{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Обзор открытия","Расходы","Прибыли и убытки"],"not_rendered":{"images":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Обзор открытия","index":0,"n_rows":42,"n_cols":7,"rows_kept":42}
[{"$nulls":6}," "]
[]
[null,"ОБЗОР ОТКРЫТИЯ",null,"Выделенные","Фактические","Баланс"]
[]
[null,null,"Общие расходы",{"$f":"SUM(D7:D11)","v":{"v":583910,"d":"583,910.00 ₽"}},{"$f":"SUM(E7:E11)","v":{"v":582860,"d":"582,860.00 ₽"}},{"$f":"E5-D5","v":{"v":-1050,"d":"-1,050.00 ₽"}}]
[]
[null,null,"Административные / общие",{"$f":"Расходы!D14","v":{"v":10200,"d":"10,200.00 ₽"}},{"$f":"Расходы!E14","v":{"v":9150,"d":"9,150.00 ₽"}},{"$f":"E7-D7","v":{"v":-1050,"d":"-1,050.00 ₽"}}]
[null,null,"Расположение / офис",{"$f":"Расходы!D29","v":{"v":354910,"d":"354,910.00 ₽"}},{"$f":"Расходы!E29","v":{"v":354910,"d":"354,910.00 ₽"}},0]
[null,null,"Маркетинг",{"$f":"Расходы!D43","v":{"v":13300,"d":"13,300.00 ₽"}},{"$f":"Расходы!E43","v":{"v":13300,"d":"13,300.00 ₽"}},0]
[null,null,"Персонал",{"$f":"Расходы!D52","v":{"v":205000,"d":"205,000.00 ₽"}},{"$f":"Расходы!E52","v":{"v":205000,"d":"205,000.00 ₽"}},0]
[null,null,"Другое",{"$f":"Расходы!D60","v":{"v":500,"d":"500.00 ₽"}},{"$f":"Расходы!E60","v":{"v":500,"d":"500.00 ₽"}},0]
[]
[null,null,"Общее финансирование",{"$f":"SUM(D15:D17)","v":{"v":600000,"d":"600,000.00 ₽"}},{"$f":"SUM(E15:E17)","v":{"v":620000,"d":"620,000.00 ₽"}},{"v":20000,"d":"20,000.00 ₽"}]
[]
[null,null,"Инвесторы",{"$f":"D29","v":{"v":80000,"d":"80,000.00 ₽"}},{"$f":"E29","v":{"v":80000,"d":"80,000.00 ₽"}},0]
[null,null,"Кредиты",{"$f":"D35","v":{"v":500000,"d":"500,000.00 ₽"}},{"$f":"E35","v":{"v":495000,"d":"495,000.00 ₽"}},{"v":-5000,"d":"-5,000.00 ₽"}]
[null,null,"Дополнительное финансирование",{"$f":"D40","v":{"v":20000,"d":"20,000.00 ₽"}},{"$f":"E40","v":{"v":45000,"d":"45,000.00 ₽"}},{"v":25000,"d":"25,000.00 ₽"}]
[]
[null,null,"Финансовые средства за вычетом расходов",{"$f":"D13-D5","v":{"v":16090,"d":"16,090.00 ₽"}},{"$f":"E13-E5","v":{"v":37140,"d":"37,140.00 ₽"}},{"v":21050,"d":"21,050.00 ₽"}]
[]
[null,"ФИНАНСИРОВАНИЕ ОТКРЫТИЯ",null,"Выделенные","Фактические","Баланс"]
[]
[null,null,"Инвесторы"]
[]
[null,null,"Владелец 1",{"v":50000,"d":"50,000.00 ₽"},{"v":50000,"d":"50,000.00 ₽"},{"$f":"E25-D25","v":0}]
[null,null,"Владелец 2",{"v":30000,"d":"30,000.00 ₽"},{"v":30000,"d":"30,000.00 ₽"},{"$f":"E26-D26","v":0}]
