293276.65873515082,325803.89835056406,297854.92482069851,254143.41008827745,372332.09586508351,430164.10031095665,397589.81366583257,408851.15233125282,461879.09933785879,505176.7422739442,532616.49732044071,519134.46838559187,449887.91852986364,491100.65328040597,444386.77479528001,371613.42715388641,536756.03005807835,611326.18234140554,558486.59384608956,569138.36126664421,640033.26718651666,694309.05712449329,724418.65984294715,701228.0943930092,601147.19822671672,650815.85036654677,585752.8059497755,485903.33008535812,699619.35412865947,791909.17471233336,717145.18308617407,726675.69856111309,810606.00205796468,877140.84679275192,912597.40665375046,880899.50440930482,753624.84407255554,811474.24012642947,727796.98927472928,599897.59162070823,857488.26230998931,967851.22383112961,875511.04438964033,885594.31955221226,986030.54217138316,1065063.7163805447,1103761.0519682055,1061265.3822138212,905151.13350339024,972977.00807674055,872263.81462975405,715850.65104727948,1021515.0192402349,1150908.2947698943,1038973.0180072315,1047512.4181616512,1161247.5009351862,1246383.9802038777,1290398.0281074843,1238166.5021604823,1053240.4738631388,1130774.6941945315,1011850.6432616443,828552.48042920581,1182272.7938101008,1330766.5579945077,1200155.0080442403,1206896.4962614083,1335104.9140070465,1429324.869911419,1476061.1720020778,1412917.3076752299,1200239.8955541519,1287652.9494506379,1151053.9441903061,943987.90074167214,1346932.1800635795,1515004.7539654537,1365267.6410854792,1372323.5412342739,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,102137539.37903547,null,null,53.55,3.15,270.375,544.42500000000007,1189.5975000000001,5289.3000000000011,5807.9794500000007,10195.7022,15298.141950000003,23225.482875000002,31075.666500000003,39415.808250000002,46182.703614749997,42706.757593499999,76130.343134999988,41800.229152500004,69067.470343499997,110188.097565,116134.98731455502,116211.38532276,144767.767531905,168012.94742573251,192368.08662435002,211420.38286920002,210362.08736915188,179131.4463990957,271283.30183927697,146774.05855934849,213665.1743492994,327358.96452550194,318201.90098801296,301080.7039084541,354660.60691511823,396042.63101018302,434577.01426913723,456867.07246014802,439877.27776374575,355475.50013522594,530167.81683541089,273803.77382618259,402612.15337372548,589560.69449614128,572090.18113038782,517224.73317324911,604467.71752417646,648333.92385201307,707470.55156143103,723435.72868959105,689361.8941168664,551542.42701302259,804696.12260372541,413325.25744212716,590430.43169500446,860195.85340947995,813032.02122761123,736442.74215419719,843469.30034163338,911833.57631428819,972291.9249444236,994376.51585391734,933344.03910075116,741863.29030336952,1072637.1819755796,547728.44104842143,775757.8021318937,1130396.8264768589,1053751.2316692253,951330.1203360178,1081316.8442073243,1158801.5533559027,1238119.0573610142,1256447.0059263413,1181716.3828137764,932333.6090280842,1343962.2045340841,681108.18187223224,961943.91092936788,1387918.5552516405,1297702.6155919642,1164738.90778737,1326946.9739336334,1413996.4979137075,1513273.7678588366,1520289.6876748514,1432350.4247891956,1119108.8085789429,1623592.4831443557,815406.03695054457,1155628.5026296943,1658065.9155635287,1555690.6964961891,1388703.4799541978,1580856.8557700245,1674763.322331043,1783537.0279279687,1796722.1061746613,1684683.7964701094,1319816.0608926166,1905910.0784235953,959745.3545088442,1354383.7965092699,1948404.3096373703,1820429.0851336343,1629309.9580518112,1840184.6638159808,1955595.8778078652,2066418.4562030362,2087197.4781392855,1942152.0987901839,1530733.5108996588,2194895.5323781581,1111437.1693832057,1561705.3989015394,2253548.7776638321,2096579.3545460904,1882199.930446472,2117474.9217522806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Расходы категории - 1",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,68091695.271498397,null,null,25.200000000000003,0,190.75,350.35000000000008,793.06500000000005,3538.5000000000009,3871.9863000000005,6782.3028000000004,10198.761300000002,15500.959250000002,20714.330000000002,26277.205500000007,30771.282496499996,28471.171728999998,50773.613099999995,27866.819434999998,46041.797528999996,73458.731709999993,77403.655790370016,77474.256881840003,96534.792288270008,112008.63161715501,128245.39108290002,140943.64373180002,140241.3915794346,119400.70510748378,180855.53455951798,97873.008057908984,142443.44956619959,218239.30968366796,212134.60065867531,200716.99145007983,236440.40461007881,264007.55374011793,289718.00951275817,304602.39306232566,293251.51850916381,236983.66675681731,353445.2112236073,182535.84921745508,268404.52009226073,393040.46299742756,381371.31635734759,344816.4887821661,403004.30570062489,432222.61590134201,471647.03437428735,482290.48579306074,459574.59607791097,367694.95134201512,536460.28142557282,275550.17162808473,393597.48593520466,573463.9022729866,542048.74772193457,490961.82810279814,562312.86689442233,607889.05087619217,648194.61662961578,662917.6772359449,622229.35940050078,494571.49511977501,715091.45465038647,365128.10353745276,517171.86808792921,753626.10656187206,702500.82111281692,634220.08022401191,720877.89613821614,772534.36890393519,825412.70490734279,837631.33728422748,787810.921875851,621551.46206939558,895974.80302272271,454046.45755219157,641295.94061957859,925308.97781305073,865135.0770613096,776492.60519158002,884631.31595575553,942664.33194247168,1008849.1785725578,1013526.458449901,954900.28319279698,746072.53905262868,1082390.4509937293,543604.02463369642,770391.77513808222,1105377.2770423524,1037159.848313208,925802.31996946526,1053904.5705133497,1116508.8815540287,1189024.6852853126,1197814.7374497741,1123122.5309800729,879877.37392841105,1270606.7189490634,639830.23633922951,902917.71688686265,1298936.2064249136,1213589.6388317088,1086206.6387012075,1226824.4856775983,1303730.5852052434,1377612.3041353575,1391464.9854261903,1294768.0658601224,1020489.0072664391,1463263.6882521051,740958.11292213714,1041136.9326010263,1502365.8517758879,1397719.5696973936,1254799.9536309813,1411649.9478348538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Расходы категории - 2",null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,29182152.865075007,null,null,24.3,0,68.25,169.05000000000004,339.88500000000005,1497.6000000000001,1659.4227000000003,2928.9492,4370.8977000000004,6621.0202500000005,8877.5700000000015,11261.659500000002,13213.472368499999,12201.930741,21734.340030000003,11942.922614999999,19732.198941000002,31482.313590000002,33202.498967730004,33203.252949360001,41342.550208829991,48003.699264495001,54962.310464100003,60404.418742200003,60103.453534043394,51202.1194982202,77509.51481122199,41915.186144091,61047.192671228397,93531.132721571994,90914.828853717976,86021.567764319916,101331.60197574805,113177.39486005665,124164.86121975348,130512.58234099059,125679.22221821305,101564.42861006455,151476.5190958317,78229.649664623605,115030.50861096889,168445.91271318324,163478.05646180114,147778.49519235687,172682.92442018705,185238.26395771801,202134.44330326599,206695.92248274028,196960.54117624759,157583.55057514933,229911.54918238835,118092.93069775062,168718.83962157089,245770.24383127998,232271.37729057999,210412.21204405636,240991.2286690381,260523.87894693948,277797.6928412639,284107.57595826208,266669.72545735748,211959.21219418925,306467.76627873699,156519.75868686489,221645.08632339819,322946.33135570289,301071.78047692153,271808.60581029078,308947.66977352125,331086.15810168651,353748.30210314691,358984.85883609753,337633.25223250757,266379.19802974095,383989.2012954526,194629.83449488413,274841.1174083908,396522.49494736263,370772.17588341841,332782.54508210573,379127.70683818095,403998.99940391647,432363.93367395335,434368.48219281476,409242.97851119871,319745.37387969799,463881.62185445538,232973.1534144413,330208.74355317774,473733.11873243673,444455.01272826944,396772.42284405651,451673.38736286416,478503.80638029799,509582.00797941966,513349.17319276033,481338.22756288835,377090.30311217613,544545.73669245583,274212.95843109832,386964.73580865544,556686.94561067724,520154.47209966078,465517.13087194605,525737.295547185,558741.67937367572,590405.27320086746,596342.13661122438,554900.59965433821,437352.43168561679,627113.00925090222,317553.47696663014,446201.54254329694,643871.0793325234,599022.67272745434,537771.40869899199,604992.83478636597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Расходы категории - 3",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,4863691.2424620921,null,null,4.0500000000000007,3.15,11.375,25.025000000000006,56.647500000000008,253.2,276.57045000000005,484.4502,728.48295000000007,1103.503375,1483.7665000000002,1876.9432500000003,2197.9487497499999,2033.6551235000002,3622.3900050000007,1990.4871025,3293.4738735000001,5247.0522650000003,5528.8325564550005,5533.8754915600002,6890.4250348049991,8000.6165440825007,9160.3850773499998,10072.3203952,10017.242255673898,8528.6217933916978,12918.252468536997,6985.8643573484997,10174.532111871398,15588.522120261998,15152.471475619664,14342.144694054337,16888.600329291345,18857.682410008423,20694.143536625583,21752.097056831764,20946.537036368845,16927.404768344095,25246.086515971951,13038.274944103934,19177.124670495865,28074.318785530544,27240.80831123911,24629.749198726149,28780.487403364506,30873.043992953,33689.073883877667,34449.320413790054,32826.756862707931,26263.925095858223,38324.291995764303,19682.155116291771,28114.106138228904,40961.707305213327,38711.896215096662,35068.702007342727,40165.204778173014,43420.646491156578,46299.615473543978,47351.262659710344,44444.954242892913,35332.582989405259,51077.96104645617,26080.578824103766,36940.847720566366,53824.388559283812,50178.630079486924,45301.434301715133,51491.278295586868,55181.026350281078,58958.050350524485,59830.809806016245,56272.208705417921,44402.948928947633,63998.200215908764,32431.889825156541,45806.852901398466,66087.082491227105,61795.36264723639,55463.757513684279,63187.951139696816,67333.166567319407,72060.655612325558,72394.747032135783,68207.163085199791,53290.895646616336,77320.410296171074,38828.858902406886,55027.983938434445,78955.519788739461,74075.835454711574,66128.737140676079,75278.897893810688,79750.634396716327,84930.334663236601,85558.195532126716,80223.037927148063,62848.383852029358,90757.622782075967,45702.159738516391,64501.343813751846,92781.157601779545,86684.974202264901,77586.18847865767,87622.8825911975,93123.613228945949,98400.878866811239,99390.356101870726,92483.433275723044,72892.071947602803,104518.83487515038,52925.579494438367,74366.923757216166,107311.84655542058,99837.11212124239,89628.568116498645,100832.13913106098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,102137539.37903546,null,null,16.38,65.152499999999989,110.7225,417.10725000000002,1147.9470000000001,2471.3761950000003,5883.6761100000003,7634.5402500000009,12519.168217499999,18461.362590000004,26414.552137500003,34254.398561474998,41098.282257300001,48482.278362524994,49300.821857699993,68558.033059349982,54092.464231949998,81998.347484905506,111979.804290687,119013.54493793102,127102.81797488625,154176.83541991501,177224.71880980275,197977.94594780021,207979.83012217996,210208.08062215315,194326.07870315723,240619.64043429351,178210.77231395402,246857.60504841126,322899.72575629939,318423.53216481174,321292.8772199598,370928.65246953309,409831.95180697035,439565.05225680023,443329.95628837531,432025.97614520823,382246.79084435862,466139.44188739668,331141.14180268708,456949.66437387484,578832.9956907013,564354.84517833893,547784.24911131093,623541.24219346931,667671.42987765442,708852.72124260652,699431.63160738919,673331.42354478349,588351.44917407364,704995.38048053358,493433.35188943788,666643.67499116017,838387.77584757796,800757.89332433057,775387.13720769342,870024.41799644334,932179.53999427822,972814.054541955,956918.69794822927,908977.20362875762,788604.58371231658,937967.49580577936,651601.15180795966,874484.94995461986,1097161.0369012482,1036023.5706563937,998074.60841226764,1112494.007352409,1184429.5994139689,1236144.3796193558,1209089.5416140025,1148064.4102286687,989536.78541369888,1173189.570641242,807956.36502160016,1080714.710260082,1347557.4025732782,1274034.3098652123,1222106.2800292564,1362989.5581221685,1444481.2708788477,1506584.6175150755,1462583.7471881292,1388826.3073826609,1189635.2663291856,1415158.7958541273,967716.51794767287,1296122.2046031104,1610654.6281891277,1524809.8691151743,1455740.1393550476,1619906.1662980225,1708713.9418347899,1776288.7204315211,1726623.8397055464,1633832.8775499593,1401027.7937604352,1661524.5054492126,1137538.9384217819,1519792.4279973265,1890899.8295780672,1784180.8175855044,1704113.4911802504,1885890.2858530632,1990920.5535200415,2058147.6248490009,2002542.0055455025,1885142.724570876,1621636.2810437134,1914884.8464315056,1315701.976114935,1753561.4702184531,2185020.0083185476,2055793.0264467855,1741034.9356629865,1482232.4452265962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,24.832499999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113]
[114,"BS",null,null,null,null,null,"Кредиторская задолженность",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,37.17,0,134.82,262.13774999999998,303.78824999999961,3121.712055,3046.0153950000004,5607.1773450000001,8386.1510775000024,13150.271362499996,17811.385725,22972.795413525004,28057.216770975007,22281.696001950011,49111.217279250035,22353.413372400042,37328.419483950012,65518.16956404451,69673.352587912581,66871.192972741555,84536.142529760255,98372.254535577842,113515.62235012511,126958.05927152489,129340.31651849672,98263.682295439299,175220.90543155931,81375.323556614108,116829.7255919599,197331.08506905101,192633.26030076481,175290.43204440735,208658.1617395659,233772.140280216,258517.20274238288,275819.2229457302,272366.54442110099,195816.06841111928,343737.09440217167,151401.4263409581,222872.43791199662,355483.4680342637,348740.65347394999,301610.54146885872,358294.00988172367,383086.69154026732,422885.81322404556,437468.82067102939,427399.08318050578,305610.08664874546,521954.76007839665,230284.6370399911,327281.71684555896,520833.89526387863,495478.14064391144,431162.98947377875,499245.15260771662,541054.31092556193,581166.69587570801,602729.15718767047,579154.49834019318,412040.5850148052,696073.1832780689,305834.12852071226,429990.77884464711,685902.65536688268,642492.85013486072,557799.3998144865,641041.63560954481,687349.18161303923,741038.63956008479,761341.26586706936,733968.10706683993,518237.30586625636,872662.7249866426,380581.33621763438,534568.88212540001,841772.72711696476,791917.94013565034,682622.53805780411,787463.23196218163,838470.1717537269,907262.66873370856,920967.73889348656,890734.41649455577,621016.91769084334,1054974.134506017,455221.3756024316,643133.36028445512,1005077.0712448731,950113.13955193758,814006.75039096177,939123.46680593491,993980.62283895165,1068803.7089321241,1089237.0946752653,1047297.0514398217,733280.23478247225,1238162.5194456279,536383.36850526929,753228.22659274936,1181840.1082327962,1111369.3637883514,956498.50425466895,1092569.6768903881,1162275.2688452005,1237773.1715282053,1266823.02481848,1206433.1180631667,852023.90439195931,1425283.155726403,621835.47867810726,867838.9014647156,1367826.2089100927,1279385.5551376343,1105792.4591373205,1482232.4452266097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,85201023.612551093,null,null,53.55,3.15,270.375,544.42500000000007,1189.5975000000001,5289.3000000000011,5807.9794500000007,10195.7022,15298.141950000003,23225.482875000002,31075.666500000003,39415.808250000002,46182.703614749997,42706.757593499999,76130.343134999988,41800.229152500004,69067.470343499997,110188.097565,96779.156095462517,96842.821102300004,120639.80627658751,140010.78952144377,160306.73885362502,176183.65239100004,175301.73947429322,149276.20533257976,226069.41819939748,122311.71546612376,178054.31195774948,272799.13710458495,265168.25082334416,250900.5865903784,295550.50576259854,330035.52584181918,362147.5118909477,380722.5603834567,366564.39813645475,296229.58344602166,441806.51402950916,228169.81152181886,335510.12781143788,491300.57874678448,476741.81760865659,431020.61097770761,503723.09793681372,540278.26987667754,589558.79296785919,602863.1072413259,574468.24509738875,459618.68917751883,670580.10216977121,344437.71453510597,492025.35974583711,716829.87784123328,677526.68435634277,613702.28512849764,702891.08361802797,759861.31359524012,810243.27078701975,828647.09654493118,777786.69925062603,618219.40858614119,893864.31831298315,456440.36754035117,646464.83510991151,941997.3553973824,878126.02639102109,792775.1002800148,901097.37017277023,965667.96112991893,1031765.8811341786,1047039.1716052843,984763.6523448138,776944.67419007013,1119968.5037784034,567590.15156019351,801619.92577447323,1156598.7960430337,1081418.8463266371,970615.75648947502,1105789.1449446944,1178330.4149280896,1261061.4732156971,1266908.0730623764,1193625.3539909963,932590.67381578602,1352993.7359536297,679505.03079212061,963023.75219141215,1381721.5963029403,1296408.9137468243,1157252.8999618317,1317380.7131416872,1395636.1019425357,1486280.8566066406,1497268.4218122177,1403903.1637250911,1099846.7174105137,1588258.3986863294,799787.79542403691,1128653.1637577249,1623670.2580311422,1517024.2376113622,1357758.2983765095,1533487.2198466505,1629663.2315065544,1722015.3801691968,1739331.2317827379,1618460.0823251533,1275611.2590830489,1829079.6103151313,926197.64115267154,1301421.1657512828,1877957.31471986,1747149.4621217421,1568499.9420387268,1764562.4347935673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,"SF(+)",null,null,null,null,null,"Поступление запасов","Расходы категории - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,56800683.863940224,null,null,25.200000000000003,0,190.75,350.35000000000008,793.06500000000005,3538.5000000000009,3871.9863000000005,6782.3028000000004,10198.761300000002,15500.959250000002,20714.330000000002,26277.205500000007,30771.282496499996,28471.171728999998,50773.613099999995,27866.819434999998,46041.797528999996,73458.731709999993,64503.046491975016,64561.880734866674,80445.660240225014,93340.526347629188,106871.15923575002,117453.0364431667,116867.8263161955,99500.587589569826,150712.945466265,81560.840048257494,118702.87463849966,181866.09140305663,176778.83388222943,167264.15954173321,197033.67050839902,220006.29478343163,241431.67459396514,253835.32755193807,244376.26542430319,197486.38896401445,294537.67601967277,152113.20768121257,223670.43341021729,327533.71916452301,317809.43029778969,287347.07398513844,335836.92141718743,360185.51325111836,393039.19531190617,401908.73816088395,382978.83006492583,306412.45945167926,447050.23452131072,229625.14302340394,327997.90494600392,477886.58522748883,451707.28976827883,409134.85675233178,468594.05574535194,506574.20906349347,540162.18052467983,552431.39769662078,518524.466167084,412142.91259981249,595909.5455419888,304273.41961454396,430976.55673994101,628021.75546822674,585417.35092734743,528516.7335200099,600731.58011518011,643778.64075327932,687843.92075611907,698026.11440352292,656509.1015632092,517959.55172449636,746645.66918560234,378372.04796015966,534413.2838496489,771090.814844209,720945.89755109139,647077.17099298339,737192.76329646294,785553.60995205981,840707.64881046477,844605.38204158412,795750.23599399754,621727.1158771906,901992.04249477445,453003.35386141372,641993.14594840189,921147.73086862697,864299.87359434005,771501.93330788775,878253.80876112485,930424.0679616906,990853.90440442716,998178.94787481171,935935.44248339417,733231.14494034252,1058838.932457553,533191.86361602461,752431.43073905224,1082446.838687428,1011324.6990264241,905172.19891767297,1022353.7380646652,1086442.154337703,1148010.2534461312,1159554.1545218253,1078973.3882167689,850407.50605536602,1219386.4068767542,617465.09410178103,867614.11050085525,1251971.5431465732,1164766.3080811615,1045666.6280258178,1176374.9565290448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,"SF(+)",null,null,null,null,null,"Поступление запасов","Расходы категории - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,24343148.351335093,null,null,24.3,0,68.25,169.05000000000004,339.88500000000005,1497.6000000000001,1659.4227000000003,2928.9492,4370.8977000000004,6621.0202500000005,8877.5700000000015,11261.659500000002,13213.472368499999,12201.930741,21734.340030000003,11942.922614999999,19732.198941000002,31482.313590000002,27668.749139775005,27669.377457800001,34452.125174024994,40003.082720412502,45801.925386750001,50337.015618500001,50086.211278369497,42668.432915183505,64591.262342684997,34929.321786742505,50872.660559356998,77942.610601309992,75762.357378098313,71684.63980359993,84443.001646456716,94314.495716713878,103470.71768312791,108760.48528415883,104732.68518184421,84637.023841720467,126230.43257985976,65191.374720519671,95858.757175807405,140371.59392765269,136231.71371816762,123148.74599363073,143902.43701682254,154365.21996476501,168445.36941938833,172246.60206895025,164133.78431353965,131319.62547929111,191592.95765199029,98410.77558145886,140599.03301797574,204808.53652606666,193559.48107548332,175343.51003671365,200826.02389086509,217103.23245578291,231498.07736771993,236756.31329855174,222224.77121446456,176632.67682849106,255389.80523228084,130433.13223905409,184704.23860283184,269121.94279641908,250893.15039743463,226507.17150857567,257456.39147793438,275905.13175140542,294790.25175262243,299154.04903008131,281361.04352708964,221982.66502478413,319991.00107954384,162191.52874573678,229034.26450699233,330435.41245613556,308976.81323618203,277318.78756842145,315939.75569848414,336665.83283659705,360303.27806162782,361973.73516067897,341035.81542599894,266454.4782330817,386568.01821204618,194144.29451203442,275173.95296098146,394777.59894369729,370379.17727355787,330643.68570338044,376394.48946905346,398753.17198358168,424651.67331618309,427790.97766063362,401115.1896357403,314241.91926014679,453788.11391037988,228510.79869258194,322470.61317387957,463905.78800889774,433462.06008305069,387930.94239328837,438114.4129559875,465618.06614472979,492004.39433405624,496951.78050935367,462417.16637861519,364460.359738014,522594.17437575187,264627.89747219178,371834.6187860808,536559.23277710285,499185.56060621195,448142.84058249334,504160.695655305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,"SF(+)",null,null,null,null,null,"Поступление запасов","Расходы категории - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,4057191.3972757854,null,null,4.0500000000000007,3.15,11.375,25.025000000000006,56.647500000000008,253.2,276.57045000000005,484.4502,728.48295000000007,1103.503375,1483.7665000000002,1876.9432500000003,2197.9487497499999,2033.6551235000002,3622.3900050000007,1990.4871025,3293.4738735000001,5247.0522650000003,4607.3604637125009,4611.5629096333341,5742.0208623374992,6667.1804534020839,7633.6542311250005,8393.6003293333342,8347.701879728249,7107.1848278264151,10765.210390447499,5821.5536311237502,8478.7767598928331,12990.435100218332,12627.059563016388,11951.787245045281,14073.833607742788,15714.735341673686,17245.119613854655,18126.747547359806,17455.44753030737,14106.170640286746,21038.405429976625,10865.229120086613,15980.937225413221,23395.265654608789,22700.673592699259,20524.790998938457,23983.739502803757,25727.536660794169,28074.228236564722,28707.767011491713,27355.630718923276,21886.604246548519,31936.909996470255,16401.795930243145,23428.421781857422,34134.756087677772,32259.913512580551,29223.918339452273,33471.003981810849,36183.872075963816,38583.012894619984,39459.385549758619,37037.46186907743,29443.819157837715,42564.967538713478,21733.81568675314,30784.039767138638,44853.657132736509,41815.525066239104,37751.195251429279,42909.398579655724,45984.18862523423,49131.708625437073,49859.008171680209,46893.507254514938,37002.457440789694,53331.833513257305,27026.57485429712,38172.37741783206,55072.568742689255,51496.135539363662,46219.797928070235,52656.625949747351,56110.972139432844,60050.546343604634,60328.955860113158,56839.302570999826,44409.079705513614,64433.675246809231,32357.382418672405,45856.653282028703,65796.266490616224,61729.862878926317,55107.2809505634,62732.414911508909,66458.861997263608,70775.278886030501,71298.496276772261,66852.531605956727,52373.653210024466,75631.352318396646,38085.133115430326,53751.119844793204,77317.631334816295,72237.478501887424,64655.157065548061,73019.068825997922,77603.011024121632,82000.732389009368,82825.296751558941,77069.527729769208,60743.393289669002,87099.029062625326,44104.649578698642,61972.436464346807,89426.538796183813,83197.593434368668,74690.473430415543,84026.78260921748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16936515.766484376,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19355.831219092506,19368.564220460004,24127.961255317503,28002.157904288753,32061.347770725006,35236.730478200014,35060.347894858656,29855.241066515948,45213.883639879503,24462.34309322475,35610.862391549897,54559.827420916998,53033.650164668827,50180.117318075681,59110.10115251971,66007.105168363836,72429.502378189529,76144.512076691331,73312.879627290953,59245.916689204329,88361.30280590184,45633.962304363777,67102.025562287585,98260.115749356904,95348.363521731313,86204.122195541524,100744.61958736273,108055.6539753355,117911.75859357185,120572.6214482652,114893.64901947776,91923.737835503794,134116.02043395425,68887.542907021198,98405.07194916741,143365.97556824665,135505.33687126855,122740.45702569955,140578.21672360555,151972.26271904807,162048.65415740397,165729.41930898622,155557.33985012519,123643.88171722827,178772.86366259662,91288.073508070243,129292.9670219823,188399.4710794765,175625.20527820423,158555.02005600298,180219.47403455406,193133.59222598383,206353.1762268357,209407.83432105687,196952.73046896278,155388.93483801407,223993.70075568068,113518.03031203873,160323.98515489465,231319.75920860676,216283.76926532743,194123.151297895,221157.82898893888,235666.08298561795,252212.29464313947,253381.61461247527,238725.0707981993,186518.13476315717,270598.74719072599,135901.0061584241,192604.75043828241,276344.31926058809,259281.78274936488,231450.57999236634,263476.14262833743,279127.22038850724,297256.17132132815,299453.68436244357,280780.63274501823,219969.34348210279,317651.67973726592,159957.55908480741,225730.632751545,324734.05160622846,303404.84752227244,271551.65967530187,306697.44396933011,325932.64630131086,344403.07603383943,347866.24635654764,323692.01646503067,255122.25181660979,365815.92206302629,185239.52823053428,260284.23315025659,375591.46294397203,349429.89242434839,313699.98840774532,352912.4869587135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"НДС к возмещению","Расходы категории - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,11291011.407558147,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12900.609298395004,12912.376146973336,16089.132048045003,18668.105269525837,21374.231847150004,23490.607288633342,23373.565263239103,19900.117517913965,30142.589093252998,16312.168009651499,23740.574927699934,36373.218280611327,35355.766776445889,33452.831908346641,39406.734101679809,44001.258956686324,48286.334918793029,50767.065510387612,48875.25308486064,39497.277792802888,58907.53520393456,30422.641536242514,44734.08668204346,65506.743832904605,63561.886059557939,57469.41479702769,67167.384283437481,72037.102650223678,78607.83906238123,80381.747632176804,76595.766012985172,61282.491890335856,89410.046904262141,45925.028604680796,65599.580989200782,95577.317045497766,90341.457953655772,81826.971350466367,93718.811149070389,101314.84181269871,108032.43610493597,110486.27953932415,103704.89323341681,82428.582519962511,119181.90910839774,60854.6839229088,86195.311347988216,125604.35109364537,117083.47018546949,105703.34670400199,120146.31602303604,128755.72815065588,137568.78415122381,139605.22288070459,131301.82031264185,103591.91034489928,149329.13383712046,75674.409592031938,106882.65676992977,154218.16296884179,144189.1795102183,129415.43419859669,147438.55265929259,157110.72199041196,168141.52976209298,168921.07640831685,159150.04719879953,124345.42317543812,180398.4084989549,90600.670772282741,128398.62918968039,184229.54617372539,172859.974718868,154300.38666157756,175650.76175222496,186084.81359233815,198170.78088088543,199635.78957496237,187187.08849667883,146646.22898806853,211767.7864915106,106638.37272320493,150486.28614781046,216489.36773748562,202264.93980528481,181034.43978353459,204470.74761293305,217288.43086754059,229602.05068922628,231910.83090436505,215794.67764335376,170081.50121107319,243877.28137535087,123493.01882035621,173522.82210017106,250394.30862931468,232953.26161623231,209133.32560516355,235274.991305809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,"НДС к возмещению","Расходы категории - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,4839004.5137399174,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5533.7498279550018,5533.8754915600011,6890.4250348049982,8000.6165440824998,9160.3850773500017,10067.403123700002,10017.2422556739,8533.6865830367005,12918.252468537001,6985.8643573485006,10174.532111871402,15588.522120262,15152.471475619663,14336.927960719986,16888.600329291345,18862.89914334278,20694.143536625583,21752.097056831768,20946.537036368842,16927.404768344095,25246.086515971951,13038.274944103936,19171.751435161485,28074.31878553054,27246.342743633526,24629.749198726146,28780.48740336451,30873.043992953004,33689.073883877674,34449.320413790047,32826.756862707938,26263.925095858227,38318.591530398066,19682.155116291775,28119.806603595152,40961.707305213335,38711.896215096669,35068.702007342727,40165.204778173022,43420.646491156585,46299.615473543992,47351.262659710352,44444.95424289292,35326.535365698212,51077.96104645617,26086.626447810817,36940.847720566373,53824.38855928382,50178.630079486931,45301.434301715133,51491.278295586882,55181.026350281092,58958.050350524492,59830.809806016259,56272.208705417936,44396.533004956829,63998.200215908764,32438.305749147356,45806.852901398473,66087.082491227105,61795.362647236412,55463.757513684286,63187.95113969683,67333.166567319422,72060.655612325558,72394.747032135798,68207.163085199791,53290.895646616336,77313.603642409245,38828.858902406893,55034.790592196296,78955.519788739461,74075.835454711589,66128.737140676094,75278.897893810703,79750.634396716341,84930.33466323663,85558.195532126731,80223.037927148063,62848.383852029358,90757.622782075981,45702.159738516391,64494.122634775915,92781.157601779545,86692.412016610135,77586.188478657685,87622.882591197515,93123.613228945964,98400.878866811254,99390.356101870741,92483.433275723044,72892.071947602803,104518.83487515038,52925.57949443836,74366.923757216166,107311.84655542058,99837.11212124239,89628.568116498674,100832.13913106101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,null,"НДС к возмещению","Расходы категории - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,806499.84518630733,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,921.47209274250019,922.31258192666689,1148.4041724674998,1333.4360906804168,1526.7308462250001,1678.7200658666668,1669.5403759456499,1421.4369655652831,2153.0420780894997,1164.3107262247502,1695.7553519785665,2598.0870200436666,2525.4119126032779,2390.3574490090564,2814.7667215485576,3142.9470683347377,3449.0239227709308,3625.3495094719615,3491.0895060614744,2821.2341280573492,4207.6810859953257,2173.0458240173225,3196.1874450826444,4679.0531309217577,4540.1347185398517,4104.9581997876921,4796.747900560752,5145.5073321588343,5614.8456473129445,5741.5534022983429,5471.1261437846561,4377.3208493097045,6387.3819992940516,3280.3591860486285,4685.6843563714847,6826.9512175355558,6451.9827025161103,5844.783667890455,6694.2007963621691,7236.7744151927627,7716.6025789239975,7891.8771099517244,7407.4923738154866,5888.7638315675431,8512.9935077426962,4346.7631373506283,6156.8079534277276,8970.7314265473033,8363.1050132478213,7550.2390502858561,8581.8797159311453,9196.8377250468475,9826.3417250874154,9971.8016343360414,9378.7014509029887,7400.4914881579398,10666.366702651461,5405.3149708594237,7634.4754835664116,11014.513748537853,10299.227107872734,9243.9595856140477,10531.32518994947,11222.194427886569,12010.109268720928,12065.791172022631,11367.860514199965,8881.8159411027227,12886.735049361847,6471.476483734481,9171.330656405742,13159.253298123245,12345.972575785263,11021.456190112682,12546.482982301783,13291.772399452722,14155.055777206102,14259.699255354453,13370.506321191346,10474.730642004895,15126.27046367933,7617.0266230860661,10750.223968958642,15463.526266963258,14447.495700377485,12931.031413109613,14603.813765199584,15520.602204824327,16400.146477801878,16565.059350311789,15413.905545953843,12148.678657933802,17419.805812525065,8820.929915739729,12394.487292869362,17885.307759236763,16639.518686873733,14938.094686083108,16805.356521843496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,100487216.34849721,null,null,0,6.2842499999999992,21.545999999999999,8.0797500000000007,31.421249999999997,179.00662499999999,435.13470000000012,1024.4617425000001,4004.5920075000004,5581.6849588499999,8775.1736572500013,13674.838668750001,20624.994375524999,28415.096584875002,36543.389132250006,43693.243205361745,43364.308790486248,65426.228502034493,51560.405263867506,60275.116589687997,96871.972411714494,113186.9651708946,115086.39313748253,134820.52602417688,159408.55350811139,183210.92941611714,203644.23938663804,208571.31982933916,186594.57290786749,241262.973987829,182266.69536211202,191640.80182084706,290318.3191979148,317739.5298487671,303151.27720579784,335199.22028318752,379770.05236664269,418850.08776074881,445658.86385501258,440502.78283373546,376988.07308954408,472982.52060710191,347205.85686166154,360326.21946228127,528139.7749869281,571535.00961881678,528414.84267860302,572491.25657033711,628799.30916422943,682832.26761611947,711459.71379563154,692588.20404379698,586959.38447273406,721458.56336475071,525427.45878248673,531902.18808995688,771544.60553571943,818887.19371183868,751800.91700641648,803247.71955654852,882411.0505872668,944612.87615182903,977873.62719525839,942137.24430543394,791310.2487899292,963669.16818493628,698123.90667392919,700349.18206840649,1013742.5889643165,1065952.3149910264,972235.88919862022,1031897.6187754729,1124200.5792052159,1202180.5680978859,1238439.1351431757,1192094.2140500704,997072.51051682851,1208266.984094036,871138.06737212616,868994.42549208482,1247501.052345935,1311493.0461030148,1192581.7399274607,1265501.7085488567,1374002.8243124881,1468655.681006545,1503003.0626127464,1444144.8816183433,1200950.4805075983,1457520.1899559274,1047281.3295244337,1042997.8432303481,1492346.1713277206,1570512.7628740054,1424382.4973392952,1507978.7345950236,1630125.4685391099,1733395.8670864017,1774838.9168736469,1701112.3364876597,1414983.6177502056,1712781.0544326585,1231158.823966437,1223627.3369930203,1752494.0294517949,1840202.5095278602,1669869.7100442415,1759125.3214688611,1901731.8620421495,2012839.9658576401,2060154.1338428266,1965809.0554689651,1637617.4963941479,1975690.4566752617,1422109.9314988742,1412358.6807455786,2025535.8063947926,2122233.4796665986,1927048.6200995937,2026423.5001169327,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Расходы категории - 1",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,66991479.800199144,null,null,0,4.1894999999999998,14.364000000000001,5.3865000000000007,20.947499999999998,119.33775,290.08980000000008,682.97449500000005,2669.7280049999999,3721.1233059000001,5850.1157715000008,9116.6069925000011,13750.016770350001,18943.397723250004,24362.259421500003,29128.828803574495,28909.594674607499,43617.509445572992,34373.603509245004,40183.411059792001,64581.314941142991,75457.976780596407,76724.325586520019,89880.377894869584,106272.3690054076,122140.61961074476,135762.82625775872,139047.54655289277,124396.38193857831,160842.04805826358,121511.15826985551,127760.53454723138,193545.54613194318,211826.35323251138,202100.8514705319,223466.14685545833,253180.03491109511,279233.39184049924,297105.90923667507,293668.52188915695,251325.38205969601,315321.68040473456,231470.57124110771,240217.47964152085,352093.18332461873,381023.33974587789,352276.63324976526,381660.86834099947,419199.53944281966,455221.5117440797,474306.4758637544,461725.46936253132,391306.25631515606,480972.37557650049,350284.97252165782,354601.45872663794,514363.60107047192,545925.02325646044,501200.61133761104,535498.47970436572,588274.03372484457,629741.91743455268,651915.75146350567,628091.49620362266,527540.1658599528,642446.11212329089,465415.9377826195,466899.45471227105,675828.39264287776,710634.87666068412,648157.25946574681,687931.74585031532,749467.05280347716,801453.71206525713,825626.09009545052,794729.47603338014,664715.00701121893,805511.32272935729,580758.71158141736,579329.61699472321,831667.36823062343,874328.69740200986,795054.49328497378,843667.80569923774,916001.88287499221,979103.78733769653,1002002.0417418309,962763.25441222882,800633.65367173217,971680.12663728511,698187.55301628914,695331.89548689872,994898.08125127899,1047008.7801681553,949588.33155953011,1005319.1563966825,1086750.3123594066,1155597.2447242681,1183225.9445824311,1134074.8909917732,943322.41183347045,1141854.0362884391,820772.5493109579,815751.55799534684,1168329.3529678632,1226801.6730185733,1113246.5694045082,1172750.2554732941,1267821.2413614329,1341893.3105717602,1373436.0892285511,1310539.3703126435,1091744.9975960986,1317126.9711168413,948073.28766591614,941572.45383038581,1350357.2042631949,1414822.3197777322,1284699.0800663959,1350949.0000779552,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Расходы категории - 2",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,28710632.061367981,null,null,0,1.7954999999999999,6.1559999999999997,2.3085,8.9774999999999991,51.144749999999995,124.32420000000002,292.70335499999999,1144.1691450000001,1594.7671311000001,2507.1924734999998,3907.1172824999999,5892.8643301500006,8118.5990242500002,10440.968323500001,12483.783772960498,12389.826289117502,18693.218333817,14731.544361105,17221.461882767999,27677.706403346998,32339.132905969895,32881.853822794292,38520.161954944102,45545.301002317537,52345.979833176316,58184.068396182302,59591.805665525477,53312.735116533579,68932.306310684406,52076.210687080951,54754.514805956307,82948.09119940424,90782.722813933418,86614.65063022793,95771.205795196409,108505.72924761218,119671.45364592825,127331.103958575,125857.93795249585,107710.87802558401,135137.86303060054,99201.673389046162,102950.34841779464,150897.07856769371,163295.71703394761,150975.6999641851,163568.94357471404,179656.94547549408,195094.93360460555,203274.20394160901,197882.34401251344,167702.68127792398,206131.01810421448,150122.1310807105,151972.05373998772,220440.8609702122,233967.57467603838,214800.26200183327,229499.34844472812,252117.4430249334,269889.39318623685,279392.46491293097,269182.06980155257,226088.64251140831,275334.04805283889,199463.97333540834,200099.76630525896,289640.7397040904,304557.80428315041,277781.68262817722,294827.8910787066,321200.16548720456,343480.16231368174,353839.75289805024,340598.34687144868,284877.86014766525,345219.13831258175,248896.59067775033,248284.12156916707,356428.87209883862,374712.29888657562,340737.63997927448,361571.91672824475,392572.23551785381,419615.90885901282,429429.44646078476,412612.82331952656,343128.70871645666,416434.3399874079,299223.23700698104,297999.38378009945,426384.07720837847,448717.69946215727,406966.42781122716,430851.06702714961,465750.13386831712,495255.96202468628,507096.83339247049,486032.09613933141,404281.03364291589,489366.01555218815,351759.66399041057,349607.81056943437,500712.57984336989,525772.1455793886,477105.67260193214,502607.25234569755,543351.96058347123,575097.13310218288,588615.46681223623,561659.73013398994,467890.71325547085,564482.98762150342,406317.12328539259,403531.05164159386,578724.51611279789,606352.42276188533,550585.32002845535,578978.14289055206,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Расходы категории - 3",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,4785104.4869301105,null,null,0,0.29924999999999996,1.026,0.38474999999999998,1.4962499999999999,8.5241249999999997,20.720700000000001,48.7838925,190.69485749999998,265.79452185000002,417.86541225000002,651.11439374999998,982.11327502499989,1353.0998373749999,1740.1613872500002,2080.6306288267501,2064.8878267612499,3115.5007226445,2455.2573935175001,2870.2436471280002,4612.9510672244996,5389.8554843283155,5480.2137281682153,6419.9861743631836,7590.8835003862569,8724.329972196052,9697.3447326970509,9931.9676109209104,8885.4558527555946,11488.619618880975,8679.3264051754995,9125.7524676593839,13824.681866567371,15130.453802322241,14435.775105037992,15961.867632532738,18084.288207935366,19945.242274321368,21221.850659762502,20976.322992082642,17951.813004264004,22522.977171766754,16533.612231507697,17158.391402965775,25149.513094615624,27215.952838991274,25162.509464652598,27261.444654623567,29942.824245915683,32515.822267434261,33879.033990268166,32980.390668752239,27950.446879654002,34355.169684035747,25020.355180118422,25328.675623331284,36740.143495035372,38994.595779339725,35800.043666972211,38249.891407454685,42019.57383748889,44981.56553103948,46565.410818821831,44863.678300258762,37681.440418568047,45889.008008806493,33243.995555901391,33349.961050876496,48273.456617348398,50759.634047191728,46296.947104696199,49137.98184645109,53533.360914534082,57246.693718946954,58973.292149675035,56766.39114524144,47479.643357944195,57536.523052096949,41482.76511295839,41380.686928194518,59404.812016473094,62452.049814429272,56789.606663212413,60261.986121374124,65428.705919642292,69935.984809835471,71571.574410130765,68768.803886587775,57188.118119409446,69405.723331234651,49870.539501163512,49666.563963349909,71064.012868063102,74786.283243692858,67827.737968537869,71808.511171191596,77625.022311386172,82542.660337447713,84516.138898745077,81005.349356555234,67380.17227381932,81561.002592031349,58626.610665068409,58267.968428239059,83452.096640561649,87628.690929898105,79517.468037801431,83767.813649869335,90558.660097245185,95849.522183697147,98102.577802039348,93609.955022331676,77981.785542578495,94080.497936917251,67719.520547565451,67255.175273598987,96454.086018799644,101058.73712698085,91764.220004742543,96496.357148425363,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,83784648.537781075,null,null,0,6.2842499999999992,21.545999999999999,8.0797500000000007,31.421249999999997,179.00662499999999,435.13470000000012,1024.4617425000001,4004.5920074999999,5581.6849588499999,8775.1736572499995,13674.838668750001,20624.994375525002,28415.096584875006,36543.389132250006,43693.243205361745,43364.308790486255,65426.228502034493,42967.004386556262,50229.263824740003,80726.643676428735,94322.470975745513,95905.327614568771,112350.43835348073,132840.4612567595,152675.77451343095,169703.53282219838,173809.43319111597,155495.47742322291,201052.47832319082,151888.91280175999,159700.66818403924,241931.93266492899,264782.94154063921,252626.06433816487,279332.68356932292,316475.0436388689,349041.73980062403,371382.38654584385,367085.65236144623,314156.72757462005,394152.10050591821,289338.21405138465,300271.84955190105,440116.47915577341,476279.17468234734,440345.70223216916,477076.04714194755,523999.4243035246,569026.88968009956,592883.09482969297,577156.83670316427,489132.82039394503,601215.46947062574,437856.21565207234,443251.8234082975,642953.83794643299,682405.99475986545,626500.76417201373,669373.09963045712,735342.54215605569,787177.39679319086,814894.68932938215,785114.37025452836,659425.20732494106,803057.64015411364,581769.9222282744,583624.3183903388,844785.49080359726,888293.59582585527,810196.57433218358,859914.68231289426,936833.81600434647,1001817.1400815716,1032032.6126193132,993411.8450417252,830893.75876402378,1006889.1534116967,725948.38947677182,724162.02124340401,1039584.2102882793,1092910.8717525122,993818.11660621734,1054584.757124047,1145002.3535937404,1223879.7341721207,1252502.5521772886,1203454.068015286,1000792.0670896653,1214600.1582966065,872734.44127036142,869164.8693586234,1243621.8094397672,1308760.6357283378,1186985.4144494128,1256648.9454958532,1358437.8904492585,1444496.5559053351,1479032.430728039,1417593.6137397166,1179153.0147918381,1427317.5453605489,1025965.6866386974,1019689.4474941837,1460411.6912098289,1533502.091273217,1391558.0917035348,1465937.7678907174,1584776.5517017914,1677366.6382147002,1716795.1115356891,1638174.2128908043,1364681.2469951233,1646408.7138960517,1185091.6095823953,1176965.5672879824,1687946.5053289938,1768527.8997221657,1605873.8500829949,1688686.250097444,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Расходы категории - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,55856434.245242417,null,null,0,4.1894999999999998,14.364000000000001,5.3865000000000007,20.947499999999998,119.33775,290.08980000000008,682.97449500000005,2669.7280049999999,3721.1233059000001,5850.1157715000008,9116.6069925000011,13750.016770350001,18943.397723250004,24362.259421500003,29128.828803574495,28909.594674607499,43617.509445572992,28644.669591037506,33486.175883160002,53817.762450952498,62881.647317163675,63936.937988766687,74900.314912391317,88560.307504506331,101783.84967562064,113135.68854813227,115872.95546074398,103663.65161548193,134035.040048553,101259.29855821293,106467.11212269282,161287.95510995266,176521.96102709282,168417.37622544327,186221.78904621527,210983.36242591261,232694.49320041604,247588.25769722924,244723.76824096413,209437.81838308001,262768.06700394547,192892.14270092311,200181.23303460071,293410.98610384896,317519.44978823158,293563.86104147107,318050.72361749958,349332.94953568309,379351.25978673308,395255.39655312867,384771.22446877614,326088.54692929675,400810.3129804171,291904.1437680482,295501.21560553164,428636.33422539331,454937.51938038372,417667.17611467588,446248.73308697145,490228.36143737048,524784.93119546061,543263.1262195881,523409.58016968559,439616.80488329404,535371.76010274247,387846.6148188496,389082.87892689253,563190.32720239821,592195.73055057018,540131.04955478909,573276.4548752628,624555.87733623094,667878.09338771435,688021.74174620875,662274.5633611501,553929.17250934918,671259.43560779782,483965.59298451449,482774.68082893605,693056.14019218623,728607.24783500819,662545.41107081156,703056.5047493648,763334.90239582688,815919.82278141379,835001.70145152579,802302.71201019071,667194.71139311022,809733.43886440434,581822.96084690769,579443.24623908231,829081.7343760659,872507.31680679612,791323.60963294178,837765.96366390213,905625.26029950555,962997.70393689012,986021.62048535934,945062.4091598111,786102.00986122538,951545.03024036589,683977.12442579831,679792.96499612241,973607.79413988604,1022334.7275154778,927705.47450375685,977291.87956107839,1056517.7011345276,1118244.4254764668,1144530.0743571259,1092116.1419272029,909787.49799674889,1097605.8092640345,790061.0730549302,784643.71152532159,1125297.6702193292,1179018.599814777,1070582.5667219968,1125790.833398296,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Расходы категории - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,23938470.037125122,null,null,0,1.7954999999999999,6.1559999999999997,2.3085,8.9774999999999991,51.144749999999995,124.32420000000002,292.70335499999999,1144.1691450000001,1594.7671311000001,2507.1924734999998,3907.1172824999999,5892.8643301500006,8118.5990242500002,10440.968323500001,12483.783772960498,12389.826289117502,18693.218333817,12276.286967587501,14351.218235639999,23064.7553361225,26949.277421641578,27401.544852328578,32100.13496245342,37954.417501931282,43621.649860980266,48486.723663485252,49659.838054604566,44427.279263777986,57443.588592237007,43396.842239234131,45628.762338296925,69123.409332836876,75652.269011611192,72178.875525189942,79809.338162663684,90421.441039676822,99726.211371606885,106109.2532988125,104881.61496041321,89759.065021320013,112614.88585883379,82668.061157538468,85791.957014828862,125747.5654730781,136079.76419495634,125813.08330348758,136307.45297892837,149714.12122957842,162579.11133717131,169395.16995134085,164901.95334376121,139752.23439827,171775.84842017875,125101.7759005921,126643.37811665644,183700.71747517685,194972.97889669865,179000.21833486107,191249.45703727345,210097.86918744451,224907.82765519738,232827.05409410916,224318.39150129381,188407.20209284028,229445.04004403242,166219.97777950697,166749.80525438249,241367.28308674201,253798.17023595868,231484.73552348104,245689.90923225551,267666.80457267049,286233.46859473479,294866.46074837522,283831.95572620723,237398.21678972105,287682.6152604848,207413.82556479194,206903.43464097255,297024.06008236553,312260.24907214637,283948.03331606206,301309.93060687062,327143.52959821152,349679.92404917738,357857.87205065397,343844.01943293883,285940.59059704724,347028.61665617325,249352.69750581754,248332.81981674954,355320.06434031541,373931.41621846438,339138.68984268932,359042.55585595802,388125.11155693093,412713.30168723856,422580.69449372543,405026.7467827762,336900.86136909662,407805.01296015683,293133.05332534213,291339.84214119532,417260.48320280825,438143.45464949054,397588.0605016101,418839.37695474795,452793.30048622604,479247.61091848573,490512.8890101969,468049.77511165832,389908.92771289242,470402.48968458618,338597.60273782717,336275.87636799488,482270.43009399826,505293.68563490448,458821.10002371279,482481.78574212675,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Расходы категории - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,3989744.2554135453,null,null,0,0.29924999999999996,1.026,0.38474999999999998,1.4962499999999999,8.5241249999999997,20.720700000000001,48.7838925,190.69485749999998,265.79452185000002,417.86541225000002,651.11439374999998,982.11327502499989,1353.0998373749999,1740.1613872500002,2080.6306288267501,2064.8878267612499,3115.5007226445,2046.0478279312501,2391.8697059400001,3844.1258893537497,4491.546236940263,4566.8447734735128,5349.9884786359862,6325.736250321881,7270.2749768300437,8081.120610580876,8276.6396757674265,7404.5465439629961,9573.8496824008125,7232.7720043129166,7604.7937230494872,11520.568222139476,12608.711501935202,12029.81258753166,13301.556360443949,15070.240173279471,16621.03522860114,17684.875549802087,17480.26916006887,14959.844170220003,18769.147643138964,13778.010192923082,14298.659502471481,20957.927578846353,22679.960699159397,20968.7578872105,22717.87054551964,24952.353538263069,27096.51855619522,28232.528325223473,27483.658890626866,23292.039066378336,28629.308070029791,20850.295983432021,21107.229686109404,30616.786245862811,32495.496482783106,29833.369722476844,31874.90950621224,35016.311531240746,37484.6379425329,38804.50901568486,37386.398583548973,31401.200348806706,38240.840007338746,27703.329629917826,27791.634209063748,40227.880514457,42299.695039326441,38580.789253913499,40948.318205375908,44611.134095445072,47705.57809912246,49144.410124729198,47305.325954367865,39566.369464953495,47947.102543414127,34568.970927465329,34483.905773495433,49504.01001372758,52043.374845357728,47324.67221934368,50218.321767811773,54523.921599701913,58279.987341529559,59642.97867510897,57307.336572156484,47656.765099507873,57838.102776028878,41558.782917636265,41388.803302791595,59220.010723385923,62321.902703077387,56523.114973781558,59840.425975992999,64687.518592821812,68785.550281206437,70430.115748954238,67504.457797129362,56150.143561516103,67967.502160026124,48855.508887557007,48556.640356865886,69543.413867134717,73023.909108248423,66264.556698167857,69806.51137489111,75465.550081037654,79874.601819747622,81752.148168366126,78008.295851943069,64984.821285482081,78400.41494743104,56432.933789637878,56045.979394665825,80378.405015666372,84215.614272484047,76470.18333728546,80413.630957021145,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1416375.0747700189,null,null,53.55,50.415750000000003,299.24475000000001,835.59,1993.7662500000004,7104.0596250000008,12476.904375000004,21648.144832500002,32941.694775000004,50585.492691150008,72885.985533899991,98626.955115150005,124184.66435437501,138476.32536300001,178063.27936575,176170.26531288822,201873.42686590194,246635.29592886748,300447.44763777376,347061.0049153337,386974.16751549253,432662.48606119078,497063.89730024704,560897.11133776628,603358.3895553,599958.82037444878,656324.70575164794,604826.98802665574,627385.82256118231,699132.48134257656,812411.81936416076,903611.73777049978,957230.31086816941,1022482.8951693494,1132004.3427221319,1233394.2195362656,1283483.5740338517,1230671.4176792495,1301095.5451629148,1162179.7043232876,1183533.1045601056,1280681.5828009723,1468085.1863582444,1598833.9477840504,1662440.566565091,1726439.661759421,1875652.7524951105,2001439.8125944887,2051908.6333883535,1942500.4328857725,2020197.4402258508,1787478.3180577932,1790370.8574096849,1905985.2657802929,2145655.7344845636,2316106.1962047638,2376043.4418763593,2453498.7607117337,2637241.2673267382,2796515.264241213,2838959.4213357829,2670001.4331287351,2748971.0621123374,2420297.0593981608,2407336.6871831319,2546276.4024264007,2842632.5065891468,3051783.2884788248,3108095.1678479975,3185469.5331520592,3407038.8399540531,3594163.3292464446,3642093.1655869116,3417220.6996954121,3505156.5908545014,3079334.8973729694,3050061.0643834174,3199770.7070147544,3555241.1638646163,3801694.899110687,3867899.833767103,3953319.3769426811,4220562.7335521597,4432886.04949049,4481509.0498877456,4190219.989531409,4290711.1733077504,3766762.1360845855,3728993.821186333,3896115.2591926688,4319789.7316691317,4607877.7622723393,4681636.6659742575,4768512.1321884524,5067807.5743456744,5308427.0506620426,5353892.323937878,5009242.4854430491,5118468.4534013402,4500662.6350856647,4450162.7840515552,4646515.4967221506,5137574.0476948116,5475642.8985771351,5548718.4272139566,5644879.5674472935,5975336.8559129592,6248730.3198049711,6282413.8504283372,5880658.4712966811,5992942.9700761288,5280966.3983379928,5217706.3170941584,5449254.9179179678,6011312.7704573181,6402847.1452080607,6479463.0746726282,4710935.1749504609,3105061.3248674641,1416375.0747700189,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,"BS",null,null,null,null,null,"Запасы","Расходы категории - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,944249.61869780719,null,null,25.200000000000003,21.010500000000004,197.3965,542.36,1314.4775000000002,4733.6397500000012,8315.5362500000028,14414.864555000004,21943.897850000005,33723.733794100008,48587.948022600001,65748.546530100008,82769.812256250007,92297.586261999997,118708.93994049999,117446.93057192548,134579.13342631795,164420.35569074497,200278.73259168249,231354.43744338915,257982.33523266169,288441.21426312719,331375.43551011046,373928.15704088582,402235.67585257499,399952.41376652417,437529.67068465694,403217.55527217046,418256.77829518821,466087.82964969194,541607.36497370852,602404.41239274875,638150.12779119518,681634.46154753398,754648.75991605571,822262.29842177848,855655.20142016932,820447.09718376771,867396.5155062112,774785.95494645974,789018.5699735973,853784.22213417524,978701.5097310422,1065867.3506815797,1108293.2859949186,1150959.349457805,1250434.6837282395,1334292.6982716238,1367938.5788008673,1294999.778465813,1346794.6164339948,1191648.5349886231,1193557.8930053301,1270634.1652524024,1430437.3112526331,1544070.9523994336,1584028.6739193927,1635665.3636025023,1758160.3680125047,1864343.0326221548,1892639.1373518687,1779997.1187562216,1832643.5380786229,1613507.3775234818,1604867.1293801293,1697517.124745613,1895087.8608541097,2034521.7154472284,2072062.9683600105,2123645.8785627186,2271358.7497640476,2396108.4092923086,2428061.6335192863,2278143.0918560699,2336767.0192954615,2052864.5038944706,2033348.6152347699,2133179.9944711812,2370160.2990377545,2534462.7892017998,2578599.4123060778,2635545.7744231299,2813708.0121627823,2955256.8894550018,2987672.2230531722,2793479.5161489472,2860469.857192196,2511170.49904342,2485968.9335987121,2597383.225602936,2879860.1383503675,3071918.8254191726,3121090.8998042308,3179007.6509591229,3378537.9457306042,3538950.9299415164,3569261.1121254079,3339494.5531288534,3412311.8651010469,3000441.3195572644,2966770.7404350936,3097672.5488821566,3425020.1234827787,3650399.3574043289,3699145.3013291061,3763252.7281513289,3983557.5070937052,4165819.7820544466,4188275.4691366926,3920438.549715586,3995294.8822352216,3520643.8344097957,3478470.4469139054,3632836.1807964444,4007541.4158226773,4268564.3323231712,4319641.6186328828,3140623.0188181028,2070040.4520961046,944249.61869780719,0,0,0,0,0,0,0,0,0,0,0,0,0]
