{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["1","2"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":17,"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":"1","index":0,"n_rows":94,"n_cols":52,"rows_kept":94,"cut":false,"hidden":false,"merged":[[10,0,11,1],[10,2,10,3],[10,6,10,7],[11,2,11,3],[11,6,11,7],[14,0,14,3],[6,6,6,7],[7,0,7,3],[7,6,7,7],[8,0,9,1],[8,2,8,3],[8,6,8,7],[9,2,9,3],[9,6,9,7],[1,4,1,7],[2,6,2,7],[3,0,6,1],[3,2,3,3],[3,6,3,7],[4,2,4,3],[4,6,4,7],[5,2,5,3],[5,6,5,7],[6,2,6,3],[2,0,2,3],[20,0,20,1],[20,2,20,3],[20,6,20,7],[21,0,21,1],[21,2,21,3],[21,6,21,7],[18,0,18,1],[18,2,18,3],[18,6,18,7],[19,0,19,1],[19,2,19,3],[19,6,19,7],[15,0,15,3],[15,6,15,7],[16,0,16,1],[16,2,16,3],[16,6,16,7],[17,0,17,1],[17,2,17,3],[17,6,17,7],[27,0,27,1],[27,2,27,3],[27,6,27,7],[28,0,28,3],[28,6,28,7],[29,0,30,3],[29,4,29,5],[29,6,29,7],[30,4,30,5],[30,6,30,7],[25,0,25,1],[25,2,25,3],[25,6,25,7],[26,0,26,1],[26,2,26,3],[26,6,26,7],[22,0,23,3],[22,4,22,5],[22,6,22,7],[23,4,23,5],[23,6,23,7],[24,0,24,3],[24,6,24,7],[36,0,36,1],[36,2,36,3],[36,6,36,7],[37,0,37,1],[37,2,37,3],[37,6,37,7],[34,0,34,1],[34,2,34,3],[34,6,34,7],[35,0,35,1],[35,2,35,3],[35,6,35,7],[31,0,31,3],[31,4,31,5],[31,6,31,7],[32,0,32,3],[32,6,32,7],[33,0,33,3],[33,6,33,7],[43,0,43,1],[43,2,43,3],[43,6,43,7],[44,0,44,1],[44,2,44,3],[44,6,44,7],[40,0,41,3],[40,4,40,5],[40,6,40,7],[41,4,41,5],[41,6,41,7],[42,0,42,3],[42,6,42,7],[38,0,38,1],[38,2,38,3],[38,6,38,7],[39,0,39,1],[39,2,39,3],[39,6,39,7],[49,0,49,3],[49,6,49,7],[50,0,50,1],[50,2,50,3],[50,6,50,7],[51,0,51,1],[51,2,51,3],[51,6,51,7],[45,0,45,1],[45,2,45,3],[45,6,45,7],[46,0,46,3],[46,6,46,7],[47,0,48,3],[47,4,47,5],[47,6,47,7],[48,4,48,5],[48,6,48,7],[57,0,57,3],[57,6,57,7],[58,6,58,7],[59,0,59,1],[59,2,59,3],[59,6,59,7],[54,0,55,3],[54,4,54,5],[54,6,54,7],[55,4,55,5],[55,6,55,7],[56,0,56,3],[56,4,56,5],[56,6,56,7],[52,0,52,1],[52,2,52,3],[52,6,52,7],[53,0,53,1],[53,2,53,3],[53,6,53,7],[64,0,64,1],[64,2,64,3],[64,6,64,7],[65,0,66,3],[65,4,65,5],[65,6,65,7],[66,4,66,5],[66,6,66,7],[62,0,62,1],[62,2,62,3],[62,6,62,7],[63,0,63,1],[63,2,63,3],[63,6,63,7],[60,0,60,1],[60,2,60,3],[60,6,60,7],[61,0,61,1],[61,2,61,3],[61,6,61,7],[76,0,76,3],[77,0,77,3],[77,6,77,7],[78,0,78,1],[78,2,78,3],[78,6,78,7],[73,4,73,5],[73,6,73,7],[74,4,74,5],[74,6,74,7],[75,0,75,3],[75,4,75,5],[75,6,75,7],[68,0,68,2],[69,0,69,2],[70,0,70,2],[71,0,71,2],[72,0,72,2],[73,0,74,3],[83,0,83,1],[83,2,83,3],[83,6,83,7],[84,0,85,3],[84,4,84,5],[84,6,84,7],[85,4,85,5],[85,6,85,7],[81,0,81,1],[81,2,81,3],[81,6,81,7],[82,0,82,1],[82,2,82,3],[82,6,82,7],[79,0,79,1],[79,2,79,3],[79,6,79,7],[80,0,80,1],[80,2,80,3],[80,6,80,7],[93,0,93,3],[93,4,93,5],[93,6,93,7],[89,0,89,1],[89,2,89,3],[89,6,89,7],[90,0,90,3],[90,6,90,7],[91,0,92,3],[91,4,91,5],[91,6,91,7],[92,4,92,5],[92,6,92,7],[86,0,86,3],[86,6,86,7],[87,0,87,1],[87,2,87,3],[87,6,87,7],[88,0,88,1],[88,2,88,3],[88,6,88,7],[5,14,5,15],[5,18,5,19],[5,22,5,23],[5,26,5,27],[6,10,6,11],[6,14,6,15],[6,18,6,19],[6,22,6,23],[6,26,6,27],[3,22,3,23],[3,26,3,27],[4,10,4,11],[4,14,4,15],[4,18,4,19],[4,22,4,23],[4,26,4,27],[1,20,1,23],[1,24,1,27],[2,10,2,11],[2,14,2,15],[2,18,2,19],[2,22,2,23],[2,26,2,27],[1,8,1,11],[1,12,1,15],[1,16,1,19],[3,10,3,11],[3,14,3,15],[3,18,3,19],[5,10,5,11],[9,10,9,11],[9,14,9,15],[9,18,9,19],[9,22,9,23],[9,26,9,27],[10,10,10,11],[10,14,10,15],[10,18,10,19],[10,22,10,23],[10,26,10,27],[7,10,7,11],[7,14,7,15],[7,18,7,19],[7,22,7,23],[7,26,7,27],[8,10,8,11],[8,14,8,15],[8,18,8,19],[8,22,8,23],[8,26,8,27],[16,10,16,11],[16,14,16,15],[16,18,16,19],[16,22,16,23],[16,26,16,27],[17,10,17,11],[17,14,17,15],[17,18,17,19],[17,22,17,23],[17,26,17,27],[11,10,11,11],[11,14,11,15],[11,18,11,19],[11,22,11,23],[11,26,11,27],[15,10,15,11],[15,14,15,15],[15,18,15,19],[15,22,15,23],[15,26,15,27],[20,10,20,11],[20,14,20,15],[20,18,20,19],[20,22,20,23],[20,26,20,27],[21,10,21,11],[21,14,21,15],[21,18,21,19],[21,22,21,23],[21,26,21,27],[18,10,18,11],[18,14,18,15],[18,18,18,19],[18,22,18,23],[18,26,18,27],[19,10,19,11],[19,14,19,15],[19,18,19,19],[19,22,19,23],[19,26,19,27],[23,20,23,21],[23,22,23,23],[23,24,23,25],[23,26,23,27],[24,10,24,11],[24,14,24,15],[24,18,24,19],[24,22,24,23],[24,26,24,27],[22,20,22,21],[22,22,22,23],[22,24,22,25],[22,26,22,27],[23,8,23,9],[23,10,23,11],[23,12,23,13],[23,14,23,15],[23,16,23,17],[23,18,23,19],[22,8,22,9],[22,10,22,11],[22,12,22,13],[22,14,22,15],[22,16,22,17],[22,18,22,19],[27,10,27,11],[27,14,27,15],[27,18,27,19],[27,22,27,23],[27,26,27,27],[28,10,28,11],[28,14,28,15],[28,18,28,19],[28,22,28,23],[28,26,28,27],[25,10,25,11],[25,14,25,15],[25,18,25,19],[25,22,25,23],[25,26,25,27],[26,10,26,11],[26,14,26,15],[26,18,26,19],[26,22,26,23],[26,26,26,27],[30,20,30,21],[30,22,30,23],[30,24,30,25],[30,26,30,27],[31,8,31,9],[31,10,31,11],[31,12,31,13],[31,14,31,15],[31,16,31,17],[31,18,31,19],[29,20,29,21],[29,22,29,23],[29,24,29,25],[29,26,29,27],[30,8,30,9],[30,10,30,11],[30,12,30,13],[30,14,30,15],[30,16,30,17],[30,18,30,19],[29,8,29,9],[29,10,29,11],[29,12,29,13],[29,14,29,15],[29,16,29,17],[29,18,29,19],[33,10,33,11],[33,14,33,15],[33,18,33,19],[33,22,33,23],[33,26,33,27],[34,10,34,11],[34,14,34,15],[34,18,34,19],[34,22,34,23],[34,26,34,27],[31,20,31,21],[31,22,31,23],[31,24,31,25],[31,26,31,27],[32,10,32,11],[32,14,32,15],[32,18,32,19],[32,