{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Приходи (продажби)","Себестойност на продажбите","Разходи"],"not_rendered":{"defined_names":12},"read":"whole","date_system":"1900"}

{"sheet":"Приходи (продажби)","index":0,"n_rows":12,"n_cols":30,"rows_kept":12}
[null,"Дванадесет месеца",{"$nulls":27},"Име на фирма"]
[null,"ПРОЕКТИРАНЕ НА ПЕЧАЛБА И ЗАГУБА",{"$nulls":25},"ФИНАНСОВАТА ГОДИНА ЗАПОЧВА НА:","ЯНУ",{"$f":"YEAR(TODAY())","v":2017}]
[{"$nulls":3},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ,1),\"mmm yy г.\"))","v":"ЯНУ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+1,1),\"mmm yy г.\"))","v":"ФЕВ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+2,1),\"mmm yy г.\"))","v":"МАР 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+3,1),\"mmm yy г.\"))","v":"АПР 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+4,1),\"mmm yy г.\"))","v":"МАЙ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+5,1),\"mmm yy г.\"))","v":"ЮНИ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+6,1),\"mmm yy г.\"))","v":"ЮЛИ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+7,1),\"mmm yy г.\"))","v":"АВГ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+8,1),\"mmm yy г.\"))","v":"СЕП 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+9,1),\"mmm yy г.\"))","v":"ОКТ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+10,1),\"mmm yy г.\"))","v":"НОЕ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+11,1),\"mmm yy г.\"))","v":"ДЕК 17 Г."},"ГОДИШНО","ИНД %",{"$f":"LEFT(D3,3)&\" % \"","v":"ЯНУ % "},{"$f":"LEFT(E3,3)&\" % \"","v":"ФЕВ % "},"МАР % ","АПР % ","МАЙ % ","ЮНИ % ","ЮЛИ % ","АВГ % ","СЕП % ","ОКТ % ","НОЕ % ","ДЕК % ","% ГОДИШЕН"]
[null,"ПРИХОДИ (ПРОДАЖБИ)","ТЕНДЕНЦИЯ","Яну","Фев","Мар","Апр","Май","Юни","Юли","Авг","Сеп","Окт","Ное","Дек","Годишно","инд %","яну % ","фев % ","мар % ","апр % ","май % ","юни % ","юли % ","авг % ","сеп % ","окт % ","ное % ","дек % ","годишен %"]
[null,"Приходи 1",null,{"v":186,"d":"186 лв."},{"v":108,"d":"108 лв."},{"v":92,"d":"92 лв."},{"v":122,"d":"122 лв."},{"v":190,"d":"190 лв."},{"v":71,"d":"71 лв."},{"v":21,"d":"21 лв."},{"v":37,"d":"37 лв."},{"v":24,"d":"24 лв."},{"v":178,"d":"178 лв."},{"v":92,"d":"92 лв."},{"v":97,"d":"97 лв."},{"$f":"SUM(Приходи[[#This Row],[Яну]:[Дек]])","v":{"v":1218,"d":"1,218 лв."}},{"v":0.12,"d":"12%"},{"$f":"IFERROR(Приходи[[#This Row],[Яну]]/Приходи[[#Totals],[Яну]],\"-\")","v":{"v":0.2980769230769231,"d":"30%"}},{"$f":"IFERROR(Приходи[[#This Row],[Фев]]/Приходи[[#Totals],[Фев]],\"-\")","v":{"v":0.14673913043478262,"d":"15%"}},{"$f":"IFERROR(Приходи[[#This Row],[Мар]]/Приходи[[#Totals],[Мар]],\"-\")","v":{"v":0.11219512195121951,"d":"11%"}},{"$f":"IFERROR(Приходи[[#This Row],[Мар]]/Приходи[[#Totals],[Мар]],\"-\")","v":{"v":0.11219512195121951,"d":"11%"}},{"$f":"IFERROR(Приходи[[#This Row],[Апр]]/Приходи[[#Totals],[Апр]],\"-\")","v":{"v":0.19967266775777415,"d":"20%"}},{"$f":"IFERROR(Приходи[[#This Row],[Апр]]/Приходи[[#Totals],[Апр]],\"-\")","v":{"v":0.19967266775777415,"d":"20%"}},{"$f":"IFERROR(Приходи[[#This Row],[Май]]/Приходи[[#Totals],[Май]],\"-\")","v":{"v":0.23399014778325122,"d":"23%"}},{"$f":"IFERROR(Приходи[[#This Row],[Май]]/Приходи[[#Totals],[Май]],\"-\")","v":{"v":0.23399014778325122,"d":"23%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юни]]/Приходи[[#Totals],[Юни]],\"-\")","v":{"v":0.12283737024221453,"d":"12%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юни]]/Приходи[[#Totals],[Юни]],\"-\")","v":{"v":0.12283737024221453,"d":"12%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юли]]/Приходи[[#Totals],[Юли]],\"-\")","v":{"v":0.035175879396984924,"d":"4%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юли]]/Приходи[[#Totals],[Юли]],\"-\")","v":{"v":0.035175879396984924,"d":"4%"}},{"$f":"IFERROR(Приходи[[#This Row],[Годишно]]/Приходи[[#Totals],[Годишно]],\"-\")","v":{"v":0.14064665127020784,"d":"14%"}}]
[null,"Приходи 2",null,{"v":15,"d":"15 лв."},{"v":16,"d":"16 лв."},{"v":198,"d":"198 лв."},{"v":44,"d":"44 лв."},{"v":25,"d":"25 лв."},{"v":68,"d":"68 лв."},{"v":43,"d":"43 лв."},{"v":119,"d":"119 лв."},{"v":37,"d":"37 лв."},{"v":118,"d":"118 лв."},{"v":29,"d":"29 лв."},{"v":171,"d":"171 лв."},{"$f":"SUM(Приходи[[#This Row],[Яну]:[Дек]])","v":{"v":883,"d":"883 лв."}},{"v":0.18,"d":"18%"},{"$f":"IFERROR(Приходи[[#This Row],[Яну]]/Приходи[[#Totals],[Яну]],\"-\")","v":{"v":0.02403846153846154,"d":"2%"}},{"$f":"IFERROR(Приходи[[#This Row],[Фев]]/Приходи[[#Totals],[Фев]],\"-\")","v":{"v":0.021739130434782608,"d":"2%"}},{"$f":"IFERROR(Приходи[[#This Row],[Мар]]/Приходи[[#Totals],[Мар]],\"-\")","v":{"v":0.24146341463414633,"d":"24%"}},{"$f":"IFERROR(Приходи[[#This Row],[Мар]]/Приходи[[#Totals],[Мар]],\"-\")","v":{"v":0.24146341463414633,"d":"24%"}},{"$f":"IFERROR(Приходи[[#This Row],[Апр]]/Приходи[[#Totals],[Апр]],\"-\")","v":{"v":0.07201309328968904,"d":"7%"}},{"$f":"IFERROR(Приходи[[#This Row],[Апр]]/Приходи[[#Totals],[Апр]],\"-\")","v":{"v":0.07201309328968904,"d":"7%"}},{"$f":"IFERROR(Приходи[[#This Row],[Май]]/Приходи[[#Totals],[Май]],\"-\")","v":{"v":0.03078817733990148,"d":"3%"}},{"$f":"IFERROR(Приходи[[#This Row],[Май]]/Приходи[[#Totals],[Май]],\"-\")","v":{"v":0.03078817733990148,"d":"3%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юни]]/Приходи[[#Totals],[Юни]],\"-\")","v":{"v":0.11764705882352941,"d":"12%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юни]]/Приходи[[#Totals],[Юни]],\"-\")","v":{"v":0.11764705882352941,"d":"12%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юли]]/Приходи[[#Totals],[Юли]],\"-\")","v":{"v":0.07202680067001675,"d":"7%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юли]]/Приходи[[#Totals],[Юли]],\"-\")","v":{"v":0.07202680067001675,"d":"7%"}},{"$f":"IFERROR(Приходи[[#This Row],[Годишно]]/Приходи[[#Totals],[Годишно]],\"-\")","v":{"v":0.10196304849884527,"d":"10%"}}]
[null,"Приходи 3",null,{"v":166,"d":"166 лв."},{"v":185,"d":"185 лв."},{"v":89,"d":"89 лв."},{"v":170,"d":"170 лв."},{"v":131,"d":"131 лв."},{"v":70,"d":"70 лв."},{"v":50,"d":"50 лв."},{"v":149,"d":"149 лв."},{"v":179,"d":"179 лв."},{"v":104,"d":"104 лв."},{"v":119,"d":"119 лв."},{"v":187,"d":"187 лв."},{"$f":"SUM(Приходи[[#This Row],[Яну]:[Дек]])","v":{"v":1599,"d":"1,599 лв."}},{"v":0.19,"d":"19%"},{"$f":"IFERROR(Приходи[[#This Row],[Яну]]/Приходи[[#Totals],[Яну]],\"-\")","v":{"v":0.266025641025641,"d":"27%"}},{"$f":"IFERROR(Приходи[[#This Row],[Фев]]/Приходи[[#Totals],[Фев]],\"-\")","v":{"v":0.2513586956521739,"d":"25%"}},{"$f":"IFERROR(Приходи[[#This Row],[Мар]]/Приходи[[#Totals],[Мар]],\"-\")","v":{"v":0.10853658536585366,"d":"11%"}},{"$f":"IFERROR(Приходи[[#This Row],[Мар]]/Приходи[[#Totals],[Мар]],\"-\")","v":{"v":0.10853658536585366,"d":"11%"}},{"$f":"IFERROR(Приходи[[#This Row],[Апр]]/Приходи[[#Totals],[Апр]],\"-\")","v":{"v":0.27823240589198034,"d":"28%"}},{"$f":"IFERROR(Приходи[[#This Row],[Апр]]/Приходи[[#Totals],[Апр]],\"-\")","v":{"v":0.27823240589198034,"d":"28%"}},{"$f":"IFERROR(Приходи[[#This Row],[Май]]/Приходи[[#Totals],[Май]],\"-\")","v":{"v":0.16133004926108374,"d":"16%"}},{"$f":"IFERROR(Приходи[[#This Row],[Май]]/Приходи[[#Totals],[Май]],\"-\")","v":{"v":0.16133004926108374,"d":"16%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юни]]/Приходи[[#Totals],[Юни]],\"-\")","v":{"v":0.12110726643598616,"d":"12%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юни]]/Приходи[[#Totals],[Юни]],\"-\")","v":{"v":0.12110726643598616,"d":"12%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юли]]/Приходи[[#Totals],[Юли]],\"-\")","v":{"v":0.08375209380234507,"d":"8%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юли]]/Приходи[[#Totals],[Юли]],\"-\")","v":{"v":0.08375209380234507,"d":"8%"}},{"$f":"IFERROR(Приходи[[#This Row],[Годишно]]/Приходи[[#Totals],[Годишно]],\"-\")","v":{"v":0.18464203233256352,"d":"18%"}}]
[null,"Приходи 4",null,{"v":21,"d":"21 лв."},{"v":113,"d":"113 лв."},{"v":83,"d":"83 лв."},{"v":17,"d":"17 лв."},{"v":130,"d":"130 лв."},{"v":26,"d":"26 лв."},{"v":167,"d":"167 лв."},{"v":102,"d":"102 лв."},{"v":82,"d":"82 лв."},{"v":33,"d":"33 лв."},{"v":88,"d":"88 лв."},{"v":193,"d":"193 лв."},{"$f":"SUM(Приходи[[#This Row],[Яну]:[Дек]])","v":{"v":1055,"d":"1,055 лв."}},{"v":0.11,"d":"11%"},{"$f":"IFERROR(Приходи[[#This Row],[Яну]]/Приходи[[#Totals],[Яну]],\"-\")","v":{"v":0.03365384615384615,"d":"3%"}},{"$f":"IFERROR(Приходи[[#This Row],[Фев]]/Приходи[[#Totals],[Фев]],\"-\")","v":{"v":0.15353260869565216,"d":"15%"}},{"$f":"IFERROR(Приходи[[#This Row],[Мар]]/Приходи[[#Totals],[Мар]],\"-\")","v":{"v":0.10121951219512196,"d":"10%"}},{"$f":"IFERROR(Приходи[[#This Row],[Мар]]/Приходи[[#Totals],[Мар]],\"-\")","v":{"v":0.10121951219512196,"d":"10%"}},{"$f":"IFERROR(Приходи[[#This Row],[Апр]]/Приходи[[#Totals],[Апр]],\"-\")","v":{"v":0.027823240589198037,"d":"3%"}},{"$f":"IFERROR(Приходи[[#This Row],[Апр]]/Приходи[[#Totals],[Апр]],\"-\")","v":{"v":0.027823240589198037,"d":"3%"}},{"$f":"IFERROR(Приходи[[#This Row],[Май]]/Приходи[[#Totals],[Май]],\"-\")","v":{"v":0.16009852216748768,"d":"16%"}},{"$f":"IFERROR(Приходи[[#This Row],[Май]]/Приходи[[#Totals],[Май]],\"-\")","v":{"v":0.16009852216748768,"d":"16%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юни]]/Приходи[[#Totals],[Юни]],\"-\")","v":{"v":0.04498269896193772,"d":"4%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юни]]/Приходи[[#Totals],[Юни]],\"-\")","v":{"v":0.04498269896193772,"d":"4%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юли]]/Приходи[[#Totals],[Юли]],\"-\")","v":{"v":0.2797319932998325,"d":"28%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юли]]/Приходи[[#Totals],[Юли]],\"-\")","v":{"v":0.2797319932998325,"d":"28%"}},{"$f":"IFERROR(Приходи[[#This Row],[Годишно]]/Приходи[[#Totals],[Годишно]],\"-\")","v":{"v":0.12182448036951501,"d":"12%"}}]