[null,null,"Владелец 3",0,0,{"$f":"E27-D27","v":0}]
[null,null,"Другое",0,0,{"$f":"E28-D28","v":0}]
[null,null,"Итог",{"$f":"SUM(D25:D28)","v":{"v":80000,"d":"80,000.00 ₽"}},{"$f":"SUM(E25:E28)","v":{"v":80000,"d":"80,000.00 ₽"}},{"$f":"E29-D29","v":0}]
[null,null,"Кредиты"]
[]
[null,null,"Банковский кредит",{"v":450000,"d":"450,000.00 ₽"},{"v":450000,"d":"450,000.00 ₽"},{"$f":"E32-D32","v":0}]
[null,null,"Небанковский кредит",{"v":50000,"d":"50,000.00 ₽"},{"v":45000,"d":"45,000.00 ₽"},{"$f":"E33-D33","v":{"v":-5000,"d":"-5,000.00 ₽"}}]
[null,null,"Другое",0,0,{"$f":"E34-D34","v":0}]
[null,null,"Итог",{"$f":"SUM(D32:D34)","v":{"v":500000,"d":"500,000.00 ₽"}},{"$f":"SUM(E32:E34)","v":{"v":495000,"d":"495,000.00 ₽"}},{"$f":"E35-D35","v":{"v":-5000,"d":"-5,000.00 ₽"}}]
[null,null,"Дополнительное финансирование"]
[]
[null,null,"Грант",{"v":20000,"d":"20,000.00 ₽"},{"v":45000,"d":"45,000.00 ₽"},{"$f":"E38-D38","v":{"v":25000,"d":"25,000.00 ₽"}}]
[null,null,"Другое",0,0,{"$f":"E39-D39","v":0}]
[null,null,"Итог",{"$f":"SUM(D38:D39)","v":{"v":20000,"d":"20,000.00 ₽"}},{"$f":"SUM(E38:E39)","v":{"v":45000,"d":"45,000.00 ₽"}},{"$f":"E40-D40","v":{"v":25000,"d":"25,000.00 ₽"}}]
[]
[null,null,"Общее финансирование открытия",{"$f":"SUM(D29,D35,D40)","v":{"v":600000,"d":"600,000.00 ₽"}},{"$f":"SUM(E29,E35,E40)","v":{"v":620000,"d":"620,000.00 ₽"}},{"$f":"E42-D42","v":{"v":20000,"d":"20,000.00 ₽"}}]

{"sheet":"Расходы","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[{"$nulls":6}," "]
[]
[null,"РАСХОДЫ НА ОТКРЫТИЕ КОМПАНИИ","Срок оплаты","Выделенные","Фактические","Баланс"]
[]
[null,"Административные / общие"]
[]
[null,"Разрешения",null,{"v":1500,"d":"1,500.00 ₽"},{"v":1500,"d":"1,500.00 ₽"},{"$f":"E7-D7","v":0}]
[null,"Страховка",null,{"v":3400,"d":"3,400.00 ₽"},{"v":3200,"d":"3,200.00 ₽"},{"v":-200,"d":"-200.00 ₽"}]
[null,"Юридические расходы",null,{"v":300,"d":"300.00 ₽"},{"v":450,"d":"450.00 ₽"},{"v":150,"d":"150.00 ₽"}]
[null,"Бизнес-консультант",null,{"v":2500,"d":"2,500.00 ₽"},{"v":2000,"d":"2,000.00 ₽"},{"v":-500,"d":"-500.00 ₽"}]
[null,"Обучение",null,{"v":2000,"d":"2,000.00 ₽"},{"v":1500,"d":"1,500.00 ₽"},{"v":-500,"d":"-500.00 ₽"}]
[null,"Программное обеспечение (общее)",null,{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},0]
[null,"Другое",null,0,0,0]