22,32,23],[32,26,32,27],[37,10,37,11],[37,14,37,15],[37,18,37,19],[37,22,37,23],[37,26,37,27],[38,10,38,11],[38,14,38,15],[38,18,38,19],[38,22,38,23],[38,26,38,27],[35,10,35,11],[35,14,35,15],[35,18,35,19],[35,22,35,23],[35,26,35,27],[36,10,36,11],[36,14,36,15],[36,18,36,19],[36,22,36,23],[36,26,36,27],[40,18,40,19],[40,20,40,21],[40,22,40,23],[40,24,40,25],[40,26,40,27],[41,8,41,9],[41,10,41,11],[41,12,41,13],[41,14,41,15],[41,16,41,17],[39,10,39,11],[39,14,39,15],[39,18,39,19],[39,22,39,23],[39,26,39,27],[40,8,40,9],[40,10,40,11],[40,12,40,13],[40,14,40,15],[40,16,40,17],[43,10,43,11],[43,14,43,15],[43,18,43,19],[43,22,43,23],[43,26,43,27],[44,10,44,11],[44,14,44,15],[44,18,44,19],[44,22,44,23],[44,26,44,27],[41,18,41,19],[41,20,41,21],[41,22,41,23],[41,24,41,25],[41,26,41,27],[42,10,42,11],[42,14,42,15],[42,18,42,19],[42,22,42,23],[42,26,42,27],[47,20,47,21],[47,22,47,23],[47,24,47,25],[47,26,47,27],[48,8,48,9],[48,10,48,11],[48,12,48,13],[48,14,48,15],[48,16,48,17],[48,18,48,19],[47,8,47,9],[47,10,47,11],[47,12,47,13],[47,14,47,15],[47,16,47,17],[47,18,47,19],[45,10,45,11],[45,14,45,15],[45,18,45,19],[45,22,45,23],[45,26,45,27],[46,10,46,11],[46,14,46,15],[46,18,46,19],[46,22,46,23],[46,26,46,27],[50,10,50,11],[50,14,50,15],[50,18,50,19],[50,22,50,23],[50,26,50,27],[51,10,51,11],[51,14,51,15],[51,18,51,19],[51,22,51,23],[51,26,51,27],[48,20,48,21],[48,22,48,23],[48,24,48,25],[48,26,48,27],[49,10,49,11],[49,14,49,15],[49,18,49,19],[49,22,49,23],[49,26,49,27],[54,20,54,21],[54,22,54,23],[54,24,54,25],[54,26,54,27],[55,8,55,9],[55,10,55,11],[55,12,55,13],[55,14,55,15],[55,16,55,17],[55,18,55,19],[54,8,54,9],[54,10,54,11],[54,12,54,13],[54,14,54,15],[54,16,54,17],[54,18,54,19],[52,10,52,11],[52,14,52,15],[52,18,52,19],[52,22,52,23],[52,26,52,27],[53,10,53,11],[53,14,53,15],[53,18,53,19],[53,22,53,23],[53,26,53,27],[56,24,56,25],[56,26,56,27],[57,10,57,11],[57,14,57,15],[57,18,57,19],[57,22,57,23],[57,26,57,27],[55,20,55,21],[55,22,55,23],[55,24,55,25],[55,26,55,27],[56,8,56,9],[56,10,56,11],[56,12,56,13],[56,14,56,15],[56,16,56,17],[56,18,56,19],[60,10,60,11],[60,14,60,15],[60,18,60,19],[60,22,60,23],[60,26,60,27],[61,10,61,11],[61,14,61,15],[61,18,61,19],[61,22,61,23],[61,26,61,27],[58,10,58,11],[58,14,58,15],[58,18,58,19],[58,22,58,23],[58,26,58,27],[59,10,59,11],[59,14,59,15],[59,18,59,19],[59,22,59,23],[59,26,59,27],[64,10,64,11],[64,14,64,15],[64,18,64,19],[64,22,64,23],[64,26,64,27],[65,8,65,9],[65,10,65,11],[65,12,65,13],[65,14,65,15],[65,16,65,17],[62,10,62,11],[62,14,62,15],[62,18,62,19],[62,22,62,23],[62,26,62,27],[63,10,63,11],[63,14,63,15],[63,18,63,19],[63,22,63,23],[63,26,63,27],[66,18,66,19],[66,20,66,21],[66,22,66,23],[66,24,66,25],[66,26,66,27],[73,8,73,9],[73,10,73,11],[73,12,73,13],[73,14,73,15],[73,16,73,17],[65,18,65,19],[65,20,65,21],[65,22,65,23],[65,24,65,25],[65,26,65,27],[66,8,66,9],[66,10,66,11],[66,12,66,13],[66,14,66,15],[66,16,66,17],[74,18,74,19],[74,20,74,21],[74,22,74,23],[74,24,74,25],[74,26,74,27],[75,8,75,9],[75,10,75,11],[75,12,75,13],[75,14,75,15],[75,16,75,17],[73,18,73,19],[73,20,73,21],[73,22,73,23],[73,24,73,25],[73,26,73,27],[74,8,74,9],[74,10,74,11],[74,12,74,13],[74,14,74,15],[74,16,74,17],[78,10,78,11],[78,14,78,15],[78,18,78,19],[78,22,78,23],[78,26,78,27],[79,10,79,11],[79,14,79,15],[79,18,79,19],[79,22,79,23],[79,26,79,27],[75,18,75,19],[75,20,75,21],[75,22,75,23],[75,24,75,25],[75,26,75,27],[77,10,77,11],[77,14,77,15],[77,18,77,19],[77,22,77,23],[77,26,77,27],[82,10,82,11],[82,14,82,15],[82,18,82,19],[82,22,82,23],[82,26,82,27],[83,10,83,11],[83,14,83,15],[83,18,83,19],[83,22,83,23],[83,26,83,27],[80,10,80,11],[80,14,80,15],[80,18,80,19],[80,22,80,23],[80,26,80,27],[81,10,81,11],[81,14,81,15],[81,18,81,19],[81,22,81,23],[81,26,81,27],[86,10,86,11],[86,14,86,15],[86,18,86,19],[86,22,86,23],[86,26,86,27],[84,20,84,21],[84,22,84,23],[84,24,84,25],[84,26,84,27],[85,8,85,9],[85,10,85,11],[85,12,85,13],[85,14,85,15],[85,16,85,17],[85,18,85,19],[84,8,84,9],[84,10,84,11],[84,12,84,13],[84,14,84,15],[84,16,84,17],[84,18,84,19],[89,10,89,11],[89,14,89,15],[89,18,89,19],[89,22,89,23],[89,26,89,27],[90,10,90,11],[90,14,90,15],[90,18,90,19],[90,22,90,23],[90,26,90,27],[87,10,87,11],[87,14,87,15],[87,18,87,19],[87,22,87,23],[87,26,87,27],[88,10,88,11],[88,14,88,15],[88,18,88,19],[88,22,88,23],[88,26,88,27],[93,8,93,9],[93,10,93,11],[93,12,93,13],[93,14,93,15],[93,16,93,17],[93,18,93,19],[91,20,91,21],[91,22,91,23],[91,24,91,25],[91,26,91,27],[92,8,92,9],[92,10,92,11],[92,12,92,13],[92,14,92,15],[92,16,92,17],[92,18,92,19],[91,8,91,9],[91,10,91,11],[91,12,91,13],[91,14,91,15],[91,16,91,17],[91,18,91,19],[3,38,3,39],[3,42,3,43],[4,30,4,31],[4,34,4,35],[4,38,4,39],[4,42,4,43],[1,36,1,39],[1,40,1,43],[2,30,2,31],[2,34,2,35],[2,38,2,39],[2,42,2,43],[93,20,93,21],[93,22,93,23],[93,24,93,25],[93,26,93,27],[1,28,1,31],[1,32,1,35],[3,30,3,31],[3,34,3,35],[5,30,5,31],[5,34,5,35],[92,20,92,21],[92,22,92,23],[92,24,92,25],[92,26,92,27],[85,20,85,21],[85,22,85,23],[85,24,85,25],[85,26,85,27],[56,20,56,21],[56,22,56,23],[9,30,9,31],[9,34,9,35],[9,38,9,39],[9,42,9,43],[10,30,10,31],[10,34,10,35],[10,38,10,39],[10,42,10,43],[7,30,7,31],[7,34,7,35],[7,38,7,39],[7,42,7,43],[8,30,8,31],[8,34,8,35],[8,38,8,39],[8,42,8,43],[5,38,5,39],[5,42,5,43],[6,30,6,31],[6,34,6,35],[6,38,6,39],[6,42,6,43],[18