[null,"Приходи 5",null,{"v":70,"d":"70 лв."},{"v":160,"d":"160 лв."},{"v":125,"d":"125 лв."},{"v":84,"d":"84 лв."},{"v":191,"d":"191 лв."},{"v":97,"d":"97 лв."},{"v":52,"d":"52 лв."},{"v":45,"d":"45 лв."},{"v":173,"d":"173 лв."},{"v":136,"d":"136 лв."},{"v":144,"d":"144 лв."},{"v":167,"d":"167 лв."},{"$f":"SUM(Приходи[[#This Row],[Яну]:[Дек]])","v":{"v":1444,"d":"1,444 лв."}},{"v":0.2,"d":"20%"},{"$f":"IFERROR(Приходи[[#This Row],[Яну]]/Приходи[[#Totals],[Яну]],\"-\")","v":{"v":0.11217948717948718,"d":"11%"}},{"$f":"IFERROR(Приходи[[#This Row],[Фев]]/Приходи[[#Totals],[Фев]],\"-\")","v":{"v":0.21739130434782608,"d":"22%"}},{"$f":"IFERROR(Приходи[[#This Row],[Мар]]/Приходи[[#Totals],[Мар]],\"-\")","v":{"v":0.1524390243902439,"d":"15%"}},{"$f":"IFERROR(Приходи[[#This Row],[Мар]]/Приходи[[#Totals],[Мар]],\"-\")","v":{"v":0.1524390243902439,"d":"15%"}},{"$f":"IFERROR(Приходи[[#This Row],[Апр]]/Приходи[[#Totals],[Апр]],\"-\")","v":{"v":0.13747954173486088,"d":"14%"}},{"$f":"IFERROR(Приходи[[#This Row],[Апр]]/Приходи[[#Totals],[Апр]],\"-\")","v":{"v":0.13747954173486088,"d":"14%"}},{"$f":"IFERROR(Приходи[[#This Row],[Май]]/Приходи[[#Totals],[Май]],\"-\")","v":{"v":0.23522167487684728,"d":"24%"}},{"$f":"IFERROR(Приходи[[#This Row],[Май]]/Приходи[[#Totals],[Май]],\"-\")","v":{"v":0.23522167487684728,"d":"24%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юни]]/Приходи[[#Totals],[Юни]],\"-\")","v":{"v":0.16782006920415224,"d":"17%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юни]]/Приходи[[#Totals],[Юни]],\"-\")","v":{"v":0.16782006920415224,"d":"17%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юли]]/Приходи[[#Totals],[Юли]],\"-\")","v":{"v":0.08710217755443886,"d":"9%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юли]]/Приходи[[#Totals],[Юли]],\"-\")","v":{"v":0.08710217755443886,"d":"9%"}},{"$f":"IFERROR(Приходи[[#This Row],[Годишно]]/Приходи[[#Totals],[Годишно]],\"-\")","v":{"v":0.16674364896073904,"d":"17%"}}]
[null,"Приходи 6",null,{"v":61,"d":"61 лв."},{"v":99,"d":"99 лв."},{"v":70,"d":"70 лв."},{"v":162,"d":"162 лв."},{"v":28,"d":"28 лв."},{"v":163,"d":"163 лв."},{"v":101,"d":"101 лв."},{"v":103,"d":"103 лв."},{"v":78,"d":"78 лв."},{"v":33,"d":"33 лв."},{"v":162,"d":"162 лв."},{"v":159,"d":"159 лв."},{"$f":"SUM(Приходи[[#This Row],[Яну]:[Дек]])","v":{"v":1219,"d":"1,219 лв."}},{"v":0.1,"d":"10%"},{"$f":"IFERROR(Приходи[[#This Row],[Яну]]/Приходи[[#Totals],[Яну]],\"-\")","v":{"v":0.09775641025641026,"d":"10%"}},{"$f":"IFERROR(Приходи[[#This Row],[Фев]]/Приходи[[#Totals],[Фев]],\"-\")","v":{"v":0.13451086956521738,"d":"13%"}},{"$f":"IFERROR(Приходи[[#This Row],[Мар]]/Приходи[[#Totals],[Мар]],\"-\")","v":{"v":0.08536585365853659,"d":"9%"}},{"$f":"IFERROR(Приходи[[#This Row],[Мар]]/Приходи[[#Totals],[Мар]],\"-\")","v":{"v":0.08536585365853659,"d":"9%"}},{"$f":"IFERROR(Приходи[[#This Row],[Апр]]/Приходи[[#Totals],[Апр]],\"-\")","v":{"v":0.265139116202946,"d":"27%"}},{"$f":"IFERROR(Приходи[[#This Row],[Апр]]/Приходи[[#Totals],[Апр]],\"-\")","v":{"v":0.265139116202946,"d":"27%"}},{"$f":"IFERROR(Приходи[[#This Row],[Май]]/Приходи[[#Totals],[Май]],\"-\")","v":{"v":0.034482758620689655,"d":"3%"}},{"$f":"IFERROR(Приходи[[#This Row],[Май]]/Приходи[[#Totals],[Май]],\"-\")","v":{"v":0.034482758620689655,"d":"3%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юни]]/Приходи[[#Totals],[Юни]],\"-\")","v":{"v":0.2820069204152249,"d":"28%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юни]]/Приходи[[#Totals],[Юни]],\"-\")","v":{"v":0.2820069204152249,"d":"28%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юли]]/Приходи[[#Totals],[Юли]],\"-\")","v":{"v":0.16917922948073702,"d":"17%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юли]]/Приходи[[#Totals],[Юли]],\"-\")","v":{"v":0.16917922948073702,"d":"17%"}},{"$f":"IFERROR(Приходи[[#This Row],[Годишно]]/Приходи[[#Totals],[Годишно]],\"-\")","v":{"v":0.1407621247113164,"d":"14%"}}]
[null,"Приходи 7",null,{"v":105,"d":"105 лв."},{"v":55,"d":"55 лв."},{"v":163,"d":"163 лв."},{"v":12,"d":"12 лв."},{"v":117,"d":"117 лв."},{"v":83,"d":"83 лв."},{"v":163,"d":"163 лв."},{"v":120,"d":"120 лв."},{"v":171,"d":"171 лв."},{"v":79,"d":"79 лв."},{"v":105,"d":"105 лв."},{"v":69,"d":"69 лв."},{"$f":"SUM(Приходи[[#This Row],[Яну]:[Дек]])","v":{"v":1242,"d":"1,242 лв."}},{"v":0.1,"d":"10%"},{"$f":"IFERROR(Приходи[[#This Row],[Яну]]/Приходи[[#Totals],[Яну]],\"-\")","v":{"v":0.16826923076923078,"d":"17%"}},{"$f":"IFERROR(Приходи[[#This Row],[Фев]]/Приходи[[#Totals],[Фев]],\"-\")","v":{"v":0.07472826086956522,"d":"7%"}},{"$f":"IFERROR(Приходи[[#This Row],[Мар]]/Приходи[[#Totals],[Мар]],\"-\")","v":{"v":0.19878048780487806,"d":"20%"}},{"$f":"IFERROR(Приходи[[#This Row],[Мар]]/Приходи[[#Totals],[Мар]],\"-\")","v":{"v":0.19878048780487806,"d":"20%"}},{"$f":"IFERROR(Приходи[[#This Row],[Апр]]/Приходи[[#Totals],[Апр]],\"-\")","v":{"v":0.019639934533551555,"d":"2%"}},{"$f":"IFERROR(Приходи[[#This Row],[Апр]]/Приходи[[#Totals],[Апр]],\"-\")","v":{"v":0.019639934533551555,"d":"2%"}},{"$f":"IFERROR(Приходи[[#This Row],[Май]]/Приходи[[#Totals],[Май]],\"-\")","v":{"v":0.1440886699507389,"d":"14%"}},{"$f":"IFERROR(Приходи[[#This Row],[Май]]/Приходи[[#Totals],[Май]],\"-\")","v":{"v":0.1440886699507389,"d":"14%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юни]]/Приходи[[#Totals],[Юни]],\"-\")","v":{"v":0.14359861591695502,"d":"14%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юни]]/Приходи[[#Totals],[Юни]],\"-\")","v":{"v":0.14359861591695502,"d":"14%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юли]]/Приходи[[#Totals],[Юли]],\"-\")","v":{"v":0.2730318257956449,"d":"27%"}},{"$f":"IFERROR(Приходи[[#This Row],[Юли]]/Приходи[[#Totals],[Юли]],\"-\")","v":{"v":0.2730318257956449,"d":"27%"}},{"$f":"IFERROR(Приходи[[#This Row],[Годишно]]/Приходи[[#Totals],[Годишно]],\"-\")","v":{"v":0.14341801385681294,"d":"14%"}}]
[null,"ОБЩИ ПРОДАЖБИ",null,{"$f":"SUBTOTAL(109,Приходи[Яну])","v":{"v":624,"d":"624 лв."}},{"$f":"SUBTOTAL(109,Приходи[Фев])","v":{"v":736,"d":"736 лв."}},{"$f":"SUBTOTAL(109,Приходи[Мар])","v":{"v":820,"d":"820 лв."}},{"$f":"SUBTOTAL(109,Приходи[Апр])","v":{"v":611,"d":"611 лв."}},{"$f":"SUBTOTAL(109,Приходи[Май])","v":{"v":812,"d":"812 лв."}},{"$f":"SUBTOTAL(109,Приходи[Юни])","v":{"v":578,"d":"578 лв."}},{"$f":"SUBTOTAL(109,Приходи[Юли])","v":{"v":597,"d":"597 лв."}},{"$f":"SUBTOTAL(109,Приходи[Авг])","v":{"v":675,"d":"675 лв."}},{"$f":"SUBTOTAL(109,Приходи[Сеп])","v":{"v":744,"d":"744 лв."}},{"$f":"SUBTOTAL(109,Приходи[Окт])","v":{"v":681,"d":"681 лв."}},{"$f":"SUBTOTAL(109,Приходи[Ное])","v":{"v":739,"d":"739 лв."}},{"$f":"SUBTOTAL(109,Приходи[Дек])","v":{"v":1043,"d":"1,043 лв."}},{"$f":"SUBTOTAL(109,Приходи[Годишно])","v":{"v":8660,"d":"8,660 лв."}},{"$f":"SUBTOTAL(109,Приходи[инд %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Приходи[яну % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Приходи[фев % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Приходи[мар % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Приходи[апр % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Приходи[май % ])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,Приходи[юни % ])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,Приходи[юли % ])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,Приходи[авг % ])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,Приходи[сеп % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Приходи[окт % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Приходи[ное % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Приходи[дек % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Приходи[годишен %])","v":{"v":1,"d":"100%"}}]

{"sheet":"Себестойност на продажбите","index":1,"n_rows":14,"n_cols":30,"rows_kept":14}
[null,{"$f":"Заглавие_на_период_на_проектиране","v":"Дванадесет месеца"},{"$nulls":27},{"$f":"Име_на_фирма","v":"Име на фирма"}]
