{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Лист1","Лист2","Лист3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":3,"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":"Лист1","index":0,"n_rows":35,"n_cols":13,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,0,4,0]]}
["Показатель","Новомиколаївський елеватор","Новомиколаївський елеватор","Новомиколаївський елеватор","Новомиколаївський елеватор","Новомиколаївський елеватор","Новомиколаївський елеватор","Новомиколаївський елеватор","Новомиколаївський елеватор","Новомиколаївський елеватор","Новомиколаївський елеватор","Новомиколаївський елеватор","Новомиколаївський елеватор"]
[null,{"$f":"MATCH(B1,[1]Текущая!$B$3:$B$35,0)","v":1},{"$f":"MATCH(C1,[1]Текущая!$B$3:$B$35,0)","v":1},{"$f":"MATCH(D1,[1]Текущая!$B$3:$B$35,0)","v":1},{"$f":"MATCH(E1,[1]Текущая!$B$3:$B$35,0)","v":1},{"$f":"MATCH(F1,[1]Текущая!$B$3:$B$35,0)","v":1},{"$f":"MATCH(G1,[1]Текущая!$B$3:$B$35,0)","v":1},{"$f":"MATCH(H1,[1]Текущая!$B$3:$B$35,0)","v":1},{"$f":"MATCH(I1,[1]Текущая!$B$3:$B$35,0)","v":1},{"$f":"MATCH(J1,[1]Текущая!$B$3:$B$35,0)","v":1},{"$f":"MATCH(K1,[1]Текущая!$B$3:$B$35,0)","v":1},{"$f":"MATCH(L1,[1]Текущая!$B$3:$B$35,0)","v":1},{"$f":"MATCH(M1,[1]Текущая!$B$3:$B$35,0)","v":1}]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Пшениця фураж","Пшениця фураж","Пшениця фураж","Пшениця фураж","Пшениця (3кл.)","Пшениця (3кл.)","Пшениця (3кл.)","Пшениця (3кл.)","Пшениця (2кл.)","Пшениця (2кл.)","Пшениця (2кл.)","Пшениця (2кл.)"]
[null,"Одеса","Южний","Чорноморск","Миколаїв","Одеса","Южний","Чорноморск","Миколаїв","Одеса","Южний","Чорноморск","Миколаїв"]
["Завантажено в вагон, т",{"$f":"VLOOKUP(B4,[2]System2!$C$1:$D$8,2,0)","v":67.5},{"$f":"VLOOKUP(C4,[2]System2!$C$1:$D$8,2,0)","v":67.5},{"$f":"VLOOKUP(D4,[2]System2!$C$1:$D$8,2,0)","v":67.5},{"$f":"VLOOKUP(E4,[2]System2!$C$1:$D$8,2,0)","v":67.5},{"$f":"VLOOKUP(F4,[2]System2!$C$1:$D$8,2,0)","v":67.5},{"$f":"VLOOKUP(G4,[2]System2!$C$1:$D$8,2,0)","v":67.5},{"$f":"VLOOKUP(H4,[2]System2!$C$1:$D$8,2,0)","v":67.5},{"$f":"VLOOKUP(I4,[2]System2!$C$1:$D$8,2,0)","v":67.5},{"$f":"VLOOKUP(J4,[2]System2!$C$1:$D$8,2,0)","v":67.5},{"$f":"VLOOKUP(K4,[2]System2!$C$1:$D$8,2,0)","v":67.5},{"$f":"VLOOKUP(L4,[2]System2!$C$1:$D$8,2,0)","v":67.5},{"$f":"VLOOKUP(M4,[2]System2!$C$1:$D$8,2,0)","v":67.5}]
["Ціна закупівлі",30493.269850527617,30470.218950380087,30500.340664082149,30627.938954587633,30629.109506782021,30606.697949943093,30637.270340143576,30762.454429176141,30407.523841536306,30730.271156627532,30760.857100582532,30888.106361134462]
["Складска квитанція ",{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(B1,[3]Текущая!$B$4:$B$36,0),13))/[2]Main!$C$2","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(C1,[3]Текущая!$B$4:$B$36,0),13))/[2]Main!$C$2","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(D1,[3]Текущая!$B$4:$B$36,0),13))/[2]Main!$C$2","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(E1,[3]Текущая!$B$4:$B$36,0),13))/[2]Main!$C$2","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(F1,[3]Текущая!$B$4:$B$36,0),13))/[2]Main!$C$2","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(G1,[3]Текущая!$B$4:$B$36,0),13))/[2]Main!$C$2","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(H1,[3]Текущая!$B$4:$B$36,0),13))/[2]Main!$C$2","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(I1,[3]Текущая!$B$4:$B$36,0),13))/[2]Main!$C$2","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(J1,[3]Текущая!$B$4:$B$36,0),13))/[2]Main!$C$2","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(K1,[3]Текущая!$B$4:$B$36,0),13))/[2]Main!$C$2","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(L1,[3]Текущая!$B$4:$B$36,0),13))/[2]Main!$C$2","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(M1,[3]Текущая!$B$4:$B$36,0),13))/[2]Main!$C$2","v":0}]