[null,"Итог",null,{"$f":"SUM(D7:D13)","v":{"v":10200,"d":"10,200.00 ₽"}},{"$f":"SUM(E7:E13)","v":{"v":9150,"d":"9,150.00 ₽"}},{"v":-1050,"d":"-1,050.00 ₽"}]
[null,"Расположение / офис"]
[]
[null,"Аренда помещения",null,{"v":50000,"d":"50,000.00 ₽"},{"v":50000,"d":"50,000.00 ₽"},{"$f":"E17-D17","v":0}]
[null,"Затраты на коммунальные услуги",null,{"v":2500,"d":"2,500.00 ₽"},{"v":2500,"d":"2,500.00 ₽"},0]
[null,"Установка и годовая оплата телефона",null,{"$f":"50+30*12","v":{"v":410,"d":"410.00 ₽"}},{"v":410,"d":"410.00 ₽"},0]
[null,"Мебель",null,{"v":15000,"d":"15,000.00 ₽"},{"v":15000,"d":"15,000.00 ₽"},0]
[null,"Медицинское оборудование",null,{"v":150000,"d":"150,000.00 ₽"},{"v":150000,"d":"150,000.00 ₽"},0]
[null,"Оборудование",null,{"v":10000,"d":"10,000.00 ₽"},{"v":10000,"d":"10,000.00 ₽"},0]
[null,"Программное обеспечение (CRM и т. д.)",null,{"v":7000,"d":"7,000.00 ₽"},{"v":7000,"d":"7,000.00 ₽"},0]
[null,"Плата за установку",null,{"v":5000,"d":"5,000.00 ₽"},{"v":5000,"d":"5,000.00 ₽"},0]
[null,"Запасы перед началом работы (лекарства)",null,{"v":100000,"d":"100,000.00 ₽"},{"v":100000,"d":"100,000.00 ₽"},0]
[null,"Медицинские принадлежности (перчатки и т. д.)",null,{"v":5000,"d":"5,000.00 ₽"},{"v":5000,"d":"5,000.00 ₽"},0]
[null,"Разное",null,{"v":10000,"d":"10,000.00 ₽"},{"v":10000,"d":"10,000.00 ₽"},0]
[null,"Другое",null,0,0,0]
[null,"Итог",null,{"$f":"SUM(D17:D28)","v":{"v":354910,"d":"354,910.00 ₽"}},{"$f":"SUM(E17:E28)","v":{"v":354910,"d":"354,910.00 ₽"}},{"$f":"E29-D29","v":0}]
[null,"Маркетинг"]
[]
[null,"Разработка логотипа",null,{"v":300,"d":"300.00 ₽"},{"v":300,"d":"300.00 ₽"},{"$f":"E32-D32","v":0}]
[null,"Разработка фирменной символики",null,{"v":200,"d":"200.00 ₽"},{"v":200,"d":"200.00 ₽"},{"$f":"E33-D33","v":0}]
[null,"Реклама открытия",null,{"v":10000,"d":"10,000.00 ₽"},{"v":10000,"d":"10,000.00 ₽"},{"$f":"E34-D34","v":0}]
[null,"Веб-сайт",null,{"v":700,"d":"700.00 ₽"},{"v":700,"d":"700.00 ₽"},0]
[null,"Печатные маркетинговые материалы",null,{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},0]
[null,"Рекламные материалы",null,{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},0]
[null,"Регистрационный сбор",null,{"v":300,"d":"300.00 ₽"},{"v":300,"d":"300.00 ₽"},0]
[null,"Интернет-маркетинг",null,{"v":100,"d":"100.00 ₽"},{"v":100,"d":"100.00 ₽"},0]
[null,"Выставки-ярмарки",null,{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},0]