[null,{"$f":"Заглавие_на_работен_лист","v":"ПРОЕКТИРАНЕ НА ПЕЧАЛБА И ЗАГУБА"},{"$nulls":25},"ФИНАНСОВА ГОДИНА:",{"$f":"НачаленМесецФГ","v":"ЯНУ"},{"$f":"НачалнаГодинаФГ","v":2017}]
[{"$nulls":3},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ,1),\"mmm yy г.\"))","v":"ЯНУ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+1,1),\"mmm yy г.\"))","v":"ФЕВ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+2,1),\"mmm yy г.\"))","v":"МАР 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+3,1),\"mmm yy г.\"))","v":"АПР 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+4,1),\"mmm yy г.\"))","v":"МАЙ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+5,1),\"mmm yy г.\"))","v":"ЮНИ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+6,1),\"mmm yy г.\"))","v":"ЮЛИ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+7,1),\"mmm yy г.\"))","v":"АВГ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+8,1),\"mmm yy г.\"))","v":"СЕП 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+9,1),\"mmm yy г.\"))","v":"ОКТ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+10,1),\"mmm yy г.\"))","v":"НОЕ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+11,1),\"mmm yy г.\"))","v":"ДЕК 17 Г."},"ГОДИШНО","ИНД %",{"$f":"LEFT(D3,3)&\" % \"","v":"ЯНУ % "},{"$f":"LEFT(E3,3)&\" % \"","v":"ФЕВ % "},"МАР % ","АПР % ","МАЙ % ","ЮНИ % ","ЮЛИ % ","АВГ % ","СЕП % ","ОКТ % ","НОЕ % ","ДЕК % ","% ГОДИШЕН"]
[null,"СЕБЕСТОЙНОСТ НА ПРОДАЖБИТЕ","ТЕНДЕНЦИЯ","Яну","Фев","Мар","Апр","Май","Юни","Юли","Авг","Сеп","Окт","Ное","Дек","Годишно","инд %","яну % ","фев % ","мар % ","апр % ","май % ","юни % ","юли % ","авг % ","сеп % ","окт % ","ное % ","дек % ","годишен %"]
[null,"Себестойност 1",null,{"v":61,"d":"61 лв."},{"v":78,"d":"78 лв."},{"v":65,"d":"65 лв."},{"v":29,"d":"29 лв."},{"v":125,"d":"125 лв."},{"v":49,"d":"49 лв."},{"v":14,"d":"14 лв."},{"v":26,"d":"26 лв."},{"v":14,"d":"14 лв."},{"v":129,"d":"129 лв."},{"v":60,"d":"60 лв."},{"v":65,"d":"65 лв."},{"$f":"SUM(СебестойностНаПродажбите[[#This Row],[Яну]:[Дек]])","v":{"v":715,"d":"715 лв."}},{"v":0.12,"d":"12%"},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Яну]]/СебестойностНаПродажбите[[#Totals],[Яну]],\"-\")","v":{"v":0.23018867924528302,"d":"23%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Фев]]/СебестойностНаПродажбите[[#Totals],[Фев]],\"-\")","v":{"v":0.21910112359550563,"d":"22%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Мар]]/СебестойностНаПродажбите[[#Totals],[Мар]],\"-\")","v":{"v":0.20634920634920634,"d":"21%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Апр]]/СебестойностНаПродажбите[[#Totals],[Апр]],\"-\")","v":{"v":0.12033195020746888,"d":"12%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Май]]/СебестойностНаПродажбите[[#Totals],[Май]],\"-\")","v":{"v":0.3132832080200501,"d":"31%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Юни]]/СебестойностНаПродажбите[[#Totals],[Юни]],\"-\")","v":{"v":0.15705128205128205,"d":"16%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Юли]]/СебестойностНаПродажбите[[#Totals],[Юли]],\"-\")","v":{"v":0.046822742474916385,"d":"5%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Авг]]/СебестойностНаПродажбите[[#Totals],[Авг]],\"-\")","v":{"v":0.11504424778761062,"d":"12%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Сеп]]/СебестойностНаПродажбите[[#Totals],[Сеп]],\"-\")","v":{"v":0.033816425120772944,"d":"3%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Окт]]/СебестойностНаПродажбите[[#Totals],[Окт]],\"-\")","v":{"v":0.4708029197080292,"d":"47%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Ное]]/СебестойностНаПродажбите[[#Totals],[Ное]],\"-\")","v":{"v":0.22727272727272727,"d":"23%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Дек]]/СебестойностНаПродажбите[[#Totals],[Дек]],\"-\")","v":{"v":0.1434878587196468,"d":"14%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Годишно]]/СебестойностНаПродажбите[[#Totals],[Годишно]],\"-\")","v":{"v":0.18727082242011525,"d":"19%"}}]
[null,"Себестойност 2",null,{"v":7,"d":"7 лв."},{"v":5,"d":"5 лв."},{"v":69,"d":"69 лв."},{"v":32,"d":"32 лв."},{"v":11,"d":"11 лв."},{"v":30,"d":"30 лв."},{"v":27,"d":"27 лв."},{"v":32,"d":"32 лв."},{"v":10,"d":"10 лв."},{"v":41,"d":"41 лв."},{"v":13,"d":"13 лв."},{"v":105,"d":"105 лв."},{"$f":"SUM(СебестойностНаПродажбите[[#This Row],[Яну]:[Дек]])","v":{"v":382,"d":"382 лв."}},{"v":0.18,"d":"18%"},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Яну]]/СебестойностНаПродажбите[[#Totals],[Яну]],\"-\")","v":{"v":0.026415094339622643,"d":"3%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Фев]]/СебестойностНаПродажбите[[#Totals],[Фев]],\"-\")","v":{"v":0.014044943820224719,"d":"1%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Мар]]/СебестойностНаПродажбите[[#Totals],[Мар]],\"-\")","v":{"v":0.21904761904761905,"d":"22%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Апр]]/СебестойностНаПродажбите[[#Totals],[Апр]],\"-\")","v":{"v":0.13278008298755187,"d":"13%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Май]]/СебестойностНаПродажбите[[#Totals],[Май]],\"-\")","v":{"v":0.02756892230576441,"d":"3%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Юни]]/СебестойностНаПродажбите[[#Totals],[Юни]],\"-\")","v":{"v":0.09615384615384616,"d":"10%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Юли]]/СебестойностНаПродажбите[[#Totals],[Юли]],\"-\")","v":{"v":0.0903010033444816,"d":"9%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Авг]]/СебестойностНаПродажбите[[#Totals],[Авг]],\"-\")","v":{"v":0.1415929203539823,"d":"14%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Сеп]]/СебестойностНаПродажбите[[#Totals],[Сеп]],\"-\")","v":{"v":0.024154589371980676,"d":"2%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Окт]]/СебестойностНаПродажбите[[#Totals],[Окт]],\"-\")","v":{"v":0.14963503649635038,"d":"15%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Ное]]/СебестойностНаПродажбите[[#Totals],[Ное]],\"-\")","v":{"v":0.04924242424242424,"d":"5%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Дек]]/СебестойностНаПродажбите[[#Totals],[Дек]],\"-\")","v":{"v":0.23178807947019867,"d":"23%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Годишно]]/СебестойностНаПродажбите[[#Totals],[Годишно]],\"-\")","v":{"v":0.1000523834468308,"d":"10%"}}]
[null,"Себестойност 3",null,{"v":99,"d":"99 лв."},{"v":95,"d":"95 лв."},{"v":51,"d":"51 лв."},{"v":90,"d":"90 лв."},{"v":21,"d":"21 лв."},{"v":34,"d":"34 лв."},{"v":30,"d":"30 лв."},{"v":24,"d":"24 лв."},{"v":109,"d":"109 лв."},{"v":16,"d":"16 лв."},{"v":21,"d":"21 лв."},{"v":52,"d":"52 лв."},{"$f":"SUM(СебестойностНаПродажбите[[#This Row],[Яну]:[Дек]])","v":{"v":642,"d":"642 лв."}},{"v":0.19,"d":"19%"},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Яну]]/СебестойностНаПродажбите[[#Totals],[Яну]],\"-\")","v":{"v":0.37358490566037733,"d":"37%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Фев]]/СебестойностНаПродажбите[[#Totals],[Фев]],\"-\")","v":{"v":0.26685393258426965,"d":"27%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Мар]]/СебестойностНаПродажбите[[#Totals],[Мар]],\"-\")","v":{"v":0.1619047619047619,"d":"16%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Апр]]/СебестойностНаПродажбите[[#Totals],[Апр]],\"-\")","v":{"v":0.37344398340248963,"d":"37%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Май]]/СебестойностНаПродажбите[[#Totals],[Май]],\"-\")","v":{"v":0.05263157894736842,"d":"5%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Юни]]/СебестойностНаПродажбите[[#Totals],[Юни]],\"-\")","v":{"v":0.10897435897435898,"d":"11%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Юли]]/СебестойностНаПродажбите[[#Totals],[Юли]],\"-\")","v":{"v":0.10033444816053512,"d":"10%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Авг]]/СебестойностНаПродажбите[[#Totals],[Авг]],\"-\")","v":{"v":0.10619469026548672,"d":"11%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Сеп]]/СебестойностНаПродажбите[[#Totals],[Сеп]],\"-\")","v":{"v":0.2632850241545894,"d":"26%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Окт]]/СебестойностНаПродажбите[[#Totals],[Окт]],\"-\")","v":{"v":0.058394160583941604,"d":"6%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Ное]]/СебестойностНаПродажбите[[#Totals],[Ное]],\"-\")","v":{"v":0.07954545454545454,"d":"8%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Дек]]/СебестойностНаПродажбите[[#Totals],[Дек]],\"-\")","v":{"v":0.11479028697571744,"d":"11%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Годишно]]/СебестойностНаПродажбите[[#Totals],[Годишно]],\"-\")","v":{"v":0.1681508643268727,"d":"17%"}}]