["Зберігання на СЗС (30 днів)",{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(B1,[3]Текущая!$B$4:$B$36,0),4)*30)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(C1,[3]Текущая!$B$4:$B$36,0),4)*30)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(D1,[3]Текущая!$B$4:$B$36,0),4)*30)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(E1,[3]Текущая!$B$4:$B$36,0),4)*30)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(F1,[3]Текущая!$B$4:$B$36,0),4)*30)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(G1,[3]Текущая!$B$4:$B$36,0),4)*30)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(H1,[3]Текущая!$B$4:$B$36,0),4)*30)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(I1,[3]Текущая!$B$4:$B$36,0),4)*30)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(J1,[3]Текущая!$B$4:$B$36,0),4)*30)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(K1,[3]Текущая!$B$4:$B$36,0),4)*30)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(L1,[3]Текущая!$B$4:$B$36,0),4)*30)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(M1,[3]Текущая!$B$4:$B$36,0),4)*30)","v":0}]
["Вагові втрати на СЗС (0,5%)",{"$f":"(B7+B8+B9)*0.5%","v":152.46634925263808},152.35109475190043,152.50170332041074,153.13969477293816,153.1455475339101,153.03348974971547,153.18635170071789,153.81227214588071,152.03761920768153,153.65135578313766,153.80428550291268,154.44053180567232]
["Відвантажування з СЗС",{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(B1,[3]Текущая!$B$4:$B$36,0),6)*1)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(C1,[3]Текущая!$B$4:$B$36,0),6)*1)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(D1,[3]Текущая!$B$4:$B$36,0),6)*1)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(E1,[3]Текущая!$B$4:$B$36,0),6)*1)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(F1,[3]Текущая!$B$4:$B$36,0),6)*1)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(G1,[3]Текущая!$B$4:$B$36,0),6)*1)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(H1,[3]Текущая!$B$4:$B$36,0),6)*1)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(I1,[3]Текущая!$B$4:$B$36,0),6)*1)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(J1,[3]Текущая!$B$4:$B$36,0),6)*1)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(K1,[3]Текущая!$B$4:$B$36,0),6)*1)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(L1,[3]Текущая!$B$4:$B$36,0),6)*1)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(M1,[3]Текущая!$B$4:$B$36,0),6)*1)","v":0}]
["Підготовка вагона на СЗС",{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(B1,[3]Текущая!$B$4:$B$36,0),7)/B6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(C1,[3]Текущая!$B$4:$B$36,0),7)/C6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(D1,[3]Текущая!$B$4:$B$36,0),7)/D6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(E1,[3]Текущая!$B$4:$B$36,0),7)/E6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(F1,[3]Текущая!$B$4:$B$36,0),7)/F6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(G1,[3]Текущая!$B$4:$B$36,0),7)/G6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(H1,[3]Текущая!$B$4:$B$36,0),7)/H6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(I1,[3]Текущая!$B$4:$B$36,0),7)/I6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(J1,[3]Текущая!$B$4:$B$36,0),7)/J6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(K1,[3]Текущая!$B$4:$B$36,0),7)/K6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(L1,[3]Текущая!$B$4:$B$36,0),7)/L6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(M1,[3]Текущая!$B$4:$B$36,0),7)/M6)","v":0}]