[142,"BS",null,null,null,null,null,"Запасы","Расходы категории - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,404678.31420997158,null,null,24.3,22.5045,84.598500000000001,251.34000000000003,582.24750000000017,2028.7027499999999,3563.80125,6200.0470949999999,9426.7756499999996,14453.0287689,20823.4062954,28177.948512900002,35498.556551250003,39581.888268000002,50875.259974500004,50334.398816539513,57676.771468422005,70465.866724605003,85858.328896792504,99176.488118952504,110563.85795685499,123617.66325562593,142018.04379004738,160254.92444609397,172386.71822253216,171433.50127673539,187538.03995593509,172807.52368807304,179252.90498365206,199751.92699272512,232117.44213158928,258173.31959689222,273492.91191051214,292155.13861561473,323446.98077355267,352398.12789504766,366709.37203721516,351620.18450732878,371741.3637883761,332051.12354848254,338150.81570296991,365907.52377178869,419471.17633241764,456827.96531121922,474982.83685496356,493268.29262477229,535900.57874067314,571839.72783069499,586259.39091465622,554999.90505677601,577197.69275742583,510706.51499512373,511553.31361482944,544586.00172071718,613043.70689560845,661743.83881566534,678869.14523135358,700999.39879043773,753497.25782329682,799004.11408457486,811131.01611159462,762855.86528488901,785418.61642306112,691533.35716082156,687830.39367081318,727507.29642320052,812180.46904112864,871937.83529532235,888026.94368651416,910133.90520196036,973439.42143110186,1026903.5612289282,1040597.8001833474,976346.99661339726,1001471.5369445663,879831.10996409599,871467.15768136643,914219.95487701707,1015782.9425484072,1086198.2954758573,1105113.9910919759,1129519.5748564266,1205874.8196019921,1266538.6241558008,1280430.9099835884,1197205.4641674925,1225915.6103288848,1076215.8854079805,1065449.247771915,1113198.2300594393,1234224.709827181,1316535.5757138114,1337610.0008425489,1362431.7566076647,1447944.7400811575,1516693.1618858334,1529683.2399646435,1431211.8575375509,1462419.2769542057,1285903.3288640119,1271473.0806687959,1327573.8557175379,1467902.8624752462,1564493.9627273381,1585347.8924805187,1612822.5039757602,1707238.8378082067,1785351.2413628101,1794975.1072551981,1680187.8560747281,1712269.1414402798,1508847.2638008147,1490772.9548740052,1556929.6979665235,1717517.6558349095,1829384.6200494096,1851274.8856107146,1345981.1999758109,887160.09995209798,404678.31420997158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,"BS",null,null,null,null,null,"Запасы","Расходы категории - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,67447.141862240154,null,null,4.0500000000000007,6.9007500000000013,17.249750000000002,41.890000000000008,97.041250000000019,341.71712500000001,597.56687499999998,1033.2331825000001,1571.0212750000003,2408.7301281500004,3474.6312158999999,4700.460072150001,5916.2955468750006,6596.8508330000004,8479.0794507500013,8388.935924423251,9617.5219711620011,11749.073513517504,14310.386149298756,16530.079352992092,18427.974325975843,20603.608542437665,23670.418000089154,26714.029850786501,28735.995480192862,28572.905331189242,31256.995111055861,28801.90906641219,29876.139282342032,33292.724700159553,38687.012258863018,43034.005780858817,45587.271166462131,48693.295006200613,53908.602032523602,58733.793219439482,61119.00057646737,58604.135988152993,61957.665868327516,55342.625828345248,56363.718883538473,60989.83689500828,69912.500294784491,76138.631791251421,79164.44371520885,82212.0196768436,89317.490026197804,95307.38649216987,97710.663672830095,92500.749363183393,96205.131034430116,85123.268074046355,85259.650789525418,90765.098807173432,102174.71633632202,110291.40498966491,113145.62272561295,116833.9983187936,125583.64149093674,133168.11753448308,135189.26787231979,127148.44908762467,130908.90761065332,115256.3247138575,114639.16413218947,121251.98125758721,135364.1766939084,145323.73773627391,148005.25580147258,151689.74938738032,162240.66875890386,171151.35872520809,173433.73188427789,162730.61122594518,166918.03461447335,146639.28351440257,145245.29146728129,152370.7576665564,169297.92227845476,181033.81443302962,184186.43036904954,188254.02766312473,200979.90178738558,211090.53587968717,213405.91685098503,199535.00921496912,204325.70578666939,179375.75163318519,177575.63981570583,185533.80353029328,205704.88349158317,219423.36113935499,222935.76532747829,227072.72462166427,241324.88853391306,252782.95883469237,254947.97184782708,238536.07477664482,243737.31134608714,214317.98666438833,211918.96294766571,221269.09212245559,244651.06173678627,260749.57844546856,264225.23340433184,268804.33532020496,284540.51101104682,297559.29638771433,299163.27403644612,280032.06550636748,285378.94640062703,251475.30012738239,248462.91530624731,259489.03915499989,286253.69879973074,304898.19283548044,308546.57042903127,224330.95615654718,147860.77281926153,67447.141862240154,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322638439.3568002,null,null,0,9720,30240,30240,48600,49308.75,50238,71742.824999999997,83984.175000000003,86498.55,99204.75,125084.25,153892.89224999998,179922.58875,207284.15249999997,226047.32775000003,236058.92775000003,322902.37349999999,322902.37349999999,322902.37349999999,429618.61349999998,450085.84649999999,461205.21150000003,540909.59849999996,633413.55422249995,711033.40095749998,773696.86514999997,773696.86514999997,773696.86514999997,917475.97418999998,917475.97418999998,917475.97418999998,1085044.1743799997,1085044.1743799997,1085044.1743799997,1156946.6188349999,1323952.4860625248,1444659.2082087751,1518777.979119,1518777.979119,1518777.979119,1652999.33025585,1652999.33025585,1652999.33025585,1828485.4403663999,1828485.4403663999,1828485.4403663999,1850987.8582047001,2052133.235118378,2225961.880524423,2287152.6430994552,2287152.6430994552,2287152.6430994552,2392251.5865438855,2392251.5865438855,2392251.5865438855,2549953.9417202505,2549953.9417202505,2549953.9417202505,2549953.9417202505,2763488.8412385639,2942891.7789335274,3018819.2459216574,3018819.2459216574,3018819.2459216574,3068943.7064914261,3068943.7064914261,3068943.7064914261,3226196.9161220724,3226196.9161220724,3226196.9161220724,3226196.9161220724,3389386.6091768425,3614425.764833699,3683890.1452512708,3683890.1452512708,3683890.1452512708,3713007.1702047447,3713007.1702047447,3713007.1702047447,3830185.6117298477,3830185.6117298477,3830185.6117298477,3830185.6117298477,3999465.3180271219,4270187.6130321752,4315030.9049511375,4315030.9049511375,4315030.9049511375,4336373.8900369471,4336373.8900369471,4336373.8900369471,4429334.6440794058,4429334.6440794058,4429334.6440794058,4429334.6440794058,4587197.2578926217,4874782.3153404258,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,5039158.3694320293,5039158.3694320293,5039158.3694320293,5039158.3694320293,5190333.1205149908,5475729.5840435699,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5645945.2376098447,5645945.2376098447,5645945.2376098447,5645945.2376098447,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих","Паушальный взнос",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,12630826.428899447,null,null,0,9720,30240,30240,48600,48600,48600,68040,68040,68040,68040,77760,80092.800000000003,80092.800000000003,80092.800000000003,80092.800000000003,90104.400000000009,90104.400000000009,90104.400000000009,90104.400000000009,90104.400000000009,90104.400000000009,100116,100116,103119.48,103119.48,103119.48,103119.48,103119.48,103119.48,103119.48,103119.48,103119.48,103119.48,103119.48,103119.48,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,106213.0644,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,109399.45633199999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,112681.44002195999,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,116061.8832226188,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,119543.73971929736,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,123130.05191087627,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,126823.95346820256,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих","Роялти",null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,129169838.71995857,null,null,0,0,0,0,0,295.31250000000006,682.50000000000034,1542.8437500000005,6643.40625,7691.0625000000027,12985.3125,19718.4375,30750.038437500007,41595.74531250001,52996.396874999999,60814.386562500011,60814.386562500011,96999.155624999999,96999.155624999999,96999.155624999999,141464.25562499999,149992.269375,150453.83812500004,183663.99937500001,220955.86425937503,253297.46706562501,279407.24381250003,279407.24381250003,279407.24381250003,339315.20591250004,339315.20591250004,339315.20591250004,409135.28932500002,409135.28932500002,409135.28932500002,439094.64118124999,507391.42569271877,557685.89325365634,588568.71446625004,588568.71446625004,588568.71446625004,644494.27743993758,644494.27743993758,644494.27743993758,717613.48998600012,717613.48998600012,717613.48998600012,726989.49741862516,809472.40782765753,881901.01008017641,907397.16115310648,907397.16115310648,907397.16115310648,951188.38758828584,951188.38758828584,951188.38758828584,1016897.7022451046,1016897.7022451046,1016897.7022451046,1016897.7022451046,1104503.0838402517,1179254.30787982,1210890.7524582075,1210890.7524582075,1210890.7524582075,1231775.9443622776,1231775.9443622776,1231775.9443622776,1297298.1150417135,1297298.1150417135,1297298.1150417135,1297298.1150417135,1363885.3024809267,1457651.6173379505,1486595.1091786053,1486595.1091786053,1486595.1091786053,1498727.2029092195,1498727.2029092195,1498727.2029092195,1547551.553544679,1547551.553544679,1547551.553544679,1547551.553544679,1616633.9909615938,1729434.9472136996,1748119.6521799334,1748119.6521799334,1748119.6521799334,1757012.5626323544,1757012.5626323544,1757012.5626323544,1795746.2101500456,1795746.2101500456,1795746.2101500456,1795746.2101500456,1860028.0024923938,1979855.1097623124,2005257.4522715532,2005257.4522715532,2005257.4522715532,2005257.4522715532,2005257.4522715532,2005257.4522715532,2048345.132300481,2048345.132300481,2048345.132300481,2048345.132300481,2109795.4862694954,2228710.6794064031,2261006.3844783828,2261006.3844783828,2261006.3844783828,2261006.3844783828,2261006.3844783828,2261006.3844783828,2299633.8683923511,2299633.8683923511,2299633.8683923511,2299633.8683923511,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих","Up-Sale",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,180837774.20794186,null,null,0,0,0,0,0,413.4375,955.50000000000011,2159.9812500000003,9300.7687499999993,10767.487499999999,18179.437499999996,27605.812499999996,43050.053812499988,58234.043437499997,74194.955624999988,85140.141187500005,85140.141187500005,135798.81787500001,135798.81787500001,135798.81787500001,198049.95787499999,209989.17712499999,210635.373375,257129.59912499998,309338.20996312494,354616.45389187499,391170.1413374999,391170.1413374999,391170.1413374999,475041.28827749996,475041.28827749996,475041.28827749996,572789.40505499975,572789.40505499975,572789.40505499975,614732.49765374989,710347.9959698061,780760.25055511866,823996.20025275007,823996.20025275007,823996.20025275007,902291.98841591238,902291.98841591238,902291.98841591238,1004658.8859803999,1004658.8859803999,1004658.8859803999,1017785.296386075,1133261.3709587203,1234661.4141122464,1270356.0256143487,1270356.0256143487,1270356.0256143487,1331663.7426235997,1331663.7426235997,1331663.7426235997,1423656.783143146,1423656.783143146,1423656.783143146,1423656.783143146,1546304.3173763521,1650956.0310317473,1695247.05344149,1695247.05344149,1695247.05344149,1724486.3221071884,1724486.3221071884,1724486.3221071884,1816217.3610583988,1816217.3610583988,1816217.3610583988,1816217.3610583988,1909439.4234732972,2040712.2642731299,2081233.1528500468,2081233.1528500468,2081233.1528500468,2098218.0840729065,2098218.0840729065,2098218.0840729065,2166572.1749625499,2166572.1749625499,2166572.1749625499,2166572.1749625499,2263287.5873462306,2421208.9260991784,2447367.5130519071,2447367.5130519071,2447367.5130519071,2459817.5876852954,2459817.5876852954,2459817.5876852954,2514044.6942100627,2514044.6942100627,2514044.6942100627,2514044.6942100627,2604039.2034893511,2771797.1536672367,2807360.4331801739,2807360.4331801739,2807360.4331801739,2807360.4331801739,2807360.4331801739,2807360.4331801739,2867683.1852206723,2867683.1852206723,2867683.1852206723,2867683.1852206723,2953713.6807772927,3120194.9511689637,3165408.9382697348,3165408.9382697348,3165408.9382697348,3165408.9382697348,3165408.9382697348,3165408.9382697348,3219487.4157492914,3219487.4157492914,3219487.4157492914,3219487.4157492914,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,96791531.807040006,null,null,0,2916,9072,9072,14580,14792.625,15071.4,21522.8475,25195.252499999999,25949.565000000002,29761.424999999999,37525.274999999994,46167.867675000001,53976.776624999999,62185.245750000002,67814.198325000005,70817.678325000015,96870.712050000002,96870.712050000002,96870.712050000002,128885.58405,135025.75394999998,138361.56345000002,162272.87954999998,190024.06626674999,213310.02028724999,232109.05954499997,232109.05954499997,232109.05954499997,275242.79225699999,275242.79225699999,275242.79225699999,325513.25231399992,325513.25231399992,325513.25231399992,347083.98565049993,397185.74581875745,433397.7624626325,455633.3937357,455633.3937357,455633.3937357,495899.79907675495,495899.79907675495,495899.79907675495,548545.63210992003,548545.63210992003,548545.63210992003,555296.35746141011,615639.97053551325,667788.56415732682,686145.79292983655,686145.79292983655,686145.79292983655,717675.47596316563,717675.47596316563,717675.47596316563,764986.18251607521,764986.18251607521,764986.18251607521,764986.18251607521,829046.65237156907,882867.53368005808,905645.77377649723,905645.77377649723,905645.77377649723,920683.11194742774,920683.11194742774,920683.11194742774,967859.07483662164,967859.07483662164,967859.07483662164,967859.07483662164,1016815.9827530527,1084327.7294501099,1105167.0435753814,1105167.0435753814,1105167.0435753814,1113902.1510614236,1113902.1510614236,1113902.1510614236,1149055.6835189543,1149055.6835189543,1149055.6835189543,1149055.6835189543,1199839.5954081365,1281056.2839096524,1294509.2714853412,1294509.2714853412,1294509.2714853412,1300912.167011084,1300912.167011084,1300912.167011084,1328800.3932238217,1328800.3932238217,1328800.3932238217,1328800.3932238217,1376159.1773677864,1462434.6946021277,1480724.3812087809,1480724.3812087809,1480724.3812087809,1480724.3812087809,1480724.3812087809,1480724.3812087809,1511747.5108296089,1511747.5108296089,1511747.5108296089,1511747.5108296089,1557099.9361544971,1642718.8752130708,1665971.7828648959,1665971.7828648959,1665971.7828648959,1665971.7828648959,1665971.7828648959,1665971.7828648959,1693783.5712829535,1693783.5712829535,1693783.5712829535,1693783.5712829535,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153,"BS(+)",null,null,null,null,null,"Соцсборы","Паушальный взнос",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,3789247.9286698364,null,null,0,2916,9072,9072,14580,14580,14580,20412,20412,20412,20412,23328,24027.84,24027.84,24027.84,24027.84,27031.320000000003,27031.320000000003,27031.320000000003,27031.320000000003,27031.320000000003,27031.320000000003,30034.799999999999,30034.799999999999,30935.843999999997,30935.843999999997,30935.843999999997,30935.843999999997,30935.843999999997,30935.843999999997,30935.843999999997,30935.843999999997,30935.843999999997,30935.843999999997,30935.843999999997,30935.843999999997,31863.919320000001,31863.919320000001,31863.919320000001,31863.919320000001,31863.919320000001,31863.919320000001,31863.919320000001,31863.919320000001,31863.919320000001,31863.919320000001,31863.919320000001,31863.919320000001,32819.836899599992,32819.836899599992,32819.836899599992,32819.836899599992,32819.836899599992,32819.836899599992,32819.836899599992,32819.836899599992,32819.836899599992,32819.836899599992,32819.836899599992,32819.836899599992,33804.432006587995,33804.432006587995,33804.432006587995,33804.432006587995,33804.432006587995,33804.432006587995,33804.432006587995,33804.432006587995,33804.432006587995,33804.432006587995,33804.432006587995,33804.432006587995,34818.564966785634,34818.564966785634,34818.564966785634,34818.564966785634,34818.564966785634,34818.564966785634,34818.564966785634,34818.564966785634,34818.564966785634,34818.564966785634,34818.564966785634,34818.564966785634,35863.121915789205,35863.121915789205,35863.121915789205,35863.121915789205,35863.121915789205,35863.121915789205,35863.121915789205,35863.121915789205,35863.121915789205,35863.121915789205,35863.121915789205,35863.121915789205,36939.015573262877,36939.015573262877,36939.015573262877,36939.015573262877,36939.015573262877,36939.015573262877,36939.015573262877,36939.015573262877,36939.015573262877,36939.015573262877,36939.015573262877,36939.015573262877,38047.186040460765,38047.186040460765,38047.186040460765,38047.186040460765,38047.186040460765,38047.186040460765,38047.186040460765,38047.186040460765,38047.186040460765,38047.186040460765,38047.186040460765,38047.186040460765,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,"BS(+)",null,null,null,null,null,"Соцсборы","Роялти",null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,38750951.615987599,null,null,0,0,0,0,0,88.593750000000014,204.75000000000009,462.85312500000009,1993.0218749999999,2307.3187500000008,3895.59375,5915.53125,9225.011531250002,12478.723593750003,15898.919062499999,18244.315968750001,18244.315968750001,29099.746687499999,29099.746687499999,29099.746687499999,42439.276687499994,44997.680812500003,45136.151437500012,55099.199812500003,66286.759277812511,75989.2401196875,83822.173143750013,83822.173143750013,83822.173143750013,101794.56177375001,101794.56177375001,101794.56177375001,122740.5867975,122740.5867975,122740.5867975,131728.39235437498,152217.42770781563,167305.76797609689,176570.614339875,176570.614339875,176570.614339875,193348.28323198127,193348.28323198127,193348.28323198127,215284.04699580002,215284.04699580002,215284.04699580002,218096.84922558753,242841.72234829725,264570.30302405293,272219.14834593196,272219.14834593196,272219.14834593196,285356.51627648575,285356.51627648575,285356.51627648575,305069.31067353138,305069.31067353138,305069.31067353138,305069.31067353138,331350.92515207548,353776.29236394598,363267.22573746223,363267.22573746223,363267.22573746223,369532.78330868325,369532.78330868325,369532.78330868325,389189.43451251404,389189.43451251404,389189.43451251404,389189.43451251404,409165.59074427799,437295.48520138516,445978.53275358159,445978.53275358159,445978.53275358159,449618.16087276587,449618.16087276587,449618.16087276587,464265.4660634037,464265.4660634037,464265.4660634037,464265.4660634037,484990.19728847814,518830.48416410986,524435.89565397997,524435.89565397997,524435.89565397997,527103.76878970629,527103.76878970629,527103.76878970629,538723.86304501363,538723.86304501363,538723.86304501363,538723.86304501363,558008.40074771817,593956.53292869369,601577.23568146594,601577.23568146594,601577.23568146594,601577.23568146594,601577.23568146594,601577.23568146594,614503.53969014424,614503.53969014424,614503.53969014424,614503.53969014424,632938.64588084863,668613.20382192091,678301.91534351476,678301.91534351476,678301.91534351476,678301.91534351476,678301.91534351476,678301.91534351476,689890.16051770526,689890.16051770526,689890.16051770526,689890.16051770526,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,"BS(+)",null,null,null,null,null,"Соцсборы","Up-Sale",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,54251332.262382627,null,null,0,0,0,0,0,124.03125,286.65000000000003,647.9943750000001,2790.2306249999997,3230.2462499999997,5453.8312499999984,8281.7437499999978,12915.016143749996,17470.213031249998,22258.486687499997,25542.04235625,25542.04235625,40739.645362499999,40739.645362499999,40739.645362499999,59414.987362499996,62996.753137499996,63190.612012499994,77138.879737499985,92801.462988937477,106384.9361675625,117351.04240124997,117351.04240124997,117351.04240124997,142512.38648324998,142512.38648324998,142512.38648324998,171836.82151649991,171836.82151649991,171836.82151649991,184419.74929612497,213104.39879094184,234228.07516653559,247198.86007582501,247198.86007582501,247198.86007582501,270687.59652477369,270687.59652477369,270687.59652477369,301397.66579411994,301397.66579411994,301397.66579411994,305335.5889158225,339978.41128761607,370398.4242336739,381106.8076843046,381106.8076843046,381106.8076843046,399499.12278707989,399499.12278707989,399499.12278707989,427097.03494294378,427097.03494294378,427097.03494294378,427097.03494294378,463891.29521290562,495286.80930952419,508574.11603244697,508574.11603244697,508574.11603244697,517345.89663215651,517345.89663215651,517345.89663215651,544865.20831751963,544865.20831751963,544865.20831751963,544865.20831751963,572831.82704198908,612213.67928193894,624369.94585501403,624369.94585501403,624369.94585501403,629465.42522187193,629465.42522187193,629465.42522187193,649971.65248876496,649971.65248876496,649971.65248876496,649971.65248876496,678986.27620386914,726362.67782975349,734210.25391557207,734210.25391557207,734210.25391557207,737945.27630558854,737945.27630558854,737945.27630558854,754213.40826301882,754213.40826301882,754213.40826301882,754213.40826301882,781211.7610468053,831539.14610017103,842208.12995405216,842208.12995405216,842208.12995405216,842208.12995405216,842208.12995405216,842208.12995405216,860304.95556620171,860304.95556620171,860304.95556620171,860304.95556620171,886114.10423318774,936058.48535068904,949622.68148092041,949622.68148092041,949622.68148092041,949622.68148092041,949622.68148092041,949622.68148092041,965846.2247247874,965846.2247247874,965846.2247247874,965846.2247247874,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,319815466.73799527,null,null,0,4860,19980,30240,39420,48954.375,49773.375,60990.412499999999,77863.5,85241.362500000003,92851.65,112144.5,139488.57112499999,166907.74049999999,193603.37062499998,216665.74012500001,231053.12775000004,279480.65062500001,322902.37349999999,322902.37349999999,376260.49349999998,439852.23,455645.52899999998,501057.40500000003,587161.5763612499,672223.47759000002,742365.13305375003,773696.86514999997,773696.86514999997,845586.41966999997,917475.97418999998,917475.97418999998,1001260.0742849999,1085044.1743799997,1085044.1743799997,1120995.3966074998,1240449.5524487623,1384305.84713565,1481718.5936638876,1518777.979119,1518777.979119,1585888.6546874251,1652999.33025585,1652999.33025585,1740742.3853111248,1828485.4403663999,1828485.4403663999,1839736.64928555,1951560.546661539,2139047.5578214005,2256557.2618119391,2287152.6430994552,2287152.6430994552,2339702.1148216706,2392251.5865438855,2392251.5865438855,2471102.764132068,2549953.9417202505,2549953.9417202505,2549953.9417202505,2656721.3914794074,2853190.3100860454,2980855.5124275927,3018819.2459216574,3018819.2459216574,3043881.476206542,3068943.7064914261,3068943.7064914261,3147570.3113067495,3226196.9161220724,3226196.9161220724,3226196.9161220724,3307791.7626494574,3501906.1870052707,3649157.9550424851,3683890.1452512708,3683890.1452512708,3698448.657728008,3713007.1702047447,3713007.1702047447,3771596.3909672964,3830185.6117298477,3830185.6117298477,3830185.6117298477,3914825.4648784846,4134826.4655296486,4292609.2589916568,4315030.9049511375,4315030.9049511375,4325702.3974940423,4336373.8900369471,4336373.8900369471,4382854.2670581769,4429334.6440794058,4429334.6440794058,4429334.6440794058,4508265.9509860137,4730989.7866165238,4905265.1263515148,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4935747.9373626038,4987453.1533973161,5039158.3694320293,5039158.3694320293,5039158.3694320293,5114745.7449735105,5333031.3522792803,5514484.4301299453,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5553239.2762163207,5599592.2569130827,5645945.2376098447,5645945.2376098447,5645945.2376098447,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2822972.6188049316,null,null,0,4860,15120,15120,24300,24654.375,25119,35871.412500000006,41992.087500000023,43249.275000000023,49602.375000000116,62542.125000000116,76946.446125000133,89961.294375000172,103642.07625000016,113023.66387500009,118029.46387500013,161451.18675000011,161451.18674999988,161451.18674999941,214809.30674999952,225042.92324999953,230602.60574999964,270454.79925000016,316706.77711124998,355516.70047874935,386848.43257499952,386848.43257499952,386848.43257499952,458737.98709499836,458737.98709499836,458737.98709499836,542522.08718999662,542522.08718999848,542522.08718999848,578473.30941749923,661976.24303126149,722329.60410438851,759388.98955950141,759388.98955950141,759388.98955950141,826499.6651279293,826499.6651279293,826499.6651279293,914242.72018320113,914242.72018320113,914242.72018320113,925493.92910235375,1026066.6175591946,1112980.9402622208,1143576.321549736,1143576.321549736,1143576.321549736,1196125.7932719514,1196125.7932719514,1196125.7932719514,1274976.9708601311,1274976.9708601311,1274976.9708601311,1274976.9708601311,1381744.4206192866,1471445.8894667774,1509409.6229608357,1509409.6229608357,1509409.6229608357,1534471.8532457203,1534471.8532457203,1534471.8532457203,1613098.4580610543,1613098.4580610543,1613098.4580610543,1613098.4580610543,1694693.3045884371,1807212.8824168742,1841945.0726256669,1841945.0726256669,1841945.0726256669,1856503.5851024091,1856503.5851024091,1856503.5851024091,1915092.80586496,1915092.80586496,1915092.80586496,1915092.80586496,1999732.6590135694,2135093.8065160811,2157515.4524755478,2157515.4524755478,2157515.4524755478,2168186.9450184405,2168186.9450184405,2168186.9450184405,2214667.3220396936,2214667.3220396936,2214667.3220396936,2214667.3220396936,2293598.6289462745,2437391.1576701701,2467873.9686812758,2467873.9686812758,2467873.9686812758,2467873.9686812758,2467873.9686812758,2467873.9686812758,2519579.1847159863,2519579.1847159863,2519579.1847159863,2519579.1847159863,2595166.5602574646,2737864.7920217514,2776619.6381081343,2776619.6381081343,2776619.6381081343,2776619.6381081343,2776619.6381081343,2776619.6381081343,2822972.6188049316,2822972.6188049316,2822972.6188049316,2822972.6188049316,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161]
[162,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,95097748.235757053,null,null,0,0,2916,9072,9072,14580,14792.625,15071.4,21522.8475,25195.252499999999,25949.565000000002,29761.424999999999,37525.274999999994,46167.867675000001,53976.776624999999,62185.245750000002,67814.198325000005,70817.678325000015,96870.712050000002,96870.712050000002,96870.712050000002,128885.58405,135025.75394999998,138361.56345000002,162272.87954999998,190024.06626674999,213310.02028724999,232109.05954499997,232109.05954499997,232109.05954499997,275242.79225699999,275242.79225699999,275242.79225699999,325513.25231399992,325513.25231399992,325513.25231399992,347083.98565049993,397185.74581875745,433397.7624626325,455633.3937357,455633.3937357,455633.3937357,495899.79907675495,495899.79907675495,495899.79907675495,548545.63210992003,548545.63210992003,548545.63210992003,555296.35746141011,615639.97053551325,667788.56415732682,686145.79292983655,686145.79292983655,686145.79292983655,717675.47596316563,717675.47596316563,717675.47596316563,764986.18251607521,764986.18251607521,764986.18251607521,764986.18251607521,829046.65237156907,882867.53368005808,905645.77377649723,905645.77377649723,905645.77377649723,920683.11194742774,920683.11194742774,920683.11194742774,967859.07483662164,967859.07483662164,967859.07483662164,967859.07483662164,1016815.9827530527,1084327.7294501099,1105167.0435753814,1105167.0435753814,1105167.0435753814,1113902.1510614236,1113902.1510614236,1113902.1510614236,1149055.6835189543,1149055.6835189543,1149055.6835189543,1149055.6835189543,1199839.5954081365,1281056.2839096524,1294509.2714853412,1294509.2714853412,1294509.2714853412,1300912.167011084,1300912.167011084,1300912.167011084,1328800.3932238217,1328800.3932238217,1328800.3932238217,1328800.3932238217,1376159.1773677864,1462434.6946021277,1480724.3812087809,1480724.3812087809,1480724.3812087809,1480724.3812087809,1480724.3812087809,1480724.3812087809,1511747.5108296089,1511747.5108296089,1511747.5108296089,1511747.5108296089,1557099.9361544971,1642718.8752130708,1665971.7828648959,1665971.7828648959,1665971.7828648959,1665971.7828648959,1665971.7828648959,1665971.7828648959,1693783.5712829535,1693783.5712829535,1693783.5712829535,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1693783.571282953,null,null,0,2916,9072,9072,14580,14792.625,15071.400000000001,21522.847499999996,25195.252500000002,25949.565000000002,29761.424999999988,37525.274999999994,46167.867675000016,53976.776624999999,62185.245750000002,67814.198325000005,70817.678325000044,96870.712049999973,96870.712049999973,96870.712049999973,128885.58405000006,135025.75395000004,138361.56345000002,162272.87954999995,190024.06626674999,213310.02028724994,232109.05954500008,232109.05954500008,232109.05954500008,275242.79225700023,275242.79225699976,275242.79225699976,325513.25231399992,325513.25231399992,325513.25231399946,347083.98565050028,397185.74581875745,433397.76246263273,455633.39373570029,455633.39373570029,455633.39373570029,495899.7990767546,495899.7990767546,495899.7990767546,548545.63210991956,548545.63210991956,548545.63210991956,555296.35746140964,615639.97053551301,667788.56415732764,686145.79292983562,686145.79292983562,686145.79292983562,717675.47596316598,717675.47596316598,717675.47596316598,764986.18251607567,764986.18251607381,764986.18251607567,764986.18251607567,829046.65237157047,882867.53368005902,905645.77377649769,905645.77377649769,905645.77377649769,920683.11194742844,920683.11194742844,920683.11194742844,967859.07483662292,967859.07483662292,967859.07483662292,967859.07483662292,1016815.9827530533,1084327.7294501103,1105167.04357538,1105167.04357538,1105167.0435753837,1113902.1510614231,1113902.1510614231,1113902.1510614231,1149055.6835189536,1149055.6835189536,1149055.6835189536,1149055.6835189536,1199839.5954081342,1281056.2839096487,1294509.2714853436,1294509.2714853436,1294509.2714853436,1300912.1670110822,1300912.1670110822,1300912.1670110822,1328800.3932238221,1328800.3932238221,1328800.3932238221,1328800.3932238221,1376159.1773677841,1462434.6946021244,1480724.3812087774,1480724.3812087774,1480724.3812087774,1480724.3812087774,1480724.3812087774,1480724.3812087774,1511747.5108296126,1511747.5108296126,1511747.5108296126,1511747.5108296126,1557099.9361544997,1642718.8752130717,1665971.7828648984,1665971.7828648984,1665971.7828648984,1665971.7828648984,1665971.7828648984,1665971.7828648984,1693783.571282953,1693783.571282953,1693783.571282953,1693783.571282953,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,525940927.35400867,null,null,0,7235.0887500000008,28519.155000000002,42133.466250000012,56603.643749999996,70855.633125000008,72220.063500000004,89225.407462500007,115328.09868749999,127069.82387774998,139493.77740675001,171212.17084425001,214727.33908462504,258881.87922187502,301732.32038625004,338606.82235765125,359221.21410243376,443648.23054800753,505016.17253246257,501547.46309577004,606805.73029995756,705953.39492052479,721890.28409361595,801156.09704806411,943793.65201677801,1077395.4868726984,1189109.9794370646,1237406.2498185916,1221410.6178900367,1360378.8853761386,1451806.3793106698,1423234.9549975409,1626603.5047105269,1790933.93462919,1777923.6133407506,1830456.6593305329,2018839.1956511063,2242742.0395545205,2395403.2021697536,2442580.5652753203,2392427.8889364912,2554837.6401342135,2630721.9037534888,2567579.190588464,2841048.1820255881,3040697.6980449203,3004946.5265846197,3020951.4907472627,3204112.6157685216,3488597.2259778595,3672540.6386766369,3694697.0024490012,3609609.8181190994,3780758.102768667,3825040.7025380861,3718965.0768864872,4046534.9182337779,4261741.7210100852,4200425.9315538518,4215533.0740670301,4403695.9496182315,4683282.9244566355,4880856.8905806663,4903372.2765388601,4778375.2363176038,4937381.6009221943,4930251.9118256615,4783356.9438495152,5179002.6634420129,5422518.5934627661,5333922.4839553395,5347567.4621616984,5515836.250725369,5795540.4097242728,6013732.5548632443,6019488.2102529313,5859048.9029059187,6029307.6844373476,5993809.3907316299,5804774.3342391029,6233815.6725122184,6478203.1637371005,6367773.7005955428,6382249.6579746688,6583388.8923275098,6903638.8234544015,7118424.3940405743,7090882.6279162057,6892298.0927637313,7088073.434031127,7037648.3238296937,6805989.3070068769,7283611.9224421941,7541330.1450133873,7407926.485088069,7420432.3191425046,7651887.148153848,7973611.1214553667,8188245.5788066518,8162148.2674084213,7926079.7749938071,8129669.7503681779,8044395.4544980228,7771386.3704668386,8333086.7187334094,8635212.1918361876,8477334.5770976283,8487084.1348005831,8750739.7992441822,9065007.8123873621,9265661.1709536053,9239088.0373607613,8963638.3735771459,9163229.9636454806,9029273.3927853294,8715844.2767144032,9378094.9775949307,9738607.1105424892,9554789.4311698955,9565132.7369369585,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,null,null,null,null,null,null,"Себестоимость продаж","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,0,null,null,null,null,18153927.482238766,null,null,0,7235.0887500000008,28519.155000000002,42133.466250000012,56603.643749999996,70222.443750000006,70200,84692.621249999997,98311.421249999999,98280,98280,105547.53599999999,114092.28,115689.60000000001,115689.60000000001,115689.60000000001,123179.91758999997,130193.59959,130150.8,130150.8,130150.8,130150.8,137647.29975300003,144660.981753,146846.25539999999,148950.35999999999,148950.35999999999,148950.35999999999,148950.35999999999,149000.81120559,149000.81120559,148950.35999999999,148950.35999999999,148950.35999999999,148950.35999999999,148950.35999999999,151251.64306200002,153470.90771501017,153470.90771501017,153418.8708,153418.8708,153418.8708,153418.8708,153418.8708,153418.8708,153418.8708,153474.00019453076,153474.00019453076,155789.19235386001,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158079.43630886884,158079.43630886884,158021.43692399998,158021.43692399998,160462.86812447576,162762.08003171999,162762.08003171999,162762.08003171999,162762.08003171999,162762.08003171999,162762.08003171999,162822.4050781978,162822.4050781978,162762.08003171999,162762.08003171999,162762.08003171999,165276.75416821006,167644.94243267158,167644.94243267158,167644.94243267158,167644.94243267158,167644.94243267158,167644.94243267158,167708.9412744799,167708.9412744799,167644.94243267158,167644.94243267158,167644.94243267158,170235.05679325637,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172743.54500435165,172743.54500435165,172674.29070565174,172674.29070565174,175342.10849705403,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177928.60872311445,177928.60872311445,180602.37175196563,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,null,null,null,null,null,null,"Себестоимость продаж","Паушальный взнос","Расходы категории - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,913.99683602972345,null,null,0,2.9925000000000002,11.97,8.9775000000000009,14.962499999999999,14.962499999999999,0,20.947499999999998,20.947499999999998,0,0,24.658200000000004,24.658200000000004,0,0,0,28.572689249999996,28.572689249999996,0,0,0,0,32.699855475,32.699855475,0,0,0,0,0,33.680851139249995,33.680851139249995,0,0,0,0,0,0,34.691276673427502,34.691276673427502,0,0,0,0,0,0,0,36.803975422839237,36.803975422839237,0,0,0,0,0,0,0,0,39.045337526090137,39.045337526090137,0,0,0,0,0,0,0,0,0,40.216697651872842,40.216697651872842,0,0,0,0,0,0,0,0,0,0,42.665894538871896,42.665894538871896,0,0,0,0,0,0,0,0,0,0,0,46.622174941777878,46.622174941777878,0,0,0,0,0,0,0,0,0,0,0,0,49.461465395732141,49.461465395732141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,null,null,null,"Себестоимость продаж","Паушальный взнос","Расходы категории - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,389.57421235612048,null,null,0,1.2825,5.1300000000000008,3.8475000000000006,6.4124999999999996,6.4124999999999996,0,8.9774999999999991,8.9774999999999991,0,0,10.567800000000002,10.567800000000002,0,0,0,12.245438249999999,12.245438249999999,0,0,0,0,14.014223775,14.014223775,0,0,0,0,0,14.43465048825,14.43465048825,0,0,0,0,0,0,14.867690002897497,14.867690002897497,0,0,0,0,0,0,0,15.773132324073957,15.773132324073957,0,0,0,0,0,0,0,0,16.246326293796177,16.246326293796177,0,0,0,0,0,0,0,0,0,17.235727565088361,17.235727565088361,0,0,0,0,0,0,0,0,0,0,18.285383373802244,18.285383373802244,0,0,0,0,0,0,0,0,0,0,0,19.398963221266797,19.398963221266797,0,0,0,0,0,0,0,0,0,0,0,0,21.197770883885202,21.197770883885202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,null,"Себестоимость продаж","Паушальный взнос","Расходы категории - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,64.072404172092476,null,null,0,0.21375000000000002,0.85499999999999998,0.64124999999999999,1.0687499999999999,1.0687499999999999,0,1.4962499999999999,1.4962499999999999,0,0,1.7100000000000002,1.7100000000000002,0,0,0,1.9814625000000003,1.9814625000000003,0,0,0,0,2.2676737499999997,2.2676737499999997,0,0,0,0,0,2.3357039624999998,2.3357039624999998,0,0,0,0,0,0,2.4779483338162498,2.4779483338162498,0,0,0,0,0,0,0,2.5522867838307373,2.5522867838307373,0,0,0,0,0,0,0,0,2.7077210489660288,2.7077210489660288,0,0,0,0,0,0,0,0,0,2.8726212608480601,2.8726212608480601,0,0,0,0,0,0,0,0,0,0,3.047563895633707,3.047563895633707,0,0,0,0,0,0,0,0,0,0,0,3.2331605368777998,3.2331605368777998,0,0,0,0,0,0,0,0,0,0,0,0,3.4300600135736574,3.4300600135736574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[171,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[172,null,null,null,null,null,null,"Себестоимость продаж","Паушальный взнос","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,13963507.568297071,null,null,0,5562,21924,32400.000000000007,43524,54000,54000,65124,75600,75600,75600,81162,87734.88,88992,88992,88992,94720.859999999986,100116,100116,100116,100116,100116,105844.86000000002,111240,112958.658,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,116347.41774000002,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,119837.8402722,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,123432.97548036597,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,127135.96474477697,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,130950.04368712028,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,134878.54499773387,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,138924.90134766587,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173,null,null,null,null,null,null,"Себестоимость продаж","Паушальный взнос","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4189052.2704891264,null,null,0,1668.6,6577.2,9720.0000000000018,13057.199999999999,16200,16200,19537.2,22680,22680,22680,24348.6,26320.464,26697.599999999999,26697.599999999999,26697.599999999999,28416.257999999994,30034.799999999999,30034.799999999999,30034.799999999999,30034.799999999999,30034.799999999999,31753.458000000002,33372,33887.597399999999,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34904.225322000006,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35951.352081659999,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,37029.892644109794,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,38140.789423433089,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,39285.013106136081,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,40463.56349932016,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41677.470404299762,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,null,null,null,"Себестоимость продаж","Роялти",null,null,2,"руб.",null,null,null,null,null,0,null,null,null,null,246857803.64451671,null,null,0,0,0,0,0,305.51718750000003,975.09562500000015,2187.9827812500007,8212.6499062500025,13924.124055,19961.474760000005,31805.547884999996,48645.328347187511,69130.256845312499,89819.190103125016,107816.2633449,113858.9615239875,151334.95777796253,176764.56012112502,174096.32209290002,229888.931617275,279410.3296114133,283978.33808263729,319073.49815778976,386635.65081269247,449745.55704319797,503867.83636316995,527131.58152391668,514827.24927118223,583341.5962082491,615782.32768659981,593843.11760387756,710107.92684006866,796822.60842629999,786814.66897365439,815066.18344930361,909168.16934242344,1015483.2773006891,1089699.8464285431,1110303.7610117369,1071724.7792126373,1155152.9443028811,1172518.1006265297,1123946.7828072798,1292997.8508114635,1405757.4667328235,1378214.1583829529,1390525.6692772941,1488759.2164071321,1624353.8662284093,1714103.6640625349,1720175.1733335312,1654723.493079761,1746162.3243464727,1740491.8534711173,1658895.2183545032,1873345.9985004561,2001855.3812706948,1954734.0042927216,1966354.8831490129,2074347.8917567409,2212366.4849960762,2309094.3011949765,2311678.5569333653,2215526.9875323987,2306088.9715969218,2269232.7261160393,2156190.1930217128,2422720.9711906752,2572726.2769504441,2504575.4234831929,2515071.5605650074,2620343.5298068859,2763265.1859020651,2871219.5889806761,2863774.4273510678,2740359.5755456733,2839615.7505192519,2780975.5280010276,2635514.716205386,2937624.985530782,3098076.1239203587,3013130.3830422377,3024265.7348723346,3150494.777761349,3315433.5103482455,3423477.7038056068,3397879.2883366644,3245121.9536039922,3360069.2414882956,3286056.8048172938,3107857.5611074339,3453898.4820633219,3631089.6190842902,3528524.6916791992,3538144.5640287651,3683395.4290159815,3851771.8344080579,3962487.0114463661,3934361.3417840246,3752770.1937727844,3876207.5907312315,3777837.3714180375,3567830.3837017417,3974412.195821621,4181625.1468735649,4060123.8360775248,4067623.4958490282,4233309.1224984974,4402676.2049551262,4509248.7810822334,4476489.7729790304,4264605.4162224028,4391877.1683626231,4262886.6555184219,4021787.3354638638,4497045.5668271594,4740604.7468528925,4599206.5319508975,4607162.9210024849,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,null,"Себестоимость продаж","Роялти","Расходы категории - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,51316199.318224475,null,null,0,0,0,0,0,60.637500000000003,194.04000000000002,435.37725000000006,1632.5347500000003,2804.8932450000002,4056.8254650000008,6465.866715000001,9765.8963325000022,13769.901337500003,17892.930825000003,21722.308890975,22557.703724324998,30151.071338850001,29920.952580749999,28142.127228600002,45502.12459485,57443.755240525505,58972.743671341508,66231.078959776496,79380.70626283875,91481.339412713249,102498.90171790501,107066.60959927778,98863.721430788137,114328.33741166606,106104.25354106654,91478.11348591838,137336.89679129573,163873.14278419997,157201.18314910293,166456.08542290659,190555.18414103647,210841.65677705669,226271.11331743034,227616.56481990789,201897.24362050818,224817.14969254629,204085.09609101989,171704.21754485334,251857.89740722749,294872.17752354901,276509.97195696866,284717.64588652947,317999.20967421564,344165.751451105,363230.05575602868,358633.24271240842,314998.78920989495,344274.49247688928,309188.59558581578,254790.83884140634,368227.22089465742,424721.59415057558,393307.34283192689,401054.59540278779,445576.88407419552,478278.01185798075,499231.21958727122,489344.44856541592,425243.40229810501,460602.430874023,411314.37023306184,335952.6815035108,483848.52878412453,554416.09166667797,508982.18935517711,515979.61407638685,568645.43938143458,608449.07810506353,633236.00068063638,618918.39868018369,536641.83080992079,577827.30863122968,514046.5569112174,417072.68238078943,596480.74790068867,681711.80369965546,625081.30978090805,632504.87766763929,695777.95823817118,743076.29823456891,770058.41563547472,749516.33624087344,647678.11308575817,696222.44620995945,619128.66571967362,500329.16991310031,714235.13909947313,815774.83987470437,747398.22160464351,753811.46983768721,826426.6605948864,877876.24275805685,908835.01096451376,883741.49836367252,762680.73302284582,818838.17382642301,727435.60989823472,587430.95142070437,838398.22464563791,956692.5333861754,875691.65952214878,880691.43270315113,963517.8584873802,1020972.8694027673,1054379.4294868971,1022834.8926051729,881578.65476742154,945736.60329359968,839299.83967788459,678566.95964151225,968487.59866659413,1104263.2950994419,1009997.818498112,1015302.0778658371,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,null,null,null,"Себестоимость продаж","Роялти","Расходы категории - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,21992656.850667626,null,null,0,0,0,0,0,25.987500000000001,83.160000000000011,186.59025000000003,699.65775000000008,1202.0971050000003,1738.6394850000001,2771.0857349999997,4185.384142500001,5901.3862875000013,7668.3989250000004,9309.5609532749986,9667.5873104249986,12921.887716650002,12823.265391750001,12060.9116694,19500.910540650002,24618.7522459395,25274.033002003503,28384.748125618498,34020.302684073744,39206.288319734245,43928.100736245004,45885.689828261908,42370.166327480634,48997.858890714029,45473.251517599951,39204.905779679313,58858.670053412454,70231.346907514264,67371.935635329821,71338.322324102803,81666.50748901561,90360.71004731,96973.334278898707,97549.956351389075,86527.390123074932,96350.207011091261,87465.041181865672,73587.521804937132,107939.09888881177,126373.79036723528,118504.2736958437,122021.84823708402,136285.37557466381,147499.60776475928,155670.02389544086,153699.96116246076,134999.48108995496,147546.21106152397,132509.39810820675,109196.07378917414,157811.66609771032,182023.54035024668,168560.2897851115,171880.54088690903,190961.52174608377,204976.29079627743,213956.23696597337,209719.04938517825,182247.17241347357,197401.04180315271,176277.58724274079,143979.72064436175,207363.65519319617,237606.8964285762,218135.22400936164,221134.12031845152,243705.1883063291,260763.89061645581,271386.85743455845,265250.74229150731,229989.35606139462,247640.27512766988,220305.66724766459,178745.43530605262,255634.60624315226,292162.20158556662,267891.98990610341,271073.51900041685,298190.55353064474,318461.2706719581,330025.03527234634,321221.28696037433,277576.33417961065,298381.04837569688,265340.85673700302,214426.78710561444,306100.77389977418,349617.78851773043,320313.52354484727,323062.05850186595,354182.85454066552,376232.67546773865,389500.7189847916,378746.35644157394,326863.17129550537,350930.64592560986,311758.11852781486,251756.12203744467,359313.52484813053,410011.08573693235,375296.4255094924,377439.18544420763,412936.22506602004,437559.80117261456,451876.89835152734,438357.81111650274,377819.42347175209,405315.68712582835,359699.93129052193,290814.41127493378,415066.11371425464,473255.69789976068,432856.20792776224,435129.46194250166,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,"Себестоимость продаж","Роялти","Расходы категории - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3665442.8084446043,null,null,0,0,0,0,0,4.3312499999999998,13.860000000000003,31.098375000000008,116.60962500000001,200.34951750000002,289.77324750000002,461.84762250000006,697.56402375000016,983.56438125000011,1278.0664875000002,1551.5934922125002,1611.2645517375001,2153.6479527750002,2137.2108986250005,2010.1519449000004,3250.1517567750006,4103.125374323251,4212.3388336672506,4730.7913542697497,5670.050447345624,6534.3813866223754,7321.3501227075003,7647.6149713769846,7061.6943879134387,8166.3098151190034,7578.8752529333242,6534.1509632798843,9809.7783422354096,11705.224484585709,11228.655939221637,11889.72038735047,13611.084581502604,15060.118341218335,16162.222379816452,16258.32605856485,14421.231687179157,16058.367835181878,14577.506863644281,12264.586967489526,17989.849814801964,21062.298394539215,19750.712282640619,20336.97470618067,22714.229262443972,24583.267960793215,25945.003982573475,25616.660193743461,22499.913514992499,24591.035176920661,22084.899684701126,18199.345631529028,26301.944349618389,30337.256725041112,28093.38163085192,28646.756814484841,31826.920291013965,34162.71513271291,35659.372827662228,34953.174897529701,30374.528735578926,32900.17363385878,29379.597873790131,23996.620107393624,34560.609198866034,39601.149404762706,36355.87066822694,36855.68671974192,40617.531384388181,43460.648436075964,45231.142905759742,44208.457048584547,38331.559343565765,41273.379187944978,36717.611207944101,29790.905884342101,42605.767707192048,48693.700264261104,44648.664984350566,45178.919833402804,49698.42558844079,53076.878445326351,55004.172545391048,53536.881160062389,46262.722363268447,49730.174729282808,44223.476122833832,35737.797850935734,51016.795649962369,58269.631419621743,53385.587257474537,53843.676416977658,59030.475756777596,62705.445911289775,64916.786497465262,63124.392740262323,54477.195215917556,58488.440987601636,51959.686421302467,41959.353672907448,59885.587474688415,68335.180956155382,62549.404251582047,62906.530907367924,68822.704177670006,72926.633528769074,75312.816391921209,73059.635186083789,62969.903911958689,67552.614520971401,59949.988548420333,48469.068545822302,69177.685619042444,78875.949649960123,72142.701321293702,72521.576990416943,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[179,null,null,null,null,null,null,"Себестоимость продаж","Роялти","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,130679618.97475392,null,null,0,0,0,0,0,165.046875,526.18125000000009,1180.7053125000002,4433.7290625000014,7474.4493750000001,10674.028125000001,17005.190624999999,26151.141421875003,37288.772953125001,48445.995281250005,57871.384621875004,61555.696875000001,81621.808284375016,101448.56250000001,101448.56250000001,124335.18824999999,148649.76673125004,150399.40198125,169020.67670625,205818.91647571875,240402.72917240622,269322.67983562499,281947.43624999997,281947.43624999997,316806.99237749999,351250.72875000001,351250.72875000001,387771.21665625006,423856.07250000001,423856.07250000001,434909.27331918752,479488.76394682215,537862.147796234,577148.59727107512,591445.31829375005,591445.31829375005,629174.78443389374,666454.1973,666454.1973,704008.46515432501,741114.76957500004,741114.76957500004,741114.76957500004,778277.23222754523,852388.64542442455,899429.677252686,909404.08404993743,909404.08404993743,945961.98894702981,982083.81545568747,982083.81545568747,1016157.8208911306,1049825.3769575625,1049825.3769575625,1049825.3769575625,1081525.0504964981,1149961.1286223887,1200190.3629338997,1213586.0646809549,1213586.0646809549,1242450.2502199134,1270970.1313588049,1270970.1313588049,1305344.7523188374,1339309.33803879,1339309.33803879,1339309.33803879,1359519.5159497955,1423531.9759572847,1477973.529199786,1488766.7917929171,1488766.7917929171,1517595.9904403132,1546081.3020263091,1546081.3020263091,1571464.5105228836,1596544.9372083659,1596544.9372083659,1596544.9372083659,1620636.8003108401,1692937.7407664554,1744915.4464249192,1748926.7569041189,1748926.7569041189,1781335.0555179664,1813356.774029064,1813356.774029064,1832727.5180108554,1851867.1994401801,1851867.1994401801,1851867.1994401801,1879811.8754797322,1949967.2848238251,1999411.1499996886,2006730.0724911659,2006730.0724911659,2036884.8692243053,2066679.9665928348,2066679.9665928348,2089857.5837332031,2112758.7283033091,2112758.7283033091,2112758.7283033091,2144640.2575134058,2208628.3852699809,2252061.2591168368,2263259.5646702079,2263259.5646702079,2287132.5103247873,2310720.6892319964,2310720.6892319964,2341780.1298671295,2372469.0801567151,2372469.0801567151,2372469.0801567151,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,null,null,null,null,null,null,"Себестоимость продаж","Роялти","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,39203885.69242616,null,null,0,0,0,0,0,49.514062500000001,157.85437500000003,354.21159375000008,1330.1187187500004,2242.3348124999998,3202.2084374999999,5101.5571874999996,7845.3424265625008,11186.631885937501,14533.798584375001,17361.415386562501,18466.709062499998,24486.542485312504,30434.568750000002,30434.568750000002,37300.556474999998,44594.93001937501,45119.820594375,50706.203011874997,61745.674942715625,72120.818751721861,80796.803950687492,84584.230874999994,84584.230874999994,95042.097713249997,105375.21862499999,105375.21862499999,116331.36499687501,127156.82175,127156.82175,130472.78199575625,143846.62918404664,161358.64433887019,173144.57918132254,177433.59548812502,177433.59548812502,188752.43533016811,199936.25918999998,199936.25918999998,211202.53954629748,222334.4308725,222334.4308725,222334.4308725,233483.16966826355,255716.59362732735,269828.90317580581,272821.22521498124,272821.22521498124,283788.59668410895,294625.14463670622,294625.14463670622,304847.34626733919,314947.61308726872,314947.61308726872,314947.61308726872,324457.5151489494,344988.33858671662,360057.10888016992,364075.81940428645,364075.81940428645,372735.07506597403,381291.03940764145,381291.03940764145,391603.42569565121,401792.80141163699,401792.80141163699,401792.80141163699,407855.85478493862,427059.59278718539,443392.05875993578,446630.03753787512,446630.03753787512,455278.79713209398,463824.39060789271,463824.39060789271,471439.35315686505,478963.48116250976,478963.48116250976,478963.48116250976,486191.04009325203,507881.3222299366,523474.63392747572,524678.0270712357,524678.0270712357,534400.51665538992,544007.03220871917,544007.03220871917,549818.25540325663,555560.15983205405,555560.15983205405,555560.15983205405,563943.56264391961,584990.18544714747,599823.34499990661,602019.02174734976,602019.02174734976,611065.4607672916,620003.98997785046,620003.98997785046,626957.27511996089,633827.6184909927,633827.6184909927,633827.6184909927,643392.07725402166,662588.51558099419,675618.37773505098,678977.86940106237,678977.86940106237,686139.75309743616,693216.20676959888,693216.20676959888,702534.0389601388,711740.72404701449,711740.72404701449,711740.72404701449,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,null,"Себестоимость продаж","Up-Sale",null,null,3,"руб.",null,null,null,null,null,0,null,null,null,null,260929196.22725308,null,null,0,0,0,0,0,327.67218750000006,1044.967875,2344.8034312500004,8804.027531249998,14865.699822750001,21252.302646749999,33859.086959249995,51989.730737437494,74062.022376562498,96223.530283125001,115100.95901275125,122182.33498844625,162119.67318004504,198100.81241133751,197300.34100287,246765.99868268252,296392.26530911151,300264.64625797869,337421.61713727441,410311.74580408545,478699.56982950034,536291.78307389468,561324.30829467485,557633.00861885457,628036.4779622996,687023.24041847989,680441.47739366326,767545.21787045803,845160.96620288992,842158.58436709631,866440.11588122917,958419.38324668258,1073787.8545388214,1152232.4480262003,1178857.9334635837,1167284.2389238537,1246265.8250313324,1304784.932326959,1290213.536981184,1394631.4604141237,1481521.3605120969,1473258.3680071358,1476951.8212754382,1559564.2070075292,1706221.9228254501,1800415.5376901017,1816500.3921914697,1796864.8881153385,1876574.341498194,1926527.4121429683,1902048.421607984,2015109.4834244533,2101806.903430522,2087670.4903371301,2091156.7539940174,2168885.1897370145,2308154.3594288384,2409000.5093539692,2428931.6395737743,2400086.1687534843,2468530.5492935525,2498257.1056779027,2464344.3457496045,2593459.2871731394,2687030.2364806021,2666584.9804404271,2669733.8215649715,2730215.9667502725,2864630.2813895354,2974868.0234498964,2988068.8404691918,2951044.3849275731,3022046.9914854234,3045188.92029793,3001550.6767592374,3128481.7457069568,3212482.0973840705,3186998.3751206342,3190338.9806696633,3262659.0577729056,3415531.0224005049,3522272.3995293155,3520329.0488738883,3474501.848454087,3555329.9018371799,3578917.2283067494,3525457.4551937911,3656969.8953745202,3737496.9809247446,3706727.5027032169,3709613.4644080866,3793149.6106408122,3943984.7676204871,4047904.0479334649,4049932.406197574,3995455.0617942023,4075607.6402101256,4088703.5636531645,4025701.4673382756,4180820.0034849672,4275732.5255358014,4239282.1322969887,4241532.0302284397,4336828.3049937189,4479141.4524226105,4573222.2348617464,4579408.1093721054,4515842.8023451176,4588162.640273232,4583196.5822572811,4510866.786240913,4697859.255758144,4814812.2086799704,4772392.7442093715,4774779.6609248482,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,null,null,null,null,null,null,"Себестоимость продаж","Up-Sale","Расходы категории - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,15394859.795467338,null,null,0,0,0,0,0,18.19125,58.212000000000018,130.61317500000001,489.760425,841.46797350000008,1217.0476395000001,1939.7600144999999,2929.7688997499999,4130.9704012500006,5367.8792475000009,6516.6926672925001,6767.3111172974986,9045.3214016549991,8976.285774224998,8442.6381685799988,13650.637378454998,17233.126572157649,17691.82310140245,19869.323687932949,23814.211878851624,27444.401823813976,30749.670515371501,32119.982879783336,29659.116429236441,34298.501223499814,31831.276062319961,27443.43404577551,41201.069037388719,49161.942835259979,47160.354944730876,49936.825626871963,57166.555242310933,63252.497033117004,67881.333995229099,68284.969445972354,60569.173086152456,67445.144907763897,61225.528827305978,51511.265263456,75557.369222168243,88461.653257064696,82952.991587090597,85415.293765958835,95399.762902264687,103249.72543533152,108969.01672680862,107589.97281372253,94499.636762968468,103282.34774306678,92756.578675744735,76437.251652421895,110468.1662683972,127416.47824517265,117992.20284957807,120316.37862083633,133673.06522225865,143483.40355739419,149769.36587618134,146803.33456962474,127573.02068943149,138180.72926220688,123394.31106991853,100785.80445105323,145154.55863523734,166324.82750000336,152694.65680655313,154793.88422291604,170593.63181443035,182534.72343151906,189970.80020419089,185675.51960405509,160992.54924297624,173348.1925893689,154213.9670733652,125121.8047142368,178944.22437020656,204513.54110989661,187524.39293427236,189751.46330029174,208733.38747145131,222922.88947037066,231017.52469064237,224854.90087226199,194303.43392572744,208866.73386298778,185738.59971590206,150098.75097393009,214270.54172984193,244732.45196241129,224219.46648139303,226143.4409513062,247927.99817846593,263362.87282741704,272650.50328935409,265122.44950910169,228804.21990685372,245651.4521479269,218230.68296947039,176229.28542621131,251519.46739369136,287007.76001585263,262707.49785664468,264207.42981094529,289055.35754621401,306291.86082083016,316313.82884606911,306850.46778155188,264473.59643022652,283720.98098807986,251789.95190336538,203570.08789245365,290546.27959997824,331278.98852983251,302999.34554943361,304590.62335975119,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,null,"Себестоимость продаж","Up-Sale","Расходы категории - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,6597797.055200289,null,null,0,0,0,0,0,7.7962499999999997,24.948000000000004,55.977074999999999,209.89732499999997,360.62913149999997,521.59184550000009,831.32572049999999,1255.6152427499999,1770.4158862500001,2300.5196775000004,2792.8682859824999,2900.2761931274999,3876.5663149949996,3846.9796175249999,3618.2735008199998,5850.2731621949988,7385.6256737818494,7582.2099006010503,8515.4244376855495,10206.090805222124,11761.886495920277,13178.430220873503,13765.706948478575,12711.049898244191,14699.357667214208,13641.975455279986,11761.471733903792,17657.601016023735,21069.404072254274,20211.580690598945,21401.496697230839,24499.952246704685,27108.213014192996,29092.000283669611,29264.986905416721,25958.21703692248,28905.062103327382,26239.512354559705,22076.256541481143,32381.729666643532,37912.137110170588,35551.282108753112,36606.554471125208,40885.612672399147,44249.88232942779,46701.007168632255,46109.988348738225,40499.844326986495,44263.863318457195,39752.819432462034,32758.822136752249,47343.499829313092,54607.062105074001,50568.086935533458,51564.162266072708,57288.456523825123,61492.887238883224,64186.871089791995,62915.71481555346,54674.151724042065,59220.312540945801,52883.276172822225,43193.916193308534,62209.096557958852,71282.068928572873,65440.567202808481,66340.236095535452,73111.556491898737,78229.167184936741,81416.057230367529,79575.222687452188,68996.806818418394,74292.082538300965,66091.700174299374,53623.630591815774,76690.381872945669,87648.660475669982,80367.596971831023,81322.055700125056,89457.166059193434,95538.381201587414,99007.510581703871,96366.386088112282,83272.900253883185,89514.314512709054,79602.257021100886,64328.036131684326,91830.232169932249,104885.33655531911,96094.057063454151,96918.617550559778,106254.85636219967,112869.80264032158,116850.21569543748,113623.90693247216,98058.951388651592,105279.19377768296,93527.435558344456,75526.836611233404,107794.05745443914,123003.32572107969,112588.92765284771,113231.75563326228,123880.86751980602,131267.94035178435,135563.0695054582,131507.34333495083,113345.82704152563,121594.70613774849,107909.97938715658,87244.323382480128,124519.8341142764,141976.70936992823,129856.86237832867,130538.83858275051,0,0,0,0,0,0,0,0,0,0,0,0,0]