[null,"Себестойност 4",null,{"v":13,"d":"13 лв."},{"v":28,"d":"28 лв."},{"v":15,"d":"15 лв."},{"v":8,"d":"8 лв."},{"v":84,"d":"84 лв."},{"v":12,"d":"12 лв."},{"v":54,"d":"54 лв."},{"v":72,"d":"72 лв."},{"v":49,"d":"49 лв."},{"v":24,"d":"24 лв."},{"v":60,"d":"60 лв."},{"v":39,"d":"39 лв."},{"$f":"SUM(СебестойностНаПродажбите[[#This Row],[Яну]:[Дек]])","v":{"v":458,"d":"458 лв."}},{"v":0.11,"d":"11%"},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Яну]]/СебестойностНаПродажбите[[#Totals],[Яну]],\"-\")","v":{"v":0.04905660377358491,"d":"5%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Фев]]/СебестойностНаПродажбите[[#Totals],[Фев]],\"-\")","v":{"v":0.07865168539325842,"d":"8%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Мар]]/СебестойностНаПродажбите[[#Totals],[Мар]],\"-\")","v":{"v":0.047619047619047616,"d":"5%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Апр]]/СебестойностНаПродажбите[[#Totals],[Апр]],\"-\")","v":{"v":0.03319502074688797,"d":"3%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Май]]/СебестойностНаПродажбите[[#Totals],[Май]],\"-\")","v":{"v":0.21052631578947367,"d":"21%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Юни]]/СебестойностНаПродажбите[[#Totals],[Юни]],\"-\")","v":{"v":0.038461538461538464,"d":"4%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Юли]]/СебестойностНаПродажбите[[#Totals],[Юли]],\"-\")","v":{"v":0.1806020066889632,"d":"18%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Авг]]/СебестойностНаПродажбите[[#Totals],[Авг]],\"-\")","v":{"v":0.3185840707964602,"d":"32%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Сеп]]/СебестойностНаПродажбите[[#Totals],[Сеп]],\"-\")","v":{"v":0.11835748792270531,"d":"12%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Окт]]/СебестойностНаПродажбите[[#Totals],[Окт]],\"-\")","v":{"v":0.08759124087591241,"d":"9%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Ное]]/СебестойностНаПродажбите[[#Totals],[Ное]],\"-\")","v":{"v":0.22727272727272727,"d":"23%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Дек]]/СебестойностНаПродажбите[[#Totals],[Дек]],\"-\")","v":{"v":0.08609271523178808,"d":"9%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Годишно]]/СебестойностНаПродажбите[[#Totals],[Годишно]],\"-\")","v":{"v":0.11995809324253535,"d":"12%"}}]
[null,"Себестойност 5",null,{"v":34,"d":"34 лв."},{"v":78,"d":"78 лв."},{"v":43,"d":"43 лв."},{"v":30,"d":"30 лв."},{"v":77,"d":"77 лв."},{"v":54,"d":"54 лв."},{"v":26,"d":"26 лв."},{"v":13,"d":"13 лв."},{"v":56,"d":"56 лв."},{"v":30,"d":"30 лв."},{"v":40,"d":"40 лв."},{"v":63,"d":"63 лв."},{"$f":"SUM(СебестойностНаПродажбите[[#This Row],[Яну]:[Дек]])","v":{"v":544,"d":"544 лв."}},{"v":0.2,"d":"20%"},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Яну]]/СебестойностНаПродажбите[[#Totals],[Яну]],\"-\")","v":{"v":0.12830188679245283,"d":"13%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Фев]]/СебестойностНаПродажбите[[#Totals],[Фев]],\"-\")","v":{"v":0.21910112359550563,"d":"22%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Мар]]/СебестойностНаПродажбите[[#Totals],[Мар]],\"-\")","v":{"v":0.1365079365079365,"d":"14%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Апр]]/СебестойностНаПродажбите[[#Totals],[Апр]],\"-\")","v":{"v":0.12448132780082988,"d":"12%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Май]]/СебестойностНаПродажбите[[#Totals],[Май]],\"-\")","v":{"v":0.19298245614035087,"d":"19%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Юни]]/СебестойностНаПродажбите[[#Totals],[Юни]],\"-\")","v":{"v":0.17307692307692307,"d":"17%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Юли]]/СебестойностНаПродажбите[[#Totals],[Юли]],\"-\")","v":{"v":0.08695652173913043,"d":"9%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Авг]]/СебестойностНаПродажбите[[#Totals],[Авг]],\"-\")","v":{"v":0.05752212389380531,"d":"6%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Сеп]]/СебестойностНаПродажбите[[#Totals],[Сеп]],\"-\")","v":{"v":0.13526570048309178,"d":"14%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Окт]]/СебестойностНаПродажбите[[#Totals],[Окт]],\"-\")","v":{"v":0.10948905109489052,"d":"11%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Ное]]/СебестойностНаПродажбите[[#Totals],[Ное]],\"-\")","v":{"v":0.15151515151515152,"d":"15%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Дек]]/СебестойностНаПродажбите[[#Totals],[Дек]],\"-\")","v":{"v":0.1390728476821192,"d":"14%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Годишно]]/СебестойностНаПродажбите[[#Totals],[Годишно]],\"-\")","v":{"v":0.14248297537978,"d":"14%"}}]
[null,"Себестойност 6",null,{"v":33,"d":"33 лв."},{"v":61,"d":"61 лв."},{"v":42,"d":"42 лв."},{"v":43,"d":"43 лв."},{"v":19,"d":"19 лв."},{"v":94,"d":"94 лв."},{"v":46,"d":"46 лв."},{"v":15,"d":"15 лв."},{"v":55,"d":"55 лв."},{"v":15,"d":"15 лв."},{"v":37,"d":"37 лв."},{"v":89,"d":"89 лв."},{"$f":"SUM(СебестойностНаПродажбите[[#This Row],[Яну]:[Дек]])","v":{"v":549,"d":"549 лв."}},{"v":0.1,"d":"10%"},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Яну]]/СебестойностНаПродажбите[[#Totals],[Яну]],\"-\")","v":{"v":0.12452830188679245,"d":"12%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Фев]]/СебестойностНаПродажбите[[#Totals],[Фев]],\"-\")","v":{"v":0.17134831460674158,"d":"17%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Мар]]/СебестойностНаПродажбите[[#Totals],[Мар]],\"-\")","v":{"v":0.13333333333333333,"d":"13%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Апр]]/СебестойностНаПродажбите[[#Totals],[Апр]],\"-\")","v":{"v":0.17842323651452283,"d":"18%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Май]]/СебестойностНаПродажбите[[#Totals],[Май]],\"-\")","v":{"v":0.047619047619047616,"d":"5%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Юни]]/СебестойностНаПродажбите[[#Totals],[Юни]],\"-\")","v":{"v":0.30128205128205127,"d":"30%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Юли]]/СебестойностНаПродажбите[[#Totals],[Юли]],\"-\")","v":{"v":0.15384615384615385,"d":"15%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Авг]]/СебестойностНаПродажбите[[#Totals],[Авг]],\"-\")","v":{"v":0.06637168141592921,"d":"7%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Сеп]]/СебестойностНаПродажбите[[#Totals],[Сеп]],\"-\")","v":{"v":0.13285024154589373,"d":"13%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Окт]]/СебестойностНаПродажбите[[#Totals],[Окт]],\"-\")","v":{"v":0.05474452554744526,"d":"5%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Ное]]/СебестойностНаПродажбите[[#Totals],[Ное]],\"-\")","v":{"v":0.14015151515151514,"d":"14%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Дек]]/СебестойностНаПродажбите[[#Totals],[Дек]],\"-\")","v":{"v":0.19646799116997793,"d":"20%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Годишно]]/СебестойностНаПродажбите[[#Totals],[Годишно]],\"-\")","v":{"v":0.14379256155055004,"d":"14%"}}]
[null,"Себестойност 7",null,{"v":18,"d":"18 лв."},{"v":11,"d":"11 лв."},{"v":30,"d":"30 лв."},{"v":9,"d":"9 лв."},{"v":62,"d":"62 лв."},{"v":39,"d":"39 лв."},{"v":102,"d":"102 лв."},{"v":44,"d":"44 лв."},{"v":121,"d":"121 лв."},{"v":19,"d":"19 лв."},{"v":33,"d":"33 лв."},{"v":40,"d":"40 лв."},{"$f":"SUM(СебестойностНаПродажбите[[#This Row],[Яну]:[Дек]])","v":{"v":528,"d":"528 лв."}},{"v":0.1,"d":"10%"},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Яну]]/СебестойностНаПродажбите[[#Totals],[Яну]],\"-\")","v":{"v":0.06792452830188679,"d":"7%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Фев]]/СебестойностНаПродажбите[[#Totals],[Фев]],\"-\")","v":{"v":0.03089887640449438,"d":"3%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Мар]]/СебестойностНаПродажбите[[#Totals],[Мар]],\"-\")","v":{"v":0.09523809523809523,"d":"10%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Апр]]/СебестойностНаПродажбите[[#Totals],[Апр]],\"-\")","v":{"v":0.03734439834024896,"d":"4%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Май]]/СебестойностНаПродажбите[[#Totals],[Май]],\"-\")","v":{"v":0.15538847117794485,"d":"16%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Юни]]/СебестойностНаПродажбите[[#Totals],[Юни]],\"-\")","v":{"v":0.125,"d":"13%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Юли]]/СебестойностНаПродажбите[[#Totals],[Юли]],\"-\")","v":{"v":0.3411371237458194,"d":"34%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Авг]]/СебестойностНаПродажбите[[#Totals],[Авг]],\"-\")","v":{"v":0.19469026548672566,"d":"19%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Сеп]]/СебестойностНаПродажбите[[#Totals],[Сеп]],\"-\")","v":{"v":0.2922705314009662,"d":"29%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Окт]]/СебестойностНаПродажбите[[#Totals],[Окт]],\"-\")","v":{"v":0.06934306569343066,"d":"7%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Ное]]/СебестойностНаПродажбите[[#Totals],[Ное]],\"-\")","v":{"v":0.125,"d":"13%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Дек]]/СебестойностНаПродажбите[[#Totals],[Дек]],\"-\")","v":{"v":0.08830022075055188,"d":"9%"}},{"$f":"IFERROR(СебестойностНаПродажбите[[#This Row],[Годишно]]/СебестойностНаПродажбите[[#Totals],[Годишно]],\"-\")","v":{"v":0.13829229963331588,"d":"14%"}}]