,30,18,31],[18,34,18,35],[18,38,18,39],[18,42,18,43],[19,30,19,31],[19,34,19,35],[19,38,19,39],[19,42,19,43],[16,30,16,31],[16,34,16,35],[16,38,16,39],[16,42,16,43],[17,30,17,31],[17,34,17,35],[17,38,17,39],[17,42,17,43],[11,30,11,31],[11,34,11,35],[11,38,11,39],[11,42,11,43],[15,30,15,31],[15,34,15,35],[15,38,15,39],[15,42,15,43],[23,28,23,29],[23,30,23,31],[23,32,23,33],[23,34,23,35],[23,36,23,37],[23,38,23,39],[23,40,23,41],[23,42,23,43],[22,28,22,29],[22,30,22,31],[22,32,22,33],[22,34,22,35],[22,36,22,37],[22,38,22,39],[20,30,20,31],[20,34,20,35],[20,38,20,39],[20,42,20,43],[21,30,21,31],[21,34,21,35],[21,38,21,39],[21,42,21,43],[26,30,26,31],[26,34,26,35],[26,38,26,39],[26,42,26,43],[27,30,27,31],[27,34,27,35],[27,38,27,39],[27,42,27,43],[24,30,24,31],[24,34,24,35],[24,38,24,39],[24,42,24,43],[25,30,25,31],[25,34,25,35],[25,38,25,39],[25,42,25,43],[22,40,22,41],[22,42,22,43],[31,28,31,29],[31,30,31,31],[31,32,31,33],[31,34,31,35],[31,36,31,37],[31,38,31,39],[29,40,29,41],[29,42,29,43],[30,28,30,29],[30,30,30,31],[30,32,30,33],[30,34,30,35],[30,36,30,37],[30,38,30,39],[30,40,30,41],[30,42,30,43],[28,30,28,31],[28,34,28,35],[28,38,28,39],[28,42,28,43],[29,28,29,29],[29,30,29,31],[29,32,29,33],[29,34,29,35],[29,36,29,37],[29,38,29,39],[35,30,35,31],[35,34,35,35],[35,38,35,39],[35,42,35,43],[36,30,36,31],[36,34,36,35],[36,38,36,39],[36,42,36,43],[33,30,33,31],[33,34,33,35],[33,38,33,39],[33,42,33,43],[34,30,34,31],[34,34,34,35],[34,38,34,39],[34,42,34,43],[31,40,31,41],[31,42,31,43],[32,30,32,31],[32,34,32,35],[32,38,32,39],[32,42,32,43],[39,30,39,31],[39,34,39,35],[39,38,39,39],[39,42,39,43],[40,28,40,29],[40,30,40,31],[40,32,40,33],[40,34,40,35],[40,36,40,37],[40,38,40,39],[37,30,37,31],[37,34,37,35],[37,38,37,39],[37,42,37,43],[38,30,38,31],[38,34,38,35],[38,38,38,39],[38,42,38,43],[42,30,42,31],[42,34,42,35],[42,38,42,39],[42,42,42,43],[43,30,43,31],[43,34,43,35],[43,38,43,39],[43,42,43,43],[40,40,40,41],[40,42,40,43],[41,28,41,29],[41,30,41,31],[41,32,41,33],[41,34,41,35],[41,36,41,37],[41,38,41,39],[41,40,41,41],[41,42,41,43],[46,30,46,31],[46,34,46,35],[46,38,46,39],[46,42,46,43],[47,28,47,29],[47,30,47,31],[47,32,47,33],[47,34,47,35],[47,36,47,37],[47,38,47,39],[44,30,44,31],[44,34,44,35],[44,38,44,39],[44,42,44,43],[45,30,45,31],[45,34,45,35],[45,38,45,39],[45,42,45,43],[49,30,49,31],[49,34,49,35],[49,38,49,39],[49,42,49,43],[50,30,50,31],[50,34,50,35],[50,38,50,39],[50,42,50,43],[47,40,47,41],[47,42,47,43],[48,28,48,29],[48,30,48,31],[48,32,48,33],[48,34,48,35],[48,36,48,37],[48,38,48,39],[48,40,48,41],[48,42,48,43],[53,30,53,31],[53,34,53,35],[53,38,53,39],[53,42,53,43],[54,28,54,29],[54,30,54,31],[54,32,54,33],[54,34,54,35],[54,36,54,37],[54,38,54,39],[51,30,51,31],[51,34,51,35],[51,38,51,39],[51,42,51,43],[52,30,52,31],[52,34,52,35],[52,38,52,39],[52,42,52,43],[57,30,57,31],[57,34,57,35],[57,38,57,39],[57,42,57,43],[56,28,56,29],[56,30,56,31],[56,32,56,33],[56,34,56,35],[56,36,56,37]],"merged_total":1383,"flags":["merged_cut"]}
["Ресторан :"]
[null,null,null,null,"2018-01-01",null,null,null,"2018-02-01",null,null,null,"2018-03-01",null,null,null,"2018-04-01",null,null,null,"2018-05-01",null,null,null,"2018-06-01",null,null,null,"2018-07-01",null,null,null,"2018-08-01",null,null,null,"2018-09-01",null,null,null,"2018-10-01",null,null,null,"2018-11-01",null,null,null,"2018-12-01"]
["r-keeper",null,null,null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:"]
["Выручка",null,"наличные"]
[null,null,"кредитные карты"]
[null,null,"итого (gross):",null,null,{"$f":"F4+F5","v":0},{"$f":"F6-E6","v":0},null,null,{"$f":"J4+J5","v":0},{"$f":"J6-I6","v":0},null,null,{"$f":"N4+N5","v":0},{"$f":"N6-M6","v":0},null,null,{"$f":"R4+R5","v":0},{"$f":"R6-Q6","v":0},null,null,{"$f":"V4+V5","v":0},{"$f":"V6-U6","v":0},null,null,{"$f":"Z4+Z5","v":0},{"$f":"Z6-Y6","v":0},null,null,{"$f":"AD4+AD5","v":0},{"$f":"AD6-AC6","v":0},null,null,{"$f":"AH4+AH5","v":0},{"$f":"AH6-AG6","v":0},null,null,{"$f":"AL4+AL5","v":0},{"$f":"AL6-AK6","v":0},null,null,{"$f":"AP4+AP5","v":0},{"$f":"AP6-AO6","v":0},null,null,{"$f":"AT4+AT5","v":0},{"$f":"AT6-AS6","v":0},null,null,{"$f":"AX4+AX5","v":0},{"$f":"AX6-AW6","v":0}]
[null,null,"итого (net):",null,null,{"$f":"F6","v":0},{"$f":"F7-E7","v":0},null,null,{"$f":"J6","v":0},0,null,null,{"$f":"N6","v":0},0,null,null,{"$f":"R6","v":0},0,null,null,{"$f":"V6","v":0},0,null,null,{"$f":"Z6","v":0},0,null,null,{"$f":"AD6","v":0},{"$f":"AD7-AC7","v":0},null,null,{"$f":"AH6","v":0},0,null,null,{"$f":"AL6","v":0},0,null,null,{"$f":"AP6","v":0},0,null,null,{"$f":"AT6","v":0},0,null,null,{"$f":"AX6","v":0},0]
["кол-во чеков",null,null,null,null,null,{"$f":"F8-E8","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"AD8-AC8","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,"сумма",null,{"$f":"E10*F7/F8*0.1","v":{"$error":"#DIV/0!"}},null,{"$f":"E9-F9","v":{"$error":"#DIV/0!"}},null,{"$f":"I10*J7/J8*0.1","v":{"$error":"#DIV/0!"}},null,{"$f":"I9-J9","v":{"$error":"#DIV/0!"}},null,{"$f":"M10*N7/N8*0.1","v":{"$error":"#DIV/0!"}},null,{"$f":"M9-N9","v":{"$error":"#DIV/0!"}},null,{"$f":"Q10*R7/R8*0.1","v":{"$error":"#DIV/0!"}},null,{"$f":"Q9-R9","v":{"$error":"#DIV/0!"}},null,{"$f":"U10*V7/V8*0.1","v":{"$error":"#DIV/0!"}},null,{"$f":"U9-V9","v":{"$error":"#DIV/0!"}},null,{"$f":"Y10*Z7/Z8*0.1","v":{"$error":"#DIV/0!"}},null,{"$f":"Y9-Z9","v":{"$error":"#DIV/0!"}},null,{"$f":"AC10*AD7/AD8*0.1","v":{"$error":"#DIV/0!"}},null,{"$f":"AC9-AD9","v":{"$error":"#DIV/0!"}},null,{"$f":"AG10*AH7/AH8*0.1","v":{"$error":"#DIV/0!"}},null,{"$f":"AG9-AH9","v":{"$error":"#DIV/0!"}},null,{"$f":"AK10*AL7/AL8*0.1","v":{"$error":"#DIV/0!"}},null,{"$f":"AK9-AL9","v":{"$error":"#DIV/0!"}},null,{"$f":"AO10*AP7/AP8*0.1","v":{"$error":"#DIV/0!"}},null,{"$f":"AO9-AP9","v":{"$error":"#DIV/0!"}},null,{"$f":"AS10*AT7/AT8*0.1","v":{"$error":"#DIV/0!"}},null,{"$f":"AS9-AT9","v":{"$error":"#DIV/0!"}},null,{"$f":"AW10*AX7/AX8*0.1","v":{"$error":"#DIV/0!"}},null,{"$f":"AW9-AX9","v":{"$error":"#DIV/0!"}}]