[184,null,null,null,null,null,null,"Себестоимость продаж","Up-Sale","Расходы категории - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1099632.8425333817,null,null,0,0,0,0,0,1.2993749999999999,4.1580000000000004,9.3295124999999999,34.982887499999997,60.10485525,86.931974249999996,138.55428674999999,209.26920712499998,295.06931437499998,383.41994625000001,465.47804766374998,483.37936552124995,646.09438583249994,641.16326958749994,603.04558347,975.04552703249988,1230.937612296975,1263.7016501001749,1419.2374062809249,1701.0151342036875,1960.3144159867127,2196.4050368122503,2294.2844914130956,2118.5083163740319,2449.8929445357007,2273.6625758799969,1960.2452889839651,2942.9335026706226,3511.5673453757126,3368.5967817664905,3566.91611620514,4083.3253744507801,4518.0355023654993,4848.6667139449355,4877.4978175694541,4326.3695061537474,4817.510350554564,4373.2520590932836,3679.3760902468571,5396.9549444405884,6318.6895183617635,5925.2136847921856,6101.0924118542025,6814.2687787331924,7374.9803882379656,7783.5011947720432,7684.9980581230375,6749.9740544977485,7377.3105530761986,6625.4699054103385,5459.8036894587076,7890.5833048855147,9101.1770175123311,8428.0144892555763,8594.0270443454501,9548.0760873041872,10248.814539813869,10697.811848298667,10485.952469258909,9112.3586206736763,9870.0520901576328,8813.8793621370369,7198.9860322180884,10368.182759659809,11880.344821428811,10906.76120046808,11056.706015922573,12185.259415316454,13038.194530822788,13569.34287172792,13262.537114575363,11499.467803069732,12382.013756383494,11015.283362383228,8937.2717653026284,12781.730312157611,14608.110079278329,13394.599495305169,13553.675950020839,14909.527676532238,15923.063533597904,16501.251763617314,16061.064348018714,13878.816708980532,14919.052418784844,13267.042836850149,10721.339355280721,15305.038694988711,17480.889425886518,16015.67617724236,16153.102925093297,17709.142727033279,18811.63377338693,19475.03594923958,18937.317822078694,16343.158564775265,17546.532296280493,15587.905926390744,12587.806101872236,17965.676242406524,20500.554286846615,18764.821275474616,18871.959272210377,20646.811253300999,21877.990058630727,22593.844917576367,21917.890555825135,18890.971173587608,20265.78435629142,17984.996564526096,14540.72056374669,20753.305685712734,23662.784894988035,21642.810396388111,21756.473097125083,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[186,null,null,null,null,null,null,"Себестоимость продаж","Up-Sale","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,182951466.56465539,null,null,0,0,0,0,0,231.06562500000004,736.65375000000006,1652.9874375000002,6207.2206874999993,10464.229125,14943.639374999999,23807.266874999998,36611.597990625,52204.282134375004,67824.393393749997,81019.938470624998,86177.975625000006,114270.53159812502,142027.98750000002,142027.98750000002,174069.26355,208109.67342375003,210559.16277375002,236628.94738874998,288146.48306600621,336563.82084136875,377051.75176987494,394726.41074999992,394726.41074999992,443529.78932849993,491751.02025,491751.02025,542879.70331875002,593398.50150000001,593398.50150000001,608872.98264686251,671284.269525551,753007.00691472762,808008.03617950506,828023.44561125012,828023.44561125012,880844.69820745126,933035.87621999998,933035.87621999998,985611.85121605499,1037560.677405,1037560.677405,1037560.677405,1089588.1251185632,1193344.1035941946,1259201.5481537606,1273165.7176699121,1273165.7176699121,1324346.7845258415,1374917.3416379625,1374917.3416379625,1422620.9492475826,1469755.527740587,1469755.527740587,1469755.527740587,1514135.0706950971,1609945.5800713438,1680266.5081074594,1699020.4905533365,1699020.4905533365,1739430.3503078786,1779358.1839023267,1779358.1839023267,1827482.653246372,1875033.0732543056,1875033.0732543056,1875033.0732543056,1903327.3223297133,1992944.7663401978,2069162.9408797,2084273.5085100839,2084273.5085100839,2124634.3866164386,2164513.8228368326,2164513.8228368326,2200050.3147320366,2235162.912091712,2235162.912091712,2235162.912091712,2268891.5204351759,2370112.8370730374,2442881.6249948861,2448497.459665766,2448497.459665766,2493869.0777251525,2538699.4836406894,2538699.4836406894,2565818.5252151978,2592614.0792162521,2592614.0792162521,2592614.0792162521,2631736.6256716256,2729954.1987533551,2799175.6099995645,2809422.1014876319,2809422.1014876319,2851638.8169140271,2893351.9532299684,2893351.9532299684,2925800.6172264847,2957862.2196246325,2957862.2196246325,2957862.2196246325,3002496.360518768,3092079.7393779731,3152885.7627635715,3168563.3905382906,3168563.3905382906,3201985.5144547019,3235008.9649247946,3235008.9649247946,3278492.1818139818,3321456.7122194013,3321456.7122194013,3321456.7122194013,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,null,null,null,null,"Себестоимость продаж","Up-Sale","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,54885439.969396636,null,null,0,0,0,0,0,69.319687500000015,220.99612500000001,495.89623125000003,1862.1662062499997,3139.2687375,4483.0918124999998,7142.1800624999987,10983.479397187499,15661.2846403125,20347.318018124999,24305.981541187499,25853.3926875,34281.159479437505,42608.396250000005,42608.396250000005,52220.779065000002,62432.902027125005,63167.748832125006,70988.684216624984,86443.944919801856,100969.14625241062,113115.52553096248,118417.92322499998,118417.92322499998,133058.93679854998,147525.306075,147525.306075,162863.91099562499,178019.55045000001,178019.55045000001,182661.89479405875,201385.28085766529,225902.10207441828,242402.4108538515,248407.03368337502,248407.03368337502,264253.40946223534,279910.762866,279910.762866,295683.55536481651,311268.20322149998,311268.20322149998,311268.20322149998,326876.43753556896,358003.23107825837,377760.46444612817,381949.71530097362,381949.71530097362,397304.03535775241,412475.20249138871,412475.20249138871,426786.28477427474,440926.65832217608,440926.65832217608,440926.65832217608,454240.52120852913,482983.67402140313,504079.9524322378,509706.14716600091,509706.14716600091,521829.10509236355,533807.455170698,533807.455170698,548244.79597391153,562509.92197629169,562509.92197629169,562509.92197629169,570998.19669891393,597883.42990205926,620748.88226391003,625282.05255302519,625282.05255302519,637390.31598493154,649354.14685104974,649354.14685104974,660015.09441961092,670548.87362751353,670548.87362751353,670548.87362751353,680667.45613055269,711033.8511219112,732864.48749846581,734549.23789972975,734549.23789972975,748160.72331754572,761609.84509220684,761609.84509220684,769745.55756455928,777784.22376487555,777784.22376487555,777784.22376487555,789520.98770148761,818986.25962600647,839752.68299986934,842826.63044628955,842826.63044628955,855491.64507420815,868005.58596899046,868005.58596899046,877740.18516794534,887358.66588738968,887358.66588738968,887358.66588738968,900748.90815563034,927623.92181339196,945865.72882907139,950569.01716148714,950569.01716148714,960595.65433641057,970502.68947743834,970502.68947743834,983547.65454419446,996437.01366582036,996437.01366582036,996437.01366582036,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,509305725.89943671,null,null,0,7235.0887500000008,28519.155000000002,42133.466250000012,56603.643749999996,70855.633124999993,72220.063500000004,89225.407462499992,115328.09868750001,127069.82387774999,139493.77740675001,171212.17084425001,214727.33908462501,258881.87922187502,301732.32038625004,338606.82235765125,359221.2141024337,443648.23054800759,495291.86294371879,492401.27174647507,592017.53980663128,687284.17446735408,702715.97877493,779622.83276063669,917994.92248135526,1047664.0515635666,1155797.8363787457,1202609.6016988263,1189279.9084250308,1323213.7671830822,1417314.0883755581,1393504.5681146174,1581969.0132533556,1737675.163224325,1726833.2288172923,1776358.431568088,1956908.7608052695,2174209.8282828089,2321856.4175224202,2368605.1817088504,2326811.284759826,2481772.066484136,2564394.2475239076,2511775.3198863864,2759194.3653682387,2944864.2403497668,2915071.5974661829,2928409.0676017189,3100762.872624401,3376743.3567562504,3554490.870555927,3578141.1985674677,3507235.2116258834,3668868.8927136781,3724554.4089726955,3636158.0542630302,3926851.4048788697,4123697.5363470037,4072601.0451334752,4085190.3305611247,4258883.4622941166,4527842.5706027914,4718606.744214803,4744335.3307550997,4640171.130570719,4787685.8108881377,4796574.7414999167,4674162.2681864612,5021741.8374127597,5242333.363671096,5168503.2724149078,5179874.0875868723,5331026.4829264022,5597794.4593401272,5807930.8546420373,5818339.730681872,5684640.3078926951,5841513.8091321979,5826744.2597354837,5669215.0459917122,6039948.7629708601,6256646.8275347138,6164622.2749167494,6176685.572732687,6357261.0559001043,6662139.0265281666,6868155.4089590451,6847289.8186379215,6681802.7060108585,6861801.1390128909,6836431.5074708015,6643382.3267851193,7051473.9598517474,7276191.779670991,7165022.0630665589,7175443.591445256,7383298.4834605092,7688301.3425589977,7892874.2002431853,7874932.2804402262,7678208.5367613826,7863547.3438745905,7807978.8812810965,7580471.3112551104,8060607.295723577,8324287.1184856808,8192722.4395368816,8200847.0709560104,8437596.495235784,8733191.6298314631,8922987.8563703634,8906666.697264079,8677125.310777735,8855865.5675750598,8756500.9448900148,8495310.0148309115,9063336.5080282856,9379721.5396351703,9226540.1401580088,9235159.5616305619,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,"PL(-)",null,null,null,null,null,"Себестоимость","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,0,null,null,null,null,18153750.060193345,null,null,0,7235.0887500000008,28519.155000000002,42133.466250000012,56603.643749999996,70222.443750000006,70200,84692.621249999997,98311.421249999999,98280,98280,105547.53599999999,114092.28,115689.60000000001,115689.60000000001,115689.60000000001,123179.91758999997,130193.59959,130150.8,130150.8,130150.8,130150.8,137639.13612750001,144652.81812750001,146846.25539999999,148950.35999999999,148950.35999999999,148950.35999999999,148950.35999999999,148992.40267132499,148992.40267132499,148950.35999999999,148950.35999999999,148950.35999999999,148950.35999999999,148950.35999999999,151251.64306200002,153462.2348958418,153462.2348958418,153418.8708,153418.8708,153418.8708,153418.8708,153418.8708,153418.8708,153418.8708,153464.81196210894,153464.81196210894,155789.19235386001,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158021.43692399998,158069.76974472404,158069.76974472404,158021.43692399998,158021.43692399998,160462.86812447576,162762.08003171999,162762.08003171999,162762.08003171999,162762.08003171999,162762.08003171999,162762.08003171999,162812.35090378483,162812.35090378483,162762.08003171999,162762.08003171999,162762.08003171999,165276.75416821006,167644.94243267158,167644.94243267158,167644.94243267158,167644.94243267158,167644.94243267158,167644.94243267158,167698.27480084519,167698.27480084519,167644.94243267158,167644.94243267158,167644.94243267158,170235.05679325637,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172674.29070565174,172732.00262123498,172732.00262123498,172674.29070565174,172674.29070565174,175342.10849705403,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177854.51942682127,177916.2605070656,177916.2605070656,180602.37175196563,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,183190.15500962589,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,"SF(-)",null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,795.36765977476944,null,null,0,2.9925000000000002,11.97,8.9775000000000009,14.962499999999999,14.962499999999999,0,20.947499999999998,20.947499999999998,0,0,24.658200000000004,24.658200000000004,0,0,0,28.572689249999996,28.572689249999996,0,0,0,0,27.249879562500002,27.249879562500002,0,0,0,0,0,28.067375949374998,28.067375949374998,0,0,0,0,0,0,28.909397227856253,28.909397227856253,0,0,0,0,0,0,0,30.669979519032697,30.669979519032697,0,0,0,0,0,0,0,0,32.537781271741785,32.537781271741785,0,0,0,0,0,0,0,0,0,33.513914709894038,33.513914709894038,0,0,0,0,0,0,0,0,0,0,35.55491211572658,35.55491211572658,0,0,0,0,0,0,0,0,0,0,0,38.851812451481564,38.851812451481564,0,0,0,0,0,0,0,0,0,0,0,0,41.217887829776785,41.217887829776785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,"SF(-)",null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,339.08958971343367,null,null,0,1.2825,5.1300000000000008,3.8475000000000006,6.4124999999999996,6.4124999999999996,0,8.9774999999999991,8.9774999999999991,0,0,10.567800000000002,10.567800000000002,0,0,0,12.245438249999999,12.245438249999999,0,0,0,0,11.678519812499999,11.678519812499999,0,0,0,0,0,12.028875406875001,12.028875406875001,0,0,0,0,0,0,12.389741669081248,12.389741669081248,0,0,0,0,0,0,0,13.144276936728298,13.144276936728298,0,0,0,0,0,0,0,0,13.538605244830148,13.538605244830148,0,0,0,0,0,0,0,0,0,14.363106304240301,14.363106304240301,0,0,0,0,0,0,0,0,0,0,15.237819478168538,15.237819478168538,0,0,0,0,0,0,0,0,0,0,0,16.165802684389,16.165802684389,0,0,0,0,0,0,0,0,0,0,0,0,17.664809069904337,17.664809069904337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[194,"SF(-)",null,null,null,null,null,"Себестоимость","Паушальный взнос","Расходы категории - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,55.7641576434104,null,null,0,0.21375000000000002,0.85499999999999998,0.64124999999999999,1.0687499999999999,1.0687499999999999,0,1.4962499999999999,1.4962499999999999,0,0,1.7100000000000002,1.7100000000000002,0,0,0,1.9814625000000003,1.9814625000000003,0,0,0,0,1.8897281249999998,1.8897281249999998,0,0,0,0,0,1.9464199687499999,1.9464199687499999,0,0,0,0,0,0,2.064956944846875,2.064956944846875,0,0,0,0,0,0,0,2.126905653192281,2.126905653192281,0,0,0,0,0,0,0,0,2.256434207471691,2.256434207471691,0,0,0,0,0,0,0,0,0,2.3938510507067168,2.3938510507067168,0,0,0,0,0,0,0,0,0,0,2.539636579694756,2.539636579694756,0,0,0,0,0,0,0,0,0,0,0,2.6943004473981667,2.6943004473981667,0,0,0,0,0,0,0,0,0,0,0,0,2.8583833446447144,2.8583833446447144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[196,"BS(-)",null,null,null,null,null,"Себестоимость","Паушальный взнос","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,13963507.568297071,null,null,0,5562,21924,32400.000000000007,43524,54000,54000,65124,75600,75600,75600,81162,87734.88,88992,88992,88992,94720.859999999986,100116,100116,100116,100116,100116,105844.86000000002,111240,112958.658,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,114577.2,116347.41774000002,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,118014.516,119837.8402722,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,121554.95147999999,123432.97548036597,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,125201.60002439999,127135.96474477697,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,128957.64802513199,130950.04368712028,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,132826.37746588595,134878.54499773387,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,136811.16878986251,138924.90134766587,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,140915.50385355839,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,"BS(-)",null,null,null,null,null,"Себестоимость","Паушальный взнос","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4189052.2704891264,null,null,0,1668.6,6577.2,9720.0000000000018,13057.199999999999,16200,16200,19537.2,22680,22680,22680,24348.6,26320.464,26697.599999999999,26697.599999999999,26697.599999999999,28416.257999999994,30034.799999999999,30034.799999999999,30034.799999999999,30034.799999999999,30034.799999999999,31753.458000000002,33372,33887.597399999999,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34373.159999999996,34904.225322000006,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35404.354800000001,35951.352081659999,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,36466.485443999998,37029.892644109794,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,37560.480007319995,38140.789423433089,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,38687.294407539594,39285.013106136081,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,39847.913239765781,40463.56349932016,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41043.350636958749,41677.470404299762,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,42274.651156067514,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,"PL(-)",null,null,null,null,null,"Себестоимость","Роялти",null,null,2,"руб.",null,null,null,null,null,0,null,null,null,null,234061631.31180418,null,null,0,0,0,0,0,305.51718750000003,975.09562500000015,2187.9827812500007,8212.6499062500025,13924.124055,19961.474760000005,31805.547884999996,48645.328347187511,69130.256845312499,89819.190103125016,107816.2633449,113858.9615239875,151334.95777796253,169284.32197593752,167060.79028575003,218513.4004685625,265049.3908012819,269235.1521648019,302515.72841784562,366790.47424698278,426875.22219001967,478243.11093369382,500364.92912409722,490111.31891348516,554759.51185533253,589256.26430133323,570973.58923239796,675773.70264224475,755854.32273024996,747514.37318637862,773452.16209357698,861529.37330716441,962772.86310642504,1033132.0680991856,1053399.61980676,1021250.4683075103,1098948.6568797447,1121496.8266037749,1081020.7284210667,1230033.3764596567,1332039.4223519363,1309086.6653937108,1319346.2578056618,1409259.4139885784,1538312.4283656331,1623296.1501235277,1630516.8626554292,1575973.7957772873,1660093.7012272505,1663194.7045746634,1595197.5086441515,1781289.1932767918,1895674.9827330508,1856407.1685847398,1866091.2342983161,1962953.6707381918,2092796.9820315812,2184286.4962981585,2189342.4447920113,2109216.1369578727,2190938.3638784164,2166404.1335577737,2072202.0226458348,2301758.8389946446,2434122.2540337746,2377329.8761443985,2386076.6570459106,2478182.1699615275,2611152.9163757996,2712910.588810517,2709044.8276810218,2606199.1178431935,2695158.9233614444,2652463.8887732234,2531246.5456101885,2788504.7985556093,2927648.1729954453,2856860.055597011,2866139.5154554248,2976550.2882018061,3129664.4357896033,3230963.0998967383,3210500.2042764463,3083202.4253325523,3186013.6299358057,3131274.6383873755,2982775.2686291588,3275339.6972884531,3427145.9091156144,3341675.1362780388,3349691.6965693431,3476788.7638672595,3632302.7737185438,3735278.2587052374,3713425.9671931062,3562100.0105170729,3671498.0472746259,3595978.4689434785,3420972.6458465657,3764812.6396602113,3942452.0135270213,3841200.9211969879,3847450.6376732406,3992429.6578766527,4147432.9876044341,4245653.9237105092,4220781.0498277359,4044210.7525305473,4155443.0175392227,4053061.6955989506,3852145.5955534857,4254923.667160511,4464538.9230780322,4346707.0773263695,4353337.401536026,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,"SF(-)",null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,42785417.76308275,null,null,0,0,0,0,0,60.637500000000003,194.04000000000002,435.37725000000006,1632.5347500000003,2804.8932450000002,4056.8254650000008,6465.866715000001,9765.8963325000022,13769.901337500003,17892.930825000003,21722.308890975,22557.703724324998,30151.071338850001,24934.127150625001,23451.772690500002,37918.437162375005,47869.796033771257,49143.953059451262,55192.565799813747,66150.588552365632,76234.449510594379,85415.751431587516,89222.17466606482,82386.43452565679,95273.614509721723,88420.211284222125,76231.761238265317,114447.41399274644,136560.95232016666,131000.98595758578,138713.40451908883,158795.98678419707,175701.38064754725,188559.26109785863,189680.47068325657,168247.70301709016,187347.62474378859,170070.91340918324,143086.84795404447,209881.58117268959,245726.81460295751,230424.97663080721,237264.70490544123,264999.34139517974,286804.79287592083,302691.71313002391,298861.0355936737,262498.99100824579,286895.41039740777,257657.16298817983,212325.69903450529,306856.01741221454,353934.66179214633,327756.11902660574,334212.16283565649,371314.07006182964,398565.00988165062,416026.01632272603,407787.04047117993,354369.50191508752,383835.35906168586,342761.97519421822,279960.56791959237,403207.10732010379,462013.40972223168,424151.82446264761,429983.01173032238,473871.19948452886,507040.89842088631,527696.66723386373,515765.33223348641,447201.52567493403,481522.75719269144,428372.13075934787,347560.56865065789,497067.28991724056,568093.16974971292,520901.09148409008,527087.39805636613,579814.96519847598,619230.24852880742,641715.34636289568,624596.94686739461,539731.76090479852,580185.37184163288,515940.55476639472,416940.97492758359,595195.94924956094,679812.36656225368,622831.85133720294,628176.22486473934,688688.883829072,731563.53563171404,757362.50913709484,736451.24863639381,635567.27751903818,682365.14485535258,606196.3415818623,489525.79285058699,698665.18720469833,797243.7778218129,729743.04960179073,733909.52725262602,802931.54873948358,850810.72450230608,878649.52457241423,852362.41050431086,734648.87897285132,788113.83607799979,699416.53306490381,565472.46636792691,807072.99888882844,920219.41258286824,841664.84874842677,846085.0648881977,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,"SF(-)",null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,18336607.612749748,null,null,0,0,0,0,0,25.987500000000001,83.160000000000011,186.59025000000003,699.65775000000008,1202.0971050000003,1738.6394850000001,2771.0857349999997,4185.384142500001,5901.3862875000013,7668.3989250000004,9309.5609532749986,9667.5873104249986,12921.887716650002,10686.054493125001,10050.759724500002,16250.758783875002,20515.626871616252,21061.694168336253,23653.956771348749,28350.25223672812,32671.906933111874,36606.750613537508,38238.074856884923,35308.4719395672,40831.549075595023,37894.376264666629,32670.754816399429,49048.89171117705,58526.122422928558,56143.279696108184,59448.60193675234,68055.422907513013,75300.591706091669,80811.111899082258,81291.630292824237,72106.158435895777,80291.839175909394,72887.534318221398,61322.93483744761,89949.249074009815,105311.49197269608,98753.56141320309,101684.87353090335,113571.14631221985,122916.33980396607,129725.01991286738,128083.3009687173,112499.56757496248,122955.1758846033,110424.49842350563,90996.728157645121,131509.72174809195,151686.28362520557,140466.90815425958,143233.7840724242,159134.60145506982,170813.57566356452,178296.86413831115,174765.87448764854,151872.64367789464,164500.86816929394,146897.98936895066,119983.10053696812,172803.04599433014,198005.74702381351,181779.3533411347,184278.43359870961,203087.65692194091,217303.24218037986,226155.71452879871,221042.28524292278,191657.79671782887,206366.8959397249,183588.05603972051,148954.52942171053,213028.83853596021,243468.50132130552,223243.32492175285,225894.59916701406,248492.12794220395,265384.39222663175,275020.86272695533,267684.40580031194,231313.61181634222,248650.87364641408,221117.3806141692,178688.98925467872,255083.97824981183,291348.15709810873,266927.93628737272,269218.38208488829,295152.37878388795,313527.22955644887,324583.93248732632,315621.96370131162,272385.97607958782,292442.20493800822,259798.43210651239,209796.76836453725,299427.93737344211,341675.904780777,312747.02125791035,314532.65453683969,344113.52088835003,364633.16764384549,376564.08195960615,365298.17593041895,314849.51955979341,337763.07260485698,299749.94274210162,242345.34272911149,345888.42809521221,394379.74824980058,360713.50660646852,362607.88495208474,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,"SF(-)",null,null,null,null,null,"Себестоимость","Роялти","Расходы категории - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3056101.2687916267,null,null,0,0,0,0,0,4.3312499999999998,13.860000000000003,31.098375000000008,116.60962500000001,200.34951750000002,289.77324750000002,461.84762250000006,697.56402375000016,983.56438125000011,1278.0664875000002,1551.5934922125002,1611.2645517375001,2153.6479527750002,1781.0090821875006,1675.1266207500005,2708.4597973125005,3419.2711452693761,3510.2823613893756,3942.3261285581248,4725.0420394546873,5445.3178221853132,6101.1251022562501,6373.0124761474872,5884.7453232611988,6805.2581792658366,6315.729377444437,5445.1258027332369,8174.815285196175,9754.3537371547591,9357.2132826846973,9908.1003227920592,11342.570484585503,12550.098617681946,13468.518649847045,13548.605048804042,12017.693072649297,13381.9731959849,12147.922386370235,10220.489139574605,14991.54151233497,17551.915328782681,16458.926902200517,16947.478921817226,18928.524385369979,20486.056633994347,21620.836652144564,21347.216828119552,18749.927929160418,20492.529314100553,18404.083070584271,15166.121359607523,21918.286958015324,25281.047270867595,23411.151359043266,23872.297345404037,26522.433575844971,28468.929277260759,29716.144023051856,29127.64574794142,25312.107279649106,27416.811361548986,24482.998228158445,19997.18342282802,28800.507665721696,33000.95783730226,30296.558890189117,30713.0722664516,33847.942820323486,36217.207030063306,37692.61908813312,36840.380873820461,31942.966119638138,34394.482656620814,30598.00933995342,24825.754903618417,35504.80642266004,40578.083553550925,37207.220820292139,37649.099861169008,41415.354657033997,44230.732037771959,45836.810454492545,44614.067633385326,38552.268636057044,41441.812274402342,36852.896769028193,29781.498209113113,42513.996374968643,48558.026183018119,44487.989381228785,44869.730347481382,49192.063130647999,52254.538259408146,54097.322081221057,52603.660616885274,45397.662679931302,48740.367489668031,43299.738684418728,34966.128060756208,49904.656228907013,56945.984130129487,52124.50354298504,52422.10908947327,57352.253481391672,60772.194607307567,62760.68032660101,60883.029321736496,52474.919926632239,56293.845434142837,49958.323790350281,40390.89045485192,57648.071349202037,65729.958041633436,60118.917767744751,60434.647492014119,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[203,"BS(-)",null,null,null,null,null,"Себестоимость","Роялти","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,130679618.97475392,null,null,0,0,0,0,0,165.046875,526.18125000000009,1180.7053125000002,4433.7290625000014,7474.4493750000001,10674.028125000001,17005.190624999999,26151.141421875003,37288.772953125001,48445.995281250005,57871.384621875004,61555.696875000001,81621.808284375016,101448.56250000001,101448.56250000001,124335.18824999999,148649.76673125004,150399.40198125,169020.67670625,205818.91647571875,240402.72917240622,269322.67983562499,281947.43624999997,281947.43624999997,316806.99237749999,351250.72875000001,351250.72875000001,387771.21665625006,423856.07250000001,423856.07250000001,434909.27331918752,479488.76394682215,537862.147796234,577148.59727107512,591445.31829375005,591445.31829375005,629174.78443389374,666454.1973,666454.1973,704008.46515432501,741114.76957500004,741114.76957500004,741114.76957500004,778277.23222754523,852388.64542442455,899429.677252686,909404.08404993743,909404.08404993743,945961.98894702981,982083.81545568747,982083.81545568747,1016157.8208911306,1049825.3769575625,1049825.3769575625,1049825.3769575625,1081525.0504964981,1149961.1286223887,1200190.3629338997,1213586.0646809549,1213586.0646809549,1242450.2502199134,1270970.1313588049,1270970.1313588049,1305344.7523188374,1339309.33803879,1339309.33803879,1339309.33803879,1359519.5159497955,1423531.9759572847,1477973.529199786,1488766.7917929171,1488766.7917929171,1517595.9904403132,1546081.3020263091,1546081.3020263091,1571464.5105228836,1596544.9372083659,1596544.9372083659,1596544.9372083659,1620636.8003108401,1692937.7407664554,1744915.4464249192,1748926.7569041189,1748926.7569041189,1781335.0555179664,1813356.774029064,1813356.774029064,1832727.5180108554,1851867.1994401801,1851867.1994401801,1851867.1994401801,1879811.8754797322,1949967.2848238251,1999411.1499996886,2006730.0724911659,2006730.0724911659,2036884.8692243053,2066679.9665928348,2066679.9665928348,2089857.5837332031,2112758.7283033091,2112758.7283033091,2112758.7283033091,2144640.2575134058,2208628.3852699809,2252061.2591168368,2263259.5646702079,2263259.5646702079,2287132.5103247873,2310720.6892319964,2310720.6892319964,2341780.1298671295,2372469.0801567151,2372469.0801567151,2372469.0801567151,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,"BS(-)",null,null,null,null,null,"Себестоимость","Роялти","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,39203885.69242616,null,null,0,0,0,0,0,49.514062500000001,157.85437500000003,354.21159375000008,1330.1187187500004,2242.3348124999998,3202.2084374999999,5101.5571874999996,7845.3424265625008,11186.631885937501,14533.798584375001,17361.415386562501,18466.709062499998,24486.542485312504,30434.568750000002,30434.568750000002,37300.556474999998,44594.93001937501,45119.820594375,50706.203011874997,61745.674942715625,72120.818751721861,80796.803950687492,84584.230874999994,84584.230874999994,95042.097713249997,105375.21862499999,105375.21862499999,116331.36499687501,127156.82175,127156.82175,130472.78199575625,143846.62918404664,161358.64433887019,173144.57918132254,177433.59548812502,177433.59548812502,188752.43533016811,199936.25918999998,199936.25918999998,211202.53954629748,222334.4308725,222334.4308725,222334.4308725,233483.16966826355,255716.59362732735,269828.90317580581,272821.22521498124,272821.22521498124,283788.59668410895,294625.14463670622,294625.14463670622,304847.34626733919,314947.61308726872,314947.61308726872,314947.61308726872,324457.5151489494,344988.33858671662,360057.10888016992,364075.81940428645,364075.81940428645,372735.07506597403,381291.03940764145,381291.03940764145,391603.42569565121,401792.80141163699,401792.80141163699,401792.80141163699,407855.85478493862,427059.59278718539,443392.05875993578,446630.03753787512,446630.03753787512,455278.79713209398,463824.39060789271,463824.39060789271,471439.35315686505,478963.48116250976,478963.48116250976,478963.48116250976,486191.04009325203,507881.3222299366,523474.63392747572,524678.0270712357,524678.0270712357,534400.51665538992,544007.03220871917,544007.03220871917,549818.25540325663,555560.15983205405,555560.15983205405,555560.15983205405,563943.56264391961,584990.18544714747,599823.34499990661,602019.02174734976,602019.02174734976,611065.4607672916,620003.98997785046,620003.98997785046,626957.27511996089,633827.6184909927,633827.6184909927,633827.6184909927,643392.07725402166,662588.51558099419,675618.37773505098,678977.86940106237,678977.86940106237,686139.75309743616,693216.20676959888,693216.20676959888,702534.0389601388,711740.72404701449,711740.72404701449,711740.72404701449,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,"PL(-)",null,null,null,null,null,"Себестоимость","Up-Sale",null,null,3,"руб.",null,null,null,null,null,0,null,null,null,null,257090344.52743927,null,null,0,0,0,0,0,327.67218750000006,1044.967875,2344.8034312500004,8804.027531249998,14865.699822750001,21252.302646749999,33859.086959249995,51989.730737437494,74062.022376562498,96223.530283125001,115100.95901275125,122182.33498844625,162119.67318004504,195856.74096778128,195189.68146072503,243353.33933806876,292083.98366607213,295841.69048262807,332454.28621529113,404358.19283437257,471838.46937354683,528604.36544505181,553294.31257472909,550218.22951154551,619461.85265642463,679065.4214028999,673580.61888221931,757244.95061111089,832870.48049407499,830368.49563091365,853955.90947451117,944127.74443610501,1057974.730280542,1135262.1145273929,1161786.6911020905,1152141.9456523156,1229404.5388043914,1289478.5501201325,1277335.7206653201,1375742.1181085818,1459405.9471978308,1452520.1201103632,1455597.9978339483,1535714.2662819629,1680409.4914666172,1773173.2835083995,1789602.8989880388,1773239.9789245962,1850753.7545624273,1903338.267474032,1882939.1086948786,1987492.441857354,2069952.7838692288,2058172.4396247356,2061077.6593388086,2135466.9234314496,2272283.5085394899,2371558.167884924,2392230.8059313679,2368192.9135811264,2433985.3669780008,2467408.527910423,2439147.8946368415,2557170.6475143302,2645449.0296056014,2628411.3162387889,2631035.3505092422,2687567.5587966652,2818996.6005316563,2927375.3233988485,2941649.960568178,2910796.2476168294,2978709.9433380812,3006635.428529589,2970270.2255806783,3083745.6896144059,3161353.7121065967,3140117.2768870662,3142901.1148445904,3210475.7109050425,3359800.3000329123,3464518.0183566548,3464115.3236558232,3425925.9899726547,3503113.2183714332,3532482.5783777735,3487932.7674503089,3603402.2599420594,3676313.8679341418,3650672.6360828686,3653077.6041702605,3731167.6110961959,3878144.0494136326,3979741.4221111266,3983651.7938202987,3938254.0068174889,4014194.7771731438,4034145.8929107967,3981644.145981723,4117940.1366365445,4203980.5855318382,4173605.257832828,4175480.1727757039,4264564.4656071663,4402568.487217403,4494143.7776502296,4502695.4924267177,4449724.4032375608,4517232.3950262126,4520249.0942814397,4459974.2642678004,4625222.6858581491,4731992.4615475126,4696642.9078220138,4698632.0050849104,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,"SF(-)",null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,12835625.328924825,null,null,0,0,0,0,0,18.19125,58.212000000000018,130.61317500000001,489.760425,841.46797350000008,1217.0476395000001,1939.7600144999999,2929.7688997499999,4130.9704012500006,5367.8792475000009,6516.6926672925001,6767.3111172974986,9045.3214016549991,7480.238145187499,7035.5318071499996,11375.531148712498,14360.938810131374,14743.185917835375,16557.769739944124,19845.176565709688,22870.334853178316,25624.725429476253,26766.652399819446,24715.930357697034,28582.084352916514,26526.063385266636,22869.528371479591,34334.224197823933,40968.285696049985,39300.295787275732,41614.02135572664,47638.796035259111,52710.414194264173,56567.778329357585,56904.141204976964,50474.310905127051,56204.287423136586,51021.27402275498,42926.054386213335,62964.474351806872,73718.044380887251,69127.492989242164,71179.411471632367,79499.802418553911,86041.437862776278,90807.513939007185,89658.31067810212,78749.697302473724,86068.62311922232,77297.148896453946,63697.709710351584,92056.805223664327,106180.39853764388,98326.835707981721,100263.64885069695,111394.22101854888,119569.50296449517,124807.80489681779,122336.11214135395,106310.85057452625,115150.60771850574,102828.59255826545,83988.1703758777,120962.13219603112,138604.02291666946,127245.54733879428,128994.9035190967,142161.35984535865,152112.26952626588,158309.0001701591,154729.59967004592,134160.4577024802,144456.82715780742,128511.63922780433,104268.17059519734,149120.18697517214,170427.95092491386,156270.32744522698,158126.21941690979,173944.48955954277,185769.07455864223,192514.60390886865,187379.08406021833,161919.52827143954,174055.61155248983,154782.1664299184,125082.29247827508,178558.78477486828,203943.70996867609,186849.55540116088,188452.86745942183,206606.66514872163,219469.06068951421,227208.75274112841,220935.37459091807,190670.18325571142,204709.54345660575,181858.90247455868,146857.73785517609,209599.55616140948,239173.13334654388,218922.91488053725,220172.85817578775,240879.46462184502,255243.21735069182,263594.85737172427,255708.72315129323,220394.66369185544,236434.15082339989,209824.95991947115,169641.73991037806,242121.89966664853,276065.82377486042,252499.45462452801,253825.51946645934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,"SF(-)",null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,5500982.2838249253,null,null,0,0,0,0,0,7.7962499999999997,24.948000000000004,55.977074999999999,209.89732499999997,360.62913149999997,521.59184550000009,831.32572049999999,1255.6152427499999,1770.4158862500001,2300.5196775000004,2792.8682859824999,2900.2761931274999,3876.5663149949996,3205.8163479374998,3015.2279173500001,4875.2276351624996,6154.6880614848751,6318.5082505008759,7096.1870314046246,8505.0756710184378,9801.572079933565,10982.025184061253,11471.422457065481,10592.54158187016,12249.464722678507,11368.312879399989,9801.2264449198283,14714.667513353113,17557.836726878562,16842.983908832455,17834.580581025701,20416.626872253906,22590.177511827496,24243.333569724677,24387.489087847269,21631.847530768733,24087.551752772819,21866.260295466422,18396.880451234287,26984.774722202943,31593.447591808825,29626.068423960929,30505.462059271009,34071.343893665959,36874.901941189826,38917.505973860214,38424.990290615191,33749.870272488748,36886.552765380999,33127.349527051694,27299.018447293543,39452.916524427579,45505.88508756167,42140.072446277882,42970.135221727258,47740.380436520936,51244.072699069358,53489.059241493334,52429.762346294548,45561.793103368393,49350.26045078817,44069.39681068519,35994.930161090444,51840.913798299043,59401.724107144066,54533.806002340403,55283.530079612879,60926.297076582283,65190.972654113953,67846.714358639612,66312.685572876828,57497.339015348662,61910.068781917471,55076.416811916148,44686.358826513148,63908.651560788057,73040.550396391656,66972.997476525852,67768.379750104214,74547.6383826612,79615.317667989511,82506.258818086557,80305.321740093568,69394.083544902664,74595.262093924219,66335.214184250741,53606.696776403609,76525.193474943546,87404.447129432592,80078.380886211802,80765.514625466487,88545.713635166394,94058.168866934648,97375.1797461979,94686.58911039347,81715.792823876327,87732.661481402465,77939.529631953716,62939.030509361175,89828.381212032618,102502.77143423307,93824.106377373086,94359.796361051907,103234.05626650502,109389.95029315363,112969.22458788184,109589.4527791257,94454.855867938022,101328.92178145709,89924.982822630482,72703.602818733445,103766.52842856367,118313.9244749402,108214.05198194056,108782.36548562543,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"SF(-)",null,null,null,null,null,"Себестоимость","Up-Sale","Расходы категории - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,916830.38063748728,null,null,0,0,0,0,0,1.2993749999999999,4.1580000000000004,9.3295124999999999,34.982887499999997,60.10485525,86.931974249999996,138.55428674999999,209.26920712499998,295.06931437499998,383.41994625000001,465.47804766374998,483.37936552124995,646.09438583249994,534.30272465625001,502.537986225,812.53793919374993,1025.7813435808125,1053.0847084168124,1182.6978385674374,1417.5126118364062,1633.5953466555939,1830.3375306768753,1911.9037428442464,1765.4235969783599,2041.5774537797506,1894.7188132333308,1633.5377408199711,2452.4445855588524,2926.3061211464274,2807.1639848054087,2972.4300968376169,3402.7711453756501,3765.0295853045827,4040.5555949541131,4064.5815146412119,3605.3079217947898,4014.59195879547,3644.3767159110698,3066.146741872381,4497.4624537004902,5265.5745986348029,4937.6780706601548,5084.2436765451694,5678.557315610994,6145.8169901983047,6486.2509956433696,6404.1650484358652,5624.9783787481238,6147.7587942301661,5521.2249211752824,4549.8364078822569,6575.4860874045962,7584.3141812602762,7023.3454077129809,7161.6892036212084,7956.7300727534894,8540.6787831782258,8914.8432069155551,8738.2937243824254,7593.6321838947306,8225.0434084646949,7344.899468447531,5999.155026848407,8640.1522997165084,9900.2873511906764,9088.9676670567333,9213.9216799354781,10154.382846097045,10865.162109018991,11307.785726439934,11052.114262146137,9582.8898358914448,10318.344796986246,9179.4028019860234,7447.7264710855243,10651.44192679801,12173.425066065274,11162.166246087641,11294.729958350699,12424.606397110199,13269.219611331588,13751.043136347762,13384.220290015595,11565.68059081711,12432.543682320704,11055.869030708458,8934.4494627339354,12754.198912490592,14567.407854905432,13346.396814368634,13460.919104244414,14757.618939194399,15676.361477822442,16229.196624366317,15781.098185065579,13619.298803979389,14622.110246900411,12989.92160532562,10489.838418226864,14971.396868672104,17083.795239038845,15637.351062895514,15726.632726841981,17205.676044417502,18231.658382192272,18828.204097980306,18264.908796520947,15742.475977989674,16888.15363024285,14987.497137105081,12117.267136455575,17294.421404760611,19718.987412490031,18035.675330323425,18130.394247604236,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[210,"BS(-)",null,null,null,null,null,"Себестоимость","Up-Sale","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,182951466.56465539,null,null,0,0,0,0,0,231.06562500000004,736.65375000000006,1652.9874375000002,6207.2206874999993,10464.229125,14943.639374999999,23807.266874999998,36611.597990625,52204.282134375004,67824.393393749997,81019.938470624998,86177.975625000006,114270.53159812502,142027.98750000002,142027.98750000002,174069.26355,208109.67342375003,210559.16277375002,236628.94738874998,288146.48306600621,336563.82084136875,377051.75176987494,394726.41074999992,394726.41074999992,443529.78932849993,491751.02025,491751.02025,542879.70331875002,593398.50150000001,593398.50150000001,608872.98264686251,671284.269525551,753007.00691472762,808008.03617950506,828023.44561125012,828023.44561125012,880844.69820745126,933035.87621999998,933035.87621999998,985611.85121605499,1037560.677405,1037560.677405,1037560.677405,1089588.1251185632,1193344.1035941946,1259201.5481537606,1273165.7176699121,1273165.7176699121,1324346.7845258415,1374917.3416379625,1374917.3416379625,1422620.9492475826,1469755.527740587,1469755.527740587,1469755.527740587,1514135.0706950971,1609945.5800713438,1680266.5081074594,1699020.4905533365,1699020.4905533365,1739430.3503078786,1779358.1839023267,1779358.1839023267,1827482.653246372,1875033.0732543056,1875033.0732543056,1875033.0732543056,1903327.3223297133,1992944.7663401978,2069162.9408797,2084273.5085100839,2084273.5085100839,2124634.3866164386,2164513.8228368326,2164513.8228368326,2200050.3147320366,2235162.912091712,2235162.912091712,2235162.912091712,2268891.5204351759,2370112.8370730374,2442881.6249948861,2448497.459665766,2448497.459665766,2493869.0777251525,2538699.4836406894,2538699.4836406894,2565818.5252151978,2592614.0792162521,2592614.0792162521,2592614.0792162521,2631736.6256716256,2729954.1987533551,2799175.6099995645,2809422.1014876319,2809422.1014876319,2851638.8169140271,2893351.9532299684,2893351.9532299684,2925800.6172264847,2957862.2196246325,2957862.2196246325,2957862.2196246325,3002496.360518768,3092079.7393779731,3152885.7627635715,3168563.3905382906,3168563.3905382906,3201985.5144547019,3235008.9649247946,3235008.9649247946,3278492.1818139818,3321456.7122194013,3321456.7122194013,3321456.7122194013,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,"BS(-)",null,null,null,null,null,"Себестоимость","Up-Sale","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,54885439.969396636,null,null,0,0,0,0,0,69.319687500000015,220.99612500000001,495.89623125000003,1862.1662062499997,3139.2687375,4483.0918124999998,7142.1800624999987,10983.479397187499,15661.2846403125,20347.318018124999,24305.981541187499,25853.3926875,34281.159479437505,42608.396250000005,42608.396250000005,52220.779065000002,62432.902027125005,63167.748832125006,70988.684216624984,86443.944919801856,100969.14625241062,113115.52553096248,118417.92322499998,118417.92322499998,133058.93679854998,147525.306075,147525.306075,162863.91099562499,178019.55045000001,178019.55045000001,182661.89479405875,201385.28085766529,225902.10207441828,242402.4108538515,248407.03368337502,248407.03368337502,264253.40946223534,279910.762866,279910.762866,295683.55536481651,311268.20322149998,311268.20322149998,311268.20322149998,326876.43753556896,358003.23107825837,377760.46444612817,381949.71530097362,381949.71530097362,397304.03535775241,412475.20249138871,412475.20249138871,426786.28477427474,440926.65832217608,440926.65832217608,440926.65832217608,454240.52120852913,482983.67402140313,504079.9524322378,509706.14716600091,509706.14716600091,521829.10509236355,533807.455170698,533807.455170698,548244.79597391153,562509.92197629169,562509.92197629169,562509.92197629169,570998.19669891393,597883.42990205926,620748.88226391003,625282.05255302519,625282.05255302519,637390.31598493154,649354.14685104974,649354.14685104974,660015.09441961092,670548.87362751353,670548.87362751353,670548.87362751353,680667.45613055269,711033.8511219112,732864.48749846581,734549.23789972975,734549.23789972975,748160.72331754572,761609.84509220684,761609.84509220684,769745.55756455928,777784.22376487555,777784.22376487555,777784.22376487555,789520.98770148761,818986.25962600647,839752.68299986934,842826.63044628955,842826.63044628955,855491.64507420815,868005.58596899046,868005.58596899046,877740.18516794534,887358.66588738968,887358.66588738968,887358.66588738968,900748.90815563034,927623.92181339196,945865.72882907139,950569.01716148714,950569.01716148714,960595.65433641057,970502.68947743834,970502.68947743834,983547.65454419446,996437.01366582036,996437.01366582036,996437.01366582036,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,509305725.89943671,null,null,0,7235.0887500000008,28519.155000000002,42133.466250000012,56603.643749999996,70855.633125000008,72220.063499999989,89225.407462499992,115328.09868749999,127069.82387774999,139493.77740675001,171212.17084425001,214727.33908462498,258881.87922187502,301732.32038624998,338606.82235765125,359221.2141024337,443648.23054800753,495291.86294371879,492401.27174647507,592017.53980663128,687284.17446735397,702715.97877493,779622.83276063681,917994.92248135549,1047664.0515635666,1155797.8363787455,1202609.6016988263,1189279.9084250308,1323213.7671830822,1417314.0883755581,1393504.5681146174,1581969.0132533556,1737675.1632243248,1726833.2288172923,1776358.4315680882,1956908.7608052692,2174209.8282828089,2321856.4175224202,2368605.1817088509,2326811.284759826,2481772.066484136,2564394.2475239071,2511775.3198863869,2759194.3653682387,2944864.2403497668,2915071.5974661829,2928409.0676017189,3100762.8726244015,3376743.3567562504,3554490.8705559275,3578141.1985674677,3507235.2116258834,3668868.8927136771,3724554.4089726955,3636158.0542630302,3926851.4048788692,4123697.5363470037,4072601.0451334752,4085190.3305611247,4258883.4622941175,4527842.5706027914,4718606.744214803,4744335.3307550997,4640171.1305707199,4787685.8108881367,4796574.7414999167,4674162.2681864612,5021741.8374127597,5242333.363671096,5168503.2724149069,5179874.0875868732,5331026.4829264022,5597794.4593401272,5807930.8546420373,5818339.7306818711,5684640.3078926941,5841513.8091321979,5826744.2597354846,5669215.0459917132,6039948.7629708601,6256646.8275347129,6164622.2749167476,6176685.5727326861,6357261.0559001043,6662139.0265281666,6868155.4089590451,6847289.8186379205,6681802.7060108595,6861801.1390128899,6836431.5074708015,6643382.3267851193,7051473.9598517474,7276191.779670991,7165022.0630665589,7175443.5914452551,7383298.4834605092,7688301.3425589977,7892874.2002431843,7874932.2804402262,7678208.5367613826,7863547.3438745905,7807978.8812810974,7580471.3112551104,8060607.2957235761,8324287.1184856798,8192722.4395368807,8200847.0709560104,8437596.495235784,8733191.6298314631,8922987.8563703634,8906666.697264079,8677125.3107777331,8855865.5675750617,8756500.9448900167,8495310.0148309115,9063336.5080282856,9379721.5396351703,9226540.1401580088,9235159.5616305638,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,null,null,null,null,null,null,"Списание на себестоимость","Расходы категории - 