["Використання тепловоза СЗС",{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(B1,[3]Текущая!$B$4:$B$36,0),10)/B6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(C1,[3]Текущая!$B$4:$B$36,0),10)/C6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(D1,[3]Текущая!$B$4:$B$36,0),10)/D6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(E1,[3]Текущая!$B$4:$B$36,0),10)/E6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(F1,[3]Текущая!$B$4:$B$36,0),10)/F6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(G1,[3]Текущая!$B$4:$B$36,0),10)/G6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(H1,[3]Текущая!$B$4:$B$36,0),10)/H6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(I1,[3]Текущая!$B$4:$B$36,0),10)/I6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(J1,[3]Текущая!$B$4:$B$36,0),10)/J6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(K1,[3]Текущая!$B$4:$B$36,0),10)/K6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(L1,[3]Текущая!$B$4:$B$36,0),10)/L6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(M1,[3]Текущая!$B$4:$B$36,0),10)/M6)","v":0}]
["Використання під'їздної колії СЗС",{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(B1,[3]Текущая!$B$4:$B$36,0),11)/B6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(C1,[3]Текущая!$B$4:$B$36,0),11)/C6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(D1,[3]Текущая!$B$4:$B$36,0),11)/D6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(E1,[3]Текущая!$B$4:$B$36,0),11)/E6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(F1,[3]Текущая!$B$4:$B$36,0),11)/F6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(G1,[3]Текущая!$B$4:$B$36,0),11)/G6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(H1,[3]Текущая!$B$4:$B$36,0),11)/H6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(I1,[3]Текущая!$B$4:$B$36,0),11)/I6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(J1,[3]Текущая!$B$4:$B$36,0),11)/J6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(K1,[3]Текущая!$B$4:$B$36,0),11)/K6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(L1,[3]Текущая!$B$4:$B$36,0),11)/L6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(M1,[3]Текущая!$B$4:$B$36,0),11)/M6)","v":0}]
["Маневрові работи на СЗС",{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(B1,[3]Текущая!$B$4:$B$36,0),9)/B6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(C1,[3]Текущая!$B$4:$B$36,0),9)/C6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(D1,[3]Текущая!$B$4:$B$36,0),9)/D6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(E1,[3]Текущая!$B$4:$B$36,0),9)/E6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(F1,[3]Текущая!$B$4:$B$36,0),9)/F6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(G1,[3]Текущая!$B$4:$B$36,0),9)/G6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(H1,[3]Текущая!$B$4:$B$36,0),9)/H6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(I1,[3]Текущая!$B$4:$B$36,0),9)/I6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(J1,[3]Текущая!$B$4:$B$36,0),9)/J6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(K1,[3]Текущая!$B$4:$B$36,0),9)/K6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(L1,[3]Текущая!$B$4:$B$36,0),9)/L6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(M1,[3]Текущая!$B$4:$B$36,0),9)/M6)","v":0}]
