{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Расчет 2021"],"not_rendered":{"charts":16,"images":0,"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":"Расчет 2021","index":0,"n_rows":24,"n_cols":13,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,11],[2,15,3,15],[1,0,2,0],[1,4,1,6],[1,1,1,3],[1,7,1,9],[1,10,1,12]]}
["Красный шрифт обозначает перенос выплат на следующий Отчетный период"]
["Красным - перенос выплаты на след. квартал","1 квартал 2021",null,null,"2 квартал 2021",null,null,"3 квартал 2021",null,null,"4 квартал 2021"]
[null,"Продажи","Выплаты","Наша выручка","Продажи","Выплаты","Наша выручка","Продажи","Выплаты","Наша выручка","Продажи","Выплаты","Наша выручка"]
["Слон",681903.9,443237.53499999997,{"$f":"B4-C4","v":238666.36500000005},395685.89999999997,257195.83500000002,{"$f":"E4-F4","v":138490.06499999994},649905.07999999996,422438.3,{"$f":"H4-I4","v":227466.77999999997},745730.6,484724.89,{"$f":"K4-L4","v":261005.70999999996}]
["Обезьяна",333462.2772666667,182422.242348,{"$f":"B5-C5","v":151040.0349186667},202241.78,83823.505450000011,{"$f":"E5-F5","v":118418.27454999999},332574.84000000003,146298.32999999999,{"$f":"H5-I5","v":186276.51000000004},283274.98,121598.02,{"$f":"K5-L5","v":161676.95999999996}]
["Собака",{"$f":"19488.25+17595+1915.67+2970","v":41968.92},{"$f":"11692.95+10557+1149.4+1782","v":25181.350000000002},16787.569999999996,1317.94,790.76,527.18000000000006,36317.94,21790.76,14527.180000000004,5754.38,3452.62,{"$f":"K6-L6","v":2301.7600000000002}]
["Енот",375431.2,207603.59,167827.61000000002,203559.72,84614.27,118945.45,{"$f":"H5+H6","v":368892.78},{"$f":"I5+I6","v":168089.09},200803.69000000003,{"$f":"K5+K6","v":289029.36},{"$f":"L5+L6","v":125050.64},163978.71999999997]
["Медведь",858259.98400000029,337456.67320000002,520803.31080000027,609266.5686,221101.63101000001,388164.93758999999,809056.23,304950.64,504105.58999999997,746415.52999999991,274499.74,471915.78999999992]
["Тигр",190278.13,104652.9715,85625.158500000005,114388.26999999999,59904.348499999993,54483.921499999997,147836.85,80070.67,67766.180000000008,73453.03,39242.57,34210.46]
["Буйвол",26448.449999999997,13224.224999999999,13224.224999999999,23358.5,11679.25,11679.25,48005.79,24002.89,24002.9,65785.7,32892.85,32892.85]
["Змея",9591.8071258360324,2845.19,6746.6171258360318,16128.739897292882,4603.2700000000004,11525.469897292882,68229.789999999994,19132.939999999999,49096.849999999991,94128.92,26107.08,68021.84]
["Волк",137088.38470388312,98462.861587135718,38625.523116747398,113229,89888.2,23340.800000000003,131533.82,98625.600000000006,32908.22,134562.70000000001,105959.73500000002,28602.964999999997]
["Филин",22876.883967084203,12582.286181896314,10294.597785187889,0,0,0,0,0,0,0,0,0]
["Осел",65701.698757399063,0,65701.698757399063,17732.554644530701,0,17732.554644530701,28344.38,5558.37,22786.010000000002,18328.059999999998,0,{"$f":"K14-L14","v":18328.059999999998}]
["Кабан",44872.39,13800.81,31071.58,8815.41,3729.6754999999998,5085.7345000000005,33506.61,16634.64,16871.97,12760.68,0,12760.68]
["Лев",152187.43000000002,74205.788499999995,77981.641500000027,113183.15,51072.202499999992,62110.947500000002,163568.78,75762.25,87806.53,159086.57999999999,71219.38,87867.199999999983]
["Пингвин",10200.119999999999,3570.0419999999999,6630.0779999999995,12019.96,4206.9859999999999,7812.9739999999993,17651.080000000002,6644.81,11006.27,18997.811171803147,7116.1701444917308,11881.641027311416]
["Рыба",56696.590042762859,30437.474523519573,26259.115519243285,12001.5,5402.0250000000005,6599.4749999999995,19940,10433.949999999999,9506.0500000000011,127828.6,69155.23,58673.37000000001]
["Бегемот",119135.30007493566,46353.421041214606,72781.879033721052,100129.93292775258,36333.453110263916,63796.479817488667,110552.17,43639.66,66912.509999999995,96009.32,35969.72,60039.600000000006]
["Крокодил",9871.4352243408139,5414.3893733874474,4457.0458509533664,4497.4980891307951,482.01,4015.4880891307948,12152.86,4692.46,7460.4000000000005,2412.3200000000002,1307.28,1105.0400000000002]
["Панда",93666,56199.600000000079,37466.399999999921,183913.89000000007,92985.756000000052,90928.13400000002,1387991.6099999999,694655.24,693336.36999999988,1150307.5599999994,582574.96,567732.59999999939]
["Муравей",71604.05,29551.417500000003,42052.6325,97959.03,40443.160499999998,57515.869500000001,92122.32,37190.31,54932.010000000009,184563.07000000024,88004.49,96558.580000000235]
["Альпака","3561,00",2136.6,1424.4,29907,17944.199999999993,11962.800000000007,55582,33249.199999999997,22332.800000000003,157726,90210.600000000093,67515.399999999907]
["Заяц",0,0,0,4649,2789.3999999999996,1859.6000000000004,21537,12922.2,8614.7999999999993,24873.599999999999,14874.18,9999.4199999999983]