[null,"ОБЩА СЕБЕСТОЙНОСТ НА ПРОДАЖБИТЕ",null,{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[Яну])","v":{"v":265,"d":"265 лв."}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[Фев])","v":{"v":356,"d":"356 лв."}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[Мар])","v":{"v":315,"d":"315 лв."}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[Апр])","v":{"v":241,"d":"241 лв."}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[Май])","v":{"v":399,"d":"399 лв."}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[Юни])","v":{"v":312,"d":"312 лв."}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[Юли])","v":{"v":299,"d":"299 лв."}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[Авг])","v":{"v":226,"d":"226 лв."}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[Сеп])","v":{"v":414,"d":"414 лв."}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[Окт])","v":{"v":274,"d":"274 лв."}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[Ное])","v":{"v":264,"d":"264 лв."}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[Дек])","v":{"v":453,"d":"453 лв."}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[Годишно])","v":{"v":3818,"d":"3,818 лв."}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[инд %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[яну % ])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[фев % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[мар % ])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[апр % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[май % ])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[юни % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[юли % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[авг % ])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[сеп % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[окт % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[ное % ])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[дек % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,СебестойностНаПродажбите[годишен %])","v":{"v":0.9999999999999999,"d":"100%"}}]
[]
[null,"Брутна печалба",null,{"$f":"Приходи[[#Totals],[Яну]]-СебестойностНаПродажбите[[#Totals],[Яну]]","v":{"v":359,"d":"359 лв."}},{"$f":"Приходи[[#Totals],[Фев]]-СебестойностНаПродажбите[[#Totals],[Фев]]","v":{"v":380,"d":"380 лв."}},{"$f":"Приходи[[#Totals],[Мар]]-СебестойностНаПродажбите[[#Totals],[Мар]]","v":{"v":505,"d":"505 лв."}},{"$f":"Приходи[[#Totals],[Апр]]-СебестойностНаПродажбите[[#Totals],[Апр]]","v":{"v":370,"d":"370 лв."}},{"$f":"Приходи[[#Totals],[Май]]-СебестойностНаПродажбите[[#Totals],[Май]]","v":{"v":413,"d":"413 лв."}},{"$f":"Приходи[[#Totals],[Юни]]-СебестойностНаПродажбите[[#Totals],[Юни]]","v":{"v":266,"d":"266 лв."}},{"$f":"Приходи[[#Totals],[Юли]]-СебестойностНаПродажбите[[#Totals],[Юли]]","v":{"v":298,"d":"298 лв."}},{"$f":"Приходи[[#Totals],[Авг]]-СебестойностНаПродажбите[[#Totals],[Авг]]","v":{"v":449,"d":"449 лв."}},{"$f":"Приходи[[#Totals],[Сеп]]-СебестойностНаПродажбите[[#Totals],[Сеп]]","v":{"v":330,"d":"330 лв."}},{"$f":"Приходи[[#Totals],[Окт]]-СебестойностНаПродажбите[[#Totals],[Окт]]","v":{"v":407,"d":"407 лв."}},{"$f":"Приходи[[#Totals],[Ное]]-СебестойностНаПродажбите[[#Totals],[Ное]]","v":{"v":475,"d":"475 лв."}},{"$f":"Приходи[[#Totals],[Дек]]-СебестойностНаПродажбите[[#Totals],[Дек]]","v":{"v":590,"d":"590 лв."}},{"$f":"Приходи[[#Totals],[Годишно]]-СебестойностНаПродажбите[[#Totals],[Годишно]]","v":{"v":4842,"d":"4,842 лв."}},null,{"$f":"D14/$P$14","v":{"v":0.0741429161503511,"d":"7%"}},{"v":0.07847996695580339,"d":"8%"},{"v":0.10429574555968608,"d":"10%"},{"v":0.07641470466749277,"d":"8%"},{"v":0.08529533250722841,"d":"9%"},{"v":0.05493597686906237,"d":"5%"},{"v":0.06154481619165634,"d":"6%"},{"v":0.09273027674514664,"d":"9%"},{"v":0.06815365551425032,"d":"7%"},{"v":0.08405617513424204,"d":"8%"},{"v":0.09809995869475423,"d":"10%"},{"v":0.12185047501032631,"d":"12%"},{"v":1,"d":"100%"}]

{"sheet":"Разходи","index":2,"n_rows":26,"n_cols":30,"rows_kept":26}
[null,{"$f":"Заглавие_на_период_на_проектиране","v":"Дванадесет месеца"},{"$nulls":27},{"$f":"Име_на_фирма","v":"Име на фирма"}]
[null,{"$f":"'Приходи (продажби)'!$B$2","v":"ПРОЕКТИРАНЕ НА ПЕЧАЛБА И ЗАГУБА"},{"$nulls":25},"ФИНАНСОВА ГОДИНА:",{"$f":"НачаленМесецФГ","v":"ЯНУ"},{"$f":"НачалнаГодинаФГ","v":2017}]
[{"$nulls":3},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ,1),\"mmm yy г.\"))","v":"ЯНУ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+1,1),\"mmm yy г.\"))","v":"ФЕВ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+2,1),\"mmm yy г.\"))","v":"МАР 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+3,1),\"mmm yy г.\"))","v":"АПР 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+4,1),\"mmm yy г.\"))","v":"МАЙ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+5,1),\"mmm yy г.\"))","v":"ЮНИ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+6,1),\"mmm yy г.\"))","v":"ЮЛИ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+7,1),\"mmm yy г.\"))","v":"АВГ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+8,1),\"mmm yy г.\"))","v":"СЕП 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+9,1),\"mmm yy г.\"))","v":"ОКТ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+10,1),\"mmm yy г.\"))","v":"НОЕ 17 Г."},{"$f":"UPPER(TEXT(DATE(НачалнаГодинаФГ,№МесецФГ+11,1),\"mmm yy г.\"))","v":"ДЕК 17 Г."},"ГОДИШНО","ИНД %",{"$f":"LEFT(D3,3)&\" % \"","v":"ЯНУ % "},{"$f":"LEFT(E3,3)&\" % \"","v":"ФЕВ % "},"МАР % ","АПР % ","МАЙ % ","ЮНИ % ","ЮЛИ % ","АВГ % ","СЕП % ","ОКТ % ","НОЕ % ","ДЕК % ","% ГОДИШЕН"]
[null,"РАЗХОДИ","ТЕНДЕНЦИЯ","Яну","Фев","Мар","Апр","Май","Юни","Юли","Авг","Сеп","Окт","Ное","Дек","Годишно","инд %","яну % ","фев % ","мар % ","апр % ","май % ","юни % ","юли % ","авг % ","сеп % ","окт % ","ное % ","дек % ","годишен %"]
[null,"Разходи за трудово възнаграждение "," ",{"v":10,"d":"10 лв."},{"v":18,"d":"18 лв."},{"v":13,"d":"13 лв."},{"v":8,"d":"8 лв."},{"v":22,"d":"22 лв."},{"v":18,"d":"18 лв."},{"v":8,"d":"8 лв."},{"v":17,"d":"17 лв."},{"v":20,"d":"20 лв."},{"v":8,"d":"8 лв."},{"v":4,"d":"4 лв."},{"v":12,"d":"12 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":158,"d":"158 лв."}},{"v":0.12,"d":"12%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.0423728813559322,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.08780487804878048,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.05220883534136546,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.03065134099616858,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.08560311284046693,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.06569343065693431,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.03007518796992481,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.07234042553191489,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.08695652173913043,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.03088803088803089,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.013513513513513514,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.05194805194805195,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.05268422807602534,"d":"5%"}}]
[null,"Разходи за заплати "," ",{"v":23,"d":"23 лв."},{"v":11,"d":"11 лв."},{"v":7,"d":"7 лв."},{"v":14,"d":"14 лв."},{"v":12,"d":"12 лв."},{"v":19,"d":"19 лв."},{"v":19,"d":"19 лв."},{"v":4,"d":"4 лв."},{"v":7,"d":"7 лв."},{"v":13,"d":"13 лв."},{"v":25,"d":"25 лв."},{"v":5,"d":"5 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":159,"d":"159 лв."}},{"v":0.09,"d":"9%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.09745762711864407,"d":"10%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.05365853658536585,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.028112449799196786,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.05363984674329502,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.04669260700389105,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.06934306569343066,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.07142857142857142,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.01702127659574468,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.030434782608695653,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.05019305019305019,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.08445945945945946,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.021645021645021644,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.05301767255751917,"d":"5%"}}]