1",null,null,1,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,55621838.459667347,null,null,0,2.9925000000000002,11.97,8.9775000000000009,14.962499999999999,93.791249999999991,252.25200000000004,586.93792500000006,2143.2426750000004,3646.3612185000002,5273.8731045000004,8430.2849295000015,12720.323432250003,17900.871738750004,23260.810072500004,28239.001558267501,29353.587530872494,39224.965429755001,32414.365295812502,30487.304497650002,49293.968311087505,62230.734843902632,63914.388856849138,71777.58541932037,85995.765118075316,99104.784363772691,111040.47686106377,115988.82706588427,107102.36488335382,123883.76623858762,114974.34204543814,99101.289609744912,148781.63819057037,177529.23801621664,170301.28174486151,180327.42587481547,206434.78281945619,228440.70423903927,245155.94882444409,246584.61188823354,218722.01392221721,243551.91216692518,221092.18743193822,186012.9023402578,272846.05552449648,319444.85898384475,299583.13959956844,308474.78635659267,344499.14381373365,372846.23073869711,393499.2270690311,388519.34627177584,341248.6883107195,372964.03351663006,334954.31188463379,276023.40874485689,398945.3604171506,460147.59811106196,426082.95473458746,434475.81168635341,482708.29108037852,518134.51284614578,540833.82121954381,530123.15261253389,460680.35248961375,498985.96678019158,445590.56775248365,363982.25221017998,524202.75343084481,600617.43263890117,551397.37180144188,558977.91524941905,616032.5593298875,659153.16794715216,686005.66740402277,670494.93190353236,581361.98337741429,625979.58435049886,556883.76998715219,451864.29415797099,646223.03180452844,738521.12067462679,677171.41892931703,685213.61747327587,753759.45475801872,804999.32308744965,834229.9502717643,811976.03092761291,701651.289176238,754240.98339412268,670722.72119631316,542023.26740585873,773793.58583688072,883794.92834338127,809681.40673836379,816629.0923241612,895295.54897779366,951032.59632122819,984571.26187822327,957386.62322731188,826237.46077474963,887074.68831195834,788055.24405642098,636383.53070576303,908264.74336610781,1036416.9111683568,948707.18237015768,954123.60331624351,1043811.0133613286,1106053.941852998,1142244.3819441386,1108071.133655604,955043.54266470671,1024547.9869013997,909241.49298437499,735114.20627830504,1049194.8985554769,1196285.2363577287,1094164.3033729547,1099910.584354657,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,null,null,null,"Списание на себестоимость","Расходы категории - 2",null,null,2,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,23837928.986164387,null,null,0,1.2825,5.1300000000000008,3.8475000000000006,6.4124999999999996,40.196249999999999,108.10800000000002,251.544825,918.53257499999995,1562.7262365000001,2260.2313305000002,3612.9792554999995,5451.5671852500009,7671.8021737500012,9968.9186025000017,12102.429239257499,12580.108941802499,16810.699469895,13891.8708410625,13065.987641850003,21125.986419037501,26670.314933101126,27391.880938649629,30761.822322565873,36855.327907746556,42473.479013045435,47588.775797598762,49709.4973139504,45901.013521437359,53093.042673680407,49274.718019473497,42471.981261319255,63763.559224530167,76083.959149807124,72986.263604940643,77283.182517778041,88472.049779766923,97903.15895958824,105066.83521047601,105679.1193806715,93738.00596666451,104379.39092868222,94753.794613687816,79719.815288681901,116934.02379621276,136904.93956450489,128392.77411410074,132203.47986711108,147642.49020588581,159791.24174515589,168642.52588672761,166508.2912593325,146249.43784745122,159841.72864998429,143551.84795055733,118295.74660493867,170976.17687776434,197205.70731801208,182606.98060053747,186203.91929415145,206874.98189159075,222057.64836263389,231785.92337980447,227195.63683394308,197434.43678126304,213851.12862008211,190967.38617963585,155992.3938043628,224658.3228989334,257407.47113095759,236313.1593434751,239561.9636783225,264013.95399852318,282494.21483449382,294002.42888743832,287354.97081579961,249155.13573317754,268276.96472164238,238664.47285163664,193656.12606770184,276952.72791622643,316509.05171769718,290216.32239827869,293662.97891711828,323039.76632486517,344999.70989462128,357527.12154504191,347989.72754040553,300707.6953612449,323246.1357403383,287452.59479841997,232295.68603108232,331625.33752743975,378768.77003022569,347006.31717358454,349983.89671035478,383698.09241905436,407585.39842338354,421959.11223352421,410308.5528117051,354101.76890346414,380174.86641941068,337737.96173846611,272735.7988738984,389256.31858547474,444178.67621501005,406588.79244435334,408910.11570696149,447347.57715485507,474023.11793699913,489533.30654748797,474887.62870954466,409304.37542773143,439091.99438631407,389674.92556473211,315048.94554784492,449654.95652377588,512693.67272474081,468927.5585884091,471390.2504377102,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,null,null,null,null,null,"Списание на себестоимость","Расходы категории - 3",null,null,3,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,3972987.4135867567,null,null,0,0.21375000000000002,0.85499999999999998,0.64124999999999999,1.0687499999999999,6.6993749999999999,18.018000000000004,41.924137500000008,153.0887625,260.45437275,376.70522175000002,602.11190925000005,908.54323087500018,1278.6336956250002,1661.4864337500003,2017.0715398762502,2096.6253797587501,2801.7238011075001,2315.3118068437507,2177.6646069750004,3520.9977365062505,4445.0524888501886,4565.256797931188,5126.9136952505623,6142.5546512910933,7078.913168840907,7931.4626329331259,8284.9162189917333,7650.1689202395592,8848.7820530143363,8212.3946106465173,7078.663543553208,10627.259870755028,12680.659858301187,12164.377267490107,12880.530419629677,14745.341629961153,16317.193159931376,17511.139201746006,17613.186563445255,15623.000994444086,17396.565154780368,15792.299102281306,13286.635881446986,19489.00396603546,22817.489927417482,21398.731878513863,22033.84950401559,24607.081700980973,26631.873624192653,28107.087647787936,27751.381876555417,24374.906307908543,26640.288108330718,23925.307991759553,19715.957767489781,28496.029479627392,32867.617886335342,30434.496766756245,31033.986549025245,34479.163648598464,37009.608060438986,38630.98722996741,37865.939472323844,32905.73946354384,35641.854770013684,31827.897696605978,25998.732300727133,37443.053816488915,42901.245188492932,39385.526557245852,39926.993946387076,44002.325666420533,47082.369139082293,49000.404814573056,47892.495135966601,41525.85595552958,44712.82745360706,39777.412141939443,32276.021011283636,46158.787986037743,52751.508619616201,48369.387066379779,48943.829819519706,53839.961054144194,57499.951649103547,59587.853590840306,57998.287923400923,50117.949226874152,53874.355956723048,47908.765799736648,38715.947671847047,55270.88958790664,63128.128338370952,57834.386195597421,58330.649451725796,63949.682069842398,67930.899737230589,70326.518705587368,68384.758801950855,59016.961483910694,63362.477736568442,56289.660289744352,45455.966478983071,64876.053097579119,74029.779369168333,67764.712989225198,68151.600199659893,74557.929525809173,79003.852989499836,81588.884424581309,79147.938118257443,68217.39590462191,73181.999064385687,64945.820927455366,52508.157591307492,74942.492753962651,85448.945454123459,78154.593098068173,78565.041739618347,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,327594593.10770649,null,null,0,5562,21924,32400.000000000007,43524,54396.112500000003,55262.834999999999,67957.692750000002,86240.94975,93538.678499999995,101217.6675,121974.4575,150497.6194125,178485.05508750002,205262.38867499999,227883.32309250001,242454.53249999997,296008.3398825,343592.55000000005,343592.55000000005,398520.45180000004,456875.44015500008,466803.42475500004,516889.62409499998,606924.05754172499,691543.75001377496,760951.63160549989,791251.0469999999,791251.0469999999,874913.98170599993,957578.94900000002,957578.94900000002,1045228.1199750002,1131831.774,1131831.774,1158359.45596605,1267120.4512123731,1408883.6707109616,1503171.1494505801,1537483.2799050002,1537483.2799050002,1628033.998641345,1717504.5895199999,1717504.5895199999,1807634.8323703799,1896689.9629800001,1896689.9629800001,1896689.9629800001,1987703.1976183085,2167287.7004986191,2280186.1768864468,2304124.7531998493,2304124.7531998493,2391863.724952871,2478556.10857365,2478556.10857365,2560333.7216187129,2641135.8561781496,2641135.8561781496,2641135.8561781496,2719093.0966719612,2885108.3087181328,3005658.4710657592,3037808.1552586914,3037808.1552586914,3107082.2005521921,3175529.9152855314,3175529.9152855314,3258029.0055896095,3339544.0113174957,3339544.0113174957,3339544.0113174957,3389982.8030242855,3545434.3903226145,3676094.118104618,3701997.9483281327,3701997.9483281327,3771188.0250818841,3839552.7728882739,3839552.7728882739,3900472.4732800522,3960665.4973252099,3960665.4973252099,3960665.4973252099,4020478.3644331363,4195876.9553053789,4320623.4488856914,4330250.5940357707,4330250.5940357707,4408030.5107090045,4484882.6351356395,4484882.6351356395,4531372.4206919391,4577307.6561223175,4577307.6561223175,4577307.6561223175,4646427.0461490918,4816732.6523670424,4935397.9287891155,4952963.3427686598,4952963.3427686598,5025334.8549281955,5096843.0886126664,5096843.0886126664,5152469.3697495498,5207432.1167178042,5207432.1167178042,5207432.1167178042,5286061.5193798393,5441623.6285015121,5545862.5257339664,5572738.4590620566,5572738.4590620566,5630033.5286330478,5686645.1580103496,5686645.1580103496,5761187.8155346699,5834841.2962296754,5834841.2962296754,5834841.2962296754,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,98278377.932311893,null,null,0,1668.6,6577.2,9720.0000000000018,13057.199999999999,16318.83375,16578.8505,20387.307825,25872.284925,28061.60355,30365.30025,36592.337249999997,45149.285823749997,53545.516526250001,61578.716602499997,68364.996927750006,72736.359749999989,88802.501964750001,103077.76500000001,103077.76500000001,119556.13553999999,137062.63204650002,140041.02742650002,155066.88722849998,182077.21726251749,207463.12500413245,228285.48948164997,237375.31409999996,237375.31409999996,262474.19451179996,287273.68469999998,287273.68469999998,313568.43599249999,339549.53220000002,339549.53220000002,347507.83678981499,380136.13536371198,422665.10121328849,450951.34483517404,461244.98397150007,461244.98397150007,488410.19959240349,515251.37685599999,515251.37685599999,542290.44971111394,569006.98889399995,569006.98889399995,569006.98889399995,596310.95928549254,650186.31014958571,684055.85306593403,691237.42595995485,691237.42595995485,717559.11748586129,743566.83257209486,743566.83257209486,768100.11648561386,792340.75685344473,792340.75685344473,792340.75685344473,815727.92900158837,865532.4926154397,901697.54131972766,911342.44657760742,911342.44657760742,932124.66016565752,952658.97458565945,952658.97458565945,977408.7016768828,1001863.2033952486,1001863.2033952486,1001863.2033952486,1016994.8409072857,1063630.3170967842,1102828.2354313855,1110599.38449844,1110599.38449844,1131356.4075245652,1151865.831866482,1151865.831866482,1170141.7419840156,1188199.6491975628,1188199.6491975628,1188199.6491975628,1206143.5093299407,1258763.0865916135,1296187.0346657073,1299075.1782107311,1299075.1782107311,1322409.1532127014,1345464.7905406919,1345464.7905406919,1359411.7262075818,1373192.2968366954,1373192.2968366954,1373192.2968366954,1393928.1138447274,1445019.7957101127,1480619.3786367346,1485889.002830598,1485889.002830598,1507600.4564784584,1529052.9265837995,1529052.9265837995,1545740.8109248648,1562229.635015341,1562229.635015341,1562229.635015341,1585818.4558139518,1632487.0885504535,1663758.7577201899,1671821.5377186169,1671821.5377186169,1689010.0585899143,1705993.5474031046,1705993.5474031046,1728356.3446604009,1750452.3888689023,1750452.3888689023,1750452.3888689023,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-6091106.1978154182,null,null,0,5407.1954999999998,16221.586499999998,13408.199999999983,20015.977499999979,13440.725999999995,6965.1971999999951,12029.923980000021,9885.8448000000208,845.82088110002223,-906.60786839993671,4165.5849561000941,10124.000172000146,13556.582910000114,17837.049906000029,16784.996828710195,7804.6975917629898,49355.781095790211,16804.00808862783,-5594.9142831079662,41618.387136690319,33768.284095081501,26524.407884720713,62434.491527564824,100717.65079221874,130072.79498683289,149784.41612528451,126790.17231257446,98811.666005766019,169369.14359287359,96662.734466075897,55577.600982496515,126097.94708807021,63763.152098383754,113.41431326046586,7118.2707999907434,87822.785514872521,140711.66770410165,164649.00958222523,137540.85308951885,99297.668759018183,160576.8321134001,34419.927973493934,-28184.413028389215,29768.773235462606,-61785.219955638051,-159480.04271333665,-204528.84750699997,-113519.09017398208,-27485.112568378448,-15794.452265329659,-43480.378100328147,-88284.333302974701,-46010.694038972259,-222781.82485255599,-305760.99320022762,-274718.43589633703,-401069.85324715078,-532230.0099722892,-633107.11666662991,-564112.5431945622,-479018.4043905735,-458265.43957783282,-493021.38038024306,-549302.28392787278,-544303.63622306287,-769481.63705584407,-870392.76841309667,-853293.12406358123,-1013276.900950104,-1177527.6080741286,-1303431.0223894119,-1291421.097381562,-1188644.9223563075,-1175485.9755523503,-1211356.6723658442,-1276046.0326678455,-1283761.3671221733,-1557647.9161147177,-1675791.6195968688,-1696914.8770306706,-1881409.537564069,-2072972.4006257355,-2215831.9209855795,-2228785.7098567188,-2115801.105270952,-2121913.785616219,-2156209.3598023951,-2227679.8222870827,-2237594.7459553778,-2564005.75510782,-2700937.1554863453,-2750654.2685950398,-2959950.3752344847,-3179851.9865483642,-3340511.5951945186,-3402015.7529453635,-3308603.5296564698,-3305972.9806001782,-3346839.3287293315,-3429422.53212744,-3449180.0120701194,-3814720.8881411552,-3959030.4333306551,-4008320.1575827599,-4248199.3045335412,-4498457.772105217,-4682461.194908917,-4787848.0817734003,-4725224.6141335964,-4712206.2998870611,-4761487.7251791358,-4854720.7298804522,-4844966.5244782567,-5197164.8007045984,-5296298.1891663074,-5331959.3829727173,-5603424.2139929533,-5884361.6951751709,-6091106.1978154182,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,"BS",null,null,null,null,null,"Незавершенное производство","Расходы категории - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,234595.78557506949,null,null,0,1.1969999999999996,3.5909999999999993,0,5.9849999999999994,31.531500000000023,69.369300000000067,165.40587000000005,691.89119999999957,766.6532873999995,1342.8959544000008,2029.2180174000023,3058.9113555000076,4101.437340000004,5202.8866890000063,6092.7139343070012,5648.7210780419991,10041.265093860013,6271.5693890850234,9270.4407745950157,13794.234914459987,14445.147387720994,14467.696519638528,17590.426012709446,20154.968399140518,22834.033710988471,24929.245398057043,24813.373792916769,21374.660525044892,31525.934335010126,17810.8908477847,25176.713360732654,37683.030280115083,36675.753290991299,34791.847771573113,40686.210942972917,45234.790549429134,49488.579510806128,51920.888383591548,50060.044736322016,40775.849197184667,59992.004034204874,31791.95930319,45960.289997532498,66525.220576885156,64599.81138127204,58580.532823175192,68156.470084082335,72990.27580603119,79495.304854067042,81251.474338164553,77503.352535164915,62343.211153742857,90189.49061753042,47139.322500944138,66617.129361619242,96308.10316986125,91098.024439182132,82682.245819270611,94455.167219888419,101975.23757688142,108625.6559261959,111054.96092624031,104341.38848339207,83277.840877072886,119663.63419962488,61919.681265991181,87020.307982703671,126007.88175425678,117586.17966592684,106319.85741927475,120618.39704511873,129141.71505146101,137866.64049202204,139882.71483420953,131662.34629182518,104229.53542375937,149509.38668105751,76591.20967842266,107501.59634938836,154334.70473704487,144420.8318974264,129794.82403892279,147637.71131501347,157213.15895282105,168133.65864678472,168905.40982654691,159232.09090912342,124775.51312599704,180267.9685962759,91368.208246871829,128788.18708009273,184076.33561927825,172788.72408269346,154430.92697727308,175567.79831701517,185897.50963872671,197862.61725439131,199312.97586152703,186988.76179402322,146853.3108804971,211323.65280890465,107245.53317828476,150654.9674686417,215998.01824241877,201915.83458954096,180914.12672314048,204082.40296798199,216789.09074117988,228979.57436464727,231265.26677763462,215310.27504923195,170054.23038127273,243112.05274390429,123931.6328144595,173461.13806147873,249563.90972533077,232297.27318238467,208715.53653142601,234595.78557506949,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,"BS",null,null,null,null,null,"Незавершенное производство","Расходы категории - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,100541.05096073449,null,null,0,0.5129999999999999,1.5389999999999988,-1.7763568394002505E-15,2.5649999999999977,13.513500000000001,29.729700000000008,70.888230000000021,296.52480000000014,328.56569460000037,575.52683759999945,869.66486459999942,1310.9620094999991,1757.7588599999981,2229.8085810000011,2611.1631147029984,2420.8804620180017,4303.3993259400013,2687.8154524650017,3973.0460462549963,5911.814963339988,6190.7774518804508,6200.4413655593817,7538.7540054469137,8637.8435996316548,9786.0144475664711,10683.962313452968,10634.303054107178,9160.5687964478275,13511.114715004398,7633.2389347649878,10790.020011742716,16149.870120049454,15718.17998185358,14910.791902102879,17436.947546988609,19386.33880689845,21209.391218917212,22251.809307253687,21454.304886995349,17475.363941650838,25710.858871802455,13625.125415653223,19697.267141800141,28510.808818665333,27685.633449116722,25105.94263850362,29209.915750321001,31281.546774013434,34069.416366029065,34822.060430642217,33215.722515070811,26718.51906588953,38652.638836084399,20202.566786119249,28550.198297837283,41274.738895249553,39042.010473935865,35435.248208259698,40480.785951381549,43703.673247235827,46553.852539799176,47594.983254103921,44717.737921454012,35690.50323303137,51284.414656980895,26537.006256851368,37294.417706870474,54003.377894679084,50394.076999680139,45565.653179685585,51693.598733617924,55346.449307765812,59085.703068006784,59949.734928944148,56426.719839352183,44669.800895895809,64075.451434738934,32824.804147895426,46072.112721165642,66143.444887304679,61894.642241753638,55626.353159537539,63273.304849289358,67377.068122636527,72057.28227719292,72388.032782806084,68242.324675340205,53475.219911141321,77257.700826976448,39157.803534373641,55194.937320040539,78889.6641329173,74052.310321155936,66184.682990260422,75243.342135863379,79670.361273739487,84798.264537595212,85419.846797797829,80138.040768869221,62937.133234500885,90567.279775246978,45962.371362123638,64566.414629422128,92570.579246755689,86535.357681233436,77534.625738490373,87463.886986277997,92909.610317647457,98134.10329913348,99113.685761842877,92275.832163956016,72880.384449116886,104190.87974738702,53113.556920479983,74340.487740628421,106955.96131085232,99555.974221013486,89449.515656318516,100541.05096073449,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,"BS",null,null,null,null,null,"Незавершенное производство","Расходы категории - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,16756.841826788615,null,null,0,8.5499999999999937E-2,0.25649999999999995,0,0.42750000000000021,2.2522500000000001,4.9549500000000002,11.814705000000004,49.420799999999986,54.760949100000062,95.92113960000006,144.92362409999987,218.4936682499997,292.95980999999938,371.63476350000019,435.19385245049943,403.45629945300061,717.23322098999961,447.96924207749908,662.17434104249696,985.30249388999437,1031.7962419800679,1033.3842175223945,1256.4590009078165,1439.6405999386043,1631.0024079277428,1780.6603855754947,1772.3838423511843,1526.7614660746185,2251.8290954611002,1272.2064891275077,1798.336668623786,2691.6450200082327,2619.6966636422439,2485.1319836837938,2906.157924498053,3231.0564678163792,3534.8985364861437,3708.6348845422326,3575.7174811658333,2912.5606569417287,4285.1431453003315,2270.8542359420971,3282.877856966632,4751.8014697775361,4614.272241519473,4184.2982502161176,4868.3192917201668,5213.5911290022777,5678.2360610048054,5803.6767384403502,5535.953752511763,4453.0865109815495,6442.106472680578,3367.0944643530529,4758.3663829725701,6879.123149208026,6507.0017456557835,5905.8747013763059,6746.7976585632423,7283.9455412054667,7758.9754232993582,7932.4972090168158,7452.9563202419085,5948.4172055047238,8547.4024428297998,4422.8343761416618,6215.7362844782183,9000.5629824462812,8399.0128332797904,7594.2755299473647,8615.5997889363207,9224.4082179607358,9847.6171780009754,9991.6224881571252,9404.4533065583091,7444.9668159822468,10679.241905789357,5470.8006913152058,7678.6854535269085,11023.907481216593,10315.773706957931,9271.058859921759,10545.550808213651,11229.511353771435,12009.547046197345,12064.672130465973,11373.720779221505,8912.5366518553346,12876.283471161267,6526.3005890608765,9199.1562200055923,13148.277355484664,12342.051720191259,11030.78049837565,12540.55702264281,13278.393545622472,14133.044089598581,14236.641132965684,13356.340128143784,10489.522205749061,15094.546629206743,7660.3952270192094,10761.069104901981,15428.429874457419,14422.559613537509,12922.403322480153,14577.314497711603,15484.935052939691,16355.683883187361,16518.947626972105,15379.305360657629,12146.730741517618,17365.146624562796,8852.2594867451116,12390.081290103495,17825.993551807478,16592.662370168138,14908.252609385643,16756.841826788615,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-4956153.7509062886,null,null,0,4158,12474,10313.999999999993,15390,10302.637500000012,5277.8025000000198,9062.9347500000149,6806.1600000000326,-233.96849999995902,-2246.8859999999404,862.90650000004098,4258.1793375001289,5695.7130000001052,7717.4768250000197,5881.4814824999776,-514.12326749996282,26379.91035000002,5689.7338499994949,-15000.442650000565,16097.71904999949,9308.1253949995153,3709.9121399996802,27729.886544999667,54219.383225774392,73709.034169498831,86454.267713998444,68900.08586399816,51345.904013997875,93907.896497996524,53804.921687996015,13701.946877995506,53518.001282993704,6730.4016629941761,-40057.197957005352,-41470.035088054836,15361.999762097374,51137.537259913981,66744.366928331554,48039.066142331809,29333.765356332064,54299.096970837563,-10206.162293311208,-74711.42155745998,-53860.813561439514,-122065.33617503941,-190269.85878863931,-235971.96356394142,-171541.92606386542,-112867.74603805691,-105901.27982504666,-122873.38992543519,-139845.50002582371,-139457.63843480498,-225762.16046456993,-312066.68249433488,-322446.46239279956,-413628.37685070187,-504810.29130860418,-595992.20576650649,-551596.461199902,-493812.99098449945,-480652.21612860262,-499641.12546563148,-518630.03480266035,-556768.52886343002,-663354.7376575321,-769940.94645163417,-801773.03591915965,-915120.13111457229,-1028467.2263099849,-1141814.3215053976,-1142410.5153528452,-1073419.1408417523,-1065623.1136950999,-1083730.9167719632,-1101838.7198488265,-1160019.5747259706,-1286565.1774094999,-1413110.7800930291,-1483397.641643241,-1613877.5272386074,-1744357.4128339589,-1874837.2984293103,-1895850.344835341,-1821539.6871085465,-1827132.2310431004,-1842351.9201277494,-1857571.6092123985,-1929228.2298844755,-2077736.9749831855,-2226245.7200818956,-2328283.4966944158,-2476256.5087373257,-2624229.5207802355,-2772202.5328231454,-2831432.3210796416,-2773382.6581062675,-2773032.6495327652,-2790248.054938823,-2807463.4603448808,-2897050.377910465,-3058145.5291605294,-3219240.6804105937,-3332551.6807281077,-3500825.428013891,-3669099.1752996743,-3837372.9225854576,-3933101.3214502931,-3898995.3659082651,-3891618.6154258847,-3911117.7982715964,-3930616.9811173081,-4007411.2335340381,-4140817.1153280735,-4274222.9971221089,-4389465.5750468969,-4578361.6336666942,-4767257.6922864914,-4956153.7509062886,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,"BS",null,null,null,null,null,"Незавершенное производство","Соцсборы",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,-1486846.1252718866,null,null,0,1247.4000000000001,3742.2000000000007,3094.1999999999971,4617,3090.791250000002,1583.340750000003,2718.8804249999957,2041.8479999999981,-70.190549999999348,-674.06580000001122,258.87194999997155,1277.4538012499979,1708.7138999999734,2315.243047499971,1764.44444474997,-154.23698024998885,7913.9731049999828,1706.9201549999416,-4500.1327950000996,4829.3157150000334,2792.4376185000874,1112.9736419999972,8318.9659634998534,16265.814967732411,22112.710250849836,25936.280314199859,20670.0257592001,15403.771204200108,28172.368949400261,16141.476506399922,4110.5840633995831,16055.400384899694,2019.1204988993704,-12017.159387101419,-12441.010526415892,4608.5999286295846,15341.261177973822,20023.310078499839,14411.719842700288,8800.1296069007367,16289.7290912522,-3061.8486879933625,-22413.426467238925,-16158.244068432599,-36619.600852513686,-57080.957636594772,-70791.589069185778,-51462.577819164842,-33860.323811423033,-31770.383947521448,-36862.016977639869,-41953.65000775829,-41837.291530454531,-67728.648139383644,-93620.004748312756,-96733.938717851415,-124088.51305522397,-151443.08739259467,-178797.66172996536,-165478.93835998327,-148143.89729536325,-144195.66483859345,-149892.33763970435,-155589.01044081524,-167030.55865904316,-199006.42129727453,-230982.2839355059,-240531.91077576578,-274536.03933439031,-308540.16789301485,-342544.29645163938,-342723.15460587293,-322025.74225254729,-319686.93410855159,-325119.27503161132,-330551.61595466733,-348005.87241780758,-385969.55322286487,-423933.23402792215,-445019.29249298573,-484163.25817159563,-523307.22385020554,-562451.18952881545,-568755.10345061868,-546461.9061325863,-548139.6693129465,-552705.57603833079,-557271.48276371509,-578768.46896533668,-623321.0924949497,-667873.71602456272,-698485.04900832474,-742876.95262119919,-787268.85623407364,-831660.75984694809,-849429.69632389396,-832014.79743187875,-831909.79485983402,-837074.41648165137,-842239.03810347617,-869115.11337316036,-917443.65874817967,-965772.20412319899,-999765.50421844423,-1050247.6284041703,-1100729.7525898963,-1151211.8767756224,-1179930.3964350671,-1169698.6097724438,-1167485.5846277326,-1173335.3394814581,-1179185.0943351835,-1202223.3700602055,-1242245.1345984042,-1282266.8991366029,-1316839.6725140512,-1373508.4900999963,-1430177.3076859415,-1486846.1252718866,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,969685047.15157521,null,null,0,1223964.9112499999,5111740.8449999997,3866926.5337499999,6544167.3562500002,6531339.4818750005,-67063.338927000004,9412346.2231376991,9420675.5458917003,-48785.014250549983,-26316.677872350017,10784009.697402151,10839311.647428015,144492.19947076493,227216.89303406992,299069.11902130867,12628124.297808446,12771105.628020231,244035.34105652326,214350.82483852963,550957.34772770328,737131.98069593916,12369316.042540843,12470287.264723808,1050708.5714226018,1245743.0816922863,1410752.1769694285,1441457.5328933352,1216287.2708795061,13361952.624289243,13086628.618719079,869373.39601788204,1806552.6895430118,2245527.3877383382,2035309.8092890086,2193858.5419223811,2632111.1887336224,15413283.937423201,15626686.356188416,3063794.9430831564,2414038.5985276196,2780867.7667893856,2243317.1261348017,1585470.2428260446,3241109.3979131663,3982176.4837061791,16275764.609400239,16440758.108006213,4320145.2342729513,4733561.1956522698,4993493.2002273733,4748075.8350129733,3704018.3914086809,4199846.9053747645,3391869.9639416244,2309117.2013540408,18051659.145359818,19042096.628669903,4850222.254715642,5005993.267867147,5958607.7913983483,6548248.2198977694,6836210.6198762264,6434715.6067499146,4937686.0288769752,5579879.3132113907,4530782.6350613208,17067390.977270763,20119696.02238993,7352880.4156668279,6230850.0982633121,6369274.754652271,7544875.6553146075,8328170.1434921976,8679539.2652778588,8159241.1974851359,6267331.9879335277,7027967.6039623208,5708020.9906431641,18441284.748657715,22145374.161111299,9044493.8315534182,7661096.8108269945,7806599.3687134236,9194455.3696138225,10119552.321737597,10523396.976818923,9859545.3183008917,7553652.1457450585,8440272.4870444201,6872992.1926231738,4591856.1672471445,24226034.207932606,26027715.289280865,9131565.945877891,9253050.5750009622,10826279.293490238,11853574.28950331,12339408.023814853,11536321.434234928,8831750.7452861592,9861699.8675333206,8051564.5697738808,5402363.8415680025,10463448.378854763,12521714.009907201,26465659.360216547,26562558.968294267,12467401.416226456,13643701.560335767,14185433.878030311,13210456.756749965,10108402.420027535,11298112.942664593,9257760.5173653066,6276063.2828840427,12011467.67825642,14320080.685203597,12126136.805301782,12227345.346703786,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,"PL",null,null,null,null,null,"Валовая прибыль","Паушальный взнос",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,314366051.23589516,null,null,0,1223964.9112499999,5111740.8449999997,3866926.5337499999,6544167.3562500002,6530548.5562500004,-70200,9405150.7387499996,9391531.9387499988,-98280,-98280,10667852.604,10659307.860000001,-115689.60000000001,-115689.60000000001,-115689.60000000001,12205872.202409999,12198858.520409999,-130150.8,-130150.8,-130150.8,-130150.8,11490284.874892499,11483271.192892499,-146846.25539999999,-148950.35999999999,-148950.35999999999,-148950.35999999999,-148950.35999999999,11760540.501899475,11760540.501899475,-148950.35999999999,-148950.35999999999,-148950.35999999999,-148950.35999999999,-148950.35999999999,-151251.64306200002,12313763.874063041,12313763.874063041,-153418.8708,-153418.8708,-153418.8708,-153418.8708,-153418.8708,-153418.8708,-153418.8708,12641184.855720239,12641184.855720239,-155789.19235386001,-158021.43692399998,-158021.43692399998,-158021.43692399998,-158021.43692399998,-158021.43692399998,-158021.43692399998,-158021.43692399998,13234717.174132675,13234717.174132675,-158021.43692399998,-158021.43692399998,-160462.86812447576,-162762.08003171999,-162762.08003171999,-162762.08003171999,-162762.08003171999,-162762.08003171999,-162762.08003171999,13846522.222897356,13846522.222897356,-162762.08003171999,-162762.08003171999,-162762.08003171999,-165276.75416821006,-167644.94243267158,-167644.94243267158,-167644.94243267158,-167644.94243267158,-167644.94243267158,-167644.94243267158,14447430.627867231,14447430.627867231,-167644.94243267158,-167644.94243267158,-167644.94243267158,-170235.05679325637,-172674.29070565174,-172674.29070565174,-172674.29070565174,-172674.29070565174,-172674.29070565174,-172674.29070565174,-172674.29070565174,15074273.935168242,15074273.935168242,-172674.29070565174,-172674.29070565174,-175342.10849705403,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,-177854.51942682127,15685068.717169112,15685068.717169112,-180602.37175196563,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,-183190.15500962589,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,"PL",null,null,null,null,null,"Валовая прибыль","Роялти",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,549762729.29968286,null,null,0,0,0,0,0,659.13881249999986,2566.24179,5871.5995957499999,23691.466095749995,40174.477029000001,58339.729979999996,94100.466392999995,145800.09146321248,210616.55375508749,277383.859860075,335096.20484999998,343582.63024691248,464565.77636523754,344803.01478563249,324300.18994885788,576144.77253329533,725097.39368355391,734404.80342916586,824757.82974376227,1001127.705069128,1166348.3002834865,1304505.9248911927,1335652.23209668,1179626.1150149135,1371385.9767395635,1210640.8008948057,997902.78615207295,1672871.940095101,2003750.3659623701,1857740.6075325753,1974889.6785328332,2313522.4789286298,2578155.1140811411,2756451.9686242072,2700712.2872603247,2253216.1213041814,2534671.684640957,2196939.9229514417,1745507.7838499772,2908609.9074963313,3444180.800149227,3099150.8054612009,3210915.4884636574,3702253.1962194797,4046108.412673167,4261605.4340575691,4100027.8289970532,3385840.2146079587,3753118.8304591626,3231295.7943632575,2492010.611203488,4120654.2627941053,4820701.3266994301,4273983.1620339304,4379400.5577967353,5054371.24702169,5511748.5228465144,5748437.5685781362,5483568.0207479559,4462905.0313562378,4922547.5083883777,4232189.2132545877,3230499.9985834574,5332247.6763636041,6201545.6517424844,5436297.5791029502,5529693.6923876666,6344689.9579896592,6929107.4524927679,7211572.497840628,6864038.5784394629,5577648.9576202519,6116951.2891009264,5243316.4152317783,3964636.3882676195,6494247.911308527,7534236.3669370366,6591303.8081985321,6689173.8282296248,7645013.4264552044,8326708.3305734377,8641784.026040202,8190008.0215932615,6626496.7589064129,7251174.9557378022,6216829.9885578295,4673209.9701667074,7647587.4365052506,8875213.748197291,7760047.7826302536,7841240.3790686196,8926551.5084075592,9677652.9573243782,10045013.824815379,9506995.2366796359,7681656.9022147758,8399875.693160627,7204311.7658032775,5419100.1048305184,8847879.0658676252,10249716.324893322,8953420.8606590647,9018487.9425938185,10237043.683550354,11082835.8530057,11482461.950679775,10831755.86581016,8740117.5005039629,9560270.7454472408,8205930.0457048398,6199288.1984531078,10085219.618806297,11660239.531933468,10179631.662706025,10247549.800626952,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233,"PL",null,null,null,null,null,"Валовая прибыль","Up-Sale",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,105556266.61599727,null,null,0,0,0,0,0,131.78681249999988,570.41928299999995,1323.8847919499995,5452.1410459500039,9320.5087204500014,13623.592147649997,22056.62700914999,34203.695964802493,49565.245715677476,65522.633173994953,79662.514171308736,78669.465151533732,107681.33124499494,29383.126270890702,20201.434889671742,104963.37519440797,142185.38701238536,144626.36421917658,162258.24208754557,196427.12175347382,228345.14140879986,255196.61207823595,254755.66079665523,185611.51586459286,230026.14565020602,115447.31592479895,20420.969865809078,282631.1094479108,390727.38177596824,326519.56175643345,367919.22338954755,469840.35286699259,521364.94927901798,556470.51350116776,516501.52662283182,314241.34802343836,399614.95294842892,199796.07398336008,-6618.6702239327133,485918.36121683568,691414.5543569522,535428.94821879966,588657.76382231573,773681.23040733114,845474.21990310354,889909.20309380349,806069.44293992035,476199.61372472206,604749.51183960261,318595.60650236765,-24871.972925446695,696287.70843303786,986678.12783779856,734260.52960571181,784614.14699441195,1064699.4125011335,1199261.777082976,1250535.1313298112,1113909.6660336782,637543.07755245734,820093.88485473255,461355.50183845405,-9631.2442100513726,940926.12312896689,1314096.8439560649,957314.59919208148,1002343.1422963231,1365462.451493158,1566707.6334321024,1635611.709869904,1462847.5614783452,857327.97274594847,1078661.2572940663,632349.51784405718,29217.732522862963,1203695.6219355408,1677902.4070490515,1237437.9450611356,1285070.4829164706,1719676.999951873,1965518.2818698105,2054287.2414843729,1842211.5874132821,1099829.6775442967,1361771.8220122689,828836.49477099674,91320.487786088604,1504172.8362591146,2078227.605915329,1544192.453953289,1584484.4866379951,2075069.8935797345,2353775.8516057553,2472248.7184262946,2207180.7169821127,1327948.3624982042,1639678.6937995125,1025107.3233974245,161118.25616430584,1793423.8324139589,2449852.2044406999,1827169.7823883723,1859002.3085313379,2410960.1044280659,2744055.8623396922,2886162.0823601596,2561891.0459494311,1551475.074533198,1921032.3522269772,1235020.6266700896,259965.23944056034,2109438.2144597471,2843031.3082797555,2129695.2976053813,2162985.7010864588,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-16.38,2483394.8475000001,7851489.2774999999,-122025.10725000007,13290865.652999999,-202115.36719500012,-62975.129713199996,19111785.089754723,-235240.54981542018,-48649.704176880012,1031.1374672999955,21815122.284361724,-100917.50219631623,201683.12058977096,298283.82488737203,333217.36973944202,25200747.139671449,444422.93232583022,106359.82286272151,519147.74869793118,1087086.3469641362,1009728.3161548036,29166191.439712983,1029162.317249264,1608837.8415072784,1867043.688470081,2071543.816158076,1878166.3502775095,1463596.2544955551,31574899.974871717,393512.28540081112,1708154.2003861095,3320817.5105631063,2862470.0899038119,2563725.9401881099,3259340.5598328197,3840370.3803481511,34442770.842018224,4124601.6394621618,3860046.02552283,2768537.3940996551,5060303.8689690093,1249793.8762480002,3139164.6920078439,5773110.8807086367,5071281.3789694998,35262110.116776548,5082918.2346903952,6104708.1407273468,6729057.8256417261,6847509.7997064898,5943344.7551136324,4213232.4044411499,7515649.8358008843,1919314.7645195848,4484667.7560248422,40740053.496449225,6714479.1066727545,5925746.4114272073,7359036.6741485056,8502022.7695926968,9114917.5964236967,9375423.3800270557,7937716.8268352039,5602878.3050568122,9883028.5084396228,2586785.7085263738,39826689.861631781,10437266.870172221,9071542.0079817176,7596072.3818899486,9313925.159607511,10679731.965746123,11596147.333913919,11786694.354992488,10071758.45321352,7043893.6106904075,12365966.344378136,3252201.7700357437,42696923.718625307,12759059.564185826,11153010.501623001,9255608.3255198747,11395491.010723274,12923942.118447086,14108123.36826171,14147766.082054522,12157318.623871028,8393834.90380086,14842722.715736348,3887897.6666345624,8654642.0581585672,52518212.326933034,12903441.825895144,10969756.842902236,13457995.964701988,15155512.31522909,16446776.802234979,16604338.505156551,14131965.227041226,9845862.0867615193,17210347.52216763,4599874.0292323111,10036957.376639333,18074698.604147289,15357874.8294464,51234425.66032891,15047378.103413358,17495498.183948174,18811872.660057254,19097772.708175931,16065581.794865539,11334522.626972973,19533975.145976357,5312874.3810497764,11443463.286407238,20885025.788863786,18178666.58440613,16894688.020330604,19936398.641100172,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128509.6095809559,121981.85509654095,204467.01625154944,256881.07312836996,2582345.0564924292,2614745.2890186887,358680.35088593268,428826.18558465462,468096.11902975541,504351.08382520761,445502.57346935751,2882473.4508735486,2847754.8912542593,402395.47550842422,618594.2394067538,730633.40502416878,679999.10524307075,717898.88262140239,844491.11028048734,3458252.8364519975,3501347.2519362657,1040846.0626540377,881067.95109520177,954267.8509053475,866193.91121001064,733244.99034694466,1099316.1330689183,1277352.4908358541,3720255.4827797129,3753260.8136733212,1369287.9723599928,1530137.1726462005,1575480.7937227061,1596355.8638090673,1343845.6486577454,1430377.1840494422,1287779.5377115957,1066314.5940977146,4255123.8933241321,4481186.5702843331,1622516.00581242,1652507.3003766681,1887940.910888368,2091574.276382884,2132190.6091556093,2144522.1139929323,1786278.4648675569,1885113.5537404295,1689846.2700340436,4189755.6290354421,4848068.0979259834,2325909.1636416018,2073517.4979088083,2100421.9341267715,2378227.6971792392,2629803.9857284515,2673500.3232282987,2681998.1553213634,2230070.4740103502,2342576.523410297,2090669.280810402,4627976.8076319899,5415906.755827493,2824562.0488320081,2512931.5225056098,2543275.3736767471,2871618.2143045864,3169820.1348899957,3207711.7299648672,3205466.0212293388,2654486.2199129011,2784070.4059508746,2482602.9572694302,2015597.1188140863,5992025.4909285344,6381654.1934018638,2962061.4304675618,2986245.1489268001,3361134.9226451321,3688405.7829303597,3728804.7650743416,3722293.1838502232,3076261.2236579638,3220315.3906753538,2868503.8426887239,2325015.370889321,3398113.6909463382,3843267.5793772656,6587273.2839168468,6604814.961493508,3857307.5658274172,4220256.3862168361,4255868.4248171085,4238185.1625722749,3496821.3130107974,3655204.2391039589,3253422.4000267158,2640574.6711352454,3862048.3502982277,4739960.4449677542,4270535.3890919583,4292500.9816668704,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,987891897.38158917,null,null,37.17,2488860.9112500004,10351388.576250002,10227086.427750001,23525718.034499999,23322137.709180001,23258059.8954168,42384080.952409022,42157989.873356104,42117943.943176471,42139523.14473702,63985458.591504499,63916057.213763304,64135464.578099698,64477615.823985822,64807888.126595117,90025358.128582641,90556094.013475448,90555204.60545896,90976585.133966178,91946330.928698719,92737016.387229249,119378020.30547848,117892180.63138945,119223082.55949296,120687255.63739216,122366780.84103611,123666104.14595073,124678778.15520465,153513508.81557131,151099839.13861266,152455712.64841309,155282074.83877268,157416829.31296381,159346427.85767654,161996264.2681888,165122937.40746891,196107532.13886976,196825147.99575746,199478323.96129394,201348903.62020469,205613367.27986363,206058213.94431898,208532278.06640378,213327632.61908841,217094006.60922527,248687379.51120007,250097775.18752286,254974673.93401706,260150220.36411563,265511637.03774256,269598220.88104409,272425696.22097677,278668856.92036289,279363291.48506153,282869115.94036114,319445025.34646177,321629421.78433472,325985234.53983939,331750160.8038314,338475681.39310235,345415160.86374003,352758116.22840786,358187880.99773353,361935239.56216019,370077092.87980741,371045210.42162967,406790384.30475843,412452994.60072333,419116018.033481,424695891.51714015,431970615.81759799,440332059.84751314,449176306.9048323,458390595.77455956,465318663.68215674,470038523.6255452,480203907.75468999,481447024.15177274,519644281.09452999,527032515.58011091,535261888.91554409,542080246.21210623,551001925.64473116,561089918.76039982,571849917.53800094,582884350.39352155,591277958.38475406,596908068.29125905,609123927.11538255,610626485.28807175,617416686.85764098,663966915.48423862,670366282.47630668,678453371.71958458,689005082.40303016,700783420.91113901,713290554.31523764,726277944.57233453,736028944.44908059,742665462.25775194,756832089.6219722,758688977.48341739,766594678.79486012,781295049.51244593,792665938.75579762,837393289.95310354,845925243.13611174,859491730.39799142,873744214.76033998,888711421.85672474,899777560.49198794,907458768.72000492,923578842.4331032,925848153.9904393,934943443.59200048,952007375.76622415,963406089.1749202,974143430.47489369,987891897.38158917,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1416375.0747700189,null,null,53.55,50.415750000000003,299.24475000000001,835.59,1993.7662500000004,7104.0596250000008,12476.904375000004,21648.144832500002,32941.694775000004,50585.492691150008,72885.985533899991,98626.955115150005,124184.66435437501,138476.32536300001,178063.27936575,176170.26531288822,201873.42686590194,246635.29592886748,300447.44763777376,347061.0049153337,386974.16751549253,432662.48606119078,497063.89730024704,560897.11133776628,603358.3895553,599958.82037444878,656324.70575164794,604826.98802665574,627385.82256118231,699132.48134257656,812411.81936416076,903611.73777049978,957230.31086816941,1022482.8951693494,1132004.3427221319,1233394.2195362656,1283483.5740338517,1230671.4176792495,1301095.5451629148,1162179.7043232876,1183533.1045601056,1280681.5828009723,1468085.1863582444,1598833.9477840504,1662440.566565091,1726439.661759421,1875652.7524951105,2001439.8125944887,2051908.6333883535,1942500.4328857725,2020197.4402258508,1787478.3180577932,1790370.8574096849,1905985.2657802929,2145655.7344845636,2316106.1962047638,2376043.4418763593,2453498.7607117337,2637241.2673267382,2796515.264241213,2838959.4213357829,2670001.4331287351,2748971.0621123374,2420297.0593981608,2407336.6871831319,2546276.4024264007,2842632.5065891468,3051783.2884788248,3108095.1678479975,3185469.5331520592,3407038.8399540531,3594163.3292464446,3642093.1655869116,3417220.6996954121,3505156.5908545014,3079334.8973729694,3050061.0643834174,3199770.7070147544,3555241.1638646163,3801694.899110687,3867899.833767103,3953319.3769426811,4220562.7335521597,4432886.04949049,4481509.0498877456,4190219.989531409,4290711.1733077504,3766762.1360845855,3728993.821186333,3896115.2591926688,4319789.7316691317,4607877.7622723393,4681636.6659742575,4768512.1321884524,5067807.5743456744,5308427.0506620426,5353892.323937878,5009242.4854430491,5118468.4534013402,4500662.6350856647,4450162.7840515552,4646515.4967221506,5137574.0476948116,5475642.8985771351,5548718.4272139566,5644879.5674472935,5975336.8559129592,6248730.3198049711,6282413.8504283372,5880658.4712966811,5992942.9700761288,5280966.3983379928,5217706.3170941584,5449254.9179179678,6011312.7704573181,6402847.1452080607,6479463.0746726282,4710935.1749504609,3105061.3248674641,1416375.0747700189,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,-6091106.1978154182,null,null,0,5407.1954999999998,16221.586499999998,13408.199999999983,20015.977499999979,13440.725999999995,6965.1971999999951,12029.923980000021,9885.8448000000208,845.82088110002223,-906.60786839993671,4165.5849561000941,10124.000172000146,13556.582910000114,17837.049906000029,16784.996828710195,7804.6975917629898,49355.781095790211,16804.00808862783,-5594.9142831079662,41618.387136690319,33768.284095081501,26524.407884720713,62434.491527564824,100717.65079221874,130072.79498683289,149784.41612528451,126790.17231257446,98811.666005766019,169369.14359287359,96662.734466075897,55577.600982496515,126097.94708807021,63763.152098383754,113.41431326046586,7118.2707999907434,87822.785514872521,140711.66770410165,164649.00958222523,137540.85308951885,99297.668759018183,160576.8321134001,34419.927973493934,-28184.413028389215,29768.773235462606,-61785.219955638051,-159480.04271333665,-204528.84750699997,-113519.09017398208,-27485.112568378448,-15794.452265329659,-43480.378100328147,-88284.333302974701,-46010.694038972259,-222781.82485255599,-305760.99320022762,-274718.43589633703,-401069.85324715078,-532230.0099722892,-633107.11666662991,-564112.5431945622,-479018.4043905735,-458265.43957783282,-493021.38038024306,-549302.28392787278,-544303.63622306287,-769481.63705584407,-870392.76841309667,-853293.12406358123,-1013276.900950104,-1177527.6080741286,-1303431.0223894119,-1291421.097381562,-1188644.9223563075,-1175485.9755523503,-1211356.6723658442,-1276046.0326678455,-1283761.3671221733,-1557647.9161147177,-1675791.6195968688,-1696914.8770306706,-1881409.537564069,-2072972.4006257355,-2215831.9209855795,-2228785.7098567188,-2115801.105270952,-2121913.785616219,-2156209.3598023951,-2227679.8222870827,-2237594.7459553778,-2564005.75510782,-2700937.1554863453,-2750654.2685950398,-2959950.3752344847,-3179851.9865483642,-3340511.5951945186,-3402015.7529453635,-3308603.5296564698,-3305972.9806001782,-3346839.3287293315,-3429422.53212744,-3449180.0120701194,-3814720.8881411552,-3959030.4333306551,-4008320.1575827599,-4248199.3045335412,-4498457.772105217,-4682461.194908917,-4787848.0817734003,-4725224.6141335964,-4712206.2998870611,-4761487.7251791358,-4854720.7298804522,-4844966.5244782567,-5197164.8007045984,-5296298.1891663074,-5331959.3829727173,-5603424.2139929533,-5884361.6951751709,-6091106.1978154182,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,24.832499999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,992566628.50463462,null,null,-16.38,2483378.4675000003,10334867.745000001,10212842.637750002,23503708.290750001,23301592.923555002,23238617.793841802,42350402.883596525,42115162.333781101,42066512.62960422,42067543.767071523,63882666.05143325,63781748.549236931,63983431.669826701,64281715.494714074,64614932.864453517,89815680.004124969,90260102.936450794,90237953.14973256,90635119.043333948,91517738.374046534,92270585.61707297,118854432.00029352,117268849.02852412,118519006.51914544,119957224.02203088,121560671.71915919,122934486.9856115,123952580.6666377,152645007.19063586,150190764.58478242,151496523.30966011,154198746.58081645,156330583.26569608,158214310.10064113,160755751.77785254,163751631.0479202,194736149.05348641,195359403.44101232,198178603.40388113,200066072.84688556,204172108.86494926,204555708.82998723,206961628.53164813,211635423.27928784,215429352.16742149,246971206.8014183,248300864.22243536,253036284.39080268,258235205.04379824,263507234.04978204,267854222.94108665,270723609.69687009,276808882.34862155,277440417.5754295,280858770.7373566,317343700.34048176,319576992.87687016,323880223.28248495,329586752.65625679,336200834.51496112,343224177.83500189,350467410.60587335,356260605.31871563,360077205.15890491,368075120.11360407,368972059.55209637,404608993.7846927,410198192.55693889,416943825.40127903,422466380.2852602,429679883.51074094,437981387.77930778,446947731.1274932,456060925.15925741,463450685.45714962,468264508.59382963,478287898.41479743,479449430.90402281,517518377.81501615,524861530.62337446,533189979.0761655,539932655.87917984,548784871.51622629,558837195.42036879,569775498.65374053,580715553.00583005,589667405.60847187,595406754.29235983,607465406.60214531,608870701.31151044,615509746.25085497,662035933.08685946,668557720.71935272,676565416.1317873,687037166.94756258,698831544.34014654,711589915.35945106,724465449.09953332,734875121.14272428,741644722.00582778,755634754.13732016,757366124.32386374,765078066.32961369,779754651.24281478,791269258.49288392,835916410.86929584,844358974.01121569,857997164.62933648,872588780.9031769,887430685.18653572,899258081.81882906,907095783.13279116,922974554.03966343,925034006.02068663,933836894.63595867,950859872.07452428,964298578.21396267,976922730.84520137,992566628.50463462,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,987891897.38158858,null,null,37.17,2488860.9112499999,10351388.57625,10227086.427749999,23525718.034499999,23322137.709179997,23258059.895416796,42384080.952409014,42157989.873356096,42117943.943176463,42139523.144737013,63985458.591504484,63916057.213763304,64135464.578099698,64477615.823985822,64807888.12659511,90025358.128582612,90556094.013475448,90555204.60545896,90976585.133966178,91946330.928698719,92737016.387229249,119378020.30547847,117892180.63138944,119223082.55949298,120687255.63739216,122366780.84103613,123666104.14595073,124678778.15520465,153513508.81557131,151099839.13861266,152455712.64841312,155282074.83877268,157416829.31296384,159346427.85767651,161996264.2681888,165122937.40746894,196107532.13886976,196825147.99575746,199478323.96129394,201348903.62020469,205613367.27986363,206058213.94431898,208532278.06640381,213327632.61908838,217094006.60922524,248687379.51120007,250097775.18752292,254974673.93401715,260150220.36411569,265511637.03774261,269598220.88104409,272425696.22097671,278668856.92036277,279363291.48506147,282869115.94036108,319445025.34646171,321629421.78433466,325985234.53983933,331750160.80383122,338475681.39310223,345415160.86373997,352758116.22840768,358187880.99773341,361935239.56215996,370077092.87980723,371045210.42162955,406790384.30475831,412452994.60072327,419116018.03348088,424695891.51713997,431970615.81759775,440332059.84751308,449176306.90483224,458390595.7745595,465318663.68215668,470038523.62554514,480203907.75468993,481447024.15177262,519644281.09452987,527032515.58011073,535261888.91554397,542080246.21210611,551001925.64473104,561089918.76039946,571849917.53800082,582884350.39352143,591277958.38475382,596908068.29125869,609123927.11538219,610626485.28807139,617416686.85764074,663966915.48423839,670366282.47630644,678453371.71958447,689005082.40302992,700783420.91113865,713290554.31523728,726277944.57233417,736028944.44908035,742665462.25775158,756832089.62197173,758688977.48341715,766594678.79486001,781295049.51244557,792665938.75579739,837393289.9531033,845925243.13611138,859491730.39799106,873744214.76033974,888711421.85672462,899777560.49198782,907458768.72000456,923578842.43310297,925848153.99043906,934943443.59199989,952007375.76622379,963406089.17491949,974143430.47489297,987891897.38158858,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,969685047.15157521,null,null,0,1223964.9112499999,6335705.7562499996,10202632.289999999,16746799.646249998,23278139.128124997,23211075.789197996,32623422.012335695,42044097.558227398,41995312.543976851,41968995.866104499,52753005.563506648,63592317.210934661,63736809.410405427,63964026.303439498,64263095.422460809,76891219.720269263,89662325.34828949,89906360.689346015,90120711.514184549,90671668.861912251,91408800.842608184,103778116.88514903,116248404.14987284,117299112.72129545,118544855.80298774,119955607.97995716,121397065.51285049,122613352.78373,135975305.40801924,149061934.02673832,149931307.4227562,151737860.1122992,153983387.50003755,156018697.30932656,158212555.85124895,160844667.03998256,176257950.97740576,191884637.33359417,194948432.27667734,197362470.87520495,200143338.64199433,202386655.76812914,203972126.01095518,207213235.40886834,211195411.89257452,227471176.50197476,243911934.60998097,248232079.84425393,252965641.0399062,257959134.24013358,262707210.07514656,266411228.46655524,270611075.37193,274002945.33587164,276312062.53722566,294363721.68258548,313405818.3112554,318256040.56597102,323262033.83383816,329220641.62523651,335768889.84513426,342605100.46501046,349039816.07176036,353977502.10063732,359557381.4138487,364088164.04891002,381155555.0261808,401275251.04857075,408628131.46423757,414858981.56250089,421228256.31715316,428773131.97246778,437101302.11596,445780841.38123786,453940082.57872301,460207414.56665653,467235382.17061883,472943403.16126198,491384687.90991968,513530062.07103097,522574555.90258437,530235652.71341139,538042252.08212483,547236707.4517386,557356259.77347624,567879656.75029516,577739202.06859601,585292854.21434104,593733126.7013855,600606118.89400864,605197975.06125581,629424009.2691884,655451724.5584693,664583290.50434721,673836341.07934821,684662620.3728385,696516194.66234183,708855602.68615663,720391924.12039161,729223674.86567771,739085374.73321104,747136939.30298495,752539303.14455295,763002751.5234077,775524465.53331494,801990124.89353144,828552683.8618257,841020085.27805221,854663786.83838797,868849220.71641827,882059677.47316825,892168079.89319575,903466192.83586037,912723953.35322571,919000016.63610971,931011484.3143661,945331564.99956965,957457701.80487144,969685047.15157521,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,13690094.039925396,null,null,0,1257120,3991356,0,6739734.6000000015,1429.8689999999999,3747.6908238000005,9697657.5027283188,38318.824051200005,40282.287837119991,73352.092907519953,11109412.832584316,172568.47225766393,232435.4006923199,298650.98126707179,341601.42856190377,12907962.846629413,569928.59682192025,320848.66472503846,530680.52800889546,846431.03345671715,869774.61288548447,15117423.628779326,1084090.7434450709,1287898.6783010308,1475309.431342992,1616994.4635274168,1568705.8174236277,1329638.1537626944,16606891.543131007,1111291.0722215753,1615134.0142604988,2467521.2252299227,2331634.3331420701,2201178.0061035864,2582331.8989261389,2946741.8342152573,18498037.726485837,3381751.1844659224,3163467.8749804348,2548537.9237925448,3792145.7056303285,2000418.0585111901,2936142.0497750528,4293314.8480451964,4052719.6728173494,19330528.843708143,4267581.4703071266,4673488.4184879959,5098199.7331411988,5200825.9230510592,4831004.0543779805,3857463.9230963737,5623146.3839337826,2951066.7393108085,4212089.1444265395,22542095.357892253,5642586.0087774992,5108064.1246163547,5845434.6594291925,6465094.1965346485,6879917.01044406,7041887.1833818555,6427175.4007149786,5112691.2859406471,7378653.8453984857,3859398.5573914945,22621874.913569883,7955744.383645311,7219579.8547326326,6514913.7821813524,7400060.7016799152,8113450.4806369245,8665226.8711390793,8789979.5521339476,8050887.6510149837,6349428.0605621636,9156347.1207903326,4741297.3142111301,24606564.910388499,9650841.7877337039,8784714.3518219888,7873182.3405770063,8974557.3343287706,9762904.6377447248,10456490.756407976,10497694.784759402,9631510.2165944874,7520055.9926723838,10916624.230722398,5601154.1424813271,7935605.9339643419,30060315.032980531,10377109.579734713,9257809.791041553,10536036.513742805,11403745.680546343,12141253.565840781,12235581.01684171,11152038.610293329,8739960.8155910373,12616276.430637836,6492070.4667536616,9150278.7961622477,13168401.616601944,11947