[null,"События в сети",null,{"v":200,"d":"200.00 ₽"},{"v":200,"d":"200.00 ₽"},0]
[null,"Другое",null,0,0,0]
[null,"Итог",null,{"$f":"SUM(D32:D42)","v":{"v":13300,"d":"13,300.00 ₽"}},{"$f":"SUM(E32:E42)","v":{"v":13300,"d":"13,300.00 ₽"}},0]
[null,"Затраты на персонал"]
[]
[null,"Плата за размещение вакансий",null,0,0,{"$f":"E46-D46","v":0}]
[null,"Платежная ведомость",null,{"v":200000,"d":"200,000.00 ₽"},{"v":200000,"d":"200,000.00 ₽"},0]
[null,"Обучение",null,{"v":5000,"d":"5,000.00 ₽"},{"v":5000,"d":"5,000.00 ₽"},0]
[null,"Другое",null,0,0,0]
[null,"Другое",null,0,0,0]
[null,"Другое",null,0,0,0]
[null,"Итог",null,{"$f":"SUM(D46:D51)","v":{"v":205000,"d":"205,000.00 ₽"}},{"$f":"SUM(E46:E51)","v":{"v":205000,"d":"205,000.00 ₽"}},0]
[null,"Другое"]
[]
[null,"Резерв на непредвиденные расходы",null,0,0,{"$f":"E55-D55","v":0}]
[null,"Вечеринка в честь открытия",null,{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},0]
[null,"Другое",null,0,0,0]
[null,"Другое",null,0,0,0]
[null,"Другое",null,0,0,0]
[null,"Итог",null,{"$f":"SUM(D55:D59)","v":{"v":500,"d":"500.00 ₽"}},{"$f":"SUM(E55:E59)","v":{"v":500,"d":"500.00 ₽"}},0]
[]
[null,null,"Общие начальные расходы",{"$f":"SUM(D14,D29,D43,D52,D60)","v":{"v":583910,"d":"583,910.00 ₽"}},{"$f":"SUM(E14,E29,E43,E52,E60)","v":{"v":582860,"d":"582,860.00 ₽"}},{"$f":"E62-D62","v":{"v":-1050,"d":"-1,050.00 ₽"}}]

{"sheet":"Прибыли и убытки","index":2,"n_rows":22,"n_cols":16,"rows_kept":22}
[{"$nulls":6}," ",{"$nulls":8}," "]
[]
[null,"ВЫРУЧКА",{"$f":"DATE(YEAR(TODAY()),1,1)","v":"2019-01-01"},{"$f":"DATE(YEAR(C3),MONTH(C3)+1,1)","v":"2019-02-01"},{"$f":"DATE(YEAR(D3),MONTH(D3)+1,1)","v":"2019-03-01"},"2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","С НАЧАЛА ГОДА"]
[null,"Прогнозируемые продажи",{"v":80000,"d":"80,000.00 ₽"},{"v":80000,"d":"80,000.00 ₽"},{"v":80000,"d":"80,000.00 ₽"},{"v":80000,"d":"80,000.00 ₽"},{"v":80000,"d":"80,000.00 ₽"},{"v":80000,"d":"80,000.00 ₽"},{"v":80000,"d":"80,000.00 ₽"},{"v":80000,"d":"80,000.00 ₽"},{"v":80000,"d":"80,000.00 ₽"},{"v":80000,"d":"80,000.00 ₽"},{"v":80000,"d":"80,000.00 ₽"},{"v":80000,"d":"80,000.00 ₽"},{"$f":"SUM(C4:N4)","v":{"v":960000,"d":"960,000.00 ₽"}}]
[null,"Вычет (скидки, ошибки и т. д.)",{"v":-5000,"d":"-5,000.00 ₽"},{"v":-5000,"d":"-5,000.00 ₽"},{"v":-5000,"d":"-5,000.00 ₽"},{"v":-5000,"d":"-5,000.00 ₽"},{"v":-5000,"d":"-5,000.00 ₽"},{"v":-5000,"d":"-5,000.00 ₽"},{"v":-5000,"d":"-5,000.00 ₽"},{"v":-5000,"d":"-5,000.00 ₽"},{"v":-5000,"d":"-5,000.00 ₽"},{"v":-5000,"d":"-5,000.00 ₽"},{"v":-5000,"d":"-5,000.00 ₽"},{"v":-5000,"d":"-5,000.00 ₽"},{"v":-60000,"d":"-60,000.00 ₽"}]