[null,"Външни услуги"," ",{"v":23,"d":"23 лв."},{"v":20,"d":"20 лв."},{"v":3,"d":"3 лв."},{"v":16,"d":"16 лв."},{"v":10,"d":"10 лв."},{"v":5,"d":"5 лв."},{"v":20,"d":"20 лв."},{"v":7,"d":"7 лв."},{"v":4,"d":"4 лв."},{"v":22,"d":"22 лв."},{"v":13,"d":"13 лв."},{"v":14,"d":"14 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":157,"d":"157 лв."}},{"v":0.02,"d":"2%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.09745762711864407,"d":"10%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.0975609756097561,"d":"10%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.012048192771084338,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.06130268199233716,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.038910505836575876,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.01824817518248175,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.07518796992481203,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.029787234042553193,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.017391304347826087,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.08494208494208494,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.04391891891891892,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.06060606060606061,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.05235078359453151,"d":"5%"}}]
[null,"Консумативи (за офиса и оперативни)"," ",{"v":19,"d":"19 лв."},{"v":4,"d":"4 лв."},{"v":7,"d":"7 лв."},{"v":14,"d":"14 лв."},{"v":22,"d":"22 лв."},{"v":10,"d":"10 лв."},{"v":22,"d":"22 лв."},{"v":5,"d":"5 лв."},{"v":4,"d":"4 лв."},{"v":12,"d":"12 лв."},{"v":18,"d":"18 лв."},{"v":24,"d":"24 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":161,"d":"161 лв."}},{"v":0.08,"d":"8%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.08050847457627118,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.01951219512195122,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.028112449799196786,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.05363984674329502,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.08560311284046693,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.0364963503649635,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.08270676691729323,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.02127659574468085,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.017391304347826087,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.04633204633204633,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.060810810810810814,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.1038961038961039,"d":"10%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.05368456152050684,"d":"5%"}}]
[null,"Ремонти и поддръжка"," ",{"v":11,"d":"11 лв."},{"v":11,"d":"11 лв."},{"v":17,"d":"17 лв."},{"v":12,"d":"12 лв."},{"v":2,"d":"2 лв."},{"v":14,"d":"14 лв."},{"v":12,"d":"12 лв."},{"v":10,"d":"10 лв."},{"v":18,"d":"18 лв."},{"v":11,"d":"11 лв."},{"v":23,"d":"23 лв."},{"v":11,"d":"11 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":152,"d":"152 лв."}},{"v":0.03,"d":"3%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.046610169491525424,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.05365853658536585,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.06827309236947791,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.04597701149425287,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.007782101167315175,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.051094890510948905,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.045112781954887216,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.0425531914893617,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.0782608695652174,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.04247104247104247,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.0777027027027027,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.047619047619047616,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.050683561187062354,"d":"5%"}}]
[null,"Реклама"," ",{"v":2,"d":"2 лв."},{"v":16,"d":"16 лв."},{"v":6,"d":"6 лв."},{"v":13,"d":"13 лв."},{"v":11,"d":"11 лв."},{"v":22,"d":"22 лв."},{"v":21,"d":"21 лв."},{"v":3,"d":"3 лв."},{"v":12,"d":"12 лв."},{"v":7,"d":"7 лв."},{"v":17,"d":"17 лв."},{"v":20,"d":"20 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":150,"d":"150 лв."}},{"v":0.15,"d":"15%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.00847457627118644,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.07804878048780488,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.024096385542168676,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.04980842911877394,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.042801556420233464,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.08029197080291971,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.07894736842105263,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.01276595744680851,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.05217391304347826,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.02702702702702703,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.057432432432432436,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.08658008658008658,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.050016672224074694,"d":"5%"}}]
[null,"Кола, доставка и пътуване"," ",{"v":8,"d":"8 лв."},{"v":17,"d":"17 лв."},{"v":11,"d":"11 лв."},{"v":11,"d":"11 лв."},{"v":21,"d":"21 лв."},{"v":9,"d":"9 лв."},{"v":20,"d":"20 лв."},{"v":3,"d":"3 лв."},{"v":14,"d":"14 лв."},{"v":22,"d":"22 лв."},{"v":16,"d":"16 лв."},{"v":12,"d":"12 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":164,"d":"164 лв."}},{"v":0.12,"d":"12%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.03389830508474576,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.08292682926829269,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.04417670682730924,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.0421455938697318,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.08171206225680934,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.032846715328467155,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.07518796992481203,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.01276595744680851,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.06086956521739131,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.08494208494208494,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.05405405405405406,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.05194805194805195,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.05468489496498833,"d":"5%"}}]
[null,"Счетоводни и правни услуги"," ",{"v":5,"d":"5 лв."},{"v":13,"d":"13 лв."},{"v":6,"d":"6 лв."},{"v":15,"d":"15 лв."},{"v":19,"d":"19 лв."},{"v":10,"d":"10 лв."},{"v":12,"d":"12 лв."},{"v":9,"d":"9 лв."},{"v":15,"d":"15 лв."},{"v":16,"d":"16 лв."},{"v":4,"d":"4 лв."},{"v":9,"d":"9 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":133,"d":"133 лв."}},{"v":0.09,"d":"9%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.0211864406779661,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.06341463414634146,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.024096385542168676,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.05747126436781609,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.07392996108949416,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.0364963503649635,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.045112781954887216,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.03829787234042553,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.06521739130434782,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.06177606177606178,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.013513513513513514,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.03896103896103896,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.04434811603867956,"d":"4%"}}]
[null,"Наем"," ",{"v":8,"d":"8 лв."},{"v":4,"d":"4 лв."},{"v":23,"d":"23 лв."},{"v":25,"d":"25 лв."},{"v":10,"d":"10 лв."},{"v":24,"d":"24 лв."},{"v":22,"d":"22 лв."},{"v":5,"d":"5 лв."},{"v":12,"d":"12 лв."},{"v":24,"d":"24 лв."},{"v":24,"d":"24 лв."},{"v":12,"d":"12 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":193,"d":"193 лв."}},{"v":0.01,"d":"1%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.03389830508474576,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.01951219512195122,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.09236947791164658,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.09578544061302682,"d":"10%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.038910505836575876,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.08759124087591241,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.08270676691729323,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.02127659574468085,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.05217391304347826,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.09266409266409266,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.08108108108108109,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.05194805194805195,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.06435478492830944,"d":"6%"}}]