871.258091688,30134065.192498147,12074409.553921759,13112945.505463779,13847820.350324988,13994326.563606858,12653456.119168341,9980258.504371047,14302231.967359424,7402223.6611026525,10395043.075779855,14996902.816543043,13557767.985261977,12168972.479933619,13690094.039925396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[247,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,37.17,0,134.82,262.13774999999998,303.78824999999961,3121.712055,3046.0153950000004,5607.1773450000001,8386.1510775000024,13150.271362499996,17811.385725,22972.795413525004,28057.216770975007,22281.696001950011,49111.217279250035,22353.413372400042,37328.419483950012,65518.16956404451,69673.352587912581,66871.192972741555,84536.142529760255,98372.254535577842,113515.62235012511,126958.05927152489,129340.31651849672,98263.682295439299,175220.90543155931,81375.323556614108,116829.7255919599,197331.08506905101,192633.26030076481,175290.43204440735,208658.1617395659,233772.140280216,258517.20274238288,275819.2229457302,272366.54442110099,195816.06841111928,343737.09440217167,151401.4263409581,222872.43791199662,355483.4680342637,348740.65347394999,301610.54146885872,358294.00988172367,383086.69154026732,422885.81322404556,437468.82067102939,427399.08318050578,305610.08664874546,521954.76007839665,230284.6370399911,327281.71684555896,520833.89526387863,495478.14064391144,431162.98947377875,499245.15260771662,541054.31092556193,581166.69587570801,602729.15718767047,579154.49834019318,412040.5850148052,696073.1832780689,305834.12852071226,429990.77884464711,685902.65536688268,642492.85013486072,557799.3998144865,641041.63560954481,687349.18161303923,741038.63956008479,761341.26586706936,733968.10706683993,518237.30586625636,872662.7249866426,380581.33621763438,534568.88212540001,841772.72711696476,791917.94013565034,682622.53805780411,787463.23196218163,838470.1717537269,907262.66873370856,920967.73889348656,890734.41649455577,621016.91769084334,1054974.134506017,455221.3756024316,643133.36028445512,1005077.0712448731,950113.13955193758,814006.75039096177,939123.46680593491,993980.62283895165,1068803.7089321241,1089237.0946752653,1047297.0514398217,733280.23478247225,1238162.5194456279,536383.36850526929,753228.22659274936,1181840.1082327962,1111369.3637883514,956498.50425466895,1092569.6768903881,1162275.2688452005,1237773.1715282053,1266823.02481848,1206433.1180631667,852023.90439195931,1425283.155726403,621835.47867810726,867838.9014647156,1367826.2089100927,1279385.5551376343,1105792.4591373205,1482232.4452266097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2822972.6188049316,null,null,0,4860,15120,15120,24300,24654.375,25119,35871.412500000006,41992.087500000023,43249.275000000023,49602.375000000116,62542.125000000116,76946.446125000133,89961.294375000172,103642.07625000016,113023.66387500009,118029.46387500013,161451.18675000011,161451.18674999988,161451.18674999941,214809.30674999952,225042.92324999953,230602.60574999964,270454.79925000016,316706.77711124998,355516.70047874935,386848.43257499952,386848.43257499952,386848.43257499952,458737.98709499836,458737.98709499836,458737.98709499836,542522.08718999662,542522.08718999848,542522.08718999848,578473.30941749923,661976.24303126149,722329.60410438851,759388.98955950141,759388.98955950141,759388.98955950141,826499.6651279293,826499.6651279293,826499.6651279293,914242.72018320113,914242.72018320113,914242.72018320113,925493.92910235375,1026066.6175591946,1112980.9402622208,1143576.321549736,1143576.321549736,1143576.321549736,1196125.7932719514,1196125.7932719514,1196125.7932719514,1274976.9708601311,1274976.9708601311,1274976.9708601311,1274976.9708601311,1381744.4206192866,1471445.8894667774,1509409.6229608357,1509409.6229608357,1509409.6229608357,1534471.8532457203,1534471.8532457203,1534471.8532457203,1613098.4580610543,1613098.4580610543,1613098.4580610543,1613098.4580610543,1694693.3045884371,1807212.8824168742,1841945.0726256669,1841945.0726256669,1841945.0726256669,1856503.5851024091,1856503.5851024091,1856503.5851024091,1915092.80586496,1915092.80586496,1915092.80586496,1915092.80586496,1999732.6590135694,2135093.8065160811,2157515.4524755478,2157515.4524755478,2157515.4524755478,2168186.9450184405,2168186.9450184405,2168186.9450184405,2214667.3220396936,2214667.3220396936,2214667.3220396936,2214667.3220396936,2293598.6289462745,2437391.1576701701,2467873.9686812758,2467873.9686812758,2467873.9686812758,2467873.9686812758,2467873.9686812758,2467873.9686812758,2519579.1847159863,2519579.1847159863,2519579.1847159863,2519579.1847159863,2595166.5602574646,2737864.7920217514,2776619.6381081343,2776619.6381081343,2776619.6381081343,2776619.6381081343,2776619.6381081343,2776619.6381081343,2822972.6188049316,2822972.6188049316,2822972.6188049316,2822972.6188049316,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1693783.571282953,null,null,0,2916,9072,9072,14580,14792.625,15071.400000000001,21522.847499999996,25195.252500000002,25949.565000000002,29761.424999999988,37525.274999999994,46167.867675000016,53976.776624999999,62185.245750000002,67814.198325000005,70817.678325000044,96870.712049999973,96870.712049999973,96870.712049999973,128885.58405000006,135025.75395000004,138361.56345000002,162272.87954999995,190024.06626674999,213310.02028724994,232109.05954500008,232109.05954500008,232109.05954500008,275242.79225700023,275242.79225699976,275242.79225699976,325513.25231399992,325513.25231399992,325513.25231399946,347083.98565050028,397185.74581875745,433397.76246263273,455633.39373570029,455633.39373570029,455633.39373570029,495899.7990767546,495899.7990767546,495899.7990767546,548545.63210991956,548545.63210991956,548545.63210991956,555296.35746140964,615639.97053551301,667788.56415732764,686145.79292983562,686145.79292983562,686145.79292983562,717675.47596316598,717675.47596316598,717675.47596316598,764986.18251607567,764986.18251607381,764986.18251607567,764986.18251607567,829046.65237157047,882867.53368005902,905645.77377649769,905645.77377649769,905645.77377649769,920683.11194742844,920683.11194742844,920683.11194742844,967859.07483662292,967859.07483662292,967859.07483662292,967859.07483662292,1016815.9827530533,1084327.7294501103,1105167.04357538,1105167.04357538,1105167.0435753837,1113902.1510614231,1113902.1510614231,1113902.1510614231,1149055.6835189536,1149055.6835189536,1149055.6835189536,1149055.6835189536,1199839.5954081342,1281056.2839096487,1294509.2714853436,1294509.2714853436,1294509.2714853436,1300912.1670110822,1300912.1670110822,1300912.1670110822,1328800.3932238221,1328800.3932238221,1328800.3932238221,1328800.3932238221,1376159.1773677841,1462434.6946021244,1480724.3812087774,1480724.3812087774,1480724.3812087774,1480724.3812087774,1480724.3812087774,1480724.3812087774,1511747.5108296126,1511747.5108296126,1511747.5108296126,1511747.5108296126,1557099.9361544997,1642718.8752130717,1665971.7828648984,1665971.7828648984,1665971.7828648984,1665971.7828648984,1665971.7828648984,1665971.7828648984,1693783.571282953,1693783.571282953,1693783.571282953,1693783.571282953,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,311077943.22736698,null,null,84500,219334.375,575003.125,251003.125,886671.875,333564.34895833331,335635.31770833331,1223535.1453125,363552.625,365145.25312500005,379648.86250000005,1400257.909375,428316.28330729168,452325.41979166667,479051.54796875,503100.25698437501,1624310.663234375,605332.32906250004,533534.32906250004,590585.52906249999,702007.52364583337,709149.27940624999,1964450.1389166666,792821.06596874993,864778.80595557287,932295.74403437506,988257.93642291659,982991.13642291655,921693.53642291657,2409206.2674187501,913248.26741874998,1045961.4674187499,1311882.9058041666,1275761.3058041665,1243143.7058041666,1359279.5996190622,1480767.4733952391,2833672.0520166773,1645813.4225240522,1600109.0225240523,1442278.2225240523,1832778.6935714167,1351380.6935714167,1593871.8935714166,1987426.2673754585,1923551.8673754586,3074037.4673754582,1983563.8673754586,2110176.3243518844,2259847.9623877192,2304003.8283184306,2217705.4283184307,1973170.6283184304,2488371.8345057396,1792419.8345057394,2107794.6345057394,3876063.6695409487,2500023.2695409488,2367954.8695409484,2553346.4695409485,2711315.774414232,2857769.3811266422,2913710.9509277768,2777172.3509277771,2455071.5509277768,3072703.0680080703,2189961.0680080703,3823889.8680080702,3207835.2601673286,3027866.0601673285,2860808.8601673287,3073362.8601673287,3227072.2737495094,3405525.3119813497,3450907.0985204466,3290917.6385204466,2895454.8385204468,3614987.7544891275,2563599.7544891275,4259056.154489127,3713499.1427209266,3510311.9427209264,3306104.7427209266,3555808.7427209266,3722074.3056330299,3928282.6382785793,3947230.8000975996,3768451.4260975993,3300054.6260975995,4132251.8505098606,2923235.8505098606,3432420.2505098609,5456207.9259745991,3985156.7259745984,3742925.5259745987,4022362.7259745984,4194573.4754412267,4399872.9174004048,4430359.8777187523,4221727.9967187513,3706649.1967187515,4617447.7301386241,3282051.7301386246,3839466.1301386245,4703352.6415120605,4448511.4415120604,5436422.2415120602,4475637.4415120604,4674054.374269234,4862246.1180870933,4906386.5858093761,4660468.2651893757,4112575.4651893759,5083343.7613440156,3641205.7613440156,4240640.161344015,5195870.7276304839,4906019.5276304837,4629080.3276304845,4933145.5276304837,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прочие производственные расходы","Роялти",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[261,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,12300000,null,null,0,100000,300000,0,500000,0,0,700000,0,0,0,800000,0,0,0,0,900000,0,0,0,0,0,1000000,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,27588966.153280418,null,null,84500,84500,175500,195500,195500,195500,195500,195500,195500,195500,195500,195500,198035,198035,200765,202765,202765,202765,202765,202765,202765,202765,202765,202765,205376.05,205376.05,208187.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,213077.3315,213077.3315,215973.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,221163.651445,221163.651445,224146.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,229661.96098834998,229661.96098834998,232734.60003964996,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,238601.55981800047,238601.55981800047,241766.37804083951,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,248014.32061254053,248014.32061254053,251274.08338206471,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,257934.93563091676,257934.93563091676,261292.49128352662,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,268401.18763984425,268401.18763984425,271859.4699620324,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,0,0,0,0,0,0,0,0,0,0,0,0,0]
[266,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,5516644.8716539526,null,null,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[267,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,3683505.0427800044,null,null,0,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Роялти",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,30559456.799999993,null,null,0,0,0,0,0,105,231.00000000000006,522.90000000000009,2304,2478.6000000000004,4341.5999999999995,6528.5999999999995,9889.5,13260,16821,19124.099999999999,17694.600000000002,31518,17319,28614.600000000002,45654,46704.600000000006,46747.199999999997,58206.599999999991,67584.899999999994,77382,85044,82155.599999999991,69946.799999999988,105948,57294,83445.599999999991,127848,120652.19999999998,114158.40000000001,134476.19999999998,150155.09999999998,164778,173202,161929.79999999999,130859.40000000001,195168,100794,148209.59999999998,217032,204454.80000000002,184857.59999999998,216010.80000000002,231716.40000000002,252852,258558,239203.80000000002,191381.40000000002,279222,143421,204863.40000000002,298482,273871.80000000005,248097.59999999998,284153.39999999997,307184.39999999997,327552,334992,305272.80000000005,242642.39999999997,350832,179136,253730.39999999997,369696,334616.39999999997,302092.80000000005,343369.80000000005,367974.89999999997,393162,398982,364321.80000000005,287435.40000000002,414342,209973,296566.19999999995,427866,388427.39999999997,348628.80000000005,397180.80000000005,423236.39999999997,452952,455052,416242.80000000005,325214.39999999997,471816,236958,335815.19999999995,481836,438890.39999999997,391804.80000000005,446018.39999999997,472512.89999999997,503202,506922,461467.80000000005,361523.39999999997,522066,262893,370990.19999999995,533706,484115.39999999997,433300.80000000005,489353.39999999997,520073.69999999995,549546,555072,501454.80000000005,395228.39999999997,566712,286968,403225.19999999995,581856,525560.39999999991,471820.80000000005,530798.39999999991,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,30559456.799999993,null,null,0,0,0,0,0,105,231.00000000000006,522.90000000000009,2304,2478.6000000000004,4341.5999999999995,6528.5999999999995,9889.5,13260,16821,19124.099999999999,17694.600000000002,31518,17319,28614.600000000002,45654,46704.600000000006,46747.199999999997,58206.599999999991,67584.899999999994,77382,85044,82155.599999999991,69946.799999999988,105948,57294,83445.599999999991,127848,120652.19999999998,114158.40000000001,134476.19999999998,150155.09999999998,164778,173202,161929.79999999999,130859.40000000001,195168,100794,148209.59999999998,217032,204454.80000000002,184857.59999999998,216010.80000000002,231716.40000000002,252852,258558,239203.80000000002,191381.40000000002,279222,143421,204863.40000000002,298482,273871.80000000005,248097.59999999998,284153.39999999997,307184.39999999997,327552,334992,305272.80000000005,242642.39999999997,350832,179136,253730.39999999997,369696,334616.39999999997,302092.80000000005,343369.80000000005,367974.89999999997,393162,398982,364321.80000000005,287435.40000000002,414342,209973,296566.19999999995,427866,388427.39999999997,348628.80000000005,397180.80000000005,423236.39999999997,452952,455052,416242.80000000005,325214.39999999997,471816,236958,335815.19999999995,481836,438890.39999999997,391804.80000000005,446018.39999999997,472512.89999999997,503202,506922,461467.80000000005,361523.39999999997,522066,262893,370990.19999999995,533706,484115.39999999997,433300.80000000005,489353.39999999997,520073.69999999995,549546,555072,501454.80000000005,395228.39999999997,566712,286968,403225.19999999995,581856,525560.39999999991,471820.80000000005,530798.39999999991,0,0,0,0,0,0,0,0,0,0,0,0,0]
[275,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,61237806.380435877,null,null,0,3718.75,11156.25,11156.25,18593.75,18734.114583333336,18902.552083333336,26730.265625,29111.25,29344.65625,31835.125,38477.46875,44259.448697916669,48900.322916666672,53803.498437499999,56974.659218750006,60804.971718750006,77870.253124999988,77870.253124999988,77870.253124999988,97334.248958333337,98780.830312500009,102669.79916666666,118448.35843749999,135302.27381197916,149196.68771874998,160063.06647916668,160063.06647916668,160063.06647916668,189709.4749375,189709.4749375,189709.4749375,220768.42754166666,220768.42754166666,220768.42754166666,230168.65355312492,259976.87838095313,281337.47732052079,293642.94924927084,293642.94924927084,293642.94924927084,325730.08082416665,325730.08082416665,325730.08082416665,357668.21451958333,357668.21451958333,357668.21451958333,357668.21451958333,390492.2099283727,422292.54687901458,430877.71704879269,430877.71704879269,430877.71704879269,461968.4910390302,461968.4910390302,461968.4910390302,490946.82568149886,490946.82568149886,490946.82568149886,490946.82568149886,519161.5487891399,550725.70779868658,562255.65452932857,562255.65452932857,562255.65452932857,586803.28305263107,586803.28305263107,586803.28305263107,616037.27702129143,616037.27702129143,616037.27702129143,616037.27702129143,634518.39533193014,671975.19397180714,681265.16959969781,681265.16959969781,681265.16959969781,705783.04342175997,705783.04342175997,705783.04342175997,727370.26513852854,727370.26513852854,727370.26513852854,727370.26513852854,749191.37309268455,790435.32128156861,793887.93593502697,793887.93593502697,793887.93593502697,821449.66548292025,821449.66548292025,821449.66548292025,837923.56968656438,837923.56968656438,837923.56968656438,837923.56968656438,863061.27677716129,899243.00136114459,905542.5434117117,905542.5434117117,905542.5434117117,931187.77588853694,931187.77588853694,931187.77588853694,950899.24617579533,950899.24617579533,950899.24617579533,950899.24617579533,979426.22356106923,1007054.7957286534,1016693.399882572,1016693.399882572,1016693.399882572,1036996.2142784485,1036996.2142784485,1036996.2142784485,1063410.8037295782,1063410.8037295782,1063410.8037295782,1063410.8037295782,0,0,0,0,0,0,0,0,0,0,0,0,0]
[277,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,8880745.3286399953,null,null,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[283,"BS(+)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Паушальный взнос",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,12014386.815999987,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285,"BS(+)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2402877.363200001,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[290,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2145999.9999999967,null,null,0,5000,10000,11000,12000.000000000002,13000.000000000002,14000.000000000002,15000,16000,17000,18000,19000,20000,20000,21000,21000,22000,22000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[294,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,"начисление",null,null,null,null,null,null,5516644.8716539526,null,null,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[300,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale",null,3,0,null,null,null,"начисление",null,null,null,null,null,null,25487017.149999999,null,null,0,0,0,0,0,105,231.00000000000006,522.90000000000009,2304,2478.6000000000004,4341.5999999999995,6528.5999999999995,9889.5,13260,16821,19124.099999999999,17694.600000000002,31518,14432.5,23845.500000000004,38045,38920.500000000007,38956,48505.499999999993,56320.75,64485,70870,68463,58288.999999999993,88290,47745,69538,106540,100543.49999999999,95132.000000000015,112063.49999999999,125129.24999999999,137315,144335,134941.5,109049.50000000001,162640,83995,123507.99999999999,180860,170379.00000000003,154048,180009.00000000003,193097.00000000003,210710,215465,199336.50000000003,159484.50000000003,232685,119517.5,170719.50000000003,248735,228226.50000000006,206748,236794.49999999997,255986.99999999997,272960,279160,254394.00000000006,202201.99999999997,292360,149280,211441.99999999997,308080,278847,251744.00000000006,286141.50000000006,306645.75,327635,332485,303601.50000000006,239529.50000000003,345285,174977.5,247138.49999999997,356555,323689.5,290524.00000000006,330984.00000000006,352697,377460,379210,346869.00000000006,271012,393180,197465,279846,401530,365742,326504.00000000006,371682,393760.75,419335,422435,384556.50000000006,301269.5,435055,219077.5,309158.5,444755,403429.5,361084.00000000006,407794.5,433394.75,457955,462560,417879.00000000006,329357,472260,239140,336021,484880,437966.99999999994,393184.00000000006,442331.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18371341.91413077,null,null,0,1115.625,3346.875,3346.875,5578.125,5620.2343750000009,5670.7656250000009,8019.0796874999996,8733.375,8803.3968750000004,9550.5375000000004,11543.240625,13277.834609375001,14670.096875000001,16141.049531249999,17092.397765625003,18241.491515625003,23361.075937499994,23361.075937499994,23361.075937499994,29200.274687500001,29634.249093750001,30800.939749999998,35534.507531249998,40590.682143593745,44759.006315624989,48018.919943749999,48018.919943749999,48018.919943749999,56912.842481249994,56912.842481249994,56912.842481249994,66230.528262499996,66230.528262499996,66230.528262499996,69050.596065937469,77993.063514285939,84401.24319615624,88092.884774781254,88092.884774781254,88092.884774781254,97719.024247249996,97719.024247249996,97719.024247249996,107300.464355875,107300.464355875,107300.464355875,107300.464355875,117147.66297851181,126687.76406370437,129263.31511463781,129263.31511463781,129263.31511463781,138590.54731170906,138590.54731170906,138590.54731170906,147284.04770444965,147284.04770444965,147284.04770444965,147284.04770444965,155748.46463674196,165217.71233960596,168676.69635879857,168676.69635879857,168676.69635879857,176040.9849157893,176040.9849157893,176040.9849157893,184811.18310638741,184811.18310638741,184811.18310638741,184811.18310638741,190355.51859957902,201592.55819154214,204379.55087990934,204379.55087990934,204379.55087990934,211734.913026528,211734.913026528,211734.913026528,218211.07954155855,218211.07954155855,218211.07954155855,218211.07954155855,224757.41192780537,237130.59638447058,238166.38078050807,238166.38078050807,238166.38078050807,246434.89964487607,246434.89964487607,246434.89964487607,251377.0709059693,251377.0709059693,251377.0709059693,251377.0709059693,258918.38303314836,269772.90040834335,271662.76302351349,271662.76302351349,271662.76302351349,279356.33276656107,279356.33276656107,279356.33276656107,285269.77385273861,285269.77385273861,285269.77385273861,285269.77385273861,293827.86706832075,302116.43871859601,305008.01996477158,305008.01996477158,305008.01996477158,311098.86428353452,311098.86428353452,311098.86428353452,319023.24111887341,319023.24111887341,319023.24111887341,319023.24111887341,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7478621.1071999921,null,null,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,0,0,0,0,0,0,0,0,0,0,0,0,0]
[309,null,null,null,null,null,null,"НДС к возмещению",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,33468443.503716666,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41923.000000000058,51431.533333333326,65784.666666666628,66661.533333333326,275035.73333333293,76345.533333333326,84251.633333333302,92494,98997.999999999884,98120.199999999837,87903.933333333232,329399.33333333349,80072.999999999884,102191.86666666646,139782.66666666651,133762.39999999991,128326.1333333333,145645.39999999991,158986.70000000019,379842.66666666698,178717.33333333349,171099.93333333358,144794.80000000005,202926,122693,163108.19999999995,221780.66666666651,211134.93333333358,402882.53333333321,221136.93333333358,234665.46666666633,252720.66666666674,257722.66666666651,243339.60000000009,202583.80000000005,281714.33333333349,165722.33333333349,218284.80000000005,506717.66666666698,277377.60000000009,255366.19999999972,286264.79999999981,306004.30000000028,323574.33333333302,329887.66666666605,307131.2333333334,253447.76666666614,351067.69999999972,203944.03333333344,476265.5,367255.69999999972,337260.83333333302,309417.96666666633,344843.6333333333,365967.83333333302,387594.3666666667,392617.69999999972,365952.78999999957,300042.32333333325,414652.27000000048,239420.936666667,521997.00333333341,426393.60333333351,392529.06999999937,358494.53666666662,400111.87000000058,422590.40333333239,448022.26999999955,449888.93666666653,420092.37433333276,342026.24099999992,474754.07033333275,273251.40366666578,358115.47033333313,691844.07033333369,446668.8703333335,406297.0036666668,452869.8703333335,475605.53700000048,501982.73700000066,505139.40366666764,470367.42349999957,384520.95683333278,530764.24536666647,308198.24536666693,401100.64536666684,540810.91203333344,498337.37870000023,662989.17869999912,502858.37870000023,529211.81203333288,554590.91203333344,559282.91203333344,518296.52526333323,426981.05859666644,584376.83150333352,344020.4981700005,443926.23150333297,597408.16483666655,549099.63150333334,502943.09817000013,553620.63150333334,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310]
[313,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Паушальный взнос",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,14285264.179199986,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[315,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,12300000,null,null,0,93333.333333333328,286666.66666666663,20000,466666.66666666663,33333.333333333336,0,653333.33333333326,46666.666666666672,0,0,746666.66666666674,53333.333333333336,0,0,0,840000,60000,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,933333.33333333337,66666.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2518533.3333333335,null,null,0,4666.666666666667,9666.6666666666679,10933.333333333334,11933.333333333336,12933.333333333336,13933.333333333336,14933.333333333336,15933.333333333334,16933.333333333336,17933.333333333336,18933.333333333336,19933.333333333336,20000,20933.333333333332,21000,21933.333333333336,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[323,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,18300744.048938029,null,null,32500,65000,100000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135975,136950,138000,139050,139050,139050,139050,139050,139050,139050,139050,139050,140054.25,141058.5,142140,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,144255.8775,145290.255,146404.20000000001,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,148583.55382500001,149648.96265,150796.326,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,153041.06043974997,154138.4315295,155320.21577999997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,157632.29225294248,158762.58447538497,159979.82225339999,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,162361.26102053077,163525.46200964655,164779.21692100202,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,167232.0988511467,168431.22586993594,169722.59342863201,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,172249.06181668106,173484.162646034,174814.271231491,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[324,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,5463801.5577088678,null,null,0,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Паушальный взнос",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,3075000,null,null,2499.9999999999995,12500.000000000002,32500,65000,25000.000000000004,87500,17499.999999999996,35000.000000000007,122499.99999999999,0,19999.999999999996,40000,140000,0,0,22500,45000.000000000007,157500,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,0,0,24999.999999999996,50000.000000000007,175000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,30187897.919999972,null,null,0,0,0,0,10.5,44.100000000000009,171.99,496.68000000000006,1074.69,2542.6800000000003,3256.2000000000003,5333.7899999999991,7873.92,11256.75,14558.61,17368.98,20077.59,20421.72,28387.86,22411.620000000003,33831.480000000003,45973.440000000002,47863.32,51122.849999999991,61999.799999999988,71290.23,79391.759999999995,82956.599999999991,82093.079999999987,75881.759999999995,93966.959999999992,69579.72,96046.739999999991,125039.87999999999,120735.83999999998,121821.63,140642.15999999997,155384.36999999997,166177.97999999998,166713.29999999999,159039.53999999998,140714.58000000002,171597.36000000002,121900.91999999998,167598.59999999998,211299.12,201690.96000000002,195774.12,222836.04,238627.68000000002,252628.38,247969.5,233641.14,204153.48,244625.94,171215.58000000002,230487.96000000002,288521.52,269745.12,261217.44,293099.45999999996,314038.67999999993,326812.08,319813.2,297302.64,257929.67999999996,306782.64,213110.88,285012.12,355919.76,328987.01999999996,316936.41000000003,353270.04000000004,376113.02999999997,391441.98,380895.3,353946.54000000004,305070.48,361690.62,249080.93999999997,332012.27999999997,412054.55999999994,381343.01999999996,365799.96,407969.04000000004,432361.07999999996,449701.07999999996,434306.39999999997,403594.44,345709.07999999996,411244.31999999995,281217.24,375326.88,464243.75999999995,430186.07999999996,410718.33000000007,457035.65999999992,482091.63,499772.57999999996,483291.3,447538.74,383768.87999999995,455123.81999999995,311593.74,414845.88,513747.36,474476.27999999997,453188.61,501516.72,529467.99,545842.07999999996,528364.19999999995,486735.24,418699.07999999996,494414.51999999996,339708.24,451184.88,559593.35999999987,515336.27999999991,436434.24,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,60706100.978571065,null,null,0,1859.375,7437.5,11156.25,14875,18663.932291666664,18818.333333333336,22816.408854166664,27920.7578125,29227.953125,30589.890625,35156.296875,41368.458723958334,46579.88580729167,51351.910677083331,55389.078828125006,58889.815468750006,69337.612421875005,77870.253124999988,77870.253124999988,87602.251041666663,98057.539635416673,100725.31473958335,110559.07880208333,126875.31612473959,142249.48076536457,154629.87709895833,160063.06647916668,160063.06647916668,174886.27070833335,189709.4749375,189709.4749375,205238.95123958334,220768.42754166666,220768.42754166666,225468.54054739579,245072.76596703904,270657.17785073695,287490.21328489581,293642.94924927084,293642.94924927084,309686.51503671875,325730.08082416665,325730.08082416665,341699.14767187496,357668.21451958333,357668.21451958333,357668.21451958333,374080.21222397801,406392.37840369367,426585.13196390367,430877.71704879269,430877.71704879269,446423.10404391144,461968.4910390302,461968.4910390302,476457.6583602645,490946.82568149886,490946.82568149886,490946.82568149886,505054.1872353194,534943.62829391321,556490.68116400752,562255.65452932857,562255.65452932857,574529.46879097982,586803.28305263107,586803.28305263107,601420.28003696119,616037.27702129143,616037.27702129143,616037.27702129143,625277.83617661078,653246.79465186875,676620.18178575241,681265.16959969781,681265.16959969781,693524.10651072883,705783.04342175997,705783.04342175997,716576.65428014437,727370.26513852854,727370.26513852854,727370.26513852854,738280.8191156066,769813.34718712652,792161.62860829779,793887.93593502697,793887.93593502697,807668.80070897366,821449.66548292025,821449.66548292025,829686.61758474237,837923.56968656438,837923.56968656438,837923.56968656438,850492.42323186283,881152.139069153,902392.77238642809,905542.5434117117,905542.5434117117,918365.15965012426,931187.77588853694,931187.77588853694,941043.51103216619,950899.24617579533,950899.24617579533,950899.24617579533,965162.73486843216,993240.50964486133,1011874.0978056127,1016693.399882572,1016693.399882572,1026844.8070805103,1036996.2142784485,1036996.2142784485,1050203.5090040134,1063410.8037295782,1063410.8037295782,1063410.8037295782,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18052318.673011895,null,null,0,0,1115.625,3346.875,3346.875,5578.125,5620.2343750000009,5670.7656250000009,8019.0796874999996,8733.375,8803.3968750000004,9550.5375000000004,11543.240625,13277.834609375001,14670.096875000001,16141.049531249999,17092.397765625003,18241.491515625003,23361.075937499994,23361.075937499994,23361.075937499994,29200.274687500001,29634.249093750001,30800.939749999998,35534.507531249998,40590.682143593745,44759.006315624989,48018.919943749999,48018.919943749999,48018.919943749999,56912.842481249994,56912.842481249994,56912.842481249994,66230.528262499996,66230.528262499996,66230.528262499996,69050.596065937469,77993.063514285939,84401.24319615624,88092.884774781254,88092.884774781254,88092.884774781254,97719.024247249996,97719.024247249996,97719.024247249996,107300.464355875,107300.464355875,107300.464355875,107300.464355875,117147.66297851181,126687.76406370437,129263.31511463781,129263.31511463781,129263.31511463781,138590.54731170906,138590.54731170906,138590.54731170906,147284.04770444965,147284.04770444965,147284.04770444965,147284.04770444965,155748.46463674196,165217.71233960596,168676.69635879857,168676.69635879857,168676.69635879857,176040.9849157893,176040.9849157893,176040.9849157893,184811.18310638741,184811.18310638741,184811.18310638741,184811.18310638741,190355.51859957902,201592.55819154214,204379.55087990934,204379.55087990934,204379.55087990934,211734.913026528,211734.913026528,211734.913026528,218211.07954155855,218211.07954155855,218211.07954155855,218211.07954155855,224757.41192780537,237130.59638447058,238166.38078050807,238166.38078050807,238166.38078050807,246434.89964487607,246434.89964487607,246434.89964487607,251377.0709059693,251377.0709059693,251377.0709059693,251377.0709059693,258918.38303314836,269772.90040834335,271662.76302351349,271662.76302351349,271662.76302351349,279356.33276656107,279356.33276656107,279356.33276656107,285269.77385273861,285269.77385273861,285269.77385273861,285269.77385273861,293827.86706832075,302116.43871859601,305008.01996477158,305008.01996477158,305008.01996477158,311098.86428353452,311098.86428353452,311098.86428353452,319023.24111887341,319023.24111887341,319023.24111887341,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,619777.59177328646,null,null,32500,34359.375,73078.125,73078.125,76796.875,76867.057291666715,76951.276041666628,80865.132812500087,82055.625000000087,82172.328125000087,83417.562500000087,86738.734375000087,90604.724348958232,92925.161458333314,96426.749218749814,98012.329609374749,99927.485859375156,108460.12656249991,108460.12656250014,108460.12656249991,118192.1244791667,118915.41515624977,120859.89958333317,128749.17921875021,138180.38690598984,145127.59385937522,151642.28323958302,151642.28323958325,151642.28323958348,166465.48746875068,166465.48746875022,166465.48746874975,181994.9637708338,181994.96377083287,181994.9637708338,186695.07677656272,202633.56669047661,213313.86616026098,220580.54712463403,220580.54712463357,220580.54712463357,236624.11291208118,236624.11291208118,236624.11291208118,252593.17975978926,252593.17975979019,252593.17975979112,252593.17975979019,270070.58628918417,285970.75476450752,291410.70319939498,291410.70319939405,291410.70319939405,306956.0901945103,306956.09019451216,306956.09019451402,321445.25751574337,321445.2575157471,321445.25751574337,321445.2575157471,336649.99015931226,352432.06966408901,359378.82727991045,359378.82727990858,359378.82727991045,371652.64154155925,371652.64154156111,371652.64154156297,386269.63852589577,386269.63852589577,386269.63852589577,386269.63852589577,396640.48990365863,415368.88922359794,421231.11481555924,421231.11481555924,421231.11481555551,433490.05172658339,433490.05172659084,433490.05172659084,444283.66258497164,444283.66258497536,444283.66258497536,444283.66258497536,456358.41755117103,476980.39164560288,479960.4538836889,479960.4538836889,479960.4538836889,493741.31865764037,493741.31865764409,493741.31865764409,501978.27075946331,501978.27075946331,501978.27075946331,501978.27075946331,515746.25132355094,533837.1136155501,538278.25219952315,538278.25219952315,538278.2521995157,551100.86843793094,551100.86843793839,551100.86843793094,560956.60358156264,560956.60358156264,560956.60358157009,560956.60358157009,576455.19310355932,590269.4791873619,596418.88984976709,596418.88984978199,596418.88984976709,606570.29704771936,606570.29704772681,606570.29704771936,619777.59177328646,619777.59177328646,619777.59177328646,619777.59177328646,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1917077.426666487,null,null,-2500,17000,73166.666666666744,-11766.666666666628,121562.33333333349,1207.4666666670528,-15801.846666665864,171045.92666666748,9562.5466666676803,8805.0533333341591,-5039.4799999990209,214341.64000000106,31182.133333334408,42103.133333334234,52612.580000001239,39437.820000002277,265682.50666666834,104248.06666666715,48284.346666666243,79608.306666667369,139365.34666666694,118023.66666666762,379076.09333333356,173166.926666666,201427.12666666397,232142.66666666546,260926.14666666888,256789.14666666876,170663.58666666597,589446.73333333049,162338.14666666475,232682.90666666336,394176.42666666408,372153.0666666656,338929.18666666199,403665.32666665886,427185.20666665887,742122.13333332492,536405.50666665565,512453.50666665612,369109.22666665493,647288.06666665385,286060.34666665504,420600.70666665444,673412.50666665751,613651.86666665575,794705.81333331997,656590.5066666489,702577.22666665353,775407.86666664714,806349.10666665202,761272.70666665398,545039.22666665027,930048.2666666517,411344.38666665507,559047.02666664682,1174735.7733333162,858047.66666664276,747060.6266666404,864991.04666663893,937354.92666663928,1007361.0666666394,1049067.9066666458,974942.10666663665,693802.62666662969,1171759.2666666294,490446.9866666263,966269.69333330262,1159758.7866666382,1050486.0666666394,912290.62666664179,1048403.906666643,1124149.626666653,1211967.0666666487,1250879.1066666376,1165727.1066666376,823620.82666664012,1385735.8666666327,580218.62666663062,1091066.813333299,1343184.5866666632,1221374.2666666647,1053458.8266666671,1214764.5066666724,1293915.2266666796,1399609.0666666832,1427472.9066666942,1334145.7066667043,930811.62666669302,1579907.4666666687,682677.82666665129,938869.74666663632,1754301.6533333212,1382122.266666634,1184616.7066666335,1366581.3466666192,1446244.8266666047,1555135.0666665882,1591795.9066665955,1479483.9066665955,1036199.2266665958,1748845.4666665941,758326.82666660286,1064690.7466666251,1676957.9866666291,1499778.0666666124,1554060.7733332831,1499032.6866666097,1594489.6466666367,1698266.6666666251,1745573.506666597,1607159.7066665422,1135217.0266665481,1898354.8666665088,828914.82666647807,1156429.7466664426,1830038.9866664298,1654837.0666664727,1430573.1066664346,1917077.426666487,0,0,0,0,0,0,0,0,0,0,0,0,0]
[347,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Паушальный взнос",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,14285264.179199986,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[352,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,95985800,null,null,0,0,0,0,0,500,1100,2240,9600,9540,16080,22680,32965,44200,53700,61020,54110,96300,52900,87360,139400,142560,142720,177660,206340,236200,259900,251010,214130,324300,175650,256060,392800,371070,351440,414720,463410,509300,535700,501480,405790,605800,313150,460810,675200,636480,576160,673380,723140,789200,807800,747180,598290,873200,448850,641340,934700,857880,777360,890640,963015,1027700,1050700,958230,761390,1101700,562350,797090,1161100,1051290,949280,1079280,1156815,1236200,1254700,1145880,904190,1303200,660550,932820,1346600,1222290,1097680,1250280,1333040,1426200,1433200,1310580,1024240,1485600,746300,1057770,1518100,1382940,1234880,1405890,1489315,1586200,1597700,1454580,1139390,1645600,828550,1169770,1682600,1526940,1366480,1543590,1640270,1733600,1750700,1581930,1246490,1787700,905050,1271970,1835600,1658340,1488880,1674990,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12300000,null,null,0,50000,170000,90000,340000,100000,150000,350000,140000,210000,0,400000,160000,240000,0,0,450000,180000,270000,0,0,0,500000,200000,300000,0,0,0,0,500000,200000,300000,0,0,0,0,0,500000,200000,300000,0,0,0,0,0,0,500000,200000,300000,0,0,0,0,0,0,0,500000,200000,300000,0,0,0,0,0,0,0,0,500000,200000,300000,0,0,0,0,0,0,0,0,0,500000,200000,300000,0,0,0,0,0,0,0,0,0,0,500000,200000,300000,0,0,0,0,0,0,0,0,0,0,0,500000,200000,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[357,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,18388816.238846503,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,168431.22586993594,168431.22586993594,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,173484.162646034,173484.162646034,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[358,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,5516644.8716539526,null,null,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[360,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[363,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Роялти",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,30559456.799999993,null,null,0,0,0,0,0,105,231.00000000000006,522.90000000000009,2304,2478.6000000000004,4341.5999999999995,6528.5999999999995,9889.5,13260,16821,19124.099999999999,17694.600000000002,31518,17319,28614.600000000002,45654,46704.600000000006,46747.199999999997,58206.599999999991,67584.899999999994,77382,85044,82155.599999999991,69946.799999999988,105948,57294,83445.599999999991,127848,120652.19999999998,114158.40000000001,134476.19999999998,150155.09999999998,164778,173202,161929.79999999999,130859.40000000001,195168,100794,148209.59999999998,217032,204454.80000000002,184857.59999999998,216010.80000000002,231716.40000000002,252852,258558,239203.80000000002,191381.40000000002,279222,143421,204863.40000000002,298482,273871.80000000005,248097.59999999998,284153.39999999997,307184.39999999997,327552,334992,305272.80000000005,242642.39999999997,350832,179136,253730.39999999997,369696,334616.39999999997,302092.80000000005,343369.80000000005,367974.89999999997,393162,398982,364321.80000000005,287435.40000000002,414342,209973,296566.19999999995,427866,388427.39999999997,348628.80000000005,397180.80000000005,423236.39999999997,452952,455052,416242.80000000005,325214.39999999997,471816,236958,335815.19999999995,481836,438890.39999999997,391804.80000000005,446018.39999999997,472512.89999999997,503202,506922,461467.80000000005,361523.39999999997,522066,262893,370990.19999999995,533706,484115.39999999997,433300.80000000005,489353.39999999997,520073.69999999995,549546,555072,501454.80000000005,395228.39999999997,566712,286968,403225.19999999995,581856,525560.39999999991,471820.80000000005,530798.39999999991,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,88489893.623206601,null,null,0,4834.375,14503.125,44503.125,54171.875,54354.348958333336,54573.317708333336,64749.345312500001,67844.625,68148.053125000006,71385.662500000006,80020.709375000006,87537.283307291669,93570.419791666674,99944.547968750005,110067.05698437501,115046.46323437501,137231.32906249998,137231.32906249998,137231.32906249998,162534.52364583334,164415.07940625001,169470.73891666665,189982.86596874997,211892.95595557289,229955.69403437496,244081.98642291667,251281.98642291667,251281.98642291667,289822.31741875003,289822.31741875003,289822.31741875003,330198.95580416668,330198.95580416668,330198.95580416668,342419.24961906241,381169.94189523906,408938.72051667701,424935.83402405208,433575.83402405208,433575.83402405208,475289.10507141665,475289.10507141665,475289.10507141665,516808.67887545831,516808.67887545831,516808.67887545831,516808.67887545831,559479.87290688453,600820.31094271899,611981.03216343047,622349.03216343047,622349.03216343047,662767.03835073928,662767.03835073928,662767.03835073928,700438.87338594848,700438.87338594848,700438.87338594848,700438.87338594848,737118.01342588186,778151.42013829248,793140.35088812711,805581.95088812709,805581.95088812709,837493.86796842038,837493.86796842038,837493.86796842038,875498.06012767879,875498.06012767879,875498.06012767879,875498.06012767879,899523.51393150911,948217.35216334928,960294.32047960709,975224.24047960714,975224.24047960714,1007097.476448288,1007097.476448288,1007097.476448288,1035160.8646800871,1035160.8646800871,1035160.8646800871,1035160.8646800871,1063528.30502049,1117145.4376660392,1121633.836715535,1139549.7407155349,1139549.7407155349,1175379.9891277961,1175379.9891277961,1175379.9891277961,1196796.0645925337,1196796.0645925337,1196796.0645925337,1196796.0645925337,1229475.0838103099,1276511.3257694878,1284700.7304352252,1306199.815235225,1306199.815235225,1339538.6174550978,1339538.6174550978,1339538.6174550978,1365163.5288285338,1365163.5288285338,1365163.5288285338,1365163.5288285338,1402248.5994293899,1438165.7432472494,1450695.9286473435,1476494.8304073436,1476494.8304073436,1502888.4891219831,1502888.4891219831,1502888.4891219831,1537227.4554084516,1537227.4554084516,1537227.4554084516,1537227.4554084516,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18371341.91413077,null,null,0,1115.625,3346.875,3346.875,5578.125,5620.2343750000009,5670.7656250000009,8019.0796874999996,8733.375,8803.3968750000004,9550.5375000000004,11543.240625,13277.834609375001,14670.096875000001,16141.049531249999,17092.397765625003,18241.491515625003,23361.075937499994,23361.075937499994,23361.075937499994,29200.274687500001,29634.249093750001,30800.939749999998,35534.507531249998,40590.682143593745,44759.006315624989,48018.919943749999,48018.919943749999,48018.919943749999,56912.842481249994,56912.842481249994,56912.842481249994,66230.528262499996,66230.528262499996,66230.528262499996,69050.596065937469,77993.063514285939,84401.24319615624,88092.884774781254,88092.884774781254,88092.884774781254,97719.024247249996,97719.024247249996,97719.024247249996,107300.464355875,107300.464355875,107300.464355875,107300.464355875,117147.66297851181,126687.76406370437,129263.31511463781,129263.31511463781,129263.31511463781,138590.54731170906,138590.54731170906,138590.54731170906,147284.04770444965,147284.04770444965,147284.04770444965,147284.04770444965,155748.46463674196,165217.71233960596,168676.69635879857,168676.69635879857,168676.69635879857,176040.9849157893,176040.9849157893,176040.9849157893,184811.18310638741,184811.18310638741,184811.18310638741,184811.18310638741,190355.51859957902,201592.55819154214,204379.55087990934,204379.55087990934,204379.55087990934,211734.913026528,211734.913026528,211734.913026528,218211.07954155855,218211.07954155855,218211.07954155855,218211.07954155855,224757.41192780537,237130.59638447058,238166.38078050807,238166.38078050807,238166.38078050807,246434.89964487607,246434.89964487607,246434.89964487607,251377.0709059693,251377.0709059693,251377.0709059693,251377.0709059693,258918.38303314836,269772.90040834335,271662.76302351349,271662.76302351349,271662.76302351349,279356.33276656107,279356.33276656107,279356.33276656107,285269.77385273861,285269.77385273861,285269.77385273861,285269.77385273861,293827.86706832075,302116.43871859601,305008.01996477158,305008.01996477158,305008.01996477158,311098.86428353452,311098.86428353452,311098.86428353452,319023.24111887341,319023.24111887341,319023.24111887341,319023.24111887341,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Роялти",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,2402877.363200001,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[377,"PL(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,2402877.363200001,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,92945505.833333328,null,null,0,52500,177500,100500,351500,113000,164600,366740,165100,236040,33580,441180,212465,304200,74200,82020,525610,298300,287416.66666666663,91133.333333333343,134500,137133.33333333334,553933.33333333337,333050,440283.33333333331,215166.66666666669,234916.66666666669,227508.33333333334,196775.00000000003,705250.00000000012,331375,481716.66666666669,345666.66666666669,327558.33333333331,311200,363933.33333333331,404508.33333333331,859416.66666666674,631416.66666666674,686233.33333333337,356491.66666666669,523166.66666666669,279291.66666666669,402341.66666666669,581000.00000000012,548733.33333333337,915133.33333333337,746150.00000000012,870950.00000000012,676000.00000000012,691500.00000000012,640983.33333333337,516908.33333333331,746000.00000000012,392375,552783.33333333337,1213916.6666666667,899900.00000000012,916133.33333333337,760533.33333333337,820845.83333333337,874750.00000000012,893916.66666666674,816858.33333333337,652825.00000000012,936416.66666666674,486958.33333333331,1099241.6666666667,1152583.3333333333,1144408.3333333333,809400.00000000012,917733.33333333337,982345.83333333337,1048500.0000000001,1063916.6666666667,973233.33333333337,771825.00000000012,1104333.3333333333,568791.66666666674,1212350,1307166.6666666667,1286908.3333333333,933066.66666666674,1060233.3333333333,1129200,1206833.3333333333,1212666.6666666667,1110483.3333333333,871866.66666666674,1256333.3333333333,640250.00000000012,899808.33333333337,1700083.3333333335,1337450,1297400,1189908.3333333333,1259429.1666666667,1340166.6666666667,1349750,1230483.3333333333,967825.00000000012,1389666.6666666667,708791.66666666674,993141.66666666674,1420500,1290783.3333333333,1573733.3333333335,1471325,1635225,1463000,1477250,1336608.3333333333,1057075,1508083.3333333333,772541.66666666674,1078308.3333333333,1548000,1400283.3333333333,1259066.6666666667,1414158.3333333333,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2134999.9999999967,null,null,0,2500,7500,10500,11500,12500.000000000002,13500.000000000002,14500,15500,16500,17500,18500,19500,20000,20500,21000,21500,22000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,18388816.238846503,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,168431.22586993594,168431.22586993594,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,173484.162646034,173484.162646034,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,2991890.151099998,null,null,0,0,0,0,4000,8000,12000,16000,20000,20000,20000,20000,20000,20000,20000,20000,20400,20800,17666.666666666668,18000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18700,19066.666666666668,19433.333333333336,19800,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20570.000000000007,20973.333333333339,21376.666666666675,21780.000000000007,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22627.000000000007,23070.666666666675,23514.333333333339,23958.000000000007,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24889.700000000008,25377.733333333341,25865.766666666674,26353.80000000001,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,27378.670000000016,27915.506666666679,28452.343333333345,28989.180000000015,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,30116.537000000015,30707.057333333356,31297.57766666669,31888.098000000024,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,33128.190700000028,33777.763066666696,34427.335433333355,35076.907800000023,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,36441.009770000019,37155.539373333355,37870.068976666691,38584.59858000002,39299.128183333363,39299.128183333363,39299.128183333363,39299.128183333363,0,0,0,0,0,0,0,0,0,0,0,0,0]
[390,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Паушальный взнос",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2700000,null,null,0,25000,75000,0,125000,0,0,175000,0,0,0,200000,0,0,0,0,225000,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[393,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[395,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,61237806.380435877,null,null,0,3718.75,11156.25,11156.25,18593.75,18734.114583333336,18902.552083333336,26730.265625,29111.25,29344.65625,31835.125,38477.46875,44259.448697916669,48900.322916666672,53803.498437499999,56974.659218750006,60804.971718750006,77870.253124999988,77870.253124999988,77870.253124999988,97334.248958333337,98780.830312500009,102669.79916666666,118448.35843749999,135302.27381197916,149196.68771874998,160063.06647916668,160063.06647916668,160063.06647916668,189709.4749375,189709.4749375,189709.4749375,220768.42754166666,220768.42754166666,220768.42754166666,230168.65355312492,259976.87838095313,281337.47732052079,293642.94924927084,293642.94924927084,293642.94924927084,325730.08082416665,325730.08082416665,325730.08082416665,357668.21451958333,357668.21451958333,357668.21451958333,357668.21451958333,390492.2099283727,422292.54687901458,430877.71704879269,430877.71704879269,430877.71704879269,461968.4910390302,461968.4910390302,461968.4910390302,490946.82568149886,490946.82568149886,490946.82568149886,490946.82568149886,519161.5487891399,550725.70779868658,562255.65452932857,562255.65452932857,562255.65452932857,586803.28305263107,586803.28305263107,586803.28305263107,616037.27702129143,616037.27702129143,616037.27702129143,616037.27702129143,634518.39533193014,671975.19397180714,681265.16959969781,681265.16959969781,681265.16959969781,705783.04342175997,705783.04342175997,705783.04342175997,727370.26513852854,727370.26513852854,727370.26513852854,727370.26513852854,749191.37309268455,790435.32128156861,793887.93593502697,793887.93593502697,793887.93593502697,821449.66548292025,821449.66548292025,821449.66548292025,837923.56968656438,837923.56968656438,837923.56968656438,837923.56968656438,863061.27677716129,899243.00136114459,905542.5434117117,905542.5434117117,905542.5434117117,931187.77588853694,931187.77588853694,931187.77588853694,950899.24617579533,950899.24617579533,950899.24617579533,950899.24617579533,979426.22356106923,1007054.7957286534,1016693.399882572,1016693.399882572,1016693.399882572,1036996.2142784485,1036996.2142784485,1036996.2142784485,1063410.8037295782,1063410.8037295782,1063410.8037295782,1063410.8037295782,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18371341.91413077,null,null,0,1115.625,3346.875,3346.875,5578.125,5620.2343750000009,5670.7656250000009,8019.0796874999996,8733.375,8803.3968750000004,9550.5375000000004,11543.240625,13277.834609375001,14670.096875000001,16141.049531249999,17092.397765625003,18241.491515625003,23361.075937499994,23361.075937499994,23361.075937499994,29200.274687500001,29634.249093750001,30800.939749999998,35534.507531249998,40590.682143593745,44759.006315624989,48018.919943749999,48018.919943749999,48018.919943749999,56912.842481249994,56912.842481249994,56912.842481249994,66230.528262499996,66230.528262499996,66230.528262499996,69050.596065937469,77993.063514285939,84401.24319615624,88092.884774781254,88092.884774781254,88092.884774781254,97719.024247249996,97719.024247249996,97719.024247249996,107300.464355875,107300.464355875,107300.464355875,107300.464355875,117147.66297851181,126687.76406370437,129263.31511463781,129263.31511463781,129263.31511463781,138590.54731170906,138590.54731170906,138590.54731170906,147284.04770444965,147284.04770444965,147284.04770444965,147284.04770444965,155748.46463674196,165217.71233960596,168676.69635879857,168676.69635879857,168676.69635879857,176040.9849157893,176040.9849157893,176040.9849157893,184811.18310638741,184811.18310638741,184811.18310638741,184811.18310638741,190355.51859957902,201592.55819154214,204379.55087990934,204379.55087990934,204379.55087990934,211734.913026528,211734.913026528,211734.913026528,218211.07954155855,218211.07954155855,218211.07954155855,218211.07954155855,224757.41192780537,237130.59638447058,238166.38078050807,238166.38078050807,238166.38078050807,246434.89964487607,246434.89964487607,246434.89964487607,251377.0709059693,251377.0709059693,251377.0709059693,251377.0709059693,258918.38303314836,269772.90040834335,271662.76302351349,271662.76302351349,271662.76302351349,279356.33276656107,279356.33276656107,279356.33276656107,285269.77385273861,285269.77385273861,285269.77385273861,285269.77385273861,293827.86706832075,302116.43871859601,305008.01996477158,305008.01996477158,305008.01996477158,311098.86428353452,311098.86428353452,311098.86428353452,319023.24111887341,319023.24111887341,319023.24111887341,319023.24111887341,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,184697.3845500946,null,null,0,52500,185000,115500,292000,204500,63000,417500,278000,68500,69000,469500,310000,70000,70500,72500,524600,345800,121466.66666666605,121800,121800,121800,538466.66666666605,371800,121800,121800,121800,123633.33333333582,125100,542866.66666666791,376933.33333333582,127300,127300,127300,127300,127300,127300,543966.66666666791,377300,129316.66666667163,130930,132140,132946.66666667163,133350.00000000745,133350.00000000745,133350.00000000745,550016.66666667163,383350.00000000745,133350.00000000745,133350.00000000745,133350,135568.33333333582,137343.00000000745,138674.00000000745,139561.33333334327,140005.00000000745,556671.66666667908,390005,140005,140005,140005,140005,140005,142445.16666667163,144397.29999999702,145861.40000000596,146837.46666666865,563992.16666667163,397325.5,147325.5,147325.5,147325.5,147325.5,147325.5,147325.5,150009.68333332241,152157.02999998629,153767.53999999166,154841.2133333236,572044.71666666865,405378.05000001192,155378.05000004172,155378.05000004172,155378.05000004172,155378.05000004172,155378.05000004172,155378.05000004172,158330.65166673064,160692.73300006986,162464.29400005937,163645.33466672897,164235.85500004888,580902.52166673541,414235.85500007868,164235.85500007868,164235.85500007868,164235.85500007868,164235.85500007868,164235.85500007868,167483.71683341265,170082.00630009174,172030.72340011597,173329.86813345551,173979.44050014019,173979.44050014019,173979.44050014019,590646.10716679692,423979.44050014019,173979.44050014019,173979.44050014019,173979.44050014019,177552.0885168016,180410.20693013072,182553.79574012756,183982.85494679213,184697.38455012441,184697.38455012441,184697.3845500946,184697.3845500946,184697.3845500946,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86586.609580955846,70550.321763207627,138682.34958488282,190219.53979503663,2307309.3231590963,2538399.7556853555,274428.71755259938,336332.18558465468,369098.11902975559,406230.88382520777,357598.64013602433,2553074.1175402151,2767681.8912542593,300203.60884175776,478811.57274008729,596871.00502416887,551672.97190973745,572253.48262140248,685504.41028048727,3078410.1697853305,3322629.9186029322,869746.12932070415,736273.15109520173,751341.8509053475,743500.91121001064,570136.7903469447,877535.46640225174,1066217.5575025203,3317372.9494463797,3532123.8803399876,1134622.5056933262,1277416.5059795338,1317758.1270560396,1353016.2638090672,1141261.8486577454,1148662.8507161085,1122057.2043782622,848029.79409771459,3748406.2266574656,4203808.9702843335,1367149.8058124203,1366242.5003766683,1581936.6108883678,1767999.943049551,1802302.9424889435,1837390.8806595989,1532830.6982008908,1534045.8537404295,1485902.2367007101,3713490.1290354421,4480812.3979259841,1988648.3303082688,1764099.531242142,1755578.3007934382,2012259.8638459062,2242209.6190617848,2280882.6232282994,2316045.3653213633,1930028.1506770169,1927924.2534102963,1851248.344143735,4105979.804298657,4989513.1524941595,2432032.9788320092,2154436.9858389432,2143163.503676746,2449027.810971254,2721797.8648899961,2757822.7932982007,2785373.6468960061,2312459.9789129011,2309316.3356175413,2209351.5536027644,1657481.6484807529,5300181.4205952007,5934985.3230685303,2555764.426800895,2533375.2785934666,2885529.3856451316,3186423.045930359,3223665.3614076739,3251925.7603502236,2691740.266824631,2689551.1453086874,2560305.597322057,1923914.7255226541,2857302.7789130053,3344930.2006772654,5924284.1052168477,6101956.5827935077,3328095.7537940843,3665665.4741835026,3696585.5127837751,3719888.6373089412,3069840.2544141309,3070827.4076006254,2909401.9018567153,2196648.4396319129,3264640.1854615612,4190860.8134644208,3767592.2909219582,3738880.3501635371,0,0,0,0,0,0,0,0,0,0,0,0,0]