[null,null,"кол-во чеков",null,null,null,{"$f":"E10-F10","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"AC10-AD10","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
["Удаления",null,"сумма",null,null,null,0,null,null,null,{"$f":"J11-I11","v":0},null,null,null,{"$f":"N11-M11","v":0},null,null,null,{"$f":"R11-Q11","v":0},null,null,null,{"$f":"V11-U11","v":0},null,null,null,{"$f":"Z11-Y11","v":0},null,null,null,{"$f":"AD11-AC11","v":0},null,null,null,{"$f":"AH11-AG11","v":0},null,null,null,{"$f":"AL11-AK11","v":0},null,null,null,{"$f":"AP11-AO11","v":0},null,null,null,{"$f":"AT11-AS11","v":0},null,null,null,{"$f":"AX11-AW11","v":0}]
[null,null,"кол-во чеков",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[]
["SH4"]
["ОСТАТКИ НА НАЧАЛО ПЕРИОДА"]
["Остаток на начало периода ПРОДУКТ:",null,null,null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:"]
["заморозка/охлажденка"]
["курица"]
["прохл. напитки"]
["овощи"]
["техстафф"]
["пиво"]
["Итого по продукту:",null,null,null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО"]
[null,null,null,null,{"$f":"SUM(F17:F22)","v":0},null,{"$f":"E24/F7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J17:J22)","v":0},null,{"$f":"I24/J7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(N17:N22)","v":0},null,{"$f":"M24/N7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(R17:R22)","v":0},null,{"$f":"Q24/R7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(V17:V22)","v":0},null,{"$f":"U24/V7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Z17:Z22)","v":0},null,{"$f":"Y24/Z7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AD17:AD22)","v":0},null,{"$f":"AC24/AD7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AH17:AH22)","v":0},null,{"$f":"AG24/AH7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AL17:AL22)","v":0},null,{"$f":"AK24/AL7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AP17:AP22)","v":0},null,{"$f":"AO24/AP7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AT17:AT22)","v":0},null,{"$f":"AS24/AT7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AX17:AX22)","v":0},null,{"$f":"AW24/AX7","v":{"$error":"#DIV/0!"}}]
["Остаток на начало периода ХИМИЯ/МБП/И.Т.Д.",null,null,null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:"]
["химия"]
["химия"]
["Форма"]
["МБП"]
["Итого по ХИМИЯ/МБП/И.Т.Д.:",null,null,null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО"]
[null,null,null,null,{"$f":"SUM(F26:F29)","v":0},null,{"$f":"E31/F7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J26:J29)","v":0},null,{"$f":"I31/J7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(N26:N29)","v":0},null,{"$f":"M31/N7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(R26:R29)","v":0},null,{"$f":"Q31/R7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(V26:V29)","v":0},null,{"$f":"U31/V7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Z26:Z29)","v":0},null,{"$f":"Y31/Z7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AD26:AD29)","v":0},null,{"$f":"AC31/AD7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AH26:AH29)","v":0},null,{"$f":"AG31/AH7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AL26:AL29)","v":0},null,{"$f":"AK31/AL7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AP26:AP29)","v":0},null,{"$f":"AO31/AP7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AT26:AT29)","v":0},null,{"$f":"AS31/AT7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AX26:AX29)","v":0},null,{"$f":"AW31/AX7","v":{"$error":"#DIV/0!"}}]
["ИТОГО: ОСТАТКИ НА НАЧАЛО ПЕРИОДА:",null,null,null,{"$f":"E24+E31","v":0},null,{"$f":"E32/F7","v":{"$error":"#DIV/0!"}},null,{"$f":"I24+I31","v":0},null,{"$f":"I32/J7","v":{"$error":"#DIV/0!"}},null,{"$f":"M24+M31","v":0},null,{"$f":"M32/N7","v":{"$error":"#DIV/0!"}},null,{"$f":"Q24+Q31","v":0},null,{"$f":"Q32/R7","v":{"$error":"#DIV/0!"}},null,{"$f":"U24+U31","v":0},null,{"$f":"U32/V7","v":{"$error":"#DIV/0!"}},null,{"$f":"Y24+Y31","v":0},null,{"$f":"Y32/Z7","v":{"$error":"#DIV/0!"}},null,{"$f":"AC24+AC31","v":0},null,{"$f":"AC32/AD7","v":{"$error":"#DIV/0!"}},null,{"$f":"AG24+AG31","v":0},null,{"$f":"AG32/AH7","v":{"$error":"#DIV/0!"}},null,{"$f":"AK24+AK31","v":0},null,{"$f":"AK32/AL7","v":{"$error":"#DIV/0!"}},null,{"$f":"AO24+AO31","v":0},null,{"$f":"AO32/AP7","v":{"$error":"#DIV/0!"}},null,{"$f":"AS24+AS31","v":0},null,{"$f":"AS32/AT7","v":{"$error":"#DIV/0!"}},null,{"$f":"AW24+AW31","v":0},null,{"$f":"AW32/AX7","v":{"$error":"#DIV/0!"}}]
["ПОСТУПЛЕНИЯ ЗА ПЕРИОД"]
["Поступления за период ПРОДУКТ:",null,null,null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:"]
["заморозка/охлажденка"]
["курица"]