["Зважування вагонів",{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(B1,[3]Текущая!$B$4:$B$36,0),8)/B6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(C1,[3]Текущая!$B$4:$B$36,0),8)/C6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(D1,[3]Текущая!$B$4:$B$36,0),8)/D6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(E1,[3]Текущая!$B$4:$B$36,0),8)/E6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(F1,[3]Текущая!$B$4:$B$36,0),8)/F6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(G1,[3]Текущая!$B$4:$B$36,0),8)/G6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(H1,[3]Текущая!$B$4:$B$36,0),8)/H6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(I1,[3]Текущая!$B$4:$B$36,0),8)/I6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(J1,[3]Текущая!$B$4:$B$36,0),8)/J6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(K1,[3]Текущая!$B$4:$B$36,0),8)/K6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(L1,[3]Текущая!$B$4:$B$36,0),8)/L6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(M1,[3]Текущая!$B$4:$B$36,0),8)/M6)","v":0}]
["Посвідчення про якість зерна СЗС",{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(B1,[3]Текущая!$B$4:$B$36,0),12)/B6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(C1,[3]Текущая!$B$4:$B$36,0),12)/C6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(D1,[3]Текущая!$B$4:$B$36,0),12)/D6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(E1,[3]Текущая!$B$4:$B$36,0),12)/E6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(F1,[3]Текущая!$B$4:$B$36,0),12)/F6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(G1,[3]Текущая!$B$4:$B$36,0),12)/G6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(H1,[3]Текущая!$B$4:$B$36,0),12)/H6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(I1,[3]Текущая!$B$4:$B$36,0),12)/I6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(J1,[3]Текущая!$B$4:$B$36,0),12)/J6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(K1,[3]Текущая!$B$4:$B$36,0),12)/K6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(L1,[3]Текущая!$B$4:$B$36,0),12)/L6)","v":0},{"$f":"(INDEX([3]Текущая!$C$4:$P$36,MATCH(M1,[3]Текущая!$B$4:$B$36,0),12)/M6)","v":0}]
["Протокол на показники  безпеки і ГМО СЗС",0,0,0,0,0,0,0,0,0,0,0,0]
["Ставка ТЕО при перевезенні на DAP",{"$f":"INDEX([1]Текущая!$C$3:$AH$50,B2,B3)","v":435.66},{"$f":"INDEX([1]Текущая!$C$3:$AH$50,C2,C3)","v":490.05},{"$f":"INDEX([1]Текущая!$C$3:$AH$50,D2,D3)","v":490.48},{"$f":"INDEX([1]Текущая!$C$3:$AH$50,E2,E3)","v":393.59},{"$f":"INDEX([1]Текущая!$C$3:$AH$50,F2,F3)","v":422.66},{"$f":"INDEX([1]Текущая!$C$3:$AH$50,G2,G3)","v":477.05},{"$f":"INDEX([1]Текущая!$C$3:$AH$50,H2,H3)","v":477.48},{"$f":"INDEX([1]Текущая!$C$3:$AH$50,I2,I3)","v":380.59},{"$f":"INDEX([1]Текущая!$C$3:$AH$50,J2,J3)","v":770.6},{"$f":"INDEX([1]Текущая!$C$3:$AH$50,K2,K3)","v":477.05},{"$f":"INDEX([1]Текущая!$C$3:$AH$50,L2,L3)","v":477.48},{"$f":"INDEX([1]Текущая!$C$3:$AH$50,M2,M3)","v":380.59}]
["Інші затрати (без ПДВ)",0,0,0,0,0,0,0,0,0,0,0,0]
["Вагові втрати (0,5%) при перевезенні на DAP",{"$f":"SUM(B7:B20)*0.5%","v":155.40698099890128},{"$f":"SUM(C7:C20)*0.5%","v":155.56310022565992},155.71661183701278,155.87334324680285,156.02457527157966,156.18390719846406,156.33968345922148,156.48428350661013,156.65080730371992,156.80486256205336,156.96070693042722,157.11568446470068]