[409,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1416375.0747700189,null,null,53.55,50.415750000000003,299.24475000000001,835.59,1993.7662500000004,7104.0596250000008,12476.904375000004,21648.144832500002,32941.694775000004,50585.492691150008,72885.985533899991,98626.955115150005,124184.66435437501,138476.32536300001,178063.27936575,176170.26531288822,201873.42686590194,246635.29592886748,300447.44763777376,347061.0049153337,386974.16751549253,432662.48606119078,497063.89730024704,560897.11133776628,603358.3895553,599958.82037444878,656324.70575164794,604826.98802665574,627385.82256118231,699132.48134257656,812411.81936416076,903611.73777049978,957230.31086816941,1022482.8951693494,1132004.3427221319,1233394.2195362656,1283483.5740338517,1230671.4176792495,1301095.5451629148,1162179.7043232876,1183533.1045601056,1280681.5828009723,1468085.1863582444,1598833.9477840504,1662440.566565091,1726439.661759421,1875652.7524951105,2001439.8125944887,2051908.6333883535,1942500.4328857725,2020197.4402258508,1787478.3180577932,1790370.8574096849,1905985.2657802929,2145655.7344845636,2316106.1962047638,2376043.4418763593,2453498.7607117337,2637241.2673267382,2796515.264241213,2838959.4213357829,2670001.4331287351,2748971.0621123374,2420297.0593981608,2407336.6871831319,2546276.4024264007,2842632.5065891468,3051783.2884788248,3108095.1678479975,3185469.5331520592,3407038.8399540531,3594163.3292464446,3642093.1655869116,3417220.6996954121,3505156.5908545014,3079334.8973729694,3050061.0643834174,3199770.7070147544,3555241.1638646163,3801694.899110687,3867899.833767103,3953319.3769426811,4220562.7335521597,4432886.04949049,4481509.0498877456,4190219.989531409,4290711.1733077504,3766762.1360845855,3728993.821186333,3896115.2591926688,4319789.7316691317,4607877.7622723393,4681636.6659742575,4768512.1321884524,5067807.5743456744,5308427.0506620426,5353892.323937878,5009242.4854430491,5118468.4534013402,4500662.6350856647,4450162.7840515552,4646515.4967221506,5137574.0476948116,5475642.8985771351,5548718.4272139566,5644879.5674472935,5975336.8559129592,6248730.3198049711,6282413.8504283372,5880658.4712966811,5992942.9700761288,5280966.3983379928,5217706.3170941584,5449254.9179179678,6011312.7704573181,6402847.1452080607,6479463.0746726282,4710935.1749504609,3105061.3248674641,1416375.0747700189,0,0,0,0,0,0,0,0,0,0,0,0,0]
[412,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,717865850.3544879,null,null,-35016.379999999997,2251519.0925000003,9646121.9116666671,9188160.3460833337,21731633.124083333,21075710.832929999,20660225.82217513,38741585.710784018,37983213.943468601,37568848.217833385,37178378.334467351,57817937.704454079,57111729.996242136,56875721.396415241,56711065.660417199,56530544.941797264,80336290.354901001,80027598.743289337,79457873.907508612,79347209.76538083,79668934.475780919,79759109.557817772,104917705.13720499,102422360.31355014,102935340.76384884,103575587.5938253,104328982.33753905,104813789.66756843,104911968.18550505,131967088.04885112,128252561.58891225,128684895.47303787,130401359.18714006,131369173.60621555,132104858.98868975,133504922.78709128,135228042.74762598,164090756.77366051,163052825.13487202,164419064.00855011,164865705.7490305,167645737.61878264,166439422.17024922,167549118.53833869,170735629.99222597,172757381.30631748,201809134.95293885,201238250.13324714,204172110.01437631,207462174.28121129,210727567.28303912,213055113.94602525,213937680.39349025,218226177.20326146,216712311.04889703,218388857.01631844,252143312.03094989,251837270.79113066,253916925.48720449,257474303.61143541,261779765.44795522,266364171.18741038,271076402.32620603,274325430.12145388,275659266.69738203,281433141.02689177,279662751.15070933,312427883.72196424,315393379.22255141,319339134.12005752,322172102.67053801,326793199.94918472,332325938.85953987,338392134.14132255,344495330.37551343,348874973.82488513,350751278.16637814,358156061.84191453,356187898.2733174,391030634.21982157,395356069.0394991,400444924.29956919,404072075.4565292,409929899.90085483,416781210.23064351,424377942.09428775,431853286.5225274,437363452.8734048,439741439.09219515,448813738.84544241,446671819.46796429,450492751.54713231,493083185.55752504,495694305.94771039,500167867.27783704,507252089.87797105,515429191.5810163,524427508.03958762,533421587.96735215,539967587.4373244,542971775.38054252,553608286.45324421,551375284.51501596,555955224.95599389,567097304.55594599,574484557.82320309,614412559.84346974,618827315.8359108,628440918.59503102,638850759.54055166,649402706.04719436,656949517.13956153,660629681.36693096,672788865.43547952,670481692.11332846,675815381.71875978,688934637.50609243,697841221.82940364,706114973.27118182,717865850.3544879,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,713375816.61599219,null,null,-34962.83,2309501.5362499999,9847642.742916666,9317904.1360833328,22045642.867833331,21300755.618555002,20742667.923750132,39192763.779596522,38304041.483043596,37688779.531405628,37319357.712132849,58390230.244525321,57556038.660768509,57097754.30468823,56977465.989688933,56796000.203938857,81070568.479358643,80669389.820313975,79896592.029901654,79810475.856013045,80219327.030433074,80347340.327974036,105979760.10905659,103417491.91641547,103761216.80419636,104427419.20918658,105256891.45941596,105669040.16124099,105763265.674072,133378456.34045322,129538569.47607584,129771384.81179087,131611987.44509628,132582719.65348326,133364276.74572514,134872735.27742749,136726649.10717466,166006106.52571046,164895869.68961713,165848101.23262954,166279466.52234957,169219136.03369701,168074873.9512476,169253118.07309434,172561189.33202651,174555385.74812123,204075324.32938728,203418511.09833461,206243849.55759066,209510539.60152864,212865320.27099964,214934680.21931601,215777109.91759694,220224825.77500272,218774746.29186234,220539207.21932292,254801308.7035965,254279704.69859526,256161941.7445589,259777716.75900993,264194617.32609636,268695159.2161485,273507112.94874048,276395150.96713835,277661698.40063715,283580975.19309503,281882739.48690915,315173266.40869659,318045506.76633584,321658652.25225949,324548939.40241796,329231257.75604165,334823936.42774522,340768035.41866165,346972326.49081546,350892961.73322546,352677450.22809345,360225838.72180688,358340332.73440039,393728582.21600181,397932432.04623532,402672212.18894768,406375043.83945543,412302332.07935947,419189311.62067425,426607739.02854794,434177461.96021873,439132336.30135351,441403445.82409418,450634723.65267944,448591248.77919203,452563928.00891793,495595070.47657084,497917103.55966437,502220058.72063422,509384241.1884383,517545304.00700849,526292382.85037386,535398319.2951529,541288894.46051359,544162597.63876617,554977652.66129589,552871467.54270256,557645816.86174035,568811682.26607716,576055217.52661681,616480085.03444409,620817564.40130687,630109463.80418563,640180172.83821464,650857422.15788329,657646547.90123701,661173077.16107452,673575707.62465894,671479822.93802762,677106628.05935121,690266838.58234203,697133430.17491078,703520370.28542376,713375816.61599219,0,0,0,0,0,0,0,0,0,0,0,0,0]
[415,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,692260244.8124752,null,null,-84500,972630.53624999989,5641868.2562499996,9188291.6649999991,15022287.146249998,21132562.279166665,20588363.622531332,29131674.700356532,38049297.62124823,37425867.353872679,37020401.81350033,46804653.601527482,57056148.965648204,56508315.745327301,56256981.090392619,56054949.952429555,67510863.587003618,79497836.885961354,79025927.564622045,78701457.727064744,78616192.217813283,78710836.452436298,89807404.756060481,101394549.82148221,101414731.22028257,101820672.55794048,102342164.79848699,102900584.72829075,103284549.06274734,114984461.41961783,127071981.43758483,126747951.8995173,127382404.34992281,128485932.83185698,129406425.06867516,130386649.41097848,131696979.82631686,145073101.04505673,159066024.64538777,160452827.16594687,161570995.67528376,162723220.74850172,163738656.84773177,163893766.73031974,165369230.52752411,167638990.07718816,181660266.41921294,196171930.92651036,198366565.30309808,201092999.2030293,204040211.24160492,206816139.58163279,208751345.81138971,210745866.21559209,212511926.01169464,212931977.04520962,228030956.85436183,244683741.14682412,247171374.7319988,249910286.33032501,253463582.64730912,257477635.81941357,261730023.1550287,265697137.81085083,268435152.18880004,271294860.23400337,273840601.90105659,287977523.21031928,305089973.00587523,309502248.19470805,313181707.39947069,316822462.92728895,321506234.14218736,326816473.34036487,332437723.20712227,337674683.73942029,341348750.55883336,345177993.18830657,348562909.0344606,363684338.13529587,382375940.09035289,388052651.0491854,392766137.65395814,397417040.14995062,403312011.61726475,409951303.57072377,416977358.68411177,423491497.55231506,428089483.39429587,432874029.66216373,437098218.44861037,438616360.35601431,458494697.37497234,480817258.1419453,486362195.56551528,492045753.28487498,499153064.63992399,507108748.74902689,515522936.29878968,523311145.02163917,528823365.81650656,534600330.91636795,539679341.14610326,541643989.075266,547944895.72464204,556516435.67173719,578625328.63580835,601048441.87462389,609121000.72861445,618457047.08289647,628295377.28715074,637367234.95199132,643792901.08383954,650594190.68547344,656556194.99887145,659036258.88151813,666449263.99698079,676412424.78605723,684412424.36189854,692260244.8124752,0,0,0,0,0,0,0,0,0,0,0,0,0]
[417,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,37.17,0,134.82,262.13774999999998,303.78824999999961,3121.712055,3046.0153950000004,5607.1773450000001,8386.1510775000024,13150.271362499996,17811.385725,22972.795413525004,28057.216770975007,22281.696001950011,49111.217279250035,22353.413372400042,37328.419483950012,65518.16956404451,69673.352587912581,66871.192972741555,84536.142529760255,98372.254535577842,113515.62235012511,126958.05927152489,129340.31651849672,98263.682295439299,175220.90543155931,81375.323556614108,116829.7255919599,197331.08506905101,192633.26030076481,175290.43204440735,208658.1617395659,233772.140280216,258517.20274238288,275819.2229457302,272366.54442110099,195816.06841111928,343737.09440217167,151401.4263409581,222872.43791199662,355483.4680342637,348740.65347394999,301610.54146885872,358294.00988172367,383086.69154026732,422885.81322404556,437468.82067102939,427399.08318050578,305610.08664874546,521954.76007839665,230284.6370399911,327281.71684555896,520833.89526387863,495478.14064391144,431162.98947377875,499245.15260771662,541054.31092556193,581166.69587570801,602729.15718767047,579154.49834019318,412040.5850148052,696073.1832780689,305834.12852071226,429990.77884464711,685902.65536688268,642492.85013486072,557799.3998144865,641041.63560954481,687349.18161303923,741038.63956008479,761341.26586706936,733968.10706683993,518237.30586625636,872662.7249866426,380581.33621763438,534568.88212540001,841772.72711696476,791917.94013565034,682622.53805780411,787463.23196218163,838470.1717537269,907262.66873370856,920967.73889348656,890734.41649455577,621016.91769084334,1054974.134506017,455221.3756024316,643133.36028445512,1005077.0712448731,950113.13955193758,814006.75039096177,939123.46680593491,993980.62283895165,1068803.7089321241,1089237.0946752653,1047297.0514398217,733280.23478247225,1238162.5194456279,536383.36850526929,753228.22659274936,1181840.1082327962,1111369.3637883514,956498.50425466895,1092569.6768903881,1162275.2688452005,1237773.1715282053,1266823.02481848,1206433.1180631667,852023.90439195931,1425283.155726403,621835.47867810726,867838.9014647156,1367826.2089100927,1279385.5551376343,1105792.4591373205,1482232.4452266097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2065650.1263469122,null,null,19500,23531.625,52918.875,52918.875,60658.125,60912.859375,61242.165625000001,70041.927187500027,74428.627500000031,75252.961875000008,79811.962499999965,89568.515625,100530.70228437507,109731.87349999999,120041.29528125002,126621.59609062494,130774.16984062502,161946.78798749993,161946.78798749993,161946.78798749993,199800.85873750001,206375.00304375001,210877.50320000009,239522.38708124991,272932.29841034388,300386.57660287491,323094.42948875012,323094.42948875,323094.42948875017,375122.08473825001,375122.08473824977,375122.08473824954,434710.23057649971,434710.23057649971,434710.23057649925,459101.03171643743,518765.88583304337,561386.08215878904,587981.72201048164,587981.72201048164,587981.72201048164,637874.26682400471,637874.26682400471,637874.26682400471,700101.53996579442,700101.53996579465,700101.53996579489,706852.26531728473,777682.32230902463,839371.01701603131,860992.21484947344,860992.21484947391,860992.21484947344,901849.1300798757,901849.13007987523,901849.13007987477,957853.33702552551,957853.33702552412,957853.33702552551,957853.33702552505,1031036.6464671628,1094326.7754785148,1121273.0701444466,1121273.0701444456,1121273.0701444466,1143674.6968723675,1143674.6968723675,1143674.6968723675,1199620.8579521598,1199620.8579521598,1199620.8579521598,1199620.8579521598,1254800.2766952487,1333549.0629842682,1357905.7124647144,1357905.7124647144,1357905.7124647181,1373996.1820973763,1373996.1820973763,1373996.1820973754,1415625.8810699349,1415625.8810699368,1415625.8810699368,1415625.8810699387,1473654.6459388342,1567244.5188970137,1582485.5438155588,1582485.5438155606,1582485.5438155588,1597156.9582056664,1597156.9582056645,1597156.9582056664,1629987.3556794971,1629987.355679499,1629987.3556794971,1629987.3556794971,1685606.9281619154,1782736.9627714455,1803691.3325284906,1803691.3325284906,1803691.3325284906,1811384.902271539,1811384.9022715371,1811384.902271539,1848321.4729785528,1848321.4729785528,1848321.4729785528,1848321.4729785528,1902973.0520166326,1996880.5627254788,2023823.1167747565,2023823.1167747546,2023823.1167747565,2029913.961093517,2029913.9610935189,2029913.9610935189,2065650.1263469122,2065650.1263469122,2065650.1263469122,2065650.1263469122,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,349025272.98590899,null,null,2280300,1329849.7,1501603.75,1479884.25,1525259.96,1517689.9969833335,1452888.49099573,1567863.5724726687,1568520.7000707921,1467251.0098462719,1475971.982245344,1608701.393682464,1651509.9006395014,1545940.4810244264,1562428.5142029531,1558213.5347144147,1677346.1605134837,1754619.9325319324,1563769.4339880031,1563378.5326990201,1669441.3750404122,1605005.8744907095,1741888.7242907891,1815727.1900160634,1723833.6493990412,1730205.8451436453,1742119.157328553,1695718.5785241059,1692856.5790606546,1981619.7996295681,1863619.8996020358,1716727.1226864902,1889945.3392123564,1765581.6062063521,1762928.8920520758,1845625.8937804233,1956110.0276529558,2104938.2559658121,2100964.6981685776,1894784.028475943,1886485.4255778883,2043046.6804758226,1923787.310690291,1915261.7209589356,2117307.9079793128,1989599.4996964377,2136765.0454901634,2191021.0791090704,2203106.2525153845,2242056.0580785796,2194433.4993703072,2148129.0810119603,2134749.5198454093,2290055.0322588375,2185835.6896814648,2171781.9002738977,2547568.6148322383,2436226.0534851952,2265310.4031031816,2322929.8998210537,2496725.1948937401,2556652.1608117572,2536684.2513212729,2476835.8895124495,2457621.5641757613,2594581.057541593,2529610.3650510684,2678580.7154778205,2928787.7167933905,2652459.0399922277,2638108.7150883111,2721309.0101338821,2841888.1923112869,3003542.4028897574,2967930.8642798187,2914863.3151430897,2890556.0115550002,3047419.6706966548,2994673.8377315421,3145582.6522627915,3405453.9261918021,3160736.5002127141,3143031.4413325815,3264103.9969782825,3386271.0884367442,3596393.8792443248,3542058.1264553932,3513073.296173024,3483416.7327508293,3686964.3936868077,3636496.0266346796,3606805.8041619388,4088177.3229016867,4047468.0766762616,3843380.247956173,4019457.1445350586,4132397.5711372979,4373183.4272133606,4385890.4293547552,4346407.1105106138,4311591.5773190828,4567718.3329358436,4536533.1947038863,4502012.695125103,4895649.1616310198,4853392.3897658866,5019140.9578222129,5275877.9473149423,5194371.191768948,5446628.5045064576,5572673.3279898316,5523662.4345357316,5483683.2858572267,5833768.7931249859,5814865.5556546617,5775950.8976801774,6288912.7436938174,6258713.3177941097,6230547.8144415617,6605909.1844437933,0,0,0,0,0,0,0,0,0,0,0,0,0]
[428,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,24761979.312776785,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[431,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,19259317.243270878,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[433,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,"учет",null,null,null,null,null,null,13756655.173764881,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[434,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[436,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,23323248.699570708,null,null,1049800,99349.7,109701.15,90293.65,108752.25,91168.045833333323,91336.923750000002,111347.85616666666,100660.66362499999,92868.161750000014,101240.21124999999,113449.175,116094.510774375,117031.74023750001,118454.02206874998,111820.77530062501,107456.70539437501,167815.39394625003,98776.40754,98776.40754,183499.47638999997,114076.17062875001,111187.63003499999,165175.94884624996,167676.37647219375,170152.12854457501,158775.55516837499,109496.053809,109496.053809,229468.19573190011,111499.3911069,111499.3911069,247630.40585879979,113772.5549838,113772.5549838,168035.24488653755,227999.28208638879,220845.8246052399,183457.2616508475,124617.18703912875,124617.18703912875,243532.67877002014,126594.02212314526,126594.02212314526,271280.79859276366,128999.27556620102,128999.27556620102,143140.35420188552,252964.34804189389,283641.39625895501,188415.38913602874,140594.9270547005,140594.9270547005,242061.16326390987,142274.34480226901,142274.34480226901,275117.5329752207,144473.0979658459,144473.0979658459,144473.0979658459,255954.95510521979,305578.72658153984,218099.25463455534,156644.18089992227,156644.18089992227,216852.17919667563,157636.4797272853,157636.4797272853,293042.36622812791,159868.12844828394,159868.12844828394,159868.12844828394,211697.30201563262,360750.76301900705,228219.99309724354,172316.81182899739,172316.81182899739,219673.03480535588,173094.06311702586,173094.06311702586,275720.40005895979,174778.45531641186,174778.45531641186,174778.45531641186,220007.73393540282,415370.82566996134,221946.75069557078,188068.53320777137,188068.53320777137,234606.83274563347,188829.27119441572,188829.27119441572,271062.62413198833,190173.49812083889,190173.49812083889,190173.49812083889,216521.09297541971,441319.37479014293,253094.52265850973,204269.20343118827,204269.20343118827,234674.73644209836,204764.26658902358,204764.26658902358,299654.54263499822,206309.27090420292,206309.27090420292,206309.27090420292,216147.58879698807,450742.15819003875,286245.54294007289,221027.79200254846,221027.79200254846,245565.08458838772,221425.77116100534,221425.77116100534,318706.9606502293,223003.60970171503,223003.60970171503,223003.60970171503,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4726171.4010525569,null,null,530000,9388.75,19407.499999999996,0,18147.5,553.80208333333405,710.49999999999943,20372.194791666665,9521.7718749999913,1700.1250000000127,9902.4187499999971,21738.718750000007,19617.387343750001,20209.812656250007,21269.215624999986,14390.450156250008,9858.1875000000036,69038.986406250013,0,0,83301.83749999998,13645.719062500013,10576.726562499996,63481.965312499953,60061.451789062507,61492.93549218752,49279.50135937499,0,0,117968.80462500012,0,0,133857.8508749998,0,0,53356.592296875031,106020.32955117186,97223.32253320326,58840.074611718766,0,0,116938.65664687491,0,0,142281.52302656262,0,0,13905.99925312503,115595.26732195308,143851.29026132816,47820.462081328245,0,0,99786.818461640825,0,0,130644.43500937478,0,0,0,102853.60606385092,149964.37051099256,61455.073734633086,0,0,59215.699469390325,0,0,133174.23777984397,0,0,0,43473.246995728863,189366.79315862097,55903.181268246146,0,0,46578.971688330013,0,0,100941.94474254797,0,0,0,36288.891246485895,227865.28546770278,33878.217487799426,0,0,45777.561551217754,0,0,80889.126011149405,0,0,0,16996.933682341903,237858.3036563652,48825.319227321452,0,0,29910.469853074792,0,0,93345.271730795357,0,0,0,0,230789.59584191471,65217.750937524412,0,0,24139.3134273824,0,0,95703.35094851433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[442,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[444,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2868736.4281800031,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,0,0,0,0,0,0,0,0,0,0,0,0,0]
[447,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,8775289.5988234263,null,null,0,0,25701.3,19545.3,33003.855000000003,33010.975575000004,25.783622865000002,47507.858153000998,47680.018222896004,391.42404813600007,565.88549767200004,54776.109341232004,55270.194932563201,2016.8703934631997,2644.7460671015997,3188.3797068947997,64936.727559554398,66073.769292841185,4435.9632240014516,4240.5125795100284,6857.8493252060071,8546.4969309797598,78432.192127894625,79499.460584906672,11812.220963423741,13760.442799535116,15399.300080089046,15864.402807552968,14433.40307582722,88110.998348833964,87023.656242567828,13577.267784794996,20331.130216778205,23899.215305775979,22572.858228637804,23821.301840942811,27534.119697233349,105524.96259423604,107691.25664226503,32594.400748752039,28445.099299724676,31575.838999641128,28846.268241952257,24583.473376274585,36001.822579688429,41562.244344335682,115145.01724119855,116215.00305364758,44525.448641384115,48661.827314451126,51287.904424699809,49957.302201482642,43267.521618207385,47212.294788530657,42698.54623748592,35671.651533702425,131871.06330143212,138994.76499010145,53536.939799094704,54547.101590569626,61304.947522154784,66456.544743003367,69328.904184546176,67074.305625030087,57467.142956686163,62205.390744597171,55964.144259367429,130449.31947274334,150848.62715881612,75571.282676027549,68396.120224069324,69294.893053434862,77255.412829446053,83555.787616993955,86924.820719519368,83865.485569002049,71711.83377495734,77216.888478567111,69208.591502271898,144662.99876789656,169111.93754449295,91806.843954528784,82954.314514462472,83899.709648676668,93310.298553083543,100690.14808959459,104349.3143146678,100241.01082163288,85412.729110535496,91812.441756343862,82256.542200563854,67411.430964193583,187665.0490067061,199823.44241371111,97779.528053666698,98570.9649986773,109257.46666170449,117251.25379237386,121393.69334434823,116467.52228805091,99059.755692285253,106351.48326844747,95157.260706329864,77897.010916938685,111144.33404747004,125076.00677035727,207950.29079852061,208580.43623550166,125429.98746877343,134261.35914100337,138650.53040640405,132702.74072408426,112713.16638483159,120923.87106143791,108085.56877353192,88628.239786289734,126448.82511770823,142198.8133490326,128116.06167275872,128775.02945000608,0,0,0,0,0,0,0,0,0,0,0,0,0]
[450,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[452,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[453]
[457,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,24761979.312776785,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[458,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,"учет",null,null,null,null,null,null,16507986.208517851,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[461,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,"учет",null,null,null,null,null,null,8941825.8629471753,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[463,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[466,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,9584872.0464483351,null,null,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,65100,65100,65100,65100,65100,65100,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[469,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,4734446.490723094,null,null,10600,10734.125,11011.375,11011.375,11270.625,11278.536458333332,11288.686458333334,11579.717812499999,11715.743125000001,11740.030624999999,11881.49375,12192.046875,13081.897609374999,13370.60921875,13674.45515625,13880.033015625,14020.864265625001,15007.1355,12505.946250000001,12505.946250000001,13497.634791666667,13660.083828125002,13785.997239583334,14541.734921875002,15983.838951171874,16715.89770703125,17302.5584375,17302.5584375,17302.5584375,18706.948968750003,18706.948968750003,18706.948968750003,20300.494812499997,20300.494812499997,20300.494812499997,20935.69233984375,23244.623737207035,24402.04424355469,25102.521322265631,25102.521322265631,25102.521322265631,26494.648187109375,26494.648187109375,26494.648187109375,28188.475842187505,28188.475842187505,28188.475842187505,28354.023452343754,31147.858759746094,32860.37412,33429.665335253907,33429.665335253907,33429.665335253907,34617.603650273442,34617.603650273442,34617.603650273442,36172.894543242182,36172.894543242182,36172.894543242182,36172.894543242182,39205.986961640621,40991.277086771493,41722.885107421884,41722.885107421884,41722.885107421884,42427.833910628906,42427.833910628906,42427.833910628906,44013.241503246099,44013.241503246099,44013.241503246099,44013.241503246099,46731.442233119444,48985.808818341131,49651.322881058346,49651.322881058346,49651.322881058346,50205.834448776557,50205.834448776557,50205.834448776557,51407.524267140223,51407.524267140223,51407.524267140223,51407.524267140223,54409.911090574467,57122.59306042808,57525.905173378065,57525.905173378065,57525.905173378065,58070.876144225891,58070.876144225891,58070.876144225891,59033.841930072915,59033.841930072915,59033.841930072915,59033.841930072915,62187.87847517585,65019.524947275437,65600.778747600678,65600.778747600678,65600.778747600678,65956.85576966111,65956.85576966111,65956.85576966111,67068.109004551516,67068.109004551516,67068.109004551516,67068.109004551516,70421.514454779113,73169.009643373342,73945.41144024863,73945.41144024863,73945.41144024863,74232.784219146037,74232.784219146037,74232.784219146037,75372.109825675972,75372.109825675972,75372.109825675972,75372.109825675972,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,132663135.94015968,null,null,15000,15000,176402.6,174090.6,201007.71000000002,211021.95115000004,146051.56724573002,241015.716306002,252360.03644579201,158882.84809627201,159231.77099534401,279752.21868246404,283450.38986512646,176943.74078692641,192009.49213420323,194427.75941378964,317924.45511910878,334839.5385856824,177523.35537333583,177197.60429918341,194980.74887534347,199137.25321829968,315613.41187982453,332155.20097484457,222194.43577237302,225441.47216589196,244849.71013348186,247248.81226258838,244863.81270971213,385523.04491472343,385497.13207927981,263086.48464965849,293992.48612796381,301904.2510187935,299693.65589022986,323388.91574490495,333250.89755547256,463235.63571714365,491081.4733481087,368297.64411401202,361382.14169896638,392753.61100483552,390819.6833892882,383715.02527982538,431514.53407212434,443658.79635853076,566296.75118663558,599725.88033932075,485071.62159874197,491965.58605385368,531635.12639939855,532898.49616854964,521748.86186309089,566614.92536660656,562921.15527016297,551209.66409719049,753662.60275168112,769747.49747029087,627317.78881861293,675334.03608350654,693060.50206405879,701646.4974321397,757906.13281255669,759245.05941739783,743233.12163682457,807192.70086105622,802396.87334344466,926538.83203240461,1022206.4277113441,902911.06186024495,890952.45777364785,960286.03697829042,982350.26988721243,992850.89453312557,1073616.9206263127,1075979.9474025776,1055723.8610791697,1146980.0578835832,1141841.0068195974,1267598.3522623053,1398635.799751536,1278822.8987210859,1264068.682987642,1364962.4793590594,1392793.059231177,1405092.8084586954,1520999.7436132443,1525077.5662844358,1500363.7634326068,1631204.897931037,1627295.8933469455,1602554.0412863283,1935169.1794548074,1968652.4126095781,1798579.2220095042,1945309.9691585756,1980097.8701960263,1993420.8487471419,2160864.0606413321,2168649.060960649,2139636.1166343726,2327737.1354725813,2326674.911823513,2297907.8288411945,2546862.9875578121,2589436.7374458639,2727560.5441594692,2941508.0354034104,2826893.1650229273,2841612.1178099774,3083729.9834210933,3097235.6979906135,3063919.7407585261,3335209.9196601263,3339573.3162910086,3307144.4346456048,3653544.981749285,3708131.5859566238,3684660.3331628339,3997461.4748313599,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7388797.8652550606,null,null,0,0,25701.3,19545.3,33003.855000000003,33010.975575000004,25.783622865000002,47507.858153000998,47680.018222896004,391.42404813600007,565.88549767200004,54776.109341232004,55270.194932563201,2016.8703934631997,2644.7460671015997,3188.3797068947997,64936.727559554398,66073.769292841185,3696.63602000121,3533.760482925024,5714.8744376716731,7122.0807758164665,65360.160106578856,66249.550487422224,9843.5174695197838,11467.035666279264,12832.750066740871,13220.335672960808,12027.835896522683,73425.831957361646,72519.713535473187,11314.389820662498,16942.608513981839,19916.012754813317,18810.715190531504,19851.084867452344,22945.099747694458,87937.468828530036,89742.713868554187,27162.000623960033,23704.249416437229,26313.199166367609,24038.556868293548,20486.227813562156,30001.518816407024,34635.203620279739,95954.181034332127,96845.835878039652,37104.540534486761,40551.522762042609,42739.92035391651,41631.085167902202,36056.26801517282,39343.578990442213,35582.1218645716,29726.376278085354,109892.55275119343,115828.97082508454,44614.116499245589,45455.91799214136,51087.456268462323,55380.453952502809,57774.086820455152,55895.254687525077,47889.285797238474,51837.825620497642,46636.786882806191,108707.76622728612,125707.18929901344,62976.068896689627,56996.766853391106,57745.744211195721,64379.510691205047,69629.823014161637,72437.350599599478,69887.90464083504,59759.861479131119,64347.407065472595,57673.826251893253,120552.49897324713,140926.61462041081,76505.70329544066,69128.595428718734,69916.424707230559,77758.582127569622,83908.456741328831,86957.761928889842,83534.17568469407,71177.27425877958,76510.368130286559,68547.118500469878,56176.192470161324,156387.54083892176,166519.53534475926,81482.940044722258,82142.470832231091,91047.888884753746,97709.378160311549,101161.4111202902,97056.268573375768,82549.796410237715,88626.236057039554,79297.717255274896,64914.175764115571,92620.278372891698,104230.0056419644,173291.90899876718,173817.03019625141,104524.98955731119,111884.46595083615,115542.10867200338,110585.61727007022,93927.638654026334,100769.89255119827,90071.3073112766,73856.866488574786,105374.02093142353,118499.01112419384,106763.38472729894,107312.52454167174,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104122772.78889829,null,null,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,134209.16666666672,134209.16666666672,147630.08333333343,147630.08333333343,147630.08333333343,162393.09166666676,162393.09166666676,162393.09166666676,178632.40083333344,178632.40083333344,178632.40083333344,196495.6409166668,196495.6409166668,196495.6409166668,216145.20500833349,216145.20500833349,216145.20500833349,237759.72550916689,237759.72550916689,237759.72550916689,261535.69806008358,261535.69806008358,261535.69806008358,287689.26786609192,287689.26786609192,287689.26786609192,316458.19465270115,316458.19465270115,316458.19465270115,348104.0141179713,348104.0141179713,348104.0141179713,382914.41552976839,382914.41552976839,382914.41552976839,421205.85708274529,421205.85708274529,421205.85708274529,463326.4427910198,463326.4427910198,463326.4427910198,509659.0870701219,509659.0870701219,509659.0870701219,560624.9957771342,560624.9957771342,560624.9957771342,616687.49535484752,616687.49535484752,616687.49535484752,678356.24489033245,678356.24489033245,678356.24489033245,746191.8693793657,746191.8693793657,746191.8693793657,820811.05631730217,820811.05631730217,820811.05631730217,902892.16194903268,902892.16194903268,902892.16194903268,993181.37814393605,993181.37814393605,993181.37814393605,1092499.5159583297,1092499.5159583297,1092499.5159583297,1201749.4675541627,1201749.4675541627,1201749.4675541627,1321924.4143095789,1321924.4143095789,1321924.4143095789,1454116.8557405372,1454116.8557405372,1454116.8557405372,1599528.541314591,1599528.541314591,1599528.541314591,1759481.3954460502,1759481.3954460502,1759481.3954460502,1935429.5349906553,1935429.5349906553,1935429.5349906553,2128972.488489721,2128972.488489721,2128972.488489721,2341869.7373386933,2341869.7373386933,2341869.7373386933,2576056.7110725627,2576056.7110725627,2576056.7110725627,2833662.382179819,2833662.382179819,2833662.382179819,3117028.6203978015,3117028.6203978015,3117028.6203978015,3428731.4824375818,0,0,0,0,0,0,0,0,0,0,0,0,0]
[480,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[482]
[486,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,"оплата",null,0,null,null,null,null,128014744.41126136,null,null,467500,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,949025,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,977495.75,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,1006820.6224999999,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1037025.241175,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1068135.9984102498,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1100180.0783625573,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1133185.4807134341,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1167181.045134837,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1202196.4764888822,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,0,0,0,0,0,0,0,0,0,0,0,0,0]
[487,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,"оплата",null,null,null,null,null,null,27382833.029146839,null,null,100000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,203000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,209090,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,215362.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,249664.39468124858,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,257154.32652168605,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[490,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,"оплата",null,null,null,null,null,null,17798841.468945447,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,131950,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,135908.5,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,139985.755,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,144185.32764999999,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,148510.88747949997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,152966.21410388499,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,157555.20052700155,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,162281.85654281158,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,167150.31223909592,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[491,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,"оплата",null,null,null,null,null,null,19167983.120402824,null,null,70000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,142100,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,146363,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,150753.89000000001,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,155276.5067,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,159934.80190099997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,164732.84595802997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,169674.83133677091,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,174765.076276874,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,180008.02856518023,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[495,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,38404423.323378406,null,null,140250,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,284707.5,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,293248.72499999998,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,302046.18674999999,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,311107.57235249999,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,320440.79952307494,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,330054.02350876719,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,339955.64421403018,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,350154.31354045111,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,360658.94294666464,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,0,0,0,0,0,0,0,0,0,0,0,0,0]
[496,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,"оплата",null,0,null,null,null,null,23323248.699570712,null,null,1124200,99349.7,109701.15,90293.65,108752.25,91168.045833333323,91336.923750000002,111347.85616666666,100660.66362499999,92868.161750000014,101240.21124999999,117169.175,116094.510774375,117031.74023750001,118454.02206874998,111820.77530062501,107456.70539437501,167815.39394625003,98776.40754,98776.40754,183499.47638999997,114076.17062875001,111187.63003499999,169081.94884624996,167676.37647219375,170152.12854457501,158775.55516837499,109496.053809,109496.053809,229468.19573190011,111499.3911069,111499.3911069,247630.40585879979,113772.5549838,113772.5549838,172136.54488653754,227999.28208638879,220845.8246052399,183457.2616508475,124617.18703912875,124617.18703912875,243532.67877002014,126594.02212314526,126594.02212314526,271280.79859276366,128999.27556620102,128999.27556620102,147446.71920188557,252964.34804189389,283641.39625895501,188415.38913602874,140594.9270547005,140594.9270547005,242061.16326390987,142274.34480226901,142274.34480226901,275117.5329752207,144473.0979658459,144473.0979658459,148994.7812158459,255954.95510521979,305578.72658153984,218099.25463455534,156644.18089992227,156644.18089992227,216852.17919667563,157636.4797272853,157636.4797272853,293042.36622812791,159868.12844828394,159868.12844828394,164615.89586078393,211697.30201563262,360750.76301900705,228219.99309724354,172316.81182899739,172316.81182899739,219673.03480535588,173094.06311702586,173094.06311702586,275720.40005895979,174778.45531641186,174778.45531641186,179763.61109953685,220007.73393540282,415370.82566996134,221946.75069557078,188068.53320777137,188068.53320777137,234606.83274563347,188829.27119441572,188829.27119441572,271062.62413198833,190173.49812083889,190173.49812083889,195407.91169312014,216521.09297541971,441319.37479014293,253094.52265850973,204269.20343118827,204269.20343118827,234674.73644209836,204764.26658902358,204764.26658902358,299654.54263499822,206309.27090420292,206309.27090420292,211805.40515509827,216147.58879698807,450742.15819003875,286245.54294007289,221027.79200254846,221027.79200254846,245565.08458838772,221425.77116100534,221425.77116100534,318706.9606502293,223003.60970171503,223003.60970171503,107584.79043291343,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4726171.4010525569,null,null,530000,9388.75,19407.499999999996,0,18147.5,553.80208333333405,710.49999999999943,20372.194791666665,9521.7718749999913,1700.1250000000127,9902.4187499999971,21738.718750000007,19617.387343750001,20209.812656250007,21269.215624999986,14390.450156250008,9858.1875000000036,69038.986406250013,0,0,83301.83749999998,13645.719062500013,10576.726562499996,63481.965312499953,60061.451789062507,61492.93549218752,49279.50135937499,0,0,117968.80462500012,0,0,133857.8508749998,0,0,53356.592296875031,106020.32955117186,97223.32253320326,58840.074611718766,0,0,116938.65664687491,0,0,142281.52302656262,0,0,13905.99925312503,115595.26732195308,143851.29026132816,47820.462081328245,0,0,99786.818461640825,0,0,130644.43500937478,0,0,0,102853.60606385092,149964.37051099256,61455.073734633086,0,0,59215.699469390325,0,0,133174.23777984397,0,0,0,43473.246995728863,189366.79315862097,55903.181268246146,0,0,46578.971688330013,0,0,100941.94474254797,0,0,0,36288.891246485895,227865.28546770278,33878.217487799426,0,0,45777.561551217754,0,0,80889.126011149405,0,0,0,16996.933682341903,237858.3036563652,48825.319227321452,0,0,29910.469853074792,0,0,93345.271730795357,0,0,0,0,230789.59584191471,65217.750937524412,0,0,24139.3134273824,0,0,95703.35094851433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1300066.8038864187,null,null,4800,4826.8249999999998,4882.2749999999996,4882.2749999999996,4934.125,4935.7072916666666,4937.7372916666664,4995.9435625000006,5023.1486249999998,5028.0061249999999,5056.2987499999999,5118.4093750000002,5275.2258212500001,5331.3183625000001,5390.3512874999997,5430.2921287499994,5457.6536287500003,5649.2720399999998,5649.2720399999998,5649.2720399999998,5880.47714,5918.3509725000004,5947.7067850000003,6123.9016274999994,6408.3179417249994,6574.1158039499996,6706.9836839999989,6706.9836839999989,6706.9836839999989,7025.0523443999991,7025.0523443999991,7025.0523443999991,7385.9612087999994,7385.9612087999994,7385.9612087999994,7529.8217818499998,7958.1040505684996,8212.7489797709986,8366.8614524099994,8366.8614524099994,8366.8614524099994,8673.1442986139973,8673.1442986139973,8673.1442986139973,9045.8045555759963,9045.8045555759963,9045.8045555759963,9082.2268059479975,9557.9852082454818,9923.9920536268801,10045.6636523958,10045.6636523958,10045.6636523958,10299.55542194088,10299.55542194088,10299.55542194088,10631.95951395528,10631.95951395528,10631.95951395528,10631.95951395528,11098.81643740013,11469.475316421493,11621.370521016004,11621.370521016004,11621.370521016004,11767.730784530606,11767.730784530606,11767.730784530606,12096.890394388622,12096.890394388622,12096.890394388622,12096.890394388622,12443.208677660416,12897.883615876694,13032.108709227366,13032.108709227366,13032.108709227366,13143.946115993978,13143.946115993978,13143.946115993978,13386.310533343571,13386.310533343571,13386.310533343571,13386.310533343571,13738.677934602583,14270.157084119863,14349.175554092679,14349.175554092679,14349.175554092679,14455.948375719625,14455.948375719625,14455.948375719625,14644.616359126405,14644.616359126405,14644.616359126405,14644.616359126405,14976.020104960526,15514.956179140958,15625.583916161208,15625.583916161208,15625.583916161208,15693.354647524015,15693.354647524015,15693.354647524015,15904.855080834846,15904.855080834846,15904.855080834846,15904.855080834846,16222.952182451543,16730.931507274443,16874.479005448517,16874.479005448517,16874.479005448517,16927.610829228517,16927.610829228517,16927.610829228517,17138.258642102264,17138.258642102264,17138.258642102264,17138.258642102264,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7548046.7520973431,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,319495.57478682837,0,0,0,0,0,0,0,0,0,0,0,344428.76116184937,0,0,0,0,0,0,0,0,0,0,0,458092.61622327019,0,0,0,0,0,0,0,0,0,0,0,655847.70048331528,0,0,0,0,0,0,0,0,0,0,0,776806.58275046479,0,0,0,0,0,0,0,0,0,0,0,967411.33080175822,0,0,0,0,0,0,0,0,0,0,0,1155363.8711170536,0,0,0,0,0,0,0,0,0,0,0,1341831.1740947771,0,0,0,0,0,0,0,0,0,0,0,1528769.1406780267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[506,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1478320.5399462911,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[509,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,"оплата",null,null,null,null,null,null,12043433.336775292,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,191943.42495775089,191943.42495775089,191943.42495775089,211137.767453526,211137.767453526,211137.767453526,232251.5441988786,232251.5441988786,232251.5441988786,255476.6986187665,255476.6986187665,255476.6986187665,281024.3684806432,281024.3684806432,281024.3684806432,309126.8053287075,309126.8053287075,309126.8053287075,340039.48586157826,340039.48586157826,340039.48586157826,374043.43444773619,374043.43444773619,374043.43444773619,0,0,0,0,0,0,0,0,0,0,0,0,0]
[510,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[514,"BS",null,null,null,null,null,"Задолженность перед персоналом",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,609981.46344015002,null,null,467500,467500,467500,467500,467500,467500,467500,467500,467500,467500,467500,467500,481525,481525,481525,481525,481525,481525,481525,481525,481525,481525,481525,481525,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,541960.6297352463,541960.6297352463,541960.6297352463,541960.6297352463,541960.6297352463,541960.6297352463,541960.62973523885,541960.6297352314,541960.6297352314,541960.6297352314,541960.6297352314,541960.6297352314,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,0,0,0,0,0,0,0,0,0,0,0,0,0]
[516,"BS",null,null,null,null,null,"Задолженность по соцсборам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,182994.43903205544,null,null,140250,140250,140250,140250,140250,140250,140250,140250,140250,140250,140250,140250,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,148791.22500000056,148791.22500000056,148791.22500000056,148791.22500000056,148791.22500000056,148791.22500000149,148791.22500000149,148791.22500000149,148791.22500000149,148791.22500000149,148791.22500000149,148791.22500000149,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060250178,157852.61060250178,157852.61060250178,157852.61060250178,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,177664.50391461328,177664.50391461328,177664.50391461328,177664.50391461328,177664.50391461328,177664.50391461328,177664.50391461328,177664.50391461328,177664.50391461328,177664.50391461328,177664.503914617,177664.503914617,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,0,0,0,0,0,0,0,0,0,0,0,0,0]
[519]
[520,"PL",null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,372465817.82971144,null,null,-2364800,-272719.16374999983,3167633.9699999997,2066539.1587499999,4308735.5212500002,4592585.135933334,-1997087.1476310634,6975447.5053525306,7349102.2208209075,-2090681.2772218217,-1881437.522617694,8175550.3943446865,8599985.4634812213,-2093773.701345328,-1813763.1691376334,-1760244.6726774811,9778567.4740605876,10232353.366425797,-1983711.3496626457,-1835946.1148064872,-1685127.4884518066,-1451521.4941192358,9436333.5333818514,9865378.2404083367,-1631267.3006988394,-1250817.5249617933,-1145194.382227282,-1069599.5439663362,-1241670.1397606223,9833641.8655125201,10319582.776631966,-1969556.131972943,-1155422.6572714518,-582710.18157112133,-763535.83155855443,-772717.89418036677,-541129.55245574564,11400637.72735168,12020751.407107215,-413552.44792084862,-675270.95672800671,-771682.1052618837,-809088.2710951902,-1662309.8296278184,-510327.73752838653,390391.68850035593,12019270.526032977,12464445.329956528,130703.1730657462,630044.52510656789,890508.12934118696,757811.4460920766,-71761.02987342421,-141868.11577250622,-283479.27172450162,-1617776.5431391131,12747996.637032837,14394586.588132126,371865.58949620835,575127.35538282059,1237842.3816873915,1648660.0985427219,1903634.1866287794,1668235.1416764874,455146.8015841227,462707.55770005099,202883.42329208553,11669921.106812567,14436943.758676168,1967043.0492873676,1246185.6693037823,1138148.413154766,2073635.9602338597,2565392.1013642177,2906079.0521190632,2566012.6752736159,1023375.0487120803,1047831.1428208146,647459.22030591778,12258215.129544426,15611828.588825371,2800868.7809167299,1852398.6425904185,1688920.7374387607,2823926.9463795163,3393145.106851425,3825188.0607711747,3337425.8408217859,1445986.6174511127,1462923.9925582297,944623.48368042521,-1736681.543301655,16222370.635969283,18700518.755838726,2092968.6030358262,2084858.1516764928,3407020.2067801543,4054738.0807706639,4502652.3529793657,3909576.2917695567,1662601.3081137314,1713906.6500937194,1041939.3951609116,-2043655.822429318,1964572.5090290774,4270419.7833024599,17669648.993564866,17769921.777065314,3479590.8933590241,4532863.9663692154,4930110.4634386674,4204480.3352367394,1591604.7594763972,1675490.306539014,851957.71619499847,-2597553.83291086,1907919.1948936805,4483241.0567572825,2543551.0963159204,2078570.8293827362,0,0,0,0,0,0,0,0,0,0,0,0,0]
[524,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,399716086.16135269,null,null,-1781912.8299999998,-767298.16374999995,5394940.5929166665,3404863.0360833332,14640345.662833335,12420779.392146667,10409828.989968937,27339569.131495658,24941006.153094839,22858884.615658741,21014056.699638288,40539383.947689526,38127185.158225767,35805481.616727702,34138719.533592559,32402228.592834957,55064387.435300834,52989303.613017067,50709139.757505402,49115787.818947114,47947739.963492028,46538134.029221691,70588751.232189849,66398025.285120226,65120893.169365317,63799668.393373534,62997340.491909221,61797334.122771703,60280358.564461321,86138825.625933424,80618025.176463559,79218891.18605797,79313529.31881322,78621922.079000682,77742023.961094439,77543197.682755083,77592528.52365534,104543934.79717395,101597748.19156015,100782219.16684136,99448590.08979623,100527312.54543063,97587372.360897943,96972780.243905172,98365584.502828196,98521975.302103564,126155053.084619,123600904.2976374,124426760.14704035,124989874.94298483,126381012.08934022,126482212.44592232,125360942.40619108,127765431.76827417,124308511.76354422,124070816.7658844,156164350.84419,153523543.89984867,153343549.88993296,154901165.2529161,157084437.6716063,158509236.45008919,161102925.02832782,161759157.8382051,160800304.83829552,164452061.53348795,160466931.72780037,191420907.76661038,191842493.21397117,193085977.84302542,193611387.57794902,195937048.69193712,199017983.98636511,201333380.33728349,204998968.43984413,206332521.31079876,205538029.8687408,210480721.09103847,205926967.06928611,238596665.57836464,239998201.03934479,241953945.84809583,242878643.85093576,246042046.65152895,249973062.52895871,253090669.36719728,257694974.50248089,259573376.82705578,258777899.85437736,264923577.78551584,259682794.15146279,260468061.36144727,300189533.42483509,299089347.93920809,300038113.80769771,303871427.28193396,308463880.0941484,312085432.98887926,317593171.35517693,319721581.61174577,318844725.05893701,325914210.88242114,319866112.1899597,320710054.76832217,327882981.91055828,330950473.01407564,367144046.84219515,367286895.7479111,372134353.5631361,376007372.42771518,382196076.90545535,384250528.05992919,383055709.11377996,390762590.95865959,383664745.24359888,384302560.88915133,392424173.80255252,393953044.47615117,395011652.16881156,399716086.16135269,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,24.832499999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[529,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,404206119.89984798,null,null,-1781966.38,-825280.60749999993,5193419.7616666667,3275119.2460833332,14326335.919083335,12195734.606521668,10327386.888393937,26888391.062683158,24620178.61351984,22738953.302086491,20873077.321972787,39967091.407618277,37682876.493699394,35583448.708454706,33872319.204320811,32136773.330693357,54330109.31084317,52347512.535992406,50270421.635112338,48652521.728314891,47397347.408839844,45949903.259065419,69526696.260338217,65402893.682254896,64295017.1290178,62947836.778012253,62069431.370032288,60942083.629099138,59429061.075894371,84727457.334331304,79332017.28929998,78132401.84730497,78102901.060856983,77408376.031732947,76482606.204059049,76175385.192418829,76093922.164106622,102628585.04512393,99754703.636815012,99353181.942761883,98034829.316477105,98953914.130516261,95951920.579899535,95268780.70914951,96540025.163027629,96723970.860299781,123888863.70817055,121420643.3325499,122355020.60382597,122941509.62266743,124243259.10137971,124602646.17263152,123521512.88208437,125766783.19653285,122246076.52057886,121920466.56287986,153506354.1715433,151081109.99238408,151098533.63257852,152597752.10534152,154669585.79346508,156178248.42135102,158672214.40579331,159689436.99252051,158797873.13504025,162304227.3672846,158246943.3916004,188675525.07987797,189190365.67018676,190766459.71082345,191234550.8460691,193498990.8850801,196519986.41815975,198957479.05994439,202521972.32454199,204314533.40245831,203611857.80702522,208410944.21114588,203774532.60820287,235898717.58218417,237421838.03260833,239726657.95871717,240575675.46800929,243669614.47302401,247564961.13892764,250860872.43293679,255370799.06478932,257804493.39910686,257115893.12247804,263102592.97827849,257763364.84023476,258396884.89966124,297677648.50578916,296866550.32725406,297985922.36490035,301739275.97146636,306347767.66815579,310220558.1780926,315616440.0273757,318400274.58855605,317653902.80071282,324544844.67436898,318369929.16227257,319019462.86257553,326168604.20042694,329379813.31066173,365076521.65122062,365296647.18251491,370465808.35398102,374677959.13005197,380741360.79476613,383553497.29825354,382512313.31963611,389975748.76947975,382666614.41889936,383011314.54855943,391091972.7263025,394660836.13064355,397606255.15456915,404206119.89984798,0,0,0,0,0,0,0,0,0,0,0,0,0]