[null,"Выручка от услуг",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Другая выручка ",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Чистая выручка от продаж",{"$f":"SUM(C4:C7)","v":{"v":75000,"d":"75,000.00 ₽"}},{"$f":"SUM(D4:D7)","v":{"v":75000,"d":"75,000.00 ₽"}},{"v":75000,"d":"75,000.00 ₽"},{"v":75000,"d":"75,000.00 ₽"},{"v":75000,"d":"75,000.00 ₽"},{"v":75000,"d":"75,000.00 ₽"},{"v":75000,"d":"75,000.00 ₽"},{"v":75000,"d":"75,000.00 ₽"},{"v":75000,"d":"75,000.00 ₽"},{"v":75000,"d":"75,000.00 ₽"},{"v":75000,"d":"75,000.00 ₽"},{"v":75000,"d":"75,000.00 ₽"},{"v":900000,"d":"900,000.00 ₽"}]
[null,"Стоимость проданных товаров",{"v":1000,"d":"1,000.00 ₽"},{"v":1000,"d":"1,000.00 ₽"},{"v":1000,"d":"1,000.00 ₽"},{"v":1000,"d":"1,000.00 ₽"},{"v":1000,"d":"1,000.00 ₽"},{"v":1000,"d":"1,000.00 ₽"},{"v":1000,"d":"1,000.00 ₽"},{"v":1000,"d":"1,000.00 ₽"},{"v":1000,"d":"1,000.00 ₽"},{"v":1000,"d":"1,000.00 ₽"},{"v":1000,"d":"1,000.00 ₽"},{"v":1000,"d":"1,000.00 ₽"},{"v":12000,"d":"12,000.00 ₽"}]
[null,"Валовая прибыль",{"$f":"C8-C9","v":{"v":74000,"d":"74,000.00 ₽"}},{"$f":"D8-D9","v":{"v":74000,"d":"74,000.00 ₽"}},{"v":74000,"d":"74,000.00 ₽"},{"v":74000,"d":"74,000.00 ₽"},{"v":74000,"d":"74,000.00 ₽"},{"v":74000,"d":"74,000.00 ₽"},{"v":74000,"d":"74,000.00 ₽"},{"v":74000,"d":"74,000.00 ₽"},{"v":74000,"d":"74,000.00 ₽"},{"v":74000,"d":"74,000.00 ₽"},{"v":74000,"d":"74,000.00 ₽"},{"v":74000,"d":"74,000.00 ₽"},{"v":888000,"d":"888,000.00 ₽"}]
[]
[null,"РАСХОДЫ",{"$f":"C3","v":"2019-01-01"},{"$f":"DATE(YEAR(C12),MONTH(C12)+1,1)","v":"2019-02-01"},{"$f":"DATE(YEAR(D12),MONTH(D12)+1,1)","v":"2019-03-01"},"2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","С НАЧАЛА ГОДА"]
[null,"Общие административные",{"v":912.5,"d":"912.50 ₽"},{"v":912.5,"d":"912.50 ₽"},{"v":912.5,"d":"912.50 ₽"},{"v":912.5,"d":"912.50 ₽"},{"v":912.5,"d":"912.50 ₽"},{"v":912.5,"d":"912.50 ₽"},{"v":912.5,"d":"912.50 ₽"},{"v":912.5,"d":"912.50 ₽"},{"v":912.5,"d":"912.50 ₽"},{"v":912.5,"d":"912.50 ₽"},{"v":912.5,"d":"912.50 ₽"},{"v":912.5,"d":"912.50 ₽"},{"$f":"SUM(C13:N13)","v":{"v":10950,"d":"10,950.00 ₽"}}]