["прохл. напитки"]
["овощи"]
["техстафф",null,null,null,null,6]
["пиво"]
["Итого по продукту:",null,null,null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО"]
[null,null,null,null,{"$f":"SUM(F35:F40)","v":6},null,{"$f":"E42/F7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J35:J40)","v":0},null,{"$f":"I42/J7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(N35:N40)","v":0},null,{"$f":"M42/N7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(R35:R40)","v":0},null,{"$f":"Q42/R7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(V35:V40)","v":0},null,{"$f":"U42/V7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Z35:Z40)","v":0},null,{"$f":"Y42/Z7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AD35:AD40)","v":0},null,{"$f":"AC42/AD7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AH35:AH40)","v":0},null,{"$f":"AG42/AH7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AL35:AL40)","v":0},null,{"$f":"AK42/AL7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AP35:AP40)","v":0},null,{"$f":"AO42/AP7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AT35:AT40)","v":0},null,{"$f":"AS42/AT7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AX35:AX40)","v":0},null,{"$f":"AW42/AX7","v":{"$error":"#DIV/0!"}}]
["Поступления за период ХИМИЯ/МБП/И.Т.Д.",null,null,null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:"]
["химия"]
["химия"]
["Форма",null,null,null,null,6]
["МБП"]
["Итого по  ХИМИЯ/МБП/И.Т.Д.:",null,null,null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО"]
[null,null,null,null,{"$f":"SUM(F44:F47)","v":6},null,{"$f":"E49/F7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J44:J47)","v":0},null,{"$f":"I49/J7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(N44:N47)","v":0},null,{"$f":"M49/N7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(R44:R47)","v":0},null,{"$f":"Q49/R7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(V44:V47)","v":0},null,{"$f":"U49/V7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Z44:Z47)","v":0},null,{"$f":"Y49/Z7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AD44:AD47)","v":0},null,{"$f":"AC49/AD7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AH44:AH47)","v":0},null,{"$f":"AG49/AH7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AL44:AL47)","v":0},null,{"$f":"AK49/AL7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AP44:AP47)","v":0},null,{"$f":"AO49/AP7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AT44:AT47)","v":0},null,{"$f":"AS49/AT7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AX44:AX47)","v":0},null,{"$f":"AW49/AX7","v":{"$error":"#DIV/0!"}}]
["Иные поступления за период:",null,null,null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:"]
["Томаты+ Айсберг"]
["Томаты",null,null,null,null,6]
["таблетки"]
[]
["Итого по  иные поступления за период:",null,null,null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО"]
[null,null,null,null,{"$f":"SUM(F51:F54)","v":6},null,{"$f":"E56/$F$7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J51:J54)","v":0},null,{"$f":"I56/$F$7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(N51:N54)","v":0},null,{"$f":"M56/$F$7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(R51:R54)","v":0},null,{"$f":"Q56/$F$7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(V51:V54)","v":0},null,{"$f":"U56/$F$7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Z51:Z54)","v":0},null,{"$f":"Y56/$F$7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AD51:AD54)","v":0},null,{"$f":"AC56/$F$7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AH51:AH54)","v":0},null,{"$f":"AG56/$F$7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AL51:AL54)","v":0},null,{"$f":"AK56/$F$7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AP51:AP54)","v":0},null,{"$f":"AO56/$F$7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AT51:AT54)","v":0},null,{"$f":"AS56/$F$7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AX51:AX54)","v":0},null,{"$f":"AW56/$F$7","v":{"$error":"#DIV/0!"}}]
["ИТОГО:ПОСТУПЛЕНИЯ ЗА ПЕРИОД:",null,null,null,{"$f":"E56+E49+E42","v":18},null,{"$f":"E57/F7","v":{"$error":"#DIV/0!"}},null,{"$f":"I56+I49+I42","v":0},null,{"$f":"I57/J7","v":{"$error":"#DIV/0!"}},null,{"$f":"M56+M49+M42","v":0},null,{"$f":"M57/N7","v":{"$error":"#DIV/0!"}},null,{"$f":"Q56+Q49+Q42","v":0},null,{"$f":"Q57/R7","v":{"$error":"#DIV/0!"}},null,{"$f":"U56+U49+U42","v":0},null,{"$f":"U57/V7","v":{"$error":"#DIV/0!"}},null,{"$f":"Y56+Y49+Y42","v":0},null,{"$f":"Y57/Z7","v":{"$error":"#DIV/0!"}},null,{"$f":"AC56+AC49+AC42","v":0},null,{"$f":"AC57/AD7","v":{"$error":"#DIV/0!"}},null,{"$f":"AG56+AG49+AG42","v":0},null,{"$f":"AG57/AH7","v":{"$error":"#DIV/0!"}},null,{"$f":"AK56+AK49+AK42","v":0},null,{"$f":"AK57/AL7","v":{"$error":"#DIV/0!"}},null,{"$f":"AO56+AO49+AO42","v":0},null,{"$f":"AO57/AP7","v":{"$error":"#DIV/0!"}},null,{"$f":"AS56+AS49+AS42","v":0},null,{"$f":"AS57/AT7","v":{"$error":"#DIV/0!"}},null,{"$f":"AW56+AW49+AW42","v":0},null,{"$f":"AW57/AX7","v":{"$error":"#DIV/0!"}}]
["РАСХОДЫ ЗА ПЕРИОД"]
["Реализация (теоретическая себестоимость) за период:",null,null,null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:"]
["заморозка/охлажденка"]
["курица"]
["прохл. напитки"]
["овощи"]
["техстафф"]
["пиво"]
["Итого реализация:",null,null,null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО"]