[533,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,13690094.039925396,null,null,0,1257120,3991356,0,6739734.6000000015,1429.8689999999999,3747.6908238000005,9697657.5027283188,38318.824051200005,40282.287837119991,73352.092907519953,11109412.832584316,172568.47225766393,232435.4006923199,298650.98126707179,341601.42856190377,12907962.846629413,569928.59682192025,320848.66472503846,530680.52800889546,846431.03345671715,869774.61288548447,15117423.628779326,1084090.7434450709,1287898.6783010308,1475309.431342992,1616994.4635274168,1568705.8174236277,1329638.1537626944,16606891.543131007,1111291.0722215753,1615134.0142604988,2467521.2252299227,2331634.3331420701,2201178.0061035864,2582331.8989261389,2946741.8342152573,18498037.726485837,3381751.1844659224,3163467.8749804348,2548537.9237925448,3792145.7056303285,2000418.0585111901,2936142.0497750528,4293314.8480451964,4052719.6728173494,19330528.843708143,4267581.4703071266,4673488.4184879959,5098199.7331411988,5200825.9230510592,4831004.0543779805,3857463.9230963737,5623146.3839337826,2951066.7393108085,4212089.1444265395,22542095.357892253,5642586.0087774992,5108064.1246163547,5845434.6594291925,6465094.1965346485,6879917.01044406,7041887.1833818555,6427175.4007149786,5112691.2859406471,7378653.8453984857,3859398.5573914945,22621874.913569883,7955744.383645311,7219579.8547326326,6514913.7821813524,7400060.7016799152,8113450.4806369245,8665226.8711390793,8789979.5521339476,8050887.6510149837,6349428.0605621636,9156347.1207903326,4741297.3142111301,24606564.910388499,9650841.7877337039,8784714.3518219888,7873182.3405770063,8974557.3343287706,9762904.6377447248,10456490.756407976,10497694.784759402,9631510.2165944874,7520055.9926723838,10916624.230722398,5601154.1424813271,7935605.9339643419,30060315.032980531,10377109.579734713,9257809.791041553,10536036.513742805,11403745.680546343,12141253.565840781,12235581.01684171,11152038.610293329,8739960.8155910373,12616276.430637836,6492070.4667536616,9150278.7961622477,13168401.616601944,11947871.258091688,30134065.192498147,12074409.553921759,13112945.505463779,13847820.350324988,13994326.563606858,12653456.119168341,9980258.504371047,14302231.967359424,7402223.6611026525,10395043.075779855,14996902.816543043,13557767.985261977,12168972.479933619,13690094.039925396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1917077.426666487,null,null,-2500,17000,73166.666666666744,-11766.666666666628,121562.33333333349,1207.4666666670528,-15801.846666665864,171045.92666666748,9562.5466666676803,8805.0533333341591,-5039.4799999990209,214341.64000000106,31182.133333334408,42103.133333334234,52612.580000001239,39437.820000002277,265682.50666666834,104248.06666666715,48284.346666666243,79608.306666667369,139365.34666666694,118023.66666666762,379076.09333333356,173166.926666666,201427.12666666397,232142.66666666546,260926.14666666888,256789.14666666876,170663.58666666597,589446.73333333049,162338.14666666475,232682.90666666336,394176.42666666408,372153.0666666656,338929.18666666199,403665.32666665886,427185.20666665887,742122.13333332492,536405.50666665565,512453.50666665612,369109.22666665493,647288.06666665385,286060.34666665504,420600.70666665444,673412.50666665751,613651.86666665575,794705.81333331997,656590.5066666489,702577.22666665353,775407.86666664714,806349.10666665202,761272.70666665398,545039.22666665027,930048.2666666517,411344.38666665507,559047.02666664682,1174735.7733333162,858047.66666664276,747060.6266666404,864991.04666663893,937354.92666663928,1007361.0666666394,1049067.9066666458,974942.10666663665,693802.62666662969,1171759.2666666294,490446.9866666263,966269.69333330262,1159758.7866666382,1050486.0666666394,912290.62666664179,1048403.906666643,1124149.626666653,1211967.0666666487,1250879.1066666376,1165727.1066666376,823620.82666664012,1385735.8666666327,580218.62666663062,1091066.813333299,1343184.5866666632,1221374.2666666647,1053458.8266666671,1214764.5066666724,1293915.2266666796,1399609.0666666832,1427472.9066666942,1334145.7066667043,930811.62666669302,1579907.4666666687,682677.82666665129,938869.74666663632,1754301.6533333212,1382122.266666634,1184616.7066666335,1366581.3466666192,1446244.8266666047,1555135.0666665882,1591795.9066665955,1479483.9066665955,1036199.2266665958,1748845.4666665941,758326.82666660286,1064690.7466666251,1676957.9866666291,1499778.0666666124,1554060.7733332831,1499032.6866666097,1594489.6466666367,1698266.6666666251,1745573.506666597,1607159.7066665422,1135217.0266665481,1898354.8666665088,828914.82666647807,1156429.7466664426,1830038.9866664298,1654837.0666664727,1430573.1066664346,1917077.426666487,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2248644.5653789677,null,null,159750,163781.625,193168.875,193168.875,200908.125,201162.859375,201492.16562499999,210291.92718750003,214678.62750000003,215502.96187500001,220061.96249999997,229818.515625,244988.20228437509,254189.37349999999,264498.79528125003,271079.09609062492,275231.66984062502,306404.28798749996,306404.28798749996,306404.28798749996,344258.35873750004,350832.50304375001,355335.00320000009,383979.88708124991,421723.52341034444,449177.80160287546,471885.65448875068,471885.65448875056,471885.65448875073,523913.3097382515,523913.30973825126,523913.30973825103,583501.4555765012,583501.4555765012,583501.45557650074,607892.25671643892,672020.84758304409,714641.04390878975,741236.68376048235,741236.68376048235,741236.68376048235,791129.22857400542,791129.22857400542,791129.22857400542,853356.50171579514,853356.50171579537,853356.5017157956,860107.22706728545,935534.93291152455,997223.62761853123,1018844.8254519734,1018844.8254519738,1018844.8254519734,1059701.7406823756,1059701.7406823752,1059701.7406823747,1115705.9476280273,1115705.9476280259,1115705.9476280273,1115705.9476280268,1193624.8353877389,1256914.964399091,1283861.2590650227,1283861.2590650218,1283861.2590650227,1306262.8857929436,1306262.8857929436,1306262.8857929436,1362209.046872736,1362209.046872736,1362209.046872736,1362209.046872736,1422266.1112834411,1501014.8975724606,1525371.5470529068,1525371.5470529068,1525371.5470529106,1541462.0166855687,1541462.0166855687,1541462.0166855678,1583091.7156581273,1583091.7156581292,1583091.7156581292,1583091.7156581311,1646144.4555646721,1739734.3285228517,1754975.3534413967,1754975.3534413986,1754975.3534413967,1769646.7678315043,1769646.7678315025,1769646.7678315043,1802477.1653053351,1802477.1653053369,1802477.1653053351,1802477.1653053351,1863271.4320765287,1960401.4666860588,1981355.8364431038,1981355.8364431038,1981355.8364431038,1989049.4061861522,1989049.4061861504,1989049.4061861522,2025985.9768931661,2025985.9768931661,2025985.9768931698,2025985.9768931698,2085967.4910486881,2179875.0017575342,2206817.5558068119,2206817.55580681,2206817.5558068119,2212908.4001255725,2212908.4001255743,2212908.4001255743,2248644.5653789677,2248644.5653789677,2248644.5653789677,2248644.5653789677,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,232430000,null,null,6070000,2635000,1335000,3525000,2900000,4710000,3675000,1045000,6510000,5145000,140000,1080000,7440000,5880000,160000,0,1215000,8370000,6615000,180000,0,0,1350000,9300000,7350000,200000,0,0,0,1350000,9300000,7350000,200000,0,0,0,0,1350000,9300000,7350000,200000,0,0,0,0,0,1350000,9300000,7350000,200000,0,0,0,0,0,0,1350000,9300000,7350000,200000,0,0,0,0,0,0,0,1350000,9300000,7350000,200000,0,0,0,0,0,0,0,0,1350000,9300000,7350000,200000,0,0,0,0,0,0,0,0,0,1350000,9300000,7350000,200000,0,0,0,0,0,0,0,0,0,0,1350000,9300000,7350000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8570000,null,null,6070000,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3000000,null,null,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,73800000,null,null,0,120000,660000,1080000,1140000,1500000,900000,840000,2100000,1260000,0,960000,2400000,1440000,0,0,1080000,2700000,1620000,0,0,0,1200000,3000000,1800000,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,0,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,0,0,0,0,0,0,1200000,3000000,1800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,61500000,null,null,0,0,250000,1000000,750000,1250000,1250000,0,1750000,1750000,0,0,2000000,2000000,0,0,0,2250000,2250000,0,0,0,0,2500000,2500000,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,0,0,0,0,0,0,2500000,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12300000,null,null,0,0,40000,160000,140000,260000,200000,100000,280000,280000,140000,0,320000,320000,160000,0,0,360000,360000,180000,0,0,0,400000,400000,200000,0,0,0,0,400000,400000,200000,0,0,0,0,0,400000,400000,200000,0,0,0,0,0,0,400000,400000,200000,0,0,0,0,0,0,0,400000,400000,200000,0,0,0,0,0,0,0,0,400000,400000,200000,0,0,0,0,0,0,0,0,0,400000,400000,200000,0,0,0,0,0,0,0,0,0,0,400000,400000,200000,0,0,0,0,0,0,0,0,0,0,0,400000,400000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[563,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[565,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[568,null,null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,14760000,null,null,0,15000,135000,285000,120000,450000,75000,105000,630000,105000,0,120000,720000,120000,0,0,135000,810000,135000,0,0,0,150000,900000,150000,0,0,0,0,150000,900000,150000,0,0,0,0,0,150000,900000,150000,0,0,0,0,0,0,150000,900000,150000,0,0,0,0,0,0,0,150000,900000,150000,0,0,0,0,0,0,0,0,150000,900000,150000,0,0,0,0,0,0,0,0,0,150000,900000,150000,0,0,0,0,0,0,0,0,0,0,150000,900000,150000,0,0,0,0,0,0,0,0,0,0,0,150000,900000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6150000,null,null,0,15000,75000,95000,90000,150000,25000,105000,210000,35000,0,120000,240000,40000,0,0,135000,270000,45000,0,0,0,150000,300000,50000,0,0,0,0,150000,300000,50000,0,0,0,0,0,150000,300000,50000,0,0,0,0,0,0,150000,300000,50000,0,0,0,0,0,0,0,150000,300000,50000,0,0,0,0,0,0,0,0,150000,300000,50000,0,0,0,0,0,0,0,0,0,150000,300000,50000,0,0,0,0,0,0,0,0,0,0,150000,300000,50000,0,0,0,0,0,0,0,0,0,0,0,150000,300000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8570000,null,null,6070000,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3000000,null,null,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,53625000.000000015,null,null,0,0,250000,1000000,750000,1250000,1250000,0,1750000,1750000,0,0,2000000,2000000,0,0,0,2250000,1875000,0,0,0,0,2083333.3333333335,2083333.3333333335,0,0,0,0,0,2083333.3333333335,2083333.3333333335,0,0,0,0,0,0,2083333.3333333335,2083333.3333333335,0,0,0,0,0,0,0,2083333.3333333335,2083333.3333333335,0,0,0,0,0,0,0,0,2083333.3333333335,2083333.3333333335,0,0,0,0,0,0,0,0,0,2083333.3333333335,2083333.3333333335,0,0,0,0,0,0,0,0,0,0,2083333.3333333335,2083333.3333333335,0,0,0,0,0,0,0,0,0,0,0,2083333.3333333335,2083333.3333333335,0,0,0,0,0,0,0,0,0,0,0,0,2083333.3333333335,2083333.3333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,32175000,null,null,0,0,150000,600000,450000,750000,750000,0,1050000,1050000,0,0,1200000,1200000,0,0,0,1350000,1125000,0,0,0,0,1250000,1250000,0,0,0,0,0,1250000,1250000,0,0,0,0,0,0,1250000,1250000,0,0,0,0,0,0,0,1250000,1250000,0,0,0,0,0,0,0,0,1250000,1250000,0,0,0,0,0,0,0,0,0,1250000,1250000,0,0,0,0,0,0,0,0,0,0,1250000,1250000,0,0,0,0,0,0,0,0,0,0,0,1250000,1250000,0,0,0,0,0,0,0,0,0,0,0,0,1250000,1250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[595,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[598,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[600,"BS(+)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,12937500,null,null,0,15000,135000,285000,120000,450000,75000,105000,630000,105000,0,120000,720000,120000,0,0,135000,810000,112500,0,0,0,125000,750000,125000.00000000001,0,0,0,0,125000,750000,125000.00000000001,0,0,0,0,0,125000,750000,125000.00000000001,0,0,0,0,0,0,125000,750000,125000.00000000001,0,0,0,0,0,0,0,125000,750000,125000.00000000001,0,0,0,0,0,0,0,0,125000,750000,125000.00000000001,0,0,0,0,0,0,0,0,0,125000,750000,125000.00000000001,0,0,0,0,0,0,0,0,0,0,125000,750000,125000.00000000001,0,0,0,0,0,0,0,0,0,0,0,125000,750000,125000.00000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5385000,null,null,0,0,40000,130000,30000,200000,50000,0,280000,70000,0,0,320000,80000,0,0,0,360000,75000,0,0,0,0,333333.33333333337,83333.333333333343,0,0,0,0,0,333333.33333333337,83333.333333333343,0,0,0,0,0,0,333333.33333333337,83333.333333333343,0,0,0,0,0,0,0,333333.33333333337,83333.333333333343,0,0,0,0,0,0,0,0,333333.33333333337,83333.333333333343,0,0,0,0,0,0,0,0,0,333333.33333333337,83333.333333333343,0,0,0,0,0,0,0,0,0,0,333333.33333333337,83333.333333333343,0,0,0,0,0,0,0,0,0,0,0,333333.33333333337,83333.333333333343,0,0,0,0,0,0,0,0,0,0,0,0,333333.33333333337,83333.333333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5392500.0000000009,null,null,0,15000,75000,95000,90000,150000,25000,105000,210000,35000,0,120000,240000,40000,0,0,135000,270000,37500,0,0,0,125000,250000,41666.666666666672,0,0,0,0,125000,250000,41666.666666666672,0,0,0,0,0,125000,250000,41666.666666666672,0,0,0,0,0,0,125000,250000,41666.666666666672,0,0,0,0,0,0,0,125000,250000,41666.666666666672,0,0,0,0,0,0,0,0,125000,250000,41666.666666666672,0,0,0,0,0,0,0,0,0,125000,250000,41666.666666666672,0,0,0,0,0,0,0,0,0,0,125000,250000,41666.666666666672,0,0,0,0,0,0,0,0,0,0,0,125000,250000,41666.666666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[606]
[609,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,"оплата",null,0,null,null,null,null,232430000,null,null,6071500,2636500,1266000,3403500,3048500,4441500,3940500,1076500,6090000,5502000,225500,1056000,6960000,6288000,244000,13500,1188000,7830000,7074000,274500,0,15000,1320000,8700000,7860000,305000,0,0,15000,1320000,8700000,7860000,305000,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,0,0,0,0,15000,1320000,8700000,7860000,305000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,209100000,null,null,0,120000,1200000,3240000,2780000,4260000,3600000,940000,5880000,5040000,140000,960000,6720000,5760000,160000,0,1080000,7560000,6480000,180000,0,0,1200000,8400000,7200000,200000,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,0,0,1200000,8400000,7200000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2460000,null,null,0,1999.9999999999998,9999.9999999999982,26000,52000,20000,70000,14000,28000,98000,0,15999.999999999998,32000,112000,0,0,18000,36000.000000000007,126000,0,0,0,20000,40000.000000000007,140000,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,0,0,0,0,20000,40000.000000000007,140000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-3000,66000,187500,39000,307500,42000,10500,430500,73500,-12000,12000,492000,84000,0,-13500,13500,553500,94500,0,0,-15000,15000,615000,105000,0,0,0,-15000,15000,615000,105000,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8570000.0000000019,null,null,0,92833.333333333328,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,176166.66666666666,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,134500,83333.333333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3000000,null,null,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,36429166.666666672,null,null,0,0,0,0,4166.666666666667,16666.666666666668,16666.666666666668,37500,37500,37500,66666.666666666672,66666.666666666672,66666.666666666672,66666.666666666672,100000,100000,100000,100000,100000,137500,137500,137500,137500,137500,137500,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,220833.33333333337,220833.33333333337,220833.33333333337,220833.33333333337,220833.33333333337,220833.33333333337,220833.33333333337,220833.33333333337,262500.00000000006,262500.00000000006,262500.00000000006,262500.00000000006,262500.00000000006,262500.00000000006,262500.00000000006,262500.00000000006,262500.00000000006,304166.66666666674,304166.66666666674,304166.66666666674,304166.66666666674,304166.66666666674,304166.66666666674,304166.66666666674,304166.66666666674,304166.66666666674,304166.66666666674,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,345833.33333333343,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,387500.00000000012,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,429166.6666666668,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,470833.33333333349,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,512500.00000000017,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,21857500,null,null,0,0,0,0,2500,10000,10000,22500,22500,22500,40000,40000,40000,40000,60000,60000,60000,60000,60000,82500,82500,82500,82500,82500,82500,107500,107500,107500,107500,107500,107500,107500,132500,132500,132500,132500,132500,132500,132500,132500,157500,157500,157500,157500,157500,157500,157500,157500,157500,182500,182500,182500,182500,182500,182500,182500,182500,182500,182500,207500,207500,207500,207500,207500,207500,207500,207500,207500,207500,207500,232500,232500,232500,232500,232500,232500,232500,232500,232500,232500,232500,232500,257500,257500,257500,257500,257500,257500,257500,257500,257500,257500,257500,257500,257500,282500,282500,282500,282500,282500,282500,282500,282500,282500,282500,282500,282500,282500,282500,307500,307500,307500,307500,307500,307500,307500,307500,307500,307500,307500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7285833.333333334,null,null,0,0,0,0,833.33333333333337,3333.3333333333335,3333.3333333333335,7500,7500,7500,13333.333333333334,13333.333333333334,13333.333333333334,13333.333333333334,20000,20000,20000,20000,20000,27500,27500,27500,27500,27500,27500,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,35833.333333333336,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,44166.666666666672,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,52500.000000000007,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,60833.333333333343,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,69166.666666666672,77500,77500,77500,77500,77500,77500,77500,77500,77500,77500,77500,77500,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,85833.333333333328,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,94166.666666666657,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,102499.99999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[641,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[644,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[647,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,3390118.1287856903,null,null,0,0,0,0,0,14.501160092807424,66.952495419786331,95.95481560540118,294.60885612641857,323.61117631203342,619.36644600601949,776.72045198695628,1072.4757216809423,1368.2309913749282,1663.9862610689145,2102.59437665103,2398.349646345016,2989.8601857329882,3285.6154554269742,3877.1259948149464,4330.2352704898694,4921.7458098778416,5542.2586694514284,6133.7692088393997,6747.5823498011696,7339.0928891891417,8067.8135880241971,8659.3241274121719,9482.853228285061,10054.264611837578,10877.793712710471,11318.560583332528,12142.089684205421,12734.61256506577,13558.14166593866,14201.924777860026,15025.453878732915,15669.236990654281,16472.666935691715,17116.450047613078,17789.235479720061,18575.871437529553,19190.652229265303,20159.192931066267,20666.867606409716,21635.408308210681,22012.438470623674,22864.96989168218,23242.000054095173,24094.531475153679,24643.416803640423,25330.837467935395,26061.627540413603,26618.40369177812,27349.193764256335,27905.969915620852,28462.746066985368,29019.522218349892,29576.298369714412,30112.975365243477,30841.60668268174,31247.639165280343,31955.158985410781,32361.191468009391,33068.711288139821,33474.743770738423,34182.263590868861,34588.296073467471,35275.716737762443,35478.732979061744,36035.509130426268,36410.380537799312,36967.156689163836,37523.932840528352,38080.708991892869,38637.485143257392,39194.261294621916,39548.021204687131,40084.698200216189,40438.458110281412,40844.490592880014,41198.25050294523,41604.282985543839,42129.898061682805,42535.930544281407,43243.450364411838,43446.466605711146,44153.986425841576,44357.002667140885,45044.423331435857,45247.439572735166,45804.215724099675,46007.231965398983,46564.008116763507,46767.024358062808,47323.800509427332,47495.655675501075,48052.431826865592,48406.191736930814,48962.96788829533,49316.727798360545,49853.404793889611,50207.164703954826,50613.197186553436,50966.957096618651,51372.989579217261,51726.749489282476,51929.765730581777,52283.525640647,52486.541881946294,53012.156958085252,53215.173199384561,53922.693019514998,54125.709260814299,54813.129925109271,55016.146166408573,55572.922317773089,55775.938559072398,56332.714710436921,56332.714710436921,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3390118.1287856903,null,null,0,0,0,0,0,14.501160092807424,66.952495419786331,95.95481560540118,294.60885612641857,323.61117631203342,619.36644600601949,776.72045198695628,1072.4757216809423,1368.2309913749282,1663.9862610689145,2102.59437665103,2398.349646345016,2989.8601857329882,3285.6154554269742,3877.1259948149464,4330.2352704898694,4921.7458098778416,5542.2586694514284,6133.7692088393997,6747.5823498011696,7339.0928891891417,8067.8135880241971,8659.3241274121719,9482.853228285061,10054.264611837578,10877.793712710471,11318.560583332528,12142.089684205421,12734.61256506577,13558.14166593866,14201.924777860026,15025.453878732915,15669.236990654281,16472.666935691715,17116.450047613078,17789.235479720061,18575.871437529553,19190.652229265303,20159.192931066267,20666.867606409716,21635.408308210681,22012.438470623674,22864.96989168218,23242.000054095173,24094.531475153679,24643.416803640423,25330.837467935395,26061.627540413603,26618.40369177812,27349.193764256335,27905.969915620852,28462.746066985368,29019.522218349892,29576.298369714412,30112.975365243477,30841.60668268174,31247.639165280343,31955.158985410781,32361.191468009391,33068.711288139821,33474.743770738423,34182.263590868861,34588.296073467471,35275.716737762443,35478.732979061744,36035.509130426268,36410.380537799312,36967.156689163836,37523.932840528352,38080.708991892869,38637.485143257392,39194.261294621916,39548.021204687131,40084.698200216189,40438.458110281412,40844.490592880014,41198.25050294523,41604.282985543839,42129.898061682805,42535.930544281407,43243.450364411838,43446.466605711146,44153.986425841576,44357.002667140885,45044.423331435857,45247.439572735166,45804.215724099675,46007.231965398983,46564.008116763507,46767.024358062808,47323.800509427332,47495.655675501075,48052.431826865592,48406.191736930814,48962.96788829533,49316.727798360545,49853.404793889611,50207.164703954826,50613.197186553436,50966.957096618651,51372.989579217261,51726.749489282476,51929.765730581777,52283.525640647,52486.541881946294,53012.156958085252,53215.173199384561,53922.693019514998,54125.709260814299,54813.129925109271,55016.146166408573,55572.922317773089,55775.938559072398,56332.714710436921,56332.714710436921,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2641666.6666666665,null,null,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,103589999.99999993,null,null,0,0,0,0,13333.333333333336,54166.666666666679,56666.666666666679,123333.33333333333,127500,127500,220833.33333333337,226666.66666666672,226666.66666666672,226666.66666666672,333333.33333333331,340000,340000,340000,283333.33333333337,383333.33333333337,389583.33333333337,389583.33333333337,389583.33333333337,389583.33333333337,389583.33333333337,500694.44444444455,507638.88888888899,507638.88888888899,507638.88888888899,507638.88888888899,507638.88888888899,507638.88888888899,618750.00000000012,625694.4444444445,625694.4444444445,625694.4444444445,625694.4444444445,625694.4444444445,625694.4444444445,625694.4444444445,736805.55555555574,743750.00000000012,743750.00000000012,743750.00000000012,743750.00000000012,743750.00000000012,743750.00000000012,743750.00000000012,743750.00000000012,854861.11111111136,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,861805.55555555585,972916.66666666686,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,979861.11111111124,1090972.2222222225,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1097916.6666666667,1209027.7777777778,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1215972.2222222222,1327083.3333333335,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1334027.777777778,1445138.888888889,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,1452083.3333333335,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30493749.999999978,null,null,0,0,0,0,4166.666666666667,16666.666666666668,16666.666666666668,37500,37500,37500,66666.666666666672,66666.666666666672,66666.666666666672,66666.666666666672,100000,100000,100000,100000,83333.333333333343,114583.33333333334,114583.33333333334,114583.33333333334,114583.33333333334,114583.33333333334,114583.33333333334,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,184027.77777777781,184027.77777777781,184027.77777777781,184027.77777777781,184027.77777777781,184027.77777777781,184027.77777777781,184027.77777777781,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,218750.00000000006,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,253472.22222222231,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,288194.44444444455,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,322916.6666666668,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,357638.88888888899,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,392361.11111111124,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,427083.33333333349,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6098750.0000000065,null,null,0,0,0,0,833.33333333333337,3333.3333333333335,3333.3333333333335,7500,7500,7500,13333.333333333334,13333.333333333334,13333.333333333334,13333.333333333334,20000,20000,20000,20000,16666.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,22916.666666666668,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,29861.111111111113,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,36805.555555555562,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,43750.000000000007,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,50694.444444444453,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,57638.888888888898,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,64583.333333333336,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,71527.777777777781,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,78472.222222222219,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,85416.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2827396.3094188101,null,null,0,0,0,0,0,14.501160092807424,66.952495419786331,95.95481560540118,294.60885612641857,323.61117631203342,619.36644600601949,776.72045198695628,1072.4757216809423,1368.2309913749282,1663.9862610689145,2102.59437665103,2398.349646345016,2989.8601857329882,2738.0128795224787,3230.9383290124556,3608.5293920748913,4101.4548415648678,4618.5488912095243,5111.4743406995003,5622.9852915009751,6115.910740990952,6723.1779900201645,7216.1034395101433,7902.3776902375512,8378.5538431979821,9064.8280939253927,9432.133819443774,10118.408070171185,10612.177137554809,11298.451388282218,11834.937314883355,12521.211565610764,13057.697492211901,13727.222446409764,14263.708373010899,14824.362899766718,15479.892864607962,15992.210191054419,16799.327442555223,17222.389672008099,18029.506923508903,18343.698725519731,19054.141576401817,19368.333378412644,20078.776229294734,20536.180669700352,21109.031223279497,21718.022950344672,22182.003076481767,22790.994803546946,23254.974929684045,23718.955055821141,24182.935181958244,24646.915308095344,25094.146137702897,25701.338902234784,26039.699304400288,26629.299154508986,26967.659556674495,27557.259406783185,27895.619808948686,28485.219659057384,28823.580061222892,29396.430614802037,29565.610815884789,30029.590942021892,30341.983781499428,30805.963907636531,31269.944033773627,31733.924159910726,32197.904286047829,32661.884412184932,32956.684337239276,33403.915166846826,33698.715091901176,34037.075494066681,34331.875419121025,34670.235821286537,35108.248384735671,35446.608786901175,36036.20863700987,36205.388838092622,36794.988688201316,36964.168889284076,37537.019442863217,37706.199643945976,38170.179770083065,38339.359971165824,38803.340097302927,38972.520298385673,39436.500424522776,39579.713062917566,40043.693189054662,40338.493114109013,40802.473240246109,41097.273165300459,41544.503994908009,41839.30391996236,42177.664322127865,42472.464247182208,42810.82464934772,43105.624574402063,43274.804775484816,43569.604700539167,43738.784901621912,44176.797465071046,44345.977666153805,44935.5775162625,45104.757717345252,45677.608270924393,45846.788472007145,46310.768598144241,46479.948799227001,46943.928925364104,46943.928925364104,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,977805.55555555713,null,null,6070000,8477166.6666666679,8301000,8124833.333333333,7948666.666666667,7772500,7596333.333333333,7420166.666666667,7244000,7067833.333333333,6891666.666666667,6715500,6539333.333333334,6404833.333333334,6270333.333333333,6135833.333333334,6001333.333333334,5866833.333333333,5754750,5642666.666666667,5530583.333333334,5418500,5306416.666666667,5194333.333333334,5082250,4970166.666666667,4858083.333333334,4746000,4633916.666666666,4521833.333333333,4409750,4297666.666666666,4185583.3333333326,4073499.9999999991,3961416.666666666,3849333.3333333321,3737249.9999999986,3625166.6666666651,3513083.3333333321,3400999.9999999981,3288916.6666666651,3176833.3333333312,3064749.9999999981,2952666.6666666646,2840583.3333333312,2728499.9999999977,2616416.6666666642,2504333.3333333307,2392249.9999999972,2280166.6666666642,2168083.3333333316,2055999.9999999986,1943916.6666666656,1831833.3333333326,1719749.9999999995,1607666.6666666665,1495583.3333333335,1383500.0000000005,1271416.6666666674,1159333.3333333344,1047250.0000000014,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,977805.55555555713,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,244444.44444444566,null,null,1000000,2000000,1966666.6666666667,1933333.3333333333,1900000,1866666.6666666667,1833333.3333333333,1800000,1766666.6666666665,1733333.3333333333,1700000,1666666.6666666667,1633333.3333333335,1600000,1566666.6666666667,1533333.3333333335,1500000,1466666.6666666667,1438888.888888889,1411111.1111111112,1383333.3333333335,1355555.5555555557,1327777.777777778,1300000.0000000002,1272222.2222222225,1244444.4444444447,1216666.666666667,1188888.8888888892,1161111.1111111115,1133333.3333333337,1105555.555555556,1077777.7777777782,1050000.0000000005,1022222.2222222227,994444.44444444496,966666.66666666721,938888.88888888946,911111.11111111171,883333.33333333395,855555.5555555562,827777.77777777845,800000.0000000007,772222.22222222295,744444.44444444519,716666.66666666744,688888.88888888969,661111.11111111194,633333.33333333419,605555.55555555644,577777.77777777868,550000.00000000093,522222.22222222318,494444.44444444543,466666.66666666768,438888.88888888992,411111.11111111217,383333.33333333442,355555.55555555667,327777.77777777892,300000.00000000116,272222.22222222341,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,366666.66666666698,null,null,1500000,3000000,2950000,2900000,2850000,2800000,2750000,2700000,2650000,2600000,2550000,2500000,2450000,2400000,2350000,2300000,2250000,2200000,2158333.3333333335,2116666.666666667,2075000,2033333.3333333335,1991666.666666667,1950000.0000000002,1908333.3333333335,1866666.6666666667,1825000,1783333.3333333333,1741666.6666666665,1699999.9999999998,1658333.333333333,1616666.6666666663,1574999.9999999995,1533333.3333333328,1491666.666666666,1449999.9999999993,1408333.3333333326,1366666.6666666658,1324999.9999999991,1283333.3333333323,1241666.6666666656,1199999.9999999988,1158333.3333333321,1116666.6666666653,1074999.9999999986,1033333.3333333319,991666.66666666511,949999.99999999837,908333.33333333163,866666.66666666511,824999.9999999986,783333.33333333209,741666.66666666558,699999.99999999907,658333.33333333256,616666.66666666605,574999.99999999953,533333.33333333302,491666.66666666651,450000,408333.33333333349,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,366666.66666666698,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,27937500,null,null,0,120000,780000,1860000,2995000,4475000,5355000,6150000,8205000,9420000,9340000,10220000,12540000,13900000,13780000,13660000,14620000,17200000,18450000,18312500,18175000,18037500,18900000,21262500,22625000,22445833.333333332,22266666.666666668,22087500,21908333.333333332,22729166.666666668,25050000,26370833.333333336,26150000,25929166.666666668,25708333.333333332,25487500,25266666.666666668,26045833.333333336,28325000,29604166.666666668,29341666.666666668,29079166.666666668,28816666.666666668,28554166.666666668,28291666.666666668,28029166.666666668,28766666.666666668,31004166.666666668,32241666.666666668,31937500,31633333.333333336,31329166.666666668,31025000,30720833.333333336,30416666.666666668,30112500,30808333.333333336,33004166.666666672,34200000,33854166.666666672,33508333.333333336,33162500,32816666.666666668,32470833.333333336,32125000,31779166.666666664,31433333.333333332,32087500,34241666.666666664,35395833.333333328,35008333.333333328,34620833.333333328,34233333.333333328,33845833.333333328,33458333.333333328,33070833.333333328,32683333.333333328,32295833.333333328,31908333.333333328,32520833.333333328,34633333.333333328,35745833.333333328,35316666.666666657,34887499.999999993,34458333.333333328,34029166.666666657,33599999.999999985,33170833.333333321,32741666.666666653,32312499.999999985,31883333.333333317,31454166.666666649,32024999.999999981,34095833.333333313,35166666.666666642,34695833.333333313,34224999.999999985,33754166.666666649,33283333.333333317,32812499.999999985,32341666.666666653,31870833.333333321,31399999.999999989,30929166.666666657,30458333.333333325,29987499.999999993,30516666.66666666,32545833.333333328,33575000,33062499.999999996,32549999.999999996,32037499.999999996,31524999.999999996,31012499.999999996,30500000,29987500,29475000,28962500,28450000,27937500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,23131250.000000037,null,null,0,0,250000,1250000,1995833.3333333333,3229166.6666666665,4462500,4425000,6137500,7850000,7783333.333333333,7716666.666666667,9650000,11583333.333333334,11483333.333333334,11383333.333333334,11283333.333333334,13433333.333333334,15225000,15110416.666666666,14995833.333333334,14881250,14766666.666666666,16735416.666666666,18704166.666666664,18554861.111111108,18405555.555555552,18256249.999999996,18106944.44444444,17957638.888888888,19891666.666666664,21825694.44444444,21641666.66666666,21457638.888888884,21273611.111111104,21089583.333333328,20905555.555555549,20721527.777777772,22620833.333333325,24520138.888888881,24301388.888888881,24082638.888888881,23863888.888888881,23645138.888888881,23426388.888888881,23207638.888888881,22988888.888888881,24853472.222222213,26718055.555555545,26464583.333333321,26211111.111111101,25957638.888888877,25704166.666666657,25450694.444444433,25197222.222222213,24943749.999999989,24690277.777777769,26520138.888888881,28349999.999999993,28061805.555555552,27773611.111111104,27485416.666666664,27197222.222222216,26909027.777777776,26620833.333333328,26332638.888888888,26044444.44444444,25756250,27551388.888888888,29346527.777777784,29023611.111111116,28700694.444444448,28377777.777777784,28054861.111111119,27731944.444444451,27409027.777777784,27086111.111111119,26763194.444444455,26440277.777777787,26117361.111111119,27877777.777777791,29638194.444444463,29280555.555555571,28922916.666666683,28565277.777777795,28207638.888888907,27850000.000000019,27492361.111111131,27134722.222222243,26777083.333333354,26419444.444444466,26061805.555555578,25704166.66666669,27429861.111111138,29155555.555555586,28763194.444444474,28370833.333333362,27978472.22222225,27586111.111111138,27193750.000000026,26801388.888888914,26409027.777777802,26016666.66666669,25624305.555555578,25231944.444444466,24839583.333333354,24447222.222222243,26138194.444444466,27829166.66666669,27402083.333333358,26975000.000000026,26547916.666666694,26120833.333333362,25693750.00000003,25266666.666666698,24839583.333333366,24412500.000000034,23985416.666666701,23558333.333333369,23131250.000000037,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4626249.9999999935,null,null,0,0,50000,250000,399166.66666666669,645833.33333333337,892500,885000,1227500,1570000,1556666.6666666667,1543333.3333333333,1930000,2316666.6666666665,2296666.6666666665,2276666.6666666665,2256666.6666666665,2686666.6666666665,3045000,3022083.3333333335,2999166.6666666665,2976250,2953333.3333333335,3347083.333333333,3740833.333333333,3710972.222222222,3681111.111111111,3651249.9999999995,3621388.8888888885,3591527.7777777775,3978333.333333333,4365138.888888889,4328333.333333334,4291527.777777778,4254722.222222222,4217916.666666667,4181111.1111111115,4144305.555555556,4524166.6666666679,4904027.7777777789,4860277.7777777789,4816527.7777777789,4772777.7777777789,4729027.7777777789,4685277.7777777789,4641527.7777777789,4597777.7777777789,4970694.4444444459,5343611.1111111129,5292916.6666666679,5242222.2222222239,5191527.7777777798,5140833.3333333349,5090138.8888888899,5039444.4444444459,4988750.0000000019,4938055.5555555569,5304027.7777777798,5670000.0000000019,5612361.1111111129,5554722.2222222239,5497083.3333333349,5439444.4444444459,5381805.5555555569,5324166.6666666679,5266527.7777777789,5208888.8888888899,5151250.0000000009,5510277.7777777789,5869305.5555555569,5804722.2222222239,5740138.8888888899,5675555.555555556,5610972.2222222229,5546388.8888888899,5481805.555555556,5417222.222222222,5352638.888888889,5288055.555555556,5223472.222222222,5575555.555555556,5927638.8888888881,5856111.1111111101,5784583.3333333321,5713055.5555555541,5641527.7777777761,5569999.9999999981,5498472.2222222202,5426944.4444444422,5355416.6666666642,5283888.8888888862,5212361.1111111082,5140833.3333333302,5485972.2222222183,5831111.1111111064,5752638.8888888843,5674166.6666666623,5595694.4444444403,5517222.2222222183,5438749.9999999963,5360277.7777777743,5281805.5555555522,5203333.3333333302,5124861.1111111082,5046388.8888888862,4967916.6666666642,4889444.4444444422,5227638.8888888862,5565833.3333333302,5480416.6666666633,5394999.9999999963,5309583.3333333293,5224166.6666666623,5138749.9999999953,5053333.3333333284,4967916.6666666614,4882499.9999999944,4797083.3333333274,4711666.6666666605,4626249.9999999935,0,0,0,0,0,0,0,0,0,0,0,0,0]
[706,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[710,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[711,"BS",null,null,null,null,null,"Внеоборотные активы","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,6151748.8573948573,null,null,0,15000,150000,435000,555000,1004965.1972157771,1079804.5112267698,1184574.2196693169,1813867.1584146135,1918090.4915914643,1916604.0121210502,2034739.8830362814,2752165.9413042469,2868882.1869249474,2864888.6198983816,2859842.3933944195,2989086.3542431914,3791910.6897974322,3897839.4588865787,3890085.2068969486,3881424.7363559688,3871581.2447362132,3985496.7273973105,4723229.1889796313,4834734.0242800293,4820055.8385016508,4803920.2113256026,4786601.5630707787,4767635.8566142078,4872527.3273905329,5600771.7399651129,5703134.6187984468,5678850.4394300357,5653381.2142999042,5626264.9309680276,5597861.0814123079,5567810.1736548413,5661471.6996735334,6378526.3658021502,6469293.465706924,6433714.9947474841,6396563.251872424,6358181.9474138934,6317863.5615517609,6276529.8263389422,6233259.0097225206,6314234.1327812728,7018504.1929979092,7097020.1928897183,7048831.1299394108,6999544.2963321302,6948882.6213962603,6896759.3663154319,6843522.558931876,6788824.1714033633,6733012.2315721223,6801086.7394381519,7493047.6950014522,7558895.0982620232,7498669.1475315355,7436985.9341661725,7374490.6558356117,7310580.3378647901,7245857.9549287716,7179720.5323524922,7112771.044811015,7044406.517629277,7100229.925482343,7779678.4920068178,7833721.0260486938,7761650.0077878423,7688829.2467122432,7614894.9333339147,7539847.0676528588,7463685.6496690735,7386410.6793825589,7308022.156793314,7228926.1143839397,7148756.7179835076,7192879.801762946,7861190.8205771856,7903794.3195712958,7820585.7536002081,7736325.9574768422,7651254.0963882785,7564767.1956594558,7477874.2624480324,7389566.289596349,7300852.2842620686,7210763.4375991961,7120268.5584537257,7028660.1270055259,7061645.6630747281,7718517.6468412001,7749983.5981250759,7655335.9971062206,7560344.6857552174,7464239.8221014868,7367427.4386276249,7269501.5028510354,7170868.0472543137,7071161.2376665352,6970746.9082586253,6869520.5138855185,6767586.5996922813,6664840.6205338463,6686387.1215552818,7332527.5900941174,7352960.5388128236,7247987.4550489308,7141963.1411327608,7035532.7947339918,6927687.408694962,6819435.9901733324,6709809.7303231135,6599777.4379902966,6488631.5933547504,6377079.7162366062,6264414.2868157327,6151748.8573948573,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2565103.6905811909,null,null,0,15000,90000,185000,275000,424985.49883990717,449918.5463444874,554822.59152888204,764527.98267275561,799204.37149644352,798585.00505043752,917808.28459845053,1156735.8088767696,1195367.5778853947,1193703.5916243258,1191600.9972476747,1324202.6476013297,1591212.7874155967,1625974.7745360744,1622743.8362070618,1619135.306814987,1615033.8519734221,1735415.3030822126,1980303.828741513,2016347.5101166789,2010231.5993756878,2003508.4213856678,1996292.3179461577,1988389.9402559199,2105011.3864127221,2345946.558318797,2378181.0911660194,2368062.6830958482,2357450.5059582936,2346152.0545700113,2334317.117255128,2321795.905689517,2433738.2081973054,2670010.9857508955,2697413.9440445513,2682589.5811447846,2667109.6882801764,2651117.4780891221,2634318.1506465669,2617095.760974559,2599066.2540510502,2705722.5553255305,2936668.4137491286,2958966.7470373823,2938887.9708080874,2918351.7901383871,2897242.7589151077,2875524.735964763,2853342.7328882813,2830551.7380847344,2807296.7631550506,2908577.8080992294,3134394.8729172712,3151414.6242758422,3126320.4781381395,3100619.1392359044,3074579.4399315044,3047950.1407769951,3020982.4812203208,2993425.2218135376,2965529.6020045886,2937044.3823455316,3033220.8022843087,3253824.3716695067,3265925.4275202882,3235895.8365782662,3205553.8527967669,3174747.8888891302,3143477.9448553566,3111744.0206954461,3079546.1164093981,3046884.2319972133,3013927.5476599741,2980523.6324931271,3071824.9174012262,3287787.8419071599,3295122.6331547061,3260452.3973334194,3225344.1489486834,3189897.5401617824,3153861.3315247726,3117655.9426866798,3080860.9539984786,3043896.7851091945,3006359.7656663312,2968653.5660223849,2930483.3862523017,3017144.0262811361,3228340.6861838331,3231034.8325521145,3191598.3321275916,3152018.6190646738,3111974.9258756191,3071636.4327615104,3030833.9595212643,2989736.6863559638,2948192.1823610561,2906352.8784410935,2864175.2141189654,2821702.7498717834,2778891.9252224355,2860786.3006480336,3067511.4958725488,3065608.5578386765,3021869.7729370547,2977692.9754719837,2933346.9978058301,2888411.4202895677,2843306.6625722223,2797629.0543012978,2751782.2658292907,2705471.4972311463,2658991.5484319194,2612047.6195065551,2565103.6905811909,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,28432499.999999989,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1102500,30000,0,0,225000,1549999.9999999991,1225000,33333.333333333489,0,0,0,224999.99999999953,1549999.9999999991,1225000,33333.333333333023,0,0,0,0,225000,1550000,1225000,33333.333333333954,0,0,0,0,0,225000,1549999.9999999981,1225000,33333.333333333954,0,0,0,0,0,0,225000,1549999.9999999981,1225000,33333.333333333954,0,0,0,0,0,0,0,225000,1549999.9999999981,1225000,33333.333333332092,0,0,0,0,0,0,0,0,225000,1550000,1225000,33333.333333332092,0,0,0,0,0,0,0,0,0,225000,1550000,1225000,33333.333333332092,0,0,0,0,0,0,0,0,0,0,225000,1550000,1225000,33333.333333332092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,197662541.44032696,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34619.203916288592,18648.066313371019,69102.953744814004,131379.39404658528,2225655.3691106318,2444439.3906826787,202043.76765275947,262885.20306071371,293665.58447499678,338531.7790711901,290376.53529258177,2437724.8092686203,2671999.2329872535,229003.08006067597,378741.34120469447,517528.06232311024,472772.14823439129,479569.82532466535,580854.35042166128,2948955.4052076954,3193837.4136581696,775317.0693247139,643227.19158222061,632202.348909377,644237.97084496205,472294.78160378872,746019.09315569955,955985.91896978079,3182613.7199480194,3388321.9785718094,995447.45669992885,1131749.8227256038,1180028.5369201552,1223004.076732907,1013479.5884426774,994996.33843213611,985760.58252385107,714075.47047789814,3551820.7839445923,4025780.6211293004,1217607.3983877231,1207096.8434989927,1400665.3512913527,1576740.855799533,1614371.8401540064,1659434.5052927989,1358076.7103902055,1336465.2837021057,1299150.1154108073,3501909.6160077471,4227530.7180123609,1781421.429861506,1559264.3516126983,1536876.4053230663,1780506.9261991917,1983514.3129853248,2028122.5735868288,2072129.9072026818,1690163.9098230172,1661916.0693660204,1594031.1322603112,3823611.1233266918,4663832.5925340261,2147138.6565350564,1872493.5066886796,1841041.2652521988,2133801.2434691186,2371550.8322532643,2416631.7194596236,2449013.3781044898,1981042.4706917508,1943974.2172403948,1852420.8297343065,1305499.2950244183,4867970.4806822408,5509559.257526475,2164352.9993788544,2112617.7017416121,2453422.9627766903,2714185.6470492403,2749310.1288363226,2784151.0809195628,2229768.1762592248,2184891.2621404873,2060843.2371925169,1430205.7819895791,2297987.7576289428,2792657.9747040588,5344387.1179009192,5479270.0972287916,2726692.522656667,3022219.3575898344,3032131.9256095439,3063603.5323770605,2420218.3409286672,2362857.9095705356,2204582.943405014,1498315.2575092919,2480813.3623366663,3412067.227989478,2993492.9560057726,2902220.7869136464,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2902220.7869136333,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34619.203916288592,18648.066313371019,69102.953744814004,131379.39404658531,2225655.3691106318,2444439.3906826787,202043.76765275933,262885.2030607136,293665.58447499666,338531.77907119039,290376.53529258166,2437724.8092686199,2671999.232987253,229003.08006067574,378741.34120469354,517528.06232311018,472772.14823439158,479569.82532466576,580854.35042166151,2948955.4052076954,3193837.4136581682,775317.0693247132,643227.19158222154,632202.34890937805,644237.9708449617,472294.78160378709,746019.09315570071,955985.91896978021,3182613.7199480198,3388321.9785718098,995447.45669993013,1131749.8227256015,1180028.5369201526,1223004.0767329037,1013479.5884426758,994996.3384321332,985760.58252385259,714075.4704779014,3551820.7839445919,4025780.6211293042,1217607.3983877227,1207096.8434989899,1400665.351291351,1576740.8557995334,1614371.8401540071,1659434.5052927956,1358076.7103902027,1336465.2837021053,1299150.1154108047,3501909.6160077453,4227530.7180123553,1781421.4298615009,1559264.351612702,1536876.4053230733,1780506.9261991978,1983514.3129853308,2028122.5735868216,2072129.9072026759,1690163.9098230153,1661916.0693660229,1594031.1322603077,3823611.123326689,4663832.5925340205,2147138.6565350592,1872493.5066886842,1841041.2652522027,2133801.2434691191,2371550.8322532624,2416631.7194596231,2449013.378104493,1981042.4706917554,1943974.2172403932,1852420.8297343105,1305499.2950244248,4867970.4806822389,5509559.2575264722,2164352.99937886,2112617.701741606,2453422.9627766907,2714185.6470492333,2749310.1288363338,2784151.0809195638,2229768.1762592196,2184891.2621404827,2060843.2371925116,1430205.7819895744,2297987.7576289475,2792657.974704057,5344387.117900908,5479270.0972287953,2726692.5226566792,3022219.3575898409,3032131.9256095588,3063603.5323770642,2420218.3409286737,2362857.909570545,2204582.9434050024,1498315.2575092912,2480813.3623366654,3412067.227989465,2993492.9560057819,2902220.7869136333,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-7853466.3799999999,-1679814.2275,4752700.3691666666,-5321800.5155833336,8002716.6729999995,-6572101.3125616666,-5843978.9681277312,15484504.174289223,-8358212.4491633167,-7383225.3114333497,-2091375.9801137052,18038014.085645489,-9244214.9139188789,-8387427.7852446865,-1955129.504133896,-1749045.8736274526,21005335.980149813,-9812596.7748507615,-9394777.9469637796,-1908371.0444003672,-1204719.4320436076,-1400167.7094726565,24351068.976336833,-12605018.556511274,-11210272.176267009,-488838.91559759621,-817625.02656568494,-1082481.5463369568,-1576177.7969833789,26350744.532412983,-12793928.121312693,-10277611.594921589,-151429.19197064731,-555738.30800562538,-970525.74176260456,-300423.33454994857,229821.49678478576,29132763.935803354,-10103999.399858464,-10646708.705053248,-1755442.5040272744,908059.97136631701,-3606142.3036811315,-855083.0599911958,1769968.7654300295,1928912.5230862396,29296520.64884901,-10929178.783663515,-9318497.2505958155,417791.38486714847,1350028.1929068267,402362.61106457002,-1290657.7788373902,2451787.0644379221,-2665486.1818622723,612704.93025505543,33136966.255463481,-10651284.341974549,-10650749.582547128,1183707.9178742729,2265402.1959159262,1684738.1323941201,2531596.9687967468,1287285.2518660016,357078.34761715867,4709742.8055562507,-4803408.5189755019,31311341.188874491,-7459538.3076865841,-8730015.2475141734,-59065.943003129214,2242052.0927213747,3264626.0539558008,2640500.0285707582,3834101.525199078,3386568.4115321543,140358.40718723647,4804171.8969969619,-5471449.6650486756,33033764.965047643,-6336658.0803684704,-8071874.0098901354,269372.3594457712,3062486.76357821,4188106.6441205703,3533660.8827933334,4780007.5190588683,4016075.9929624163,68428.815958479419,5982964.9356824197,-6188465.9005498067,71598.52471665293,41523234.791785769,-8869509.4016909152,-10085834.220501345,3396618.3089287393,4949296.9577245563,4133553.1942093074,5431006.3310702704,3043675.5132635906,249245.30749640614,8071064.9595373757,-7008845.8287110236,18896.245100028813,8016923.3134907857,3690879.3273098655,36928437.483755767,-8344991.4893778563,-5443416.4031059407,4202677.6110040806,6073314.232733801,2843608.1102549732,-1684569.1700658575,7631075.0184855349,-6626859.3167459033,863432.44376432151,9096489.6159037128,4500117.269993905,2526844.7519418374,6508592.5761866644,0,0,0,0,0,0,0,0,0,0,0,0,0]
[744]
[748,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1416375.0747700189,null,null,53.55,50.415750000000003,299.24475000000001,835.59,1993.7662500000004,7104.0596250000008,12476.904375000004,21648.144832500002,32941.694775000004,50585.492691150008,72885.985533899991,98626.955115150005,124184.66435437501,138476.32536300001,178063.27936575,176170.26531288822,201873.42686590194,246635.29592886748,300447.44763777376,347061.0049153337,386974.16751549253,432662.48606119078,497063.89730024704,560897.11133776628,603358.3895553,599958.82037444878,656324.70575164794,604826.98802665574,627385.82256118231,699132.48134257656,812411.81936416076,903611.73777049978,957230.31086816941,1022482.8951693494,1132004.3427221319,1233394.2195362656,1283483.5740338517,1230671.4176792495,1301095.5451629148,1162179.7043232876,1183533.1045601056,1280681.5828009723,1468085.1863582444,1598833.9477840504,1662440.566565091,1726439.661759421,1875652.7524951105,2001439.8125944887,2051908.6333883535,1942500.4328857725,2020197.4402258508,1787478.3180577932,1790370.8574096849,1905985.2657802929,2145655.7344845636,2316106.1962047638,2376043.4418763593,2453498.7607117337,2637241.2673267382,2796515.264241213,2838959.4213357829,2670001.4331287351,2748971.0621123374,2420297.0593981608,2407336.6871831319,2546276.4024264007,2842632.5065891468,3051783.2884788248,3108095.1678479975,3185469.5331520592,3407038.8399540531,3594163.3292464446,3642093.1655869116,3417220.6996954121,3505156.5908545014,3079334.8973729694,3050061.0643834174,3199770.7070147544,3555241.1638646163,3801694.899110687,3867899.833767103,3953319.3769426811,4220562.7335521597,4432886.04949049,4481509.0498877456,4190219.989531409,4290711.1733077504,3766762.1360845855,3728993.821186333,3896115.2591926688,4319789.7316691317,4607877.7622723393,4681636.6659742575,4768512.1321884524,5067807.5743456744,5308427.0506620426,5353892.323937878,5009242.4854430491,5118468.4534013402,4500662.6350856647,4450162.7840515552,4646515.4967221506,5137574.0476948116,5475642.8985771351,5548718.4272139566,5644879.5674472935,5975336.8559129592,6248730.3198049711,6282413.8504283372,5880658.4712966811,5992942.9700761288,5280966.3983379928,5217706.3170941584,5449254.9179179678,6011312.7704573181,6402847.1452080607,6479463.0746726282,4710935.1749504609,3105061.3248674641,1416375.0747700189,0,0,0,0,0,0,0,0,0,0,0,0,0]