[null,"Телефон"," ",{"v":25,"d":"25 лв."},{"v":2,"d":"2 лв."},{"v":12,"d":"12 лв."},{"v":25,"d":"25 лв."},{"v":10,"d":"10 лв."},{"v":24,"d":"24 лв."},{"v":3,"d":"3 лв."},{"v":20,"d":"20 лв."},{"v":3,"d":"3 лв."},{"v":9,"d":"9 лв."},{"v":20,"d":"20 лв."},{"v":18,"d":"18 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":171,"d":"171 лв."}},{"v":0.01,"d":"1%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.1059322033898305,"d":"11%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.00975609756097561,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.04819277108433735,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.09578544061302682,"d":"10%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.038910505836575876,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.08759124087591241,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.011278195488721804,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.0851063829787234,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.013043478260869565,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.03474903474903475,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.06756756756756757,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.07792207792207792,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.05701900633544515,"d":"6%"}}]
[null,"Комунални услуги"," ",{"v":16,"d":"16 лв."},{"v":19,"d":"19 лв."},{"v":9,"d":"9 лв."},{"v":16,"d":"16 лв."},{"v":13,"d":"13 лв."},{"v":2,"d":"2 лв."},{"v":4,"d":"4 лв."},{"v":24,"d":"24 лв."},{"v":16,"d":"16 лв."},{"v":22,"d":"22 лв."},{"v":7,"d":"7 лв."},{"v":18,"d":"18 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":166,"d":"166 лв."}},{"v":0.01,"d":"1%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.06779661016949153,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.09268292682926829,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.03614457831325301,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.06130268199233716,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.05058365758754864,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":7.2992700729927005E-3,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.015037593984962405,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.10212765957446808,"d":"10%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.06956521739130435,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.08494208494208494,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.02364864864864865,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.07792207792207792,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.05535178392797599,"d":"6%"}}]
[null,"Застраховка"," ",{"v":12,"d":"12 лв."},{"v":9,"d":"9 лв."},{"v":16,"d":"16 лв."},{"v":19,"d":"19 лв."},{"v":25,"d":"25 лв."},{"v":17,"d":"17 лв."},{"v":20,"d":"20 лв."},{"v":14,"d":"14 лв."},{"v":5,"d":"5 лв."},{"v":14,"d":"14 лв."},{"v":5,"d":"5 лв."},{"v":2,"d":"2 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":158,"d":"158 лв."}},{"v":0.01,"d":"1%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.05084745762711865,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.04390243902439024,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.0642570281124498,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.07279693486590039,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.09727626459143969,"d":"10%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.06204379562043796,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.07518796992481203,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.059574468085106386,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.021739130434782608,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.05405405405405406,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.016891891891891893,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":8.658008658008658E-3,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.05268422807602534,"d":"5%"}}]
[null,"Данъци (недвижими имоти и др.)"," ",{"v":16,"d":"16 лв."},{"v":13,"d":"13 лв."},{"v":10,"d":"10 лв."},{"v":7,"d":"7 лв."},{"v":13,"d":"13 лв."},{"v":3,"d":"3 лв."},{"v":13,"d":"13 лв."},{"v":17,"d":"17 лв."},{"v":9,"d":"9 лв."},{"v":4,"d":"4 лв."},{"v":22,"d":"22 лв."},{"v":18,"d":"18 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":145,"d":"145 лв."}},{"v":0.14,"d":"14%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.06779661016949153,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.06341463414634146,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.040160642570281124,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.02681992337164751,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.05058365758754864,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.010948905109489052,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.04887218045112782,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.07234042553191489,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.0391304347826087,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.015444015444015444,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.07432432432432433,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.07792207792207792,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.048349449816605536,"d":"5%"}}]
[null,"Лихва"," ",{"v":3,"d":"3 лв."},{"v":2,"d":"2 лв."},{"v":19,"d":"19 лв."},{"v":21,"d":"21 лв."},{"v":13,"d":"13 лв."},{"v":9,"d":"9 лв."},{"v":7,"d":"7 лв."},{"v":13,"d":"13 лв."},{"v":3,"d":"3 лв."},{"v":6,"d":"6 лв."},{"v":10,"d":"10 лв."},{"v":13,"d":"13 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":119,"d":"119 лв."}},{"v":0.06,"d":"6%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.012711864406779662,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.00975609756097561,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.07630522088353414,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.08045977011494253,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.05058365758754864,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.032846715328467155,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.02631578947368421,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.05531914893617021,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.013043478260869565,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.023166023166023165,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.033783783783783786,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.05627705627705628,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.039679893297765924,"d":"4%"}}]
[null,"Амортизация"," ",{"v":8,"d":"8 лв."},{"v":7,"d":"7 лв."},{"v":6,"d":"6 лв."},{"v":7,"d":"7 лв."},{"v":7,"d":"7 лв."},{"v":6,"d":"6 лв."},{"v":15,"d":"15 лв."},{"v":23,"d":"23 лв."},{"v":21,"d":"21 лв."},{"v":16,"d":"16 лв."},{"v":19,"d":"19 лв."},{"v":7,"d":"7 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":142,"d":"142 лв."}},{"v":0.01,"d":"1%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.03389830508474576,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.03414634146341464,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.024096385542168676,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.02681992337164751,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.027237354085603113,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.021897810218978103,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.05639097744360902,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.09787234042553192,"d":"10%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.09130434782608696,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.06177606177606178,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.06418918918918919,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.030303030303030304,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.047349116372124044,"d":"5%"}}]
[null,"Други разходи (уточнение)"," ",{"v":14,"d":"14 лв."},{"v":4,"d":"4 лв."},{"v":24,"d":"24 лв."},{"v":6,"d":"6 лв."},{"v":20,"d":"20 лв."},{"v":14,"d":"14 лв."},{"v":21,"d":"21 лв."},{"v":20,"d":"20 лв."},{"v":22,"d":"22 лв."},{"v":3,"d":"3 лв."},{"v":14,"d":"14 лв."},{"v":6,"d":"6 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":168,"d":"168 лв."}},{"v":0.01,"d":"1%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.059322033898305086,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.01951219512195122,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.0963855421686747,"d":"10%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.022988505747126436,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.07782101167315175,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.051094890510948905,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.07894736842105263,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.0851063829787234,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.09565217391304348,"d":"10%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.011583011583011582,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.0472972972972973,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.025974025974025976,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.056018672890963656,"d":"6%"}}]