["Всього затрат по виконанню поставки ExW - DAP",{"$f":"SUM(B8:B21)","v":743.53333025153938},{"$f":"SUM(C8:C21)","v":797.9641949775604},798.69831515742362,702.60303801974101,731.83012280548985,786.26739694817957,787.0060351599393,690.88655565249087,1079.2884265114014,787.50621834519097,788.24499243333992,692.14621627037309]
["Cобівартість на DAP",{"$f":"B22+B7","v":31236.803180779156},{"$f":"C22+C7","v":31268.183145357649},31299.038979239573,31330.541992607374,31360.939629587512,31392.965346891273,31424.276375303514,31453.340984828632,31486.812268047706,31517.777374972724,31549.102093015874,31580.252577404834]
["Вагові втрати на Терминалі (0,2%)",{"$f":"(B7+B8+B9+B11+B15+B16+B18+B19+B20)*[2]Main!$C$7","v":0},{"$f":"(C7+C8+C9+C11+C15+C16+C18+C19+C20)*[2]Main!$C$7","v":0},{"$f":"(D7+D8+D9+D11+D15+D16+D18+D19+D20)*[2]Main!$C$7","v":0},{"$f":"(E7+E8+E9+E11+E15+E16+E18+E19+E20)*[2]Main!$C$7","v":0},{"$f":"(F7+F8+F9+F11+F15+F16+F18+F19+F20)*[2]Main!$C$7","v":0},{"$f":"(G7+G8+G9+G11+G15+G16+G18+G19+G20)*[2]Main!$C$7","v":0},{"$f":"(H7+H8+H9+H11+H15+H16+H18+H19+H20)*[2]Main!$C$7","v":0},{"$f":"(I7+I8+I9+I11+I15+I16+I18+I19+I20)*[2]Main!$C$7","v":0},{"$f":"(J7+J8+J9+J11+J15+J16+J18+J19+J20)*[2]Main!$C$7","v":0},{"$f":"(K7+K8+K9+K11+K15+K16+K18+K19+K20)*[2]Main!$C$7","v":0},{"$f":"(L7+L8+L9+L11+L15+L16+L18+L19+L20)*[2]Main!$C$7","v":0},{"$f":"(M7+M8+M9+M11+M15+M16+M18+M19+M20)*[2]Main!$C$7","v":0}]
["Оформлення ВМД",{"$f":"4500/[2]Main!$C$2","v":9},{"$f":"4500/[2]Main!$C$2","v":9},{"$f":"4500/[2]Main!$C$2","v":9},{"$f":"4500/[2]Main!$C$2","v":9},{"$f":"4500/[2]Main!$C$2","v":9},{"$f":"4500/[2]Main!$C$2","v":9},{"$f":"4500/[2]Main!$C$2","v":9},{"$f":"4500/[2]Main!$C$2","v":9},{"$f":"4500/[2]Main!$C$2","v":9},{"$f":"4500/[2]Main!$C$2","v":9},{"$f":"4500/[2]Main!$C$2","v":9},{"$f":"4500/[2]Main!$C$2","v":9}]
["Комисія банку при купівлі-продажу валюти",0,0,0,0,0,0,0,0,0,0,0,0]
["Вартість фінансувания",{"$f":"B23*[2]Main!$C$4/365*[2]Main!$C$5","v":0},{"$f":"C23*[2]Main!$C$4/365*[2]Main!$C$5","v":0},{"$f":"D23*[2]Main!$C$4/365*[2]Main!$C$5","v":0},{"$f":"E23*[2]Main!$C$4/365*[2]Main!$C$5","v":0},{"$f":"F23*[2]Main!$C$4/365*[2]Main!$C$5","v":0},{"$f":"G23*[2]Main!$C$4/365*[2]Main!$C$5","v":0},{"$f":"H23*[2]Main!$C$4/365*[2]Main!$C$5","v":0},{"$f":"I23*[2]Main!$C$4/365*[2]Main!$C$5","v":0},{"$f":"J23*[2]Main!$C$4/365*[2]Main!$C$5","v":0},{"$f":"K23*[2]Main!$C$4/365*[2]Main!$C$5","v":0},{"$f":"L23*[2]Main!$C$4/365*[2]Main!$C$5","v":0},{"$f":"M23*[2]Main!$C$4/365*[2]Main!$C$5","v":0}]
["Собівартість на DAP з митницею, втратами і фінансуванням",{"$f":"SUM(B23:B27)","v":31245.803180779156},{"$f":"SUM(C23:C27)","v":31277.183145357649},31308.038979239573,31339.541992607374,31369.939629587512,31401.965346891273,31433.276375303514,31462.340984828632,31495.812268047706,31526.777374972724,31558.102093015874,31589.252577404834]
["Ціна продажу на DAP",{"$f":"(INDEX([2]Main!$C$47:$J$50,MATCH(B5,[2]Main!$B$47:$B$50,0),MATCH(B4,[2]Main!$C$46:$J$46,0)))*[2]Main!$C$3","v":27027},{"$f":"(INDEX([2]Main!$C$47:$J$50,MATCH(C5,[2]Main!$B$47:$B$50,0),MATCH(C4,[2]Main!$C$46:$J$46,0)))*[2]Main!$C$3","v":27054},{"$f":"(INDEX([2]Main!$C$47:$J$50,MATCH(D5,[2]Main!$B$47:$B$50,0),MATCH(D4,[2]Main!$C$46:$J$46,0)))*[2]Main!$C$3","v":27081},{"$f":"(INDEX([2]Main!$C$47:$J$50,MATCH(E5,[2]Main!$B$47:$B$50,0),MATCH(E4,[2]Main!$C$46:$J$46,0)))*[2]Main!$C$3","v":27108},{"$f":"(INDEX([2]Main!$C$47:$J$50,MATCH(F5,[2]Main!$B$47:$B$50,0),MATCH(F4,[2]Main!$C$46:$J$46,0)))*[2]Main!$C$3","v":27135},{"$f":"(INDEX([2]Main!$C$47:$J$50,MATCH(G5,[2]Main!