[749,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,-5906408.8132653236,null,null,0,57907.195500000002,201221.5865,128908.19999999998,312015.97749999998,217940.726,69965.197199999995,429529.92398000002,287885.84480000002,69345.820881100022,68093.392131600063,473665.58495610009,320124.00017200015,83556.582910000114,88337.049906000029,89284.996828710195,532404.69759176299,395155.78109579021,138270.67475529388,116205.08571689203,163418.38713669032,155568.2840950815,564991.07455138676,434234.49152756482,222517.65079221874,251872.79498683289,271584.41612528451,250423.50564591028,223911.66600576602,712235.8102595415,473596.06779941171,182877.60098249651,253397.94708807021,191063.15209838375,127413.41431326047,134418.27079999074,215122.78551487252,684678.33437076956,541949.00958222523,266857.51975619048,230227.66875901818,292716.8321134001,167366.59464016557,105165.58697161824,163118.77323547006,71564.7800443694,390536.62395333499,178821.15249300748,19830.909826025367,105864.887431629,117555.54773467034,92087.955233007669,49058.66669703275,92663.305961035192,-83220.491519212723,-165755.99320022017,281953.23077034205,-11064.853247150779,-392225.0099722892,-493102.11666662991,-424107.5431945622,-339013.4043905735,-318260.43957783282,-350576.21371357143,-404904.98392787576,-398442.23622305691,-622644.17038917542,-306400.60174642503,-455967.62406358123,-865951.400950104,-1030202.1080741286,-1156105.5223894119,-1144095.597381562,-1041319.4223563075,-1028160.4755523503,-1061346.9890325218,-1123889.0026678592,-1129993.8271221817,-1402806.7027813941,-1103746.9029302001,-1291536.8270306587,-1726031.4875640273,-1917594.3506256938,-2060453.8709855378,-2073407.6598566771,-1960423.0552709103,-1966535.7356161773,-1997878.7081356645,-2066987.0892870128,-2075130.4519553185,-2400360.4204410911,-2536701.3004862964,-2169751.7469283044,-2545714.520234406,-3015616.1315482855,-3176275.7401944399,-3237779.8979452848,-3144367.6746563911,-3141737.1256000996,-3179355.6118959188,-3259340.5258273482,-3277149.2886700034,-3641391.0200076997,-3785050.9928305149,-3834340.7170826197,-4074219.864033401,-3907811.6649384201,-4258481.7544087768,-4613868.6412732601,-4551245.1736334562,-4538226.8593869209,-4583935.6366623342,-4674310.5229503214,-4662412.7287381291,-5013181.9457578063,-5111600.804616183,-5147261.9984225929,-5418726.8294428587,-5699664.3106250763,-5906408.8132653236,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,197323266.72842821,null,null,-7853466.3799999999,-9533280.6074999999,-4780580.2383333333,-10102380.753916666,-2099664.0809166664,-8671765.393478334,-14515744.361606065,968759.81268315762,-7389452.6364801591,-14772677.947913509,-16864053.928027213,1173960.1576182768,-8070254.7563006021,-16457682.541545289,-18412812.045679186,-20161857.91930664,843478.06084317341,-8969118.7140075881,-18363896.660971366,-20272267.705371734,-21476987.137415342,-22877154.846887998,1473914.1294488348,-11131104.427062439,-22341376.60332945,-22830215.518927045,-23647840.545492731,-24730322.091829687,-26306499.888813067,44244.64359991625,-12749683.477712777,-23027295.072634365,-23178724.264605012,-23734462.572610639,-24704988.314373244,-25005411.648923192,-24775590.152138405,4357173.7836649492,-5746825.6161935143,-16393534.321246762,-18148976.825274035,-17240916.853907719,-20847059.157588851,-21702142.217580047,-19932173.452150017,-18003260.929063778,11293259.719785232,364080.9361217171,-8954416.3144740984,-8536624.9296069499,-7186596.7367001232,-6784234.1256355532,-8074891.9044729434,-5623104.8400350213,-8288591.0218972936,-7675886.0916422382,25461080.163821243,14809795.821846694,4159046.2392995656,5342754.1571738385,7608156.3530897647,9292894.4854838848,11824491.454280632,13111776.706146633,13468855.053763792,18178597.859320045,13375189.340344543,44686530.529219031,37226992.221532449,28496976.974018276,28437911.031015147,30679963.123736523,33944589.177692324,36585089.20626308,40419190.731462158,43805759.142994314,43946117.550181553,48750289.447178513,43278839.782129839,76312604.747177482,69975946.666809008,61904072.656918868,62173445.016364641,65235931.779942855,69424038.424063429,72957699.306856766,77737706.825915635,81753782.818878055,81822211.63483654,87805176.570518956,81616710.669969141,81688309.194685787,123211543.98647156,114342034.58478065,104256200.3642793,107652818.67320804,112602115.6309326,116735668.82514191,122166675.15621218,125210350.66947576,125459595.97697216,133530660.93650953,126521815.10779852,126540711.35289854,134557634.66638932,138248513.99369919,175176951.47745496,166831959.9880771,161388543.58497116,165591221.19597524,171664535.42870903,174508143.538964,172823574.36889815,180454649.3873837,173827790.07063779,174691222.51440212,183787712.13030583,188287829.40029973,190814674.15224156,197323266.72842821,0,0,0,0,0,0,0,0,0,0,0,0,0]
[754,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,278862787.4028824,null,null,-1783412.83,-863131.49708333332,5191940.5929166675,3147196.3694166662,14044678.996166669,11863244.589362446,9318668.9178623743,25917178.767831642,23634242.061509456,20890677.190583535,18561862.795092665,37706492.580725804,35368886.516196683,32274732.553652659,30052143.57015761,27822606.402896047,50031509.20621068,48014749.71948117,44629910.920308277,42422916.925490767,40794996.820259482,38921157.168004483,64583299.162031099,60697423.031449184,56152733.461298086,54159894.157158114,52752488.787709817,50960307.742691442,48741489.011923648,76137473.595925897,70326707.26052703,65332217.773805991,64716476.65500351,63400409.133401461,61710861.040296845,60752650.811714277,60120437.492176272,88700828.568721816,85828800.859909341,81312740.812984094,78857554.498348147,79032267.035101309,74593963.459712327,72911276.434282914,73680637.93621169,73132891.411351398,102122738.78457046,99472734.983095974,96493398.977185547,96072682.631760985,96488922.769814759,95608548.102384835,93251741.430393636,94610621.846193731,89430335.059138104,87876254.120712191,121806719.13146158,119207944.09097938,114676735.37269378,114973614.23005769,116196827.49873045,116685900.94783542,118273449.08134657,117930161.06231552,115623951.73381594,118207286.40366766,112394473.0830626,144532170.91921148,145228964.92399034,142465521.68782443,141500731.10401618,142633266.84397238,144785981.67923155,146131420.88458833,148667539.16309994,148869907.73071724,146517145.10202366,150254575.77478826,143687697.62786311,177438182.54512075,179100333.82745582,176849071.53253537,176101888.04177999,177933606.58259109,180856338.35492703,182909235.65899873,186255756.52605501,186862260.31420094,184294126.20655322,189096674.81535521,181700186.31742841,180615951.33903265,222621907.90192538,221454210.95468676,217238264.29409033,219493111.53633702,222997350.52045774,225449533.45802957,229561556.14486268,230292853.63996044,227428952.94911677,233019827.27111647,224670022.82152143,223448073.77253017,230052821.19843471,232163208.76209095,269501030.45665097,268940875.0324558,269087160.44404972,271600594.17090923,276241103.5694195,276768512.6509288,273370379.7939586,279459566.45562506,269932286.18121517,268301718.51520559,275842600.35546529,276739089.68426526,275814374.34218764,278862787.4028824,0,0,0,0,0,0,0,0,0,0,0,0,0]
[757,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,37.17,0,134.82,262.13774999999998,303.78824999999961,3121.712055,3046.0153950000004,5607.1773450000001,8386.1510775000024,13150.271362499996,17811.385725,22972.795413525004,28057.216770975007,22281.696001950011,49111.217279250035,22353.413372400042,37328.419483950012,65518.16956404451,69673.352587912581,66871.192972741555,84536.142529760255,98372.254535577842,113515.62235012511,126958.05927152489,129340.31651849672,98263.682295439299,175220.90543155931,81375.323556614108,116829.7255919599,197331.08506905101,192633.26030076481,175290.43204440735,208658.1617395659,233772.140280216,258517.20274238288,275819.2229457302,272366.54442110099,195816.06841111928,343737.09440217167,151401.4263409581,222872.43791199662,355483.4680342637,348740.65347394999,301610.54146885872,358294.00988172367,383086.69154026732,422885.81322404556,437468.82067102939,427399.08318050578,305610.08664874546,521954.76007839665,230284.6370399911,327281.71684555896,520833.89526387863,495478.14064391144,431162.98947377875,499245.15260771662,541054.31092556193,581166.69587570801,602729.15718767047,579154.49834019318,412040.5850148052,696073.1832780689,305834.12852071226,429990.77884464711,685902.65536688268,642492.85013486072,557799.3998144865,641041.63560954481,687349.18161303923,741038.63956008479,761341.26586706936,733968.10706683993,518237.30586625636,872662.7249866426,380581.33621763438,534568.88212540001,841772.72711696476,791917.94013565034,682622.53805780411,787463.23196218163,838470.1717537269,907262.66873370856,920967.73889348656,890734.41649455577,621016.91769084334,1054974.134506017,455221.3756024316,643133.36028445512,1005077.0712448731,950113.13955193758,814006.75039096177,939123.46680593491,993980.62283895165,1068803.7089321241,1089237.0946752653,1047297.0514398217,733280.23478247225,1238162.5194456279,536383.36850526929,753228.22659274936,1181840.1082327962,1111369.3637883514,956498.50425466895,1092569.6768903881,1162275.2688452005,1237773.1715282053,1266823.02481848,1206433.1180631667,852023.90439195931,1425283.155726403,621835.47867810726,867838.9014647156,1367826.2089100927,1279385.5551376343,1105792.4591373205,1482232.4452266097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5341720.6256510541,null,null,-74400,-74400,51301.299999999814,70846.599999999627,103850.45500000007,146861.43057500198,146887.21419786662,194395.07235086896,253075.09057376534,253466.51462190039,254032.40011957102,317188.50946080312,372458.70439336449,54980,70934.746067099273,74123.125773996115,139059.85333355144,219774.62262639403,224210.58585039899,228451.09842990711,251414.04775511473,259960.54468609393,338392.73681398481,431701.80739888549,443514.02836231235,112845.71000000183,147732.18108008895,163596.58388764504,178029.98696346674,287576.87341230363,374600.52965486795,388177.7974396646,432088.40456644446,455987.61987221986,478560.47810085863,524217.90454280376,551752.02424004674,199184.37061101198,335406.79431437701,368001.19506313652,396446.29436286539,459406.41712970287,488252.68537164479,512836.1587479189,583360.69347152859,624922.93781585246,740067.95505704731,889951.57646902651,934477.0251104217,327291.1519415658,420351.53806042485,470308.84026191942,513576.36188012175,606738.3865322303,649436.93276972882,685108.5843034368,867524.35045478866,1006519.1154448949,1060056.055243995,1165680.6467194967,1226985.5942416452,516635.5562341772,647123.55086713657,714197.85649217293,771664.99944884703,901145.38968669996,957109.53394607082,1087558.8534188233,1312409.9800202213,1387981.2626962475,1456377.3829203062,1602327.2579480819,1679582.6707775369,795727.1275927797,972194.97263780981,1056060.4582068101,1127772.2919817641,1303486.5072183982,1372695.0987206772,1517358.0974885598,1794817.0944669321,1886623.9384214357,1969578.2529358938,2167674.5721787289,2260984.870731812,1206311.1477043442,1441760.4039340131,1542001.4147556536,1627414.1438661925,1863436.5217290334,1945693.0639295988,2013104.4948938005,2359400.4736176543,2559223.916031342,2657003.4440850131,2924834.0182002895,3034091.4848620258,1809511.5645596348,2122848.6828617416,2239316.2051497959,2338375.9608420692,2655865.2115640305,2751022.472270336,2828919.4831872843,3172315.3614336215,3297391.3682039641,3505341.6590024754,3963902.6596058533,4089332.6470746323,2694824.865537636,3114499.7644246742,3247202.505148761,3359915.6715335771,3789966.3479236886,3898051.9166971967,3986680.1564834639,4453168.4674627706,4595367.2808117792,4723483.3424845263,5341720.6256510541,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-3000,66000,187500,39000,307500,42000,10500,430500,73500,-12000,12000,492000,84000,0,-13500,13500,553500,94500,0,0,-15000,15000,615000,105000,0,0,0,-15000,15000,615000,105000,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,0,0,-15000,15000,615000,105000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329435.93749999348,null,null,1874.9999999999998,5624.9999999999991,9874.9999999999982,16312.499999999996,24365.624999999993,35131.249999999993,13478.125,26809.375,43931.249999999993,64843.749999999993,85543.75,106031.24999999997,130806.24999999997,159868.74999999997,188643.74999999997,217131.24999999997,245331.25,278306.25,36954.166666666628,73598.437499999942,109932.81249999994,145957.29166666663,181671.87499999994,221764.06249999988,266233.85416666651,310315.62499999988,354009.37499999988,397315.10416666651,440232.81249999988,482762.49999999988,46829.166666666744,97957.812500000116,148620.31250000012,198816.66666666674,248546.87500000012,297810.9375,346608.85416666674,394940.625,447493.75,504268.22916666674,560498.4375,616184.375,55141.666666666977,109739.06250000023,163792.18750000023,217301.04166666698,270265.62500000023,327373.43750000023,388624.47916666698,449253.12500000023,509259.37500000023,568643.22916666698,627404.68750000023,685543.75,57516.666666666977,114410.93750000047,170682.81250000047,231019.79166666698,295421.87500000047,359123.43750000047,422124.47916666698,484425.00000000047,546077.08333333395,607080.72916666744,667435.93750000093,727142.70833333442,59058.33333333442,117468.22916666791,179917.1875000014,246405.20833333489,312166.66666666837,377201.56250000186,441509.89583333535,505091.66666666884,567946.87500000233,630075.52083333582,691477.60416666931,752153.12500000279,59948.958333336283,119171.35416666977,182354.68750000326,249498.95833333675,315838.54166667024,381373.43750000373,446103.64583333721,510029.1666666707,573150.00000000419,635466.14583333721,696977.60416667024,757684.37500000326,59902.083333335817,118999.47916666884,177292.18750000186,239467.70833333489,305526.04166666791,370701.56250000093,434994.27083333395,498404.16666666698,560931.25,622575.52083333302,683336.97916666605,743215.62499999907,58995.833333332092,117108.85416666511,174339.06249999814,230686.45833333116,286151.04166666418,345420.31249999721,408494.27083333023,470607.29166666325,531759.37499999627,591950.5208333293,651180.72916666232,709449.99999999534,57308.333333328366,113655.72916666139,169042.18749999441,223467.70833332743,276932.29166666046,329435.93749999348,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,231501371.81573716,null,null,-2366675,-369302.49708333309,2987217.3033333332,1881488.9541340277,4108736.3583006947,4351451.3748157769,-2443559.2919534044,6462385.9637950771,6827606.617899538,-2616037.1107116374,-2500624.0020881086,7550365.4319265839,7969803.1884158552,-2687286.6223912947,-2514365.0694975322,-2468278.3991814437,9070111.4349093586,9517702.7019800395,-2622653.4139068327,-2575761.3042961173,-2431789.0006594528,-2199056.1315723248,8687867.7660429478,9111351.8478239924,-2390898.9237317741,-2122355.2593512828,-2024745.9816255523,-1949946.14361005,-2130421.8783120704,8944135.3250272982,9431275.8003176562,-2863044.1211951631,-2161998.1479009646,-1603246.8358068466,-1795007.7793440474,-1809181.4568109512,-1578774.0274547432,10362171.831962174,10997475.170458054,-1442337.6049605198,-1815968.5249096686,-1920353.1189702759,-1973121.7525780573,-2836528.4805142125,-1685017.4669321347,-773121.24716790672,10866447.732425062,11305774.244339831,-1032865.2020424437,-645717.6281215176,-392673.8431549836,-526122.97189934924,-1356534.6321764728,-1427132.8745449521,-1569583.2148085702,-2904371.642692579,11460910.381009977,13102321.675639872,-925577.97946544364,-833800.15784766711,-178786.31778908148,274558.74382327124,598210.67421351187,362648.00179602392,-851206.94043660164,-843809.81178587116,-1100233.8816674314,10370806.84105452,13136582.255756197,666403.1180514656,-161785.6961792931,-272623.91042083316,666643.31352219731,1162179.1315164939,1506645.7591352761,1170359.0591537654,-368498.89054382965,-339857.08708856069,-736409.1344278492,10878532.484157197,14231539.607639611,1420078.0090775043,364656.04884155281,198153.82325983979,1337319.3214020636,1910093.7964003794,2346702.0720041972,1862496.1665812135,-24377.735105391592,-3843.8471601977944,-517579.03435393609,-3195026.2594720758,14768591.241482928,17245909.663216308,638237.33209747821,522951.69649097137,1842875.0759847052,2494528.8768391535,2946785.1083943956,2357644.9740485251,115011.94973923266,170293.41689483076,-497331.87869144417,-3578689.6820802018,433880.60872473195,2743965.2971995845,16147536.466808524,16247765.196993042,1957088.7726332881,2903972.3062164336,3298350.7328558303,2577442.1763379723,-31720.834895964712,56886.28385071829,-767060.2103218846,-4216016.854410341,289303.55859147012,2865180.3254724704,925337.75022838265,461318.42079519853,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,185112710.05066088,null,null,-2366675,-406238.49708333309,2833009.5033333334,1764217.1541340277,3910713.2283006948,4153385.5213657776,-2443610.8591991346,5416068.8379921969,5725241.2847764017,-2616819.9588079094,-2501755.7730834526,6324032.8727748813,6679805.3688936718,-2691320.3631782206,-2519654.5616317354,-2474655.1585952332,7603326.3138002716,7982849.6970161693,-2622653.4139068327,-2575761.3042961173,-2431789.0006594528,-2199056.1315723248,8687867.7660429478,7354033.3536119675,-2390898.9237317741,-2122355.2593512828,-2024745.9816255523,-1949946.14361005,-2130421.8783120704,8944135.3250272982,7879867.2125748117,-2863044.1211951631,-2161998.1479009646,-1603246.8358068466,-1795007.7793440474,-1809181.4568109512,-1578774.0274547432,10362171.831962174,9087796.2436765488,-1442337.6049605198,-1815968.5249096686,-1920353.1189702759,-1973121.7525780573,-2836528.4805142125,-1685017.4669321347,-773121.24716790672,10866447.732425062,9360619.4881934077,-1032865.2020424437,-645717.6281215176,-392673.8431549836,-526122.97189934924,-1356534.6321764728,-1427132.8745449521,-1569583.2148085702,-2904371.642692579,11139728.706696151,10481857.340511898,-925577.97946544364,-833800.15784766711,-178786.31778908148,274558.74382327124,598210.67421351187,362648.00179602392,-851206.94043660164,-843809.81178587116,-1100233.8816674314,8996245.0066754762,10509265.804604957,533122.49444117025,-161785.6961792931,-272623.91042083316,620196.57213778421,929743.30521319807,1205316.6073082201,936287.24732301384,-368498.89054382965,-339857.08708856069,-736409.1344278492,8991779.0097378045,11385231.686111689,1136062.4072620049,291724.83907324262,158523.05860787071,1069855.4571216498,1528075.037120305,1877361.6576033588,1489996.9332649708,-24377.735105391592,-3843.8471601977944,-517579.03435393609,-3195026.2594720758,12563038.36840466,13796727.730573047,510589.86567798257,418361.35719278269,1474300.060787756,1995623.1014713272,2357428.0867155157,1886115.9792388231,92009.559791386127,136234.7335158661,-497331.87869144417,-3578689.6820802018,433880.60872473195,2743965.2971995845,13097664.30441628,12998212.157594431,1565671.0181066357,2323177.8449731395,2638680.5862846635,2061953.7410703748,-31720.834895964712,51853.194059770554,-767060.2103218846,-4216016.854410341,289303.55859147012,2865180.3254724704,925337.75022838265,461318.42079519853,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.25]
[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,5140260]
[789,null,null,null,null,null,null,"Индикатор безубыточности по чистой прибыли","Точка безубыточности по чистой прибыли",null,null,null,"кол-во потенциальных клиентов",null,null,null,"Трафик",null,null,null,null,null,null,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,26089863.894548669]
[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,-36702960.456673175,null,null,-7853466.3799999999,-1679814.2275,0,-760243.94641666673,0,0,-4926724.3911393993,0,0,-2405667.6124791875,-2092158.8282099776,0,0,-2111090.7631873041,-1959163.2449208237,-1754335.3657616563,0,0,-1210053.6271514781,-1908371.0444003679,-1204719.4320436083,-1400167.7094726563,0,0,-1221540.2506534718,-488838.91559759527,-817625.02656568214,-1082481.5463369563,-1576177.7969833761,0,0,0,0,0,0,-250320.34785296768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,150934604.96335185,null,null,-7853466.3799999999,-1679814.2275,0,-760243.94641666673,0,0,-4926724.3911393993,0,0,-2405667.6124791875,-2092158.8282099776,0,0,-2111090.7631873041,-1959163.2449208237,-1754335.3657616563,0,0,-1210053.6271514781,-1908371.0444003679,-1204719.4320436083,-1400167.7094726563,0,0,-1221540.2506534718,-488838.91559759527,-817625.02656568214,-1082481.5463369563,-1576177.7969833761,0,0,0,0,0,0,-250320.34785296768,229821.49678478576,1163769.007776849,0,0,0,0,0,0,1769968.7654300295,1928912.5230862396,7103689.8584432565,0,0,417791.38486714847,248033.90770965442,0,0,0,0,612704.93025505543,8893286.3214999996,0,0,1183707.9178742729,2265402.1959159262,1684738.1323941201,2531596.9687967468,1287285.2518660016,263412.63419790752,0,0,10927562.781530023,0,0,0,2242052.0927213747,3264626.0539558008,2594053.2871863451,3601665.6988957822,2324248.0870098714,0,0,0,13877528.236471988,0,0,0,2989555.5538098998,4148475.8794686012,3266197.0185129195,4397988.7597787939,3037164.1963364296,0,0,0,71598.52471665293,16913156.363871984,0,0,3268970.8425092436,4844706.6184263676,3764978.1790123582,4932100.5557024442,2232034.8042714223,0,1005158.0574995466,0,18896.245100028813,8016923.3134907857,3690879.3273098655,16840604.389481112,0,0,3811259.8564774282,5476400.1298408732,0,0,999182.61194868758,0,863432.44376432151,9096489.6159037128,4500117.269993905,2526844.7519418374,6508592.5761866644,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,41047514.586192071,null,null,-7768180.6744529819,-1643528.022859389,0,-727754.14368151047,0,0,-4564190.5895594759,0,0,-2156825.0150875053,-1855375.728281707,0,0,-1811831.9439456621,-1663181.1737827817,-1473124.6046697213,0,0,-983343.54178858048,-1533986.012354889,-957860.85596319579,-1101170.3192745319,0,0,-929728.20923423558,-368020.42917937611,-608861.14595684665,-797338.09644430073,-1148378.751355652,0,0,0,0,0,0,-168959.10472653428,153438.38680840129,768542.858702339,0,0,0,0,0,0,1082860.2454176946,1167285.9796500991,4252131.2152792793,0,0,242022.60607283824,142123.3505291086,0,0,0,0,332426.32011606358,4772701.0368673,0,0,614780.80029850267,1163801.7061000227,856099.03444986651,1272459.8780653083,640003.3587956276,129539.43246831074,0,0,5200708.1866128342,0,0,0,1021448.7726507342,1471167.9779770852,1156287.0007577369,1587991.1544277668,1013643.1512535794,0,0,0,5793572.4739144612,0,0,0,1194737.9770788916,1639881.773839805,1277098.1529702465,1700959.3814754121,1161892.7141993737,0,0,0,26220.0518925863,6126494.7562121283,0,0,1145967.328884745,1679912.2651365718,1291336.7504456453,1673273.3682135746,749020.78238232678,0,330022.17488256487,0,6070.159953353228,2547359.7368742544,1160032.9522469377,5235474.9102145312,0,0,1146676.0892795937,1629766.1646005309,0,0,287772.16227194131,0,243303.37527049321,2535429.4326675334,1240679.08152651,689083.92294941458,1755652.5561070319,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,160934604.96335188,null,null,2146533.62,466719.39250000007,5182483.7616666667,-293524.55391666666,7591920.319083333,821795.87652166653,-5220248.945056065,10264203.661987428,859674.08702123165,-7625916.5575352535,-9718075.3857452311,8318806.9289049171,-2151740.5441656653,-11829166.148932535,-13788329.393853357,-15542664.759615013,5456294.4611210097,-5823087.4348388407,-16752718.38676649,-18661089.431166857,-19865808.863210466,-21265976.572683122,3085092.4036537111,-9519926.1528575625,-22487516.823336594,-22976355.738934189,-23793980.765499875,-24876462.311836831,-26452640.108820211,-101895.57640722767,-12895823.69771992,-24724843.880384356,-24876273.072355002,-25432011.380360626,-26402537.12212323,-26702960.456673179,-26473138.959888391,2659624.9759149626,-7444374.423943501,-20000762.055778254,-21756204.559805527,-20848144.588439211,-24454286.892120343,-25309369.952111538,-23539401.186681509,-21610488.66359527,7686031.9852537401,-3243146.7984097749,-14506798.805152014,-14089007.420284865,-12738979.227378039,-12336616.616313469,-13627274.395150859,-11175487.330712937,-13840973.512575209,-13228268.582320154,19908697.673143327,8936231.6568549499,-4334982.2608201541,-3151274.3429458812,-885872.14702995494,798865.98536416516,3330462.954160912,4617748.2060269136,4974826.5536440723,9684569.359200323,4881160.8402248211,36192502.029099315,27358401.887033686,16001070.188368272,15808723.621754847,18050775.71447622,21315401.768432021,23909455.055618368,27511120.75451415,30596360.014219247,30502646.609575734,35306818.506572694,29835368.84152402,62869133.806571662,54645722.251783803,43727540.320365742,43712897.077996016,46702452.631805912,50850928.511274517,54117125.529787436,58515114.289566234,62061849.868127808,61757779.450770043,67740744.386452466,61552278.48590266,61623877.010619313,103147111.80240509,92072049.527635902,78537033.374491304,81806004.217000544,86650710.835426912,90415689.01443927,95347789.570141718,97802108.061726421,97579824.374413133,105627886.94400266,98584982.431912675,98603878.677012712,106620801.99050349,110311681.31781335,147240118.8015691,135845255.14979902,127152285.70729446,130963545.56377189,136456065.33526239,138640003.2989462,136439945.69361275,144071020.7120983,137439128.30556145,138302560.74932578,147399050.36522949,151899167.63522339,154426012.38716522,160934604.96335188,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.166666666666667]
[824,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Точка безубыточности по финпотоку",null,null,null,"кол-во франчайзи",null,null,null,"кол-во франчайзи",null,null,null,null,null,null,83]
[825,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Точка безубыточности по финпотоку",null,null,null,"кол-во потенциальных клиентов",null,null,null,"Трафик",null,null,null,null,null,null,1027700]
[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,187637565.42002511,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,229821.49678478576,1163769.0077768527,0,0,0,0,0,0,1769968.7654300295,1928912.5230862396,7103689.8584432565,0,0,417791.38486714847,248033.90770965628,0,0,0,0,612704.93025505543,8893286.3214999996,0,0,1183707.9178742729,2265402.1959159262,1684738.1323941201,2531596.9687967468,1287285.2518660016,263412.63419790752,0,0,10927562.781530023,0,0,0,2242052.0927213747,3264626.0539558008,2594053.2871863451,3601665.6988957822,2324248.0870098714,0,0,0,13877528.236471996,0,0,0,2989555.5538098998,4148475.8794686012,3266197.0185129195,4397988.7597787939,3037164.1963364296,0,0,0,71598.52471665293,16913156.363871984,0,0,3268970.8425092436,4844706.6184263676,3764978.1790123582,4932100.5557024442,2232034.8042714223,0,1005158.0574995466,0,18896.245100028813,8016923.3134907857,3690879.3273098655,16840604.389481127,0,0,3811259.8564774282,5476400.1298408732,0,0,999182.61194868758,0,863432.44376432151,9096489.6159037128,4500117.269993905,2526844.7519418374,6508592.5761866644,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.42559567093849182,null,null,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,26702960.456673179]
[838,null,null,null,null,null,null,"NPV(Кредиторов)","Ставка по кредиту",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[841,"CF(+)",null,null,null,null,null,"Поступление кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,30000000,null,null,0,0,0,0,0,0,30000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[843,"CF(-)",null,null,null,null,null,"Возврат кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,30000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16700000,null,null,0,0,0,0,0,0,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,195833.33333333331,191666.66666666666,187500,183333.33333333334,179166.66666666669,175000,170833.33333333334,166666.66666666666,162500,158333.33333333331,154166.66666666666,150000,145833.33333333334,141666.66666666669,137500,133333.33333333334,129166.66666666667,125000.00000000001,120833.33333333333,116666.66666666666,112500,108333.33333333334,104166.66666666667,100000,95833.333333333328,91666.666666666672,87500,83333.333333333328,79166.666666666657,75000,70833.333333333343,66666.666666666672,62500.000000000007,58333.333333333328,54166.666666666672,50000,45833.333333333336,41666.666666666664,37500,33333.333333333336,29166.666666666664,25000,20833.333333333332,16666.666666666668,12500,8333.3333333333339,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16700000,null,null,0,0,0,0,0,0,0,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,195833.33333333331,191666.66666666666,187500,183333.33333333334,179166.66666666669,175000,170833.33333333334,166666.66666666666,162500,158333.33333333331,154166.66666666666,150000,145833.33333333334,141666.66666666669,137500,133333.33333333334,129166.66666666667,125000.00000000001,120833.33333333333,116666.66666666666,112500,108333.33333333334,104166.66666666667,100000,95833.333333333328,91666.666666666672,87500,83333.333333333328,79166.666666666657,75000,70833.333333333343,66666.666666666672,62500.000000000007,58333.333333333328,54166.666666666672,50000,45833.333333333336,41666.666666666664,37500,33333.333333333336,29166.666666666664,25000,20833.333333333332,16666.666666666668,12500,8333.3333333333339,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[850]
[851,"BS",null,null,null,null,null,"Задолженность по выплате %% по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,195833.33333333395,191666.66666666605,187500,183333.33333333395,179166.66666666605,175000,170833.33333333395,166666.66666666605,162500,158333.33333333395,154166.66666666605,150000,145833.33333333395,141666.66666666605,137500,133333.33333333395,129166.66666666605,125000,120833.33333333395,116666.66666666605,112500,108333.33333333395,104166.66666666605,100000,95833.333333333954,91666.666666666046,87500,83333.333333333954,79166.666666666046,75000,70833.333333333954,66666.666666666046,62500,58333.333333333954,54166.666666666046,50000,45833.333333333954,41666.666666666046,37500,33333.333333333954,29166.666666666046,25000,20833.333333333954,16666.666666666046,12500,8333.3333333339542,4166.6666666660458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144234604.96335185,null,null,2146533.62,-1679814.2275,4715764.3691666666,-5476008.3155833334,7885444.8729999997,-6770124.4425616665,23957955.178422268,15284452.607043492,-9604529.574966196,-8685590.6445564851,-2292158.8282099771,17836882.314650148,-10670547.473070582,-9877425.6047668699,-2159163.2449208223,-1954335.3657616558,20798959.220736023,-11479381.89595985,-11129630.951927649,-2108371.044400367,-1404719.4320436076,-1600167.7094726565,24151068.976336833,-12805018.556511274,-13167590.670479033,-688838.91559759621,-1017625.0265656849,-1282481.5463369568,-1776177.7969833789,26150744.532412983,-12993928.121312693,-12029020.182664433,-351429.19197064731,-755738.30800562538,-1170525.7417626046,-500423.33454994857,29821.496784785762,28932763.935803354,-10303999.399858464,-12756387.631834753,-1955442.5040272744,708059.97136631701,-3806142.3036811315,-1055083.0599911958,1569968.7654300295,1728912.5230862396,29096520.64884901,-11129178.783663515,-11463652.006742239,217791.38486714847,1150028.1929068267,202362.61106457002,-1490657.7788373902,2251787.0644379221,-2865486.1818622723,412704.93025505543,32936966.255463481,-11172466.016288377,-13471213.917675104,983707.91787427291,2065402.1959159262,1484738.1323941201,2331596.9687967468,1087285.2518660016,157078.34761715867,4509742.8055562507,-5628408.5189755019,30490507.855541158,-9650766.8087322954,-12169831.698665414,-1000679.8999467585,1437885.4260547087,2464626.0539558008,1798219.9538530111,2809999.0322291162,2297739.2597050983,-877046.73797684908,4025005.2303302959,-6246449.6650486756,32262931.631714307,-8990078.221454531,-11680681.931418058,-772976.57570306212,2235388.8871432338,3398475.8794686012,2520363.6851795875,3656322.093112126,2809235.5785615779,-1037403.7506910954,5253798.2690157536,-6913465.9005498067,-649234.80861668102,40806568.125119105,-11787562.274769183,-14243349.486477938,2564804.1758425757,4144706.6184263676,3069144.8456790261,4240433.8890357763,1766818.4915847108,-905617.02064662799,7368895.9029228613,-7717904.5120899882,-651937.08823330328,7350256.6468241177,3028379.3273098655,36270104.150422439,-12049030.31843676,-9342969.4425045513,3165426.5231440961,4850853.1048238389,1546437.9636838064,-2833390.938666787,7001908.351818867,-6631892.4065368511,863432.44376432151,9096489.6159037128,4500117.269993905,2526844.7519418374,6508592.5761866644,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144234604.96335185,null,null,2146533.62,466719.39250000007,5182483.7616666667,-293524.55391666666,7591920.319083333,821795.87652166653,24779751.054943934,40064203.661987424,30459674.087021228,21774083.442464743,19481924.614254765,37318806.928904913,26648259.455834329,16770833.851067459,14611670.606146637,12657335.240384981,33456294.461121004,21976912.565161154,10847281.613233505,8738910.5688331388,7334191.1367895314,5734023.4273168752,29885092.403653707,17080073.847142436,3912483.1766634025,3223644.2610658063,2206019.2345001213,923537.68816316454,-852640.1088202144,25298104.423592769,12304176.302280076,275156.11961564235,-76273.072355004959,-832011.38036063034,-2002537.1221232349,-2502960.4566731835,-2473138.9598883977,26459624.975914955,16155625.576056492,3399237.9442217387,1443795.4401944643,2151855.4115607813,-1654286.8921203502,-2709369.952111546,-1139401.1866815165,589511.33640472312,29686031.985253733,18556853.201590218,7093201.1948479787,7310992.5797151271,8461020.7726219539,8663383.3836865239,7172725.6048491336,9424512.6692870557,6559026.4874247834,6971731.4176798388,39908697.67314332,28736231.656854942,15265017.739179838,16248725.657054111,18314127.852970038,19798865.985364158,22130462.954160906,23217748.206026908,23374826.553644069,27884569.359200321,22256160.840224817,52746668.695765972,43095901.887033679,30926070.188368265,29925390.288421504,31363275.714476213,33827901.768432014,35626121.722285025,38436120.754514143,40733860.014219239,39856813.27624239,43881818.506572686,37635368.841524012,69898300.473238319,60908222.251783788,49227540.320365727,48454563.744662665,50689952.631805897,54088428.511274502,56608792.196454093,60265114.289566219,63074349.868127793,62036946.1174367,67290744.386452451,60377278.485902645,59728043.677285962,100534611.80240506,88747049.527635872,74503700.041157931,77068504.217000514,81213210.835426882,84282355.681105912,88522789.570141688,90289608.061726391,89383991.04107976,96752886.944002628,89034982.431912646,88383045.343679339,95733301.99050346,98761681.317813322,135031785.46823576,122982755.149799,113639785.70729445,116805212.23043855,121656065.33526239,123202503.2989462,120369112.36027941,127371020.71209827,120739128.30556142,121602560.74932575,130699050.36522946,135199167.63522336,137726012.38716519,144234604.96335185,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2709369.952111546]
[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,0,0,0,0,293524.55391666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,857532.18471882446,0,0,0,95457.351332261227,851195.65933788661,2021721.4011004912,2522144.7356504397,2522144.7356504397,0,0,0,0,0,1761261.242920287,2816344.3029114828,1307991.7862209803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6489545.7771974131,null,null,0,0,0,293524.55391666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,857532.18471882446,0,0,0,95457.351332261227,755738.30800562538,1170525.7417626046,500423.33454994857,0,0,0,0,0,0,1761261.242920287,1055083.0599911958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6489545.7771974131,null,null,0,0,0,0,293524.55391666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,857532.18471882446,0,0,0,0,0,0,0,2522144.7356504397,0,0,0,0,0,0,1508352.5166905024,1307991.7862209803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,293524.55391666666,-293524.55391666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,857532.18471882446,-857532.18471882446,0,0,95457.351332261227,755738.30800562538,1170525.7417626046,500423.33454994857,0,-2522144.7356504397,0,0,0,0,1761261.242920287,1055083.0599911958,-1508352.5166905024,-1307991.7862209803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,293524.55391666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,857532.18471882446,0,0,0,95457.351332261227,851195.65933788661,2021721.4011004912,2522144.7356504397,2522144.7356504397,0,0,0,0,0,1761261.242920287,2816344.3029114828,1307991.7862209803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,179490.53109130982,null,null,0,0,0,2446.0379493055557,2446.0379493055557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7146.1015393235384,7146.1015393235384,0,0,795.47792776884353,7093.2971611490548,16847.678342504096,21017.872797087002,21017.872797087002,21017.872797087002,0,0,0,0,14677.177024335728,23469.535857595696,23469.535857595696,10899.931551841504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,179490.53109130982,null,null,0,0,0,0,4892.0758986111114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14292.203078647079,0,0,0,0,0,0,29821.496784785762,57968.575037897244,0,0,0,0,0,0,61616.248739527131,10899.931551841495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226054,null,null,2146533.62,466719.39250000007,5182483.7616666667,0,7587028.243184722,816903.80062305555,24774858.979045324,40059311.586088814,30454782.011122618,21769191.366566133,19477032.538356155,37313914.853006303,26643367.379935719,16765941.775168849,14606778.530248027,12652443.164486371,33451402.385222394,21972020.489262544,10842389.537334895,8734018.4929345287,7329299.0608909214,5729131.3514182651,29880200.327755097,17075181.771243826,3907591.1007647924,3218752.1851671962,2201127.1586015113,918645.61226455448,0,25278920.144615512,12284992.02330282,255971.84063838609,0,0,0,0,0,26352650.625115018,16048651.225256555,3292263.5934218019,1336821.0893945275,2044881.0607608445,0,0,-5.8207660913467407E-11,410020.80531341775,29506541.45416243,18377362.670498915,6913710.663756676,7131502.0486238245,8281530.2415306512,8483892.8525952213,6993235.073757831,9245022.1381957531,6379535.9563334808,6792240.8865885362,39729207.142052017,28556741.12576364,15085527.208088536,16069235.125962809,18134637.321878735,19619375.454272855,21950972.423069604,23038257.674935605,23195336.022552766,27705078.828109019,22076670.309133515,52567178.16467467,42916411.355942376,30746579.657276962,29745899.757330202,31183785.18338491,33648411.237340711,35446631.191193722,38256630.22342284,40554369.483127937,39677322.745151088,43702327.975481384,37455878.31043271,69718809.942147017,60728731.720692486,49048049.789274424,48275073.213571362,50510462.100714594,53908937.980183199,56429301.66536279,60085623.758474916,62894859.33703649,61857455.586345397,67111253.855361149,60197787.954811342,59548553.146194659,100355121.27131376,88567558.99654457,74324209.510066628,76889013.685909212,81033720.304335579,84102865.150014609,88343299.039050385,90110117.530635089,89204500.509988457,96573396.412911326,88855491.900821343,88203554.812588036,95553811.459412158,98582190.786722019,134852294.93714446,122803264.6187077,113460295.17620315,116625721.69934724,121476574.80417109,123023012.7678549,120189621.82918811,127191530.18100697,120559637.77447012,121423070.21823445,130519559.83413815,135019677.10413206,137546521.85607389,144055114.43226054,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,2446.0379493055557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7146.1015393235384,0,0,0,795.47792776884307,7888.7750889178969,24736.453431421993,45754.326228508995,36950.702240810235,0,0,0,0,0,14677.177024335731,38146.712881931424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226054,null,null,2146533.62,-1679814.2275,4715764.3691666666,-5182483.7616666667,7587028.243184722,-6770124.4425616665,23957955.178422268,15284452.607043492,-9604529.574966196,-8685590.6445564851,-2292158.8282099771,17836882.314650148,-10670547.473070582,-9877425.6047668699,-2159163.2449208223,-1954335.3657616558,20798959.220736023,-11479381.89595985,-11129630.951927649,-2108371.044400367,-1404719.4320436076,-1600167.7094726565,24151068.976336833,-12805018.556511274,-13167590.670479033,-688838.91559759621,-1017625.0265656849,-1282481.5463369568,-918645.61226455448,25278920.144615512,-12993928.121312693,-12029020.182664433,-255971.84063838609,0,0,0,0,26352650.625115018,-10303999.399858464,-12756387.631834753,-1955442.5040272744,708059.97136631701,-2044881.0607608445,0,0,410020.80531341769,29096520.64884901,-11129178.783663515,-11463652.006742239,217791.38486714847,1150028.1929068267,202362.61106457002,-1490657.7788373902,2251787.0644379221,-2865486.1818622723,412704.93025505543,32936966.255463481,-11172466.016288377,-13471213.917675104,983707.91787427291,2065402.1959159262,1484738.1323941201,2331596.9687967468,1087285.2518660016,157078.34761715867,4509742.8055562507,-5628408.5189755019,30490507.855541158,-9650766.8087322954,-12169831.698665414,-1000679.8999467585,1437885.4260547087,2464626.0539558008,1798219.9538530111,2809999.0322291162,2297739.2597050983,-877046.73797684908,4025005.2303302959,-6246449.6650486756,32262931.631714307,-8990078.221454531,-11680681.931418058,-772976.57570306212,2235388.8871432338,3398475.8794686012,2520363.6851795875,3656322.093112126,2809235.5785615779,-1037403.7506910954,5253798.2690157536,-6913465.9005498067,-649234.80861668102,40806568.125119105,-11787562.274769183,-14243349.486477938,2564804.1758425757,4144706.6184263676,3069144.8456790261,4240433.8890357763,1766818.4915847108,-905617.02064662799,7368895.9029228613,-7717904.5120899882,-651937.08823330328,7350256.6468241177,3028379.3273098655,36270104.150422439,-12049030.31843676,-9342969.4425045513,3165426.5231440961,4850853.1048238389,1546437.9636838064,-2833390.938666787,7001908.351818867,-6631892.4065368511,863432.44376432151,9096489.6159037128,4500117.269993905,2526844.7519418374,6508592.5761866644,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226054,null,null,2146533.62,466719.39250000007,5182483.7616666667,0,7587028.243184722,816903.80062305555,24774858.979045324,40059311.586088814,30454782.011122618,21769191.366566133,19477032.538356155,37313914.853006303,26643367.379935719,16765941.775168849,14606778.530248027,12652443.164486371,33451402.385222394,21972020.489262544,10842389.537334895,8734018.4929345287,7329299.0608909214,5729131.3514182651,29880200.327755097,17075181.771243826,3907591.1007647924,3218752.1851671962,2201127.1586015113,918645.61226455448,0,25278920.144615512,12284992.02330282,255971.84063838609,0,0,0,0,0,26352650.625115018,16048651.225256555,3292263.5934218019,1336821.0893945275,2044881.0607608445,0,0,0,410020.80531341769,29506541.454162426,18377362.670498911,6913710.6637566723,7131502.0486238208,8281530.2415306475,8483892.8525952175,6993235.0737578273,9245022.1381957494,6379535.9563334771,6792240.8865885325,39729207.14205201,28556741.125763632,15085527.208088528,16069235.125962801,18134637.321878728,19619375.454272848,21950972.423069596,23038257.674935598,23195336.022552758,27705078.828109011,22076670.309133507,52567178.16467467,42916411.355942376,30746579.657276962,29745899.757330202,31183785.18338491,33648411.237340711,35446631.191193722,38256630.22342284,40554369.483127937,39677322.745151088,43702327.975481384,37455878.31043271,69718809.942147017,60728731.720692486,49048049.789274424,48275073.213571362,50510462.100714594,53908937.980183199,56429301.66536279,60085623.758474916,62894859.33703649,61857455.586345397,67111253.855361149,60197787.954811342,59548553.146194659,100355121.27131376,88567558.99654457,74324209.510066628,76889013.685909212,81033720.304335579,84102865.150014609,88343299.039050385,90110117.530635089,89204500.509988457,96573396.412911326,88855491.900821343,88203554.812588036,95553811.459412158,98582190.786722019,134852294.93714446,122803264.6187077,113460295.17620315,116625721.69934724,121476574.80417109,123023012.7678549,120189621.82918811,127191530.18100697,120559637.77447012,121423070.21823445,130519559.83413815,135019677.10413206,137546521.85607389,144055114.43226054,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144055114.43226054,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,410020.80531341769,5969515.1510200612,0,0,0,0,0,0,0,0,412704.93025505543,8293286.3214999996,0,0,983707.91787427291,2065402.1959159262,1484738.1323941201,2331596.9687967468,125697.88606391102,0,0,0,7669229.4481966905,0,0,0,1437885.4260547087,2464626.0539558008,1798219.9538530111,2009247.1192389857,0,0,0,0,10819194.903138652,0,0,0,2235388.8871432338,3398475.8794686012,2520363.6851795875,3119251.4808318689,0,0,0,0,0,14775656.363871977,0,0,2564804.1758425757,4144706.6184263676,3069144.8456790261,4100689.662573427,0,0,0,0,0,7350256.6468241177,3028379.3273098655,14878104.389481127,0,0,3165426.5231440961,3563900.129840862,0,0,370015.94528201967,0,863432.44376432151,9096489.6159037128,4500117.269993905,2526844.7519418374,6508592.5761866644,0,0,0,0,0,0,0,0,0,0,0,0,0]
[888]
[889,null,null,null,null,null,null,"CFADS",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,197424150.7405493,null,null,0,0,0,0,298416.62981527776,0,0,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,1071824.3877974716,200000,200000,200000,200000,200000,200000,229821.49678478576,2780113.3106883368,200000,200000,200000,200000,200000,200000,1769968.7654300295,1928912.5230862396,6169515.1510200612,200000,200000,200000,200000,200000,200000,200000,200000,612704.93025505543,8493286.3214999996,200000,200000,1183707.9178742729,2265402.1959159262,1684738.1323941201,2531596.9687967468,325697.88606391102,200000,200000,825000,8490062.7815300226,816666.66666666663,812500,808333.33333333337,2242052.0927213756,3264626.0539558008,2594053.2871863442,2800913.7859056522,787500,783333.33333333326,779166.66666666663,775000,11590028.236471986,766666.66666666674,762500,758333.33333333337,2989555.5538099003,4148475.8794686012,3266197.0185129209,3860918.1474985355,737500,733333.33333333337,729166.66666666663,725000,720833.33333333337,15492323.030538643,712500,708333.33333333337,3268970.8425092422,4844706.6184263676,3764978.1790123596,4792356.329240093,687500,683333.33333333337,679166.66666666663,675000,670833.33333333337,8016923.3134907847,3690879.3273098655,15536437.722814461,654166.66666666663,650000,3811259.8564774296,4205566.7965075281,637500,633333.33333333337,999182.61194868642,0,863432.44376432151,9096489.6159037128,4500117.269993905,2526844.7519418374,6508592.5761866644,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,207323266.72842827,null,null,0,0,36936,154207.79999999999,122163.87589861112,198023.13,198065.85345,200051.56724573,1246317.1258028797,1302365.3331231361,200782.84809627201,201131.77099534401,1426332.559151703,1489997.8195221832,204033.74078692641,205289.4921342032,206376.75941378961,1666785.1211090882,1734853.0049638695,200000,200000,200000,200000,200000,1957318.4942120239,200000,200000,200000,200000,214292.20307864709,200000,1751408.5877428446,200000,200000,200000,200000,229821.49678478576,257968.57503789724,200000,2109678.9267815053,200000,200000,200000,200000,261616.24873952713,620920.73686525924,6169515.1510200612,200000,2145154.7561464235,200000,200000,200000,200000,200000,200000,612704.93025505543,8493286.3214999996,521181.67431382649,2820464.3351279739,1183707.9178742729,2265402.1959159262,1684738.1323941201,2531596.9687967468,325697.88606391102,200000,200000,200000,7865062.7815300236,1566228.5010457102,2814816.4511512406,316613.95694362873,1617052.0927213754,2639626.0539558008,2015500.0285707575,2408349.612208948,463829.15182705596,392405.14516408491,154166.66666666666,150000,10965028.236471986,2028420.1410860594,2983807.9215279222,417348.93514883274,2437486.7635782105,3563106.6441205703,2908660.8827933348,3617936.9067786098,581840.41440083832,480832.56664957607,104166.66666666667,100000,95833.333333333328,14867323.030538643,2293052.873078268,3532515.2659765943,2771618.3089287379,4324296.9577245563,3508553.1942093088,4666262.1046079192,651857.02167887986,529862.32814303541,77169.056614513203,84058.683378964663,45833.333333333336,7391923.3134907847,3065879.3273098655,14911437.722814461,3079038.8290589103,3274553.0393986106,3577677.611004082,4161361.2577508227,672170.14657116681,523821.76860093075,374182.61194868636,5033.0897909477353,863432.44376432151,9096489.6159037128,4500117.269993905,2526844.7519418374,6508592.5761866644,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,36489545.777197413,null,null,0,0,0,0,293524.55391666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,857532.18471882446,0,0,0,0,0,0,0,2522144.7356504397,0,0,0,0,0,0,1508352.5166905024,1307991.7862209803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,625000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16879490.53109131,null,null,0,0,0,0,4892.0758986111114,0,0,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,214292.20307864709,200000,200000,200000,200000,200000,200000,229821.49678478576,257968.57503789724,200000,200000,200000,200000,200000,200000,261616.24873952713,210899.9315518415,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,195833.33333333331,191666.66666666666,187500,183333.33333333334,179166.66666666669,175000,170833.33333333334,166666.66666666666,162500,158333.33333333331,154166.66666666666,150000,145833.33333333334,141666.66666666669,137500,133333.33333333334,129166.66666666667,125000.00000000001,120833.33333333333,116666.66666666666,112500,108333.33333333334,104166.66666666667,100000,95833.333333333328,91666.666666666672,87500,83333.333333333328,79166.666666666657,75000,70833.333333333343,66666.666666666672,62500.000000000007,58333.333333333328,54166.666666666672,50000,45833.333333333336,41666.666666666664,37500,33333.333333333336,29166.666666666664,25000,20833.333333333332,16666.666666666668,12500,8333.3333333333339,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,53369036.308288723,null,null,0,0,0,0,298416.62981527776,0,0,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,1071824.3877974716,200000,200000,200000,200000,200000,200000,229821.49678478576,2780113.3106883368,200000,200000,200000,200000,200000,200000,1769968.7654300295,1518891.7177728219,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,825000,820833.33333333326,816666.66666666663,812500,808333.33333333337,804166.66666666674,800000,795833.33333333337,791666.66666666663,787500,783333.33333333326,779166.66666666663,775000,770833.33333333337,766666.66666666674,762500,758333.33333333337,754166.66666666663,750000,745833.33333333337,741666.66666666663,737500,733333.33333333337,729166.66666666663,725000,720833.33333333337,716666.66666666663,712500,708333.33333333337,704166.66666666663,700000,695833.33333333337,691666.66666666663,687500,683333.33333333337,679166.66666666663,675000,670833.33333333337,666666.66666666663,662500,658333.33333333337,654166.66666666663,650000,645833.33333333337,641666.66666666663,637500,633333.33333333337,629166.66666666663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,42840092.135458879,null,null,-7770567.3262914717,-1644538.07448141,0,-728648.92018210946,0,0,-4574015.5740533005,0,0,-2163460.6911380608,-1861655.7560029905,0,0,-1819640.7240871508,-1670862.4754440074,-1480382.8263024415,0,0,-989099.66291273898,-1543439.438157456,-964059.92281656712,-1108637.3606129601,0,0,-936895.71003343677,-370971.52832570829,-613932.07280171453,-804225.77174634894,-1158654.7033635103,0,0,0,0,0,0,-170837.94877129039,155192.30450311553,777566.71109292121,0,0,0,0,0,0,1097933.0179202829,1183897.530566023,4313967.937403799,0,0,245768.61228512388,144367.46520859029,0,0,0,0,338194.34732028574,4857005.3618347906,0,0,626217.03419171472,1185815.1108382337,872560.21603394568,1297325.3596081391,652710.3104070659,132151.96327736601,0,0,5310486.933398976,0,0,0,1044292.329831981,1504531.1028795955,1182872.5671233695,1625001.6461678334,1037586.2942007701,0,0,0,5937713.2286329502,0,0,0,1225967.8527313049,1683264.4918870728,1311286.2571286554,1747030.8956755134,1193729.9236711159,0,0,0,26971.632762348127,6304042.9990495658,0,0,1180265.1014251013,1730722.1038275221,1330802.6590079642,1724941.8444016231,772386.78776848677,0,340526.49619993696,0,6267.2171462302922,2630863.386700504,1198427.4627943079,5410419.2408981416,0,0,1186085.0226602764,1686295.8537219039,0,0,298028.28524718835,0,252129.49686743252,2628212.4037606316,1286476.3377237162,714739.64137943299,1821577.8438207021,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,1.0668339932921267E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.0106683399329213,1.0214504933427668,1.0323476744303977,1.0433611103501819,1.0544920413481877,1.0657417209018503,1.0771114158611277,1.0886024065911644,1.1002159871164752,1.1119534652666683,1.1238161628237229,1.1358054156708375,1.1479225739428669,1.1601690021783633,1.1725460794732401,1.1850551996360748,1.1976977713450683,1.2104752183066796,1.2233889794159523,1.2364405089185513,1.2496312765745285,1.262962767823836,1.2764364839536038,1.2900539422672037,1.3038166762551153,1.3177262357676165,1.3317841871893141,1.3459921136155391,1.3603516150306207,1.3748643084880658,1.3895318282926572,1.4043558261844968,1.4193379715250116,1.4344799514849433,1.4497834712343451,1.4652502541346037,1.4808820419325111,1.4966805949564057,1.5126476923144074,1.5287851320947665,1.5450947315683494,1.5615783273932864,1.5782377758218007,1.5950749529092452,1.6120917547253695,1.6292900975678393,1.6466719181780354,1.6642391739591542,1.6819938431966346,1.699937925280937,1.718073440932699,1.7364024324302927,1.7549269638398104,1.773649121247503,1.7925710129946983,1.8116947699152268,1.8310225455753781,1.8505565165164191,1.8702988824996989,1.8902518667543684,1.9104177162277429,1.9307987018383357,1.9513971187315902,1.972215286538342,1.9932555496360367,2.0145202774127355,2.0360118645339376,2.0577327312122464,2.0796853234799171,2.1018721134643084,2.1242955996662731,2.1469583072415217,2.1698627882849837,2.1930116221182043,2.2164074155798086,2.2400528033190614,2.2639504480925625,2.2881030410641032,2.312513302107726,2.3371839801140135,2.3621178532996479,2.3873177295202708,2.4127864465866828,2.4385268725844149,2.4645419061967089,2.490834477030945,2.5174075459485512,2.5442641053984314,2.5714071797539515,2.598839825653521,2.6265651323448065,2.6545862220326191,2.6829062502305123,2.7115284061161304,2.7404559128903494,2.7696920281402475,2.7992400442059497,2.8291032885513845,2.8592851241389963,2.8897889498084561,2.9206182006594124,2.9517763484383237,2.9832669019294209,3.0150934073498368,3.0472594487489548,3.0797686484120148,3.1126246672680278,3.1458312053020392,3.1793920019717929,3.213310836628839,3.2475915289441351,3.2822379393381866,3.3172539694157774,3.3526435624053375,3.3884107036029976,3.4245594208213834,3.461093784843194,3.4980179098796222,3.5353359540336649,3.5730521197683744,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,42840092.135458879,null,null,-7770567.3262914717,-9415105.4007728808,-9415105.4007728808,-10143754.32095499,-10143754.32095499,-10143754.32095499,-14717769.89500829,-14717769.89500829,-14717769.89500829,-16881230.586146351,-18742886.34214934,-18742886.34214934,-18742886.34214934,-20562527.066236489,-22233389.541680496,-23713772.367982939,-23713772.367982939,-23713772.367982939,-24702872.030895676,-26246311.469053134,-27210371.391869701,-28319008.75248266,-28319008.75248266,-28319008.75248266,-29255904.462516095,-29626875.990841802,-30240808.063643515,-31045033.835389864,-32203688.538753375,-32203688.538753375,-32203688.538753375,-32203688.538753375,-32203688.538753375,-32203688.538753375,-32203688.538753375,-32374526.487524666,-32219334.183021549,-31441767.471928626,-31441767.471928626,-31441767.471928626,-31441767.471928626,-31441767.471928626,-31441767.471928626,-31441767.471928626,-30343834.454008345,-29159936.923442323,-24845968.986038525,-24845968.986038525,-24845968.986038525,-24600200.373753402,-24455832.908544812,-24455832.908544812,-24455832.908544812,-24455832.908544812,-24455832.908544812,-24117638.561224528,-19260633.199389737,-19260633.199389737,-19260633.199389737,-18634416.165198021,-17448601.054359786,-16576040.838325841,-15278715.478717702,-14626005.168310635,-14493853.205033269,-14493853.205033269,-14493853.205033269,-9183366.2716342919,-9183366.2716342919,-9183366.2716342919,-9183366.2716342919,-8139073.9418023108,-6634542.8389227148,-5451670.2717993455,-3826668.6256315121,-2789082.3314307421,-2789082.3314307421,-2789082.3314307421,-2789082.3314307421,3148630.8972022082,3148630.8972022082,3148630.8972022082,3148630.8972022082,4374598.7499335129,6057863.2418205859,7369149.4989492409,9116180.3946247548,10309910.31829587,10309910.31829587,10309910.31829587,10309910.31829587,10336881.951058218,16640924.950107783,16640924.950107783,16640924.950107783,17821190.051532883,19551912.155360404,20882714.814368367,22607656.658769991,23380043.446538478,23380043.446538478,23720569.942738414,23720569.942738414,23726837.159884643,26357700.546585146,27556128.009379454,32966547.250277594,32966547.250277594,32966547.250277594,34152632.272937872,35838928.126659773,35838928.126659773,35838928.126659773,36136956.411906965,36136956.411906965,36389085.908774398,39017298.312535033,40303774.65025875,41018514.291638181,42840092.135458879,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.666666666666667]

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