[null,null,null,null,{"$f":"SUM(F60:F65)","v":0},null,{"$f":"E67/F6","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J60:J65)","v":0},null,{"$f":"I67/J6","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(N60:N65)","v":0},null,{"$f":"M67/N6","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(R60:R65)","v":0},null,{"$f":"Q67/R6","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(V60:V65)","v":0},null,{"$f":"U67/V6","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Z60:Z65)","v":0},null,{"$f":"Y67/Z6","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AD60:AD65)","v":0},null,{"$f":"AC67/AD6","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AH60:AH65)","v":0},null,{"$f":"AG67/AH6","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AL60:AL65)","v":0},null,{"$f":"AK67/AL6","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AP60:AP65)","v":0},null,{"$f":"AO67/AP6","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AT60:AT65)","v":0},null,{"$f":"AS67/AT6","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AX60:AX65)","v":0},null,{"$f":"AW67/AX6","v":{"$error":"#DIV/0!"}}]
["Иные статьи списания:",null,null,"план %","план (руб.):","факт:","разница (%):","разница (руб.):","план (руб.):","факт:","разница (%):","разница (руб.):","план (руб.):","факт:","разница (%):","разница (руб.):","план (руб.):","факт:","разница (%):","разница (руб.):","план (руб.):","факт:","разница (%):","разница (руб.):","план (руб.):","факт:","разница (%):","разница (руб.):","план (руб.):","факт:","разница (%):","разница (руб.):","план (руб.):","факт:","разница (%):","разница (руб.):","план (руб.):","факт:","разница (%):","разница (руб.):","план (руб.):","факт:","разница (%):","разница (руб.):","план (руб.):","факт:","разница (%):","разница (руб.):","план (руб.):","факт:","разница (%):","разница (руб.):"]
["Порча и бой",null,null,7.0000000000000001E-3,{"$f":"D69*F7","v":0},null,{"$f":"F69/F7-D69","v":{"$error":"#DIV/0!"}},{"$f":"F69-E69","v":0},{"$f":"H69*J7","v":0},null,{"$f":"J69/J7-H69","v":{"$error":"#DIV/0!"}},{"$f":"J69-I69","v":0},{"$f":"L69*N7","v":0},null,{"$f":"N69/N7-L69","v":{"$error":"#DIV/0!"}},{"$f":"N69-M69","v":0},{"$f":"P69*R7","v":0},null,{"$f":"R69/R7-P69","v":{"$error":"#DIV/0!"}},{"$f":"R69-Q69","v":0},{"$f":"T69*V7","v":0},null,{"$f":"V69/V7-T69","v":{"$error":"#DIV/0!"}},{"$f":"V69-U69","v":0},{"$f":"X69*Z7","v":0},null,{"$f":"Z69/Z7-X69","v":{"$error":"#DIV/0!"}},{"$f":"Z69-Y69","v":0},{"$f":"AB69*AD7","v":0},null,{"$f":"AD69/AD7-AB69","v":{"$error":"#DIV/0!"}},{"$f":"AD69-AC69","v":0},{"$f":"AF69*AH7","v":0},null,{"$f":"AH69/AH7-AF69","v":{"$error":"#DIV/0!"}},{"$f":"AH69-AG69","v":0},{"$f":"AJ69*AL7","v":0},null,{"$f":"AL69/AL7-AJ69","v":{"$error":"#DIV/0!"}},{"$f":"AL69-AK69","v":0},{"$f":"AN69*AP7","v":0},null,{"$f":"AP69/AP7-AN69","v":{"$error":"#DIV/0!"}},{"$f":"AP69-AO69","v":0},{"$f":"AR69*AT7","v":0},null,{"$f":"AT69/AT7-AR69","v":{"$error":"#DIV/0!"}},{"$f":"AT69-AS69","v":0},{"$f":"AV69*AX7","v":0},null,{"$f":"AX69/AX7-AV69","v":{"$error":"#DIV/0!"}},{"$f":"AX69-AW69","v":0}]
["Сервис для гостей",null,null,5.0000000000000001E-4,{"$f":"D70*F7","v":0},null,{"$f":"F70/F7-D70","v":{"$error":"#DIV/0!"}},{"$f":"F70-E70","v":0},{"$f":"H70*J7","v":0},null,{"$f":"J70/J7-H70","v":{"$error":"#DIV/0!"}},0,{"$f":"L70*N7","v":0},null,{"$f":"N70/N7-L70","v":{"$error":"#DIV/0!"}},0,{"$f":"P70*R7","v":0},null,{"$f":"R70/R7-P70","v":{"$error":"#DIV/0!"}},0,{"$f":"T70*V7","v":0},null,{"$f":"V70/V7-T70","v":{"$error":"#DIV/0!"}},0,{"$f":"X70*Z7","v":0},null,{"$f":"Z70/Z7-X70","v":{"$error":"#DIV/0!"}},0,{"$f":"AB70*AD7","v":0},null,{"$f":"AD70/AD7-AB70","v":{"$error":"#DIV/0!"}},{"$f":"AD70-AC70","v":0},{"$f":"AF70*AH7","v":0},null,{"$f":"AH70/AH7-AF70","v":{"$error":"#DIV/0!"}},0,{"$f":"AJ70*AL7","v":0},null,{"$f":"AL70/AL7-AJ70","v":{"$error":"#DIV/0!"}},0,{"$f":"AN70*AP7","v":0},null,{"$f":"AP70/AP7-AN70","v":{"$error":"#DIV/0!"}},0,{"$f":"AR70*AT7","v":0},null,{"$f":"AT70/AT7-AR70","v":{"$error":"#DIV/0!"}},0,{"$f":"AV70*AX7","v":0},null,{"$f":"AX70/AX7-AV70","v":{"$error":"#DIV/0!"}},0]
["Шортенинг",null,null,8.0000000000000002E-3,{"$f":"D71*F7","v":0},null,{"$f":"F71/F7-D71","v":{"$error":"#DIV/0!"}},0,{"$f":"H71*J7","v":0},null,{"$f":"J71/J7-H71","v":{"$error":"#DIV/0!"}},0,{"$f":"L71*N7","v":0},null,{"$f":"N71/N7-L71","v":{"$error":"#DIV/0!"}},0,{"$f":"P71*R7","v":0},null,{"$f":"R71/R7-P71","v":{"$error":"#DIV/0!"}},0,{"$f":"T71*V7","v":0},null,{"$f":"V71/V7-T71","v":{"$error":"#DIV/0!"}},0,{"$f":"X71*Z7","v":0},null,{"$f":"Z71/Z7-X71","v":{"$error":"#DIV/0!"}},0,{"$f":"AB71*AD7","v":0},null,{"$f":"AD71/AD7-AB71","v":{"$error":"#DIV/0!"}},0,{"$f":"AF71*AH7","v":0},null,{"$f":"AH71/AH7-AF71","v":{"$error":"#DIV/0!"}},0,{"$f":"AJ71*AL7","v":0},null,{"$f":"AL71/AL7-AJ71","v":{"$error":"#DIV/0!"}},0,{"$f":"AN71*AP7","v":0},null,{"$f":"AP71/AP7-AN71","v":{"$error":"#DIV/0!"}},0,{"$f":"AR71*AT7","v":0},null,{"$f":"AT71/AT7-AR71","v":{"$error":"#DIV/0!"}},0,{"$f":"AV71*AX7","v":0},null,{"$f":"AX71/AX7-AV71","v":{"$error":"#DIV/0!"}},0]