$B$47:$B$50,0),MATCH(G4,[2]Main!$C$46:$J$46,0)))*[2]Main!$C$3","v":27162},{"$f":"(INDEX([2]Main!$C$47:$J$50,MATCH(H5,[2]Main!$B$47:$B$50,0),MATCH(H4,[2]Main!$C$46:$J$46,0)))*[2]Main!$C$3","v":27189},{"$f":"(INDEX([2]Main!$C$47:$J$50,MATCH(I5,[2]Main!$B$47:$B$50,0),MATCH(I4,[2]Main!$C$46:$J$46,0)))*[2]Main!$C$3","v":27216},{"$f":"(INDEX([2]Main!$C$47:$J$50,MATCH(J5,[2]Main!$B$47:$B$50,0),MATCH(J4,[2]Main!$C$46:$J$46,0)))*[2]Main!$C$3","v":27243},{"$f":"(INDEX([2]Main!$C$47:$J$50,MATCH(K5,[2]Main!$B$47:$B$50,0),MATCH(K4,[2]Main!$C$46:$J$46,0)))*[2]Main!$C$3","v":27270},{"$f":"(INDEX([2]Main!$C$47:$J$50,MATCH(L5,[2]Main!$B$47:$B$50,0),MATCH(L4,[2]Main!$C$46:$J$46,0)))*[2]Main!$C$3","v":27297},{"$f":"(INDEX([2]Main!$C$47:$J$50,MATCH(M5,[2]Main!$B$47:$B$50,0),MATCH(M4,[2]Main!$C$46:$J$46,0)))*[2]Main!$C$3","v":27324}]
["Операційний прибуток (без повернення ПДВ)",{"$f":"B29-B28","v":-4218.8031807791558},{"$f":"C29-C28","v":-4223.1831453576488},-4227.0389792395727,-4231.5419926073737,-4234.9396295875122,-4239.9653468912729,-4244.2763753035142,-4246.3409848286319,-4252.8122680477063,-4256.7773749727239,-4261.1020930158738,-4265.2525774048336]
["Повернення ПДВ (100%)",{"$f":"(B7+B8+B9+B11+B15+B16+B18+B19+B20+B25)/6","v":5156.3216417546028},{"$f":"(C7+C8+C9+C11+C15+C16+C18+C19+C20+C25)/6","v":5161.5448250633481},5166.6367773470247,5171.7548257646058,5176.7949177970031,5182.124658323849,5187.2917233572625,5192.0074048626902,5197.8539735893837,5202.7201927712549,5207.8895167637556,5212.94939352241]
["Повернення ПДВ (фактично)",{"$f":"B31*[2]Main!$C$6","v":5156.3216417546028},{"$f":"C31*[2]Main!$C$6","v":5161.5448250633481},{"$f":"D31*[2]Main!$C$6","v":5166.6367773470247},{"$f":"E31*[2]Main!$C$6","v":5171.7548257646058},{"$f":"F31*[2]Main!$C$6","v":5176.7949177970031},{"$f":"G31*[2]Main!$C$6","v":5182.124658323849},{"$f":"H31*[2]Main!$C$6","v":5187.2917233572625},{"$f":"I31*[2]Main!$C$6","v":5192.0074048626902},{"$f":"J31*[2]Main!$C$6","v":5197.8539735893837},{"$f":"K31*[2]Main!$C$6","v":5202.7201927712549},{"$f":"L31*[2]Main!$C$6","v":5207.8895167637556},{"$f":"M31*[2]Main!$C$6","v":5212.94939352241}]
["Операційний прибуток (з поверненням ПДВ)",{"$f":"B30+B32","v":937.51846097544694},{"$f":"C30+C32","v":938.36167970569932},939.59779810745204,940.21283315723213,941.85528820949094,942.15931143257603,943.01534805374831,945.66642003405832,945.0417055416774,945.942817798531,946.7874237478818,947.69681611757642]
["Рентабельність",{"$f":"B33/B28","v":3.0004620318166794E-2},{"$f":"C33/C28","v":3.0001476646562296E-2},3.0011390963531805E-2,3.0000847918550219E-2,3.002413454825879E-2,3.0003195692522085E-2,3.0000542634959184E-2,3.0057090172980628E-2,3.000531300792696E-2,3.0004424700555029E-2,3.0001405691548712E-2,3.0000609029776321E-2]
["Операційний прибуток (USD)",{"$f":"B33/[2]Main!$C$3","v":34.722905962053588},{"$f":"C33/[2]Main!$C$3","v":34.754136285396271},{"$f":"D33/[2]Main!$C$3","v":34.799918448424151},{"$f":"E33/[2]Main!$C$3","v":34.822697524341933},{"$f":"F33/[2]Main!$C$3","v":34.88352919294411},{"$f":"G33/[2]Main!$C$3","v":34.894789312317634},{"$f":"H33/[2]Main!$C$3","v":34.926494372361049},{"$f":"I33/[2]Main!$C$3","v":35.024682223483644},{"$f":"J33/[2]Main!$C$3","v":35.001544649691759},{"$f":"K33/[2]Main!$C$3","v":35.034919177723367},{"$f":"L33/[2]Main!$C$3","v":35.066200879551175},{"$f":"M33/[2]Main!$C$3","v":35.099882078428756}]

{"sheet":"Лист2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Лист3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}