[null,"Други разходи (уточнение)"," ",{"v":14,"d":"14 лв."},{"v":7,"d":"7 лв."},{"v":24,"d":"24 лв."},{"v":10,"d":"10 лв."},{"v":7,"d":"7 лв."},{"v":24,"d":"24 лв."},{"v":2,"d":"2 лв."},{"v":11,"d":"11 лв."},{"v":21,"d":"21 лв."},{"v":19,"d":"19 лв."},{"v":19,"d":"19 лв."},{"v":20,"d":"20 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":178,"d":"178 лв."}},{"v":0.01,"d":"1%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.059322033898305086,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.03414634146341464,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.0963855421686747,"d":"10%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.038314176245210725,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.027237354085603113,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.08759124087591241,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.007518796992481203,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.04680851063829787,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.09130434782608696,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.07335907335907337,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.06418918918918919,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.08658008658008658,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.059353117705901966,"d":"6%"}}]
[null,"Други разходи (уточнение)"," ",{"v":11,"d":"11 лв."},{"v":8,"d":"8 лв."},{"v":25,"d":"25 лв."},{"v":11,"d":"11 лв."},{"v":9,"d":"9 лв."},{"v":24,"d":"24 лв."},{"v":13,"d":"13 лв."},{"v":14,"d":"14 лв."},{"v":19,"d":"19 лв."},{"v":24,"d":"24 лв."},{"v":15,"d":"15 лв."},{"v":7,"d":"7 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":180,"d":"180 лв."}},{"v":0.01,"d":"1%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.046610169491525424,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.03902439024390244,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.10040160642570281,"d":"10%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.0421455938697318,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.03501945525291829,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.08759124087591241,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.04887218045112782,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.059574468085106386,"d":"6%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.08260869565217391,"d":"8%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.09266409266409266,"d":"9%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.05067567567567568,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.030303030303030304,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.06002000666888963,"d":"6%"}}]
[null,"Разни (неуточнени)"," ",{"v":8,"d":"8 лв."},{"v":20,"d":"20 лв."},{"v":11,"d":"11 лв."},{"v":11,"d":"11 лв."},{"v":11,"d":"11 лв."},{"v":20,"d":"20 лв."},{"v":12,"d":"12 лв."},{"v":16,"d":"16 лв."},{"v":5,"d":"5 лв."},{"v":7,"d":"7 лв."},{"v":21,"d":"21 лв."},{"v":3,"d":"3 лв."},{"$f":"SUM(tblExpenses[[#This Row],[Яну]:[Дек]])","v":{"v":145,"d":"145 лв."}},{"v":0.02,"d":"2%"},{"$f":"tblExpenses[[#This Row],[Яну]]/tblExpenses[[#Totals],[Яну]]","v":{"v":0.03389830508474576,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Фев]]/tblExpenses[[#Totals],[Фев]]","v":{"v":0.0975609756097561,"d":"10%"}},{"$f":"tblExpenses[[#This Row],[Мар]]/tblExpenses[[#Totals],[Мар]]","v":{"v":0.04417670682730924,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Апр]]/tblExpenses[[#Totals],[Апр]]","v":{"v":0.0421455938697318,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Май]]/tblExpenses[[#Totals],[Май]]","v":{"v":0.042801556420233464,"d":"4%"}},{"$f":"tblExpenses[[#This Row],[Юни]]/tblExpenses[[#Totals],[Юни]]","v":{"v":0.072992700729927,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Юли]]/tblExpenses[[#Totals],[Юли]]","v":{"v":0.045112781954887216,"d":"5%"}},{"$f":"tblExpenses[[#This Row],[Авг]]/tblExpenses[[#Totals],[Авг]]","v":{"v":0.06808510638297872,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Сеп]]/tblExpenses[[#Totals],[Сеп]]","v":{"v":0.021739130434782608,"d":"2%"}},{"$f":"tblExpenses[[#This Row],[Окт]]/tblExpenses[[#Totals],[Окт]]","v":{"v":0.02702702702702703,"d":"3%"}},{"$f":"tblExpenses[[#This Row],[Ное]]/tblExpenses[[#Totals],[Ное]]","v":{"v":0.07094594594594594,"d":"7%"}},{"$f":"tblExpenses[[#This Row],[Дек]]/tblExpenses[[#Totals],[Дек]]","v":{"v":0.012987012987012988,"d":"1%"}},{"$f":"tblExpenses[[#This Row],[Годишно]]/tblExpenses[[#Totals],[Годишно]]","v":{"v":0.048349449816605536,"d":"5%"}}]
[null,"ОБЩО РАЗХОДИ"," ",{"$f":"SUBTOTAL(109,tblExpenses[Яну])","v":{"v":236,"d":"236 лв."}},{"$f":"SUBTOTAL(109,tblExpenses[Фев])","v":{"v":205,"d":"205 лв."}},{"$f":"SUBTOTAL(109,tblExpenses[Мар])","v":{"v":249,"d":"249 лв."}},{"$f":"SUBTOTAL(109,tblExpenses[Апр])","v":{"v":261,"d":"261 лв."}},{"$f":"SUBTOTAL(109,tblExpenses[Май])","v":{"v":257,"d":"257 лв."}},{"$f":"SUBTOTAL(109,tblExpenses[Юни])","v":{"v":274,"d":"274 лв."}},{"$f":"SUBTOTAL(109,tblExpenses[Юли])","v":{"v":266,"d":"266 лв."}},{"$f":"SUBTOTAL(109,tblExpenses[Авг])","v":{"v":235,"d":"235 лв."}},{"$f":"SUBTOTAL(109,tblExpenses[Сеп])","v":{"v":230,"d":"230 лв."}},{"$f":"SUBTOTAL(109,tblExpenses[Окт])","v":{"v":259,"d":"259 лв."}},{"$f":"SUBTOTAL(109,tblExpenses[Ное])","v":{"v":296,"d":"296 лв."}},{"$f":"SUBTOTAL(109,tblExpenses[Дек])","v":{"v":231,"d":"231 лв."}},{"$f":"SUBTOTAL(109,tblExpenses[Годишно])","v":{"v":2999,"d":"2,999 лв."}},{"$f":"SUBTOTAL(109,tblExpenses[инд %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblExpenses[яну % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblExpenses[фев % ])","v":{"v":1.0000000000000002,"d":"100%"}},{"$f":"SUBTOTAL(109,tblExpenses[мар % ])","v":{"v":1.0000000000000002,"d":"100%"}},{"$f":"SUBTOTAL(109,tblExpenses[апр % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblExpenses[май % ])","v":{"v":1.0000000000000002,"d":"100%"}},{"$f":"SUBTOTAL(109,tblExpenses[юни % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblExpenses[юли % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblExpenses[авг % ])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,tblExpenses[сеп % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblExpenses[окт % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblExpenses[ное % ])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,tblExpenses[дек % ])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblExpenses[годишен %])","v":{"v":0.9999999999999999,"d":"100%"}}]
[]
[null,"Нетна печалба",null,{"$f":"'Себестойност на продажбите'!$D$14-tblExpenses[[#Totals],[Яну]]","v":{"v":123,"d":"123 лв."}},{"$f":"'Себестойност на продажбите'!E14-tblExpenses[[#Totals],[Фев]]","v":{"v":175,"d":"175 лв."}},{"$f":"'Себестойност на продажбите'!F14-tblExpenses[[#Totals],[Мар]]","v":{"v":256,"d":"256 лв."}},{"$f":"'Себестойност на продажбите'!G14-tblExpenses[[#Totals],[Апр]]","v":{"v":109,"d":"109 лв."}},{"$f":"'Себестойност на продажбите'!H14-tblExpenses[[#Totals],[Май]]","v":{"v":156,"d":"156 лв."}},{"$f":"'Себестойност на продажбите'!I14-tblExpenses[[#Totals],[Юни]]","v":{"v":-8,"d":"-8 лв."}},{"$f":"'Себестойност на продажбите'!J14-tblExpenses[[#Totals],[Юли]]","v":{"v":32,"d":"32 лв."}},{"$f":"'Себестойност на продажбите'!K14-tblExpenses[[#Totals],[Авг]]","v":{"v":214,"d":"214 лв."}},{"$f":"'Себестойност на продажбите'!L14-tblExpenses[[#Totals],[Сеп]]","v":{"v":100,"d":"100 лв."}},{"$f":"'Себестойност на продажбите'!M14-tblExpenses[[#Totals],[Окт]]","v":{"v":148,"d":"148 лв."}},{"$f":"'Себестойност на продажбите'!N14-tblExpenses[[#Totals],[Ное]]","v":{"v":179,"d":"179 лв."}},{"$f":"'Себестойност на продажбите'!O14-tblExpenses[[#Totals],[Дек]]","v":{"v":359,"d":"359 лв."}},{"$f":"SUM(D26:O26)","v":{"v":1843,"d":"1,843 лв."}},null,{"$f":"D26/$P$26","v":{"v":0.06673901247965273,"d":"7%"}},{"$f":"E26/$P$26","v":{"v":0.09495387954422138,"d":"9%"}},{"v":0.138903960933261,"d":"14%"},{"v":0.05914270211611503,"d":"6%"},{"v":0.08464460119370591,"d":"8%"},{"v":-0.004340748779164406,"d":"-0%"},{"v":0.017362995116657624,"d":"2%"},{"v":0.11611502984264786,"d":"12%"},{"v":0.05425935973955507,"d":"5%"},{"v":0.08030385241454151,"d":"8%"},{"v":0.09712425393380358,"d":"10%"},{"v":0.19479110146500273,"d":"19%"},{"v":1,"d":"100%"}]