["необъяснимые расхождения",null,null,1.5E-3,{"$f":"D72*F7","v":0},null,{"$f":"F72/F7-D72","v":{"$error":"#DIV/0!"}},{"$f":"F72-E72","v":0},{"$f":"H72*J7","v":0},null,{"$f":"J72/J7-H72","v":{"$error":"#DIV/0!"}},0,{"$f":"L72*N7","v":0},null,{"$f":"N72/N7-L72","v":{"$error":"#DIV/0!"}},0,{"$f":"P72*R7","v":0},null,{"$f":"R72/R7-P72","v":{"$error":"#DIV/0!"}},0,{"$f":"T72*V7","v":0},null,{"$f":"V72/V7-T72","v":{"$error":"#DIV/0!"}},0,{"$f":"X72*Z7","v":0},null,{"$f":"Z72/Z7-X72","v":{"$error":"#DIV/0!"}},0,{"$f":"AB72*AD7","v":0},null,{"$f":"AD72/AD7-AB72","v":{"$error":"#DIV/0!"}},{"$f":"AD72-AC72","v":0},{"$f":"AF72*AH7","v":0},null,{"$f":"AH72/AH7-AF72","v":{"$error":"#DIV/0!"}},0,{"$f":"AJ72*AL7","v":0},null,{"$f":"AL72/AL7-AJ72","v":{"$error":"#DIV/0!"}},0,{"$f":"AN72*AP7","v":0},null,{"$f":"AP72/AP7-AN72","v":{"$error":"#DIV/0!"}},0,{"$f":"AR72*AT7","v":0},null,{"$f":"AT72/AT7-AR72","v":{"$error":"#DIV/0!"}},0,{"$f":"AV72*AX7","v":0},null,{"$f":"AX72/AX7-AV72","v":{"$error":"#DIV/0!"}},0]
["питание персонала",null,null,null,{"$f":"D73*F7","v":0},null,{"$f":"F73/F7-D73","v":{"$error":"#DIV/0!"}},{"$f":"F73-E73","v":0},{"$f":"H73*J7","v":0},null,{"$f":"J73/J7-H73","v":{"$error":"#DIV/0!"}},0,{"$f":"L73*N7","v":0},null,{"$f":"N73/N7-L73","v":{"$error":"#DIV/0!"}},0,{"$f":"P73*R7","v":0},null,{"$f":"R73/R7-P73","v":{"$error":"#DIV/0!"}},0,{"$f":"T73*V7","v":0},null,{"$f":"V73/V7-T73","v":{"$error":"#DIV/0!"}},0,{"$f":"X73*Z7","v":0},null,{"$f":"Z73/Z7-X73","v":{"$error":"#DIV/0!"}},0,{"$f":"AB73*AD7","v":0},null,{"$f":"AD73/AD7-AB73","v":{"$error":"#DIV/0!"}},{"$f":"AD73-AC73","v":0},{"$f":"AF73*AH7","v":0},null,{"$f":"AH73/AH7-AF73","v":{"$error":"#DIV/0!"}},0,{"$f":"AJ73*AL7","v":0},null,{"$f":"AL73/AL7-AJ73","v":{"$error":"#DIV/0!"}},0,{"$f":"AN73*AP7","v":0},null,{"$f":"AP73/AP7-AN73","v":{"$error":"#DIV/0!"}},0,{"$f":"AR73*AT7","v":0},null,{"$f":"AT73/AT7-AR73","v":{"$error":"#DIV/0!"}},0,{"$f":"AV73*AX7","v":0},null,{"$f":"AX73/AX7-AV73","v":{"$error":"#DIV/0!"}},0]
["Итого иные статьи списания:",null,null,null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО"]
[null,null,null,null,{"$f":"SUM(F69:F73)","v":0},null,{"$f":"E75/F7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J69:J73)","v":0},null,{"$f":"I75/J7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(N69:N73)","v":0},null,{"$f":"M75/N7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(R69:R73)","v":0},null,{"$f":"Q75/R7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(V69:V73)","v":0},null,{"$f":"U75/V7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Z69:Z73)","v":0},null,{"$f":"Y75/Z7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AD69:AD73)","v":0},null,{"$f":"AC75/AD7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AH69:AH73)","v":0},null,{"$f":"AG75/AH7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AL69:AL73)","v":0},null,{"$f":"AK75/AL7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AP69:AP73)","v":0},null,{"$f":"AO75/AP7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AT69:AT73)","v":0},null,{"$f":"AS75/AT7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AX69:AX73)","v":0},null,{"$f":"AW75/AX7","v":{"$error":"#DIV/0!"}}]
["ИТОГО: РАСХОДЫ ЗА ПЕРИОД:",null,null,null,{"$f":"E67+E75","v":0},null,{"$f":"E76/F7","v":{"$error":"#DIV/0!"}},null,{"$f":"I67+I75","v":0},null,{"$f":"I76/J7","v":{"$error":"#DIV/0!"}},null,{"$f":"M67+M75","v":0},null,{"$f":"M76/N7","v":{"$error":"#DIV/0!"}},null,{"$f":"Q67+Q75","v":0},null,{"$f":"Q76/R7","v":{"$error":"#DIV/0!"}},null,{"$f":"U67+U75","v":0},null,{"$f":"U76/V7","v":{"$error":"#DIV/0!"}},null,{"$f":"Y67+Y75","v":0},null,{"$f":"Y76/Z7","v":{"$error":"#DIV/0!"}},null,{"$f":"AC67+AC75","v":0},null,{"$f":"AC76/AD7","v":{"$error":"#DIV/0!"}},null,{"$f":"AG67+AG75","v":0},null,{"$f":"AG76/AH7","v":{"$error":"#DIV/0!"}},null,{"$f":"AK67+AK75","v":0},null,{"$f":"AK76/AL7","v":{"$error":"#DIV/0!"}},null,{"$f":"AO67+AO75","v":0},null,{"$f":"AO76/AP7","v":{"$error":"#DIV/0!"}},null,{"$f":"AS67+AS75","v":0},null,{"$f":"AS76/AT7","v":{"$error":"#DIV/0!"}},null,{"$f":"AW67+AW75","v":0},null,{"$f":"AW76/AX7","v":{"$error":"#DIV/0!"}}]
["ОСТАТКИ НА КОНЕЦ ПЕРИОДА"]
["Остаток на начало периода ПРОДУКТ:",null,null,null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:"]
["заморозка/охлажденка"]
["курица"]
["прохл. напитки"]
["овощи"]
["техстафф"]
["пиво"]
["Итого по продукту:",null,null,null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО"]
[null,null,null,null,{"$f":"SUM(F79:F84)","v":0},null,{"$f":"E86/F7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J79:J84)","v":0},null,{"$f":"I86/J7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(N79:N84)","v":0},null,{"$f":"M86/N7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(R79:R84)","v":0},null,{"$f":"Q86/R7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(V79:V84)","v":0},null,{"$f":"U86/V7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Z79:Z84)","v":0},null,{"$f":"Y86/Z7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AD79:AD84)","v":0},null,{"$f":"AC86/AD7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AH79:AH84)","v":0},null,{"$f":"AG86/AH7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AL79:AL84)","v":0},null,{"$f":"AK86/AL7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AP79:AP84)","v":0},null,{"$f":"AO86/AP7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AT79:AT84)","v":0},null,{"$f":"AS86/AT7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AX79:AX84)","v":0},null,{"$f":"AW86/AX7","v":{"$error":"#DIV/0!"}}]
["Остаток на начало периода ХИМИЯ/МБП/И.Т.Д.",null,null,null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:",null,"план:","факт:","разница:"]
["химия"]
["химия"]
["Форма"]
["МБП"]
["Итого по ХИМИЯ/МБП/И.Т.Д.:",null,null,null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО",null,"сумма (руб.)",null,"% от ТО"]
[null,null,null,null,{"$f":"SUM(F88:F91)","v":0},null,{"$f":"E93/F7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J88:J91)","v":0},null,{"$f":"I93/J7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(N88:N91)","v":0},null,{"$f":"M93/N7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(R88:R91)","v":0},null,{"$f":"Q93/R7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(V88:V91)","v":0},null,{"$f":"U93/V7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(Z88:Z91)","v":0},null,{"$f":"Y93/Z7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AD88:AD91)","v":0},null,{"$f":"AC93/AD7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AH88:AH91)","v":0},null,{"$f":"AG93/AH7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AL88:AL91)","v":0},null,{"$f":"AK93/AL7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AP88:AP91)","v":0},null,{"$f":"AO93/AP7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AT88:AT91)","v":0},null,{"$f":"AS93/AT7","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AX88:AX91)","v":0},null,{"$f":"AW93/AX7","v":{"$error":"#DIV/0!"}}]
["ИТОГО: ОСТАТКИ НА КОНЕЦ ПЕРИОДА:",null,null,null,{"$f":"E86+E93","v":0},null,{"$f":"E94/F7","v":{"$error":"#DIV/0!"}},null,{"$f":"I86+I93","v":0},null,{"$f":"I94/J7","v":{"$error":"#DIV/0!"}},null,{"$f":"M86+M93","v":0},null,{"$f":"M94/N7","v":{"$error":"#DIV/0!"}},null,{"$f":"Q86+Q93","v":0},null,{"$f":"Q94/R7","v":{"$error":"#DIV/0!"}},null,{"$f":"U86+U93","v":0},null,{"$f":"U94/V7","v":{"$error":"#DIV/0!"}},null,{"$f":"Y86+Y93","v":0},null,{"$f":"Y94/Z7","v":{"$error":"#DIV/0!"}},null,{"$f":"AC86+AC93","v":0},null,{"$f":"AC94/AD7","v":{"$error":"#DIV/0!"}},null,{"$f":"AG86+AG93","v":0},null,{"$f":"AG94/AH7","v":{"$error":"#DIV/0!"}},null,{"$f":"AK86+AK93","v":0},null,{"$f":"AK94/AL7","v":{"$error":"#DIV/0!"}},null,{"$f":"AO86+AO93","v":0},null,{"$f":"AO94/AP7","v":{"$error":"#DIV/0!"}},null,{"$f":"AS86+AS93","v":0},null,{"$f":"AS94/AT7","v":{"$error":"#DIV/0!"}},null,{"$f":"AW86+AW93","v":0},null,{"$f":"AW94/AX7","v":{"$error":"#DIV/0!"}}]

{"sheet":"2","index":1,"n_rows":73,"n_cols":8,"rows_kept":73,"cut":false,"hidden":false,"merged":[[1,1,1,4]]}
["Ресторан :"]
[null,"2018-01-01"]
[null,"Plan","%","Actual","%"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(B6:B11)","v":{"$error":"#REF!"}},{"$f":"SUM(C6:C11)","v":0.35000000000000003},{"$f":"SUM(D6:D11)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E6:E11)","v":0}]
[null,{"$f":"B4*C6","v":{"$error":"#REF!"}},0.33,{"$f":"'1'!E57:F57","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B4*C7","v":{"$error":"#REF!"}},6.0000000000000001E-3]
[null,{"$f":"B4*C8","v":{"$error":"#REF!"}},1.5E-3]
[null,{"$f":"B4*C9","v":{"$error":"#REF!"}},8.9999999999999993E-3]
[null,{"$f":"B4*C10","v":{"$error":"#REF!"}},1.5E-3,null,null,null,null,"  "]
[null,{"$f":"B4*C11","v":{"$error":"#REF!"}},2E-3]
[null,{"$f":"SUM(B13:B39)","v":{"$error":"#REF!"}},{"$f":"C13+C19+C24+C31+C36+C37+C38+C39","v":{"$error":"#REF!"}}]
[null,{"$f":"B4*C13","v":{"$error":"#REF!"}},7.0000000000000007E-2]
[]
[]
[]
[]
[]
[null,{"$f":"B4*C19","v":{"$error":"#REF!"}},0.09]
[]
[]
[]
[]
[null,{"$f":"B4*C24","v":{"$error":"#REF!"}},5.4999999999999997E-3]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B4*C31","v":{"$error":"#REF!"}},{"$f":"SUM(C32:C35)","v":{"$error":"#REF!"}}]
[null,14000,{"$f":"B32/B4","v":{"$error":"#REF!"}}]
[null,700,{"$f":"B33/B4","v":{"$error":"#REF!"}}]
[null,{"$f":"B4*C34","v":{"$error":"#REF!"}},2.0000000000000001E-4]
[null,{"$f":"B4*C35","v":{"$error":"#REF!"}},2.9999999999999997E-4]
[null,110000,{"$f":"B36/B4","v":{"$error":"#REF!"}}]
[null,{"$f":"B4*C37","v":{"$error":"#REF!"}},8.0000000000000004E-4]
[null,{"$f":"B4*C38","v":{"$error":"#REF!"}},2.0000000000000001E-4]
[null,{"$f":"B4*C39","v":{"$error":"#REF!"}},2.0000000000000001E-4]
[null,{"$f":"SUM(B42:B77)","v":{"$error":"#REF!"}},{"$f":"SUM(C41+C42+C46+C52+C53+C56+C57+C58+C59+C60+C61+C64+C65+C66+C69+C73+C77)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"B4*C42","v":{"$error":"#REF!"}},1E-3]
[]
[]
[]
[null,{"$f":"B4*C46","v":{"$error":"#REF!"}},5.5999999999999999E-3]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B4*C53","v":{"$error":"#REF!"}},8.0000000000000004E-4]
[]
[]
[null,{"$f":"B4*C56","v":{"$error":"#REF!"}},1E-4]
[]
[]
[null,{"$f":"B4*C59","v":{"$error":"#REF!"}},2.5000000000000001E-4]
[null,5500,{"$f":"B60/B4","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(B62:B63)","v":11850},{"$f":"SUM(C62:C63)","v":{"$error":"#REF!"}}]
[null,8850,{"$f":"B62/B4","v":{"$error":"#REF!"}}]
[null,3000,{"$f":"B63/B4","v":{"$error":"#REF!"}}]
[null,{"$f":"B4*C64","v":{"$error":"#REF!"}},4.0000000000000002E-4]
[null,{"$f":"B4*C65","v":{"$error":"#REF!"}},2.8E-3,{"$f":"'1'!F46","v":6}]
[null,{"$f":"B4*C66","v":{"$error":"#REF!"}},2.5000000000000001E-3]
[]
[]
[null,{"$f":"B4*C69","v":{"$error":"#REF!"}},7.7999999999999996E-3]
[]
[]
[]
[null,{"$f":"B4*C73","v":{"$error":"#REF!"}},1E-3]