[null,"Расположение / офис",{"v":29575,"d":"29,575.00 ₽"},{"v":29575,"d":"29,575.00 ₽"},{"v":29575,"d":"29,575.00 ₽"},{"v":29575,"d":"29,575.00 ₽"},{"v":29575,"d":"29,575.00 ₽"},{"v":29575,"d":"29,575.00 ₽"},{"v":29575,"d":"29,575.00 ₽"},{"v":29575,"d":"29,575.00 ₽"},{"v":29575,"d":"29,575.00 ₽"},{"v":29575,"d":"29,575.00 ₽"},{"v":29575,"d":"29,575.00 ₽"},{"v":29575,"d":"29,575.00 ₽"},{"v":354900,"d":"354,900.00 ₽"}]
[null,"Маркетинг",{"v":1108,"d":"1,108.00 ₽"},{"v":1108,"d":"1,108.00 ₽"},{"v":1108,"d":"1,108.00 ₽"},{"v":1108,"d":"1,108.00 ₽"},{"v":1108,"d":"1,108.00 ₽"},{"v":1108,"d":"1,108.00 ₽"},{"v":1108,"d":"1,108.00 ₽"},{"v":1108,"d":"1,108.00 ₽"},{"v":1108,"d":"1,108.00 ₽"},{"v":1108,"d":"1,108.00 ₽"},{"v":1108,"d":"1,108.00 ₽"},{"v":1108,"d":"1,108.00 ₽"},{"v":13296,"d":"13,296.00 ₽"}]
[null,"Персонал",{"v":17083.33,"d":"17,083.33 ₽"},{"v":17083.33,"d":"17,083.33 ₽"},{"v":17083.33,"d":"17,083.33 ₽"},{"v":17083.33,"d":"17,083.33 ₽"},{"v":17083.33,"d":"17,083.33 ₽"},{"v":17083.33,"d":"17,083.33 ₽"},{"v":17083.33,"d":"17,083.33 ₽"},{"v":17083.33,"d":"17,083.33 ₽"},{"v":17083.33,"d":"17,083.33 ₽"},{"v":17083.33,"d":"17,083.33 ₽"},{"v":17083.33,"d":"17,083.33 ₽"},{"v":17083.33,"d":"17,083.33 ₽"},{"v":204999.96000000008,"d":"204,999.96 ₽"}]
[null,"Другое",{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},{"v":500,"d":"500.00 ₽"},{"v":6000,"d":"6,000.00 ₽"}]
[null,"Общие расходы",{"$f":"SUM(C13:C17)","v":{"v":49178.83,"d":"49,178.83 ₽"}},{"$f":"SUM(D13:D17)","v":{"v":49178.83,"d":"49,178.83 ₽"}},{"v":49178.83,"d":"49,178.83 ₽"},{"v":49178.83,"d":"49,178.83 ₽"},{"v":49178.83,"d":"49,178.83 ₽"},{"v":49178.83,"d":"49,178.83 ₽"},{"v":49178.83,"d":"49,178.83 ₽"},{"v":49178.83,"d":"49,178.83 ₽"},{"v":49178.83,"d":"49,178.83 ₽"},{"v":49178.83,"d":"49,178.83 ₽"},{"v":49178.83,"d":"49,178.83 ₽"},{"v":49178.83,"d":"49,178.83 ₽"},{"v":590145.9600000001,"d":"590,145.96 ₽"}]
[null,"Доход до уплаты налогов",{"$f":"C10-C18","v":{"v":24821.17,"d":"24,821.17 ₽"}},{"$f":"D10-D18","v":{"v":24821.17,"d":"24,821.17 ₽"}},{"v":24821.17,"d":"24,821.17 ₽"},{"v":24821.17,"d":"24,821.17 ₽"},{"v":24821.17,"d":"24,821.17 ₽"},{"v":24821.17,"d":"24,821.17 ₽"},{"v":24821.17,"d":"24,821.17 ₽"},{"v":24821.17,"d":"24,821.17 ₽"},{"v":24821.17,"d":"24,821.17 ₽"},{"v":24821.17,"d":"24,821.17 ₽"},{"v":24821.17,"d":"24,821.17 ₽"},{"v":24821.17,"d":"24,821.17 ₽"},{"$f":"SUM(C19:N19)","v":{"v":297854.0399999999,"d":"297,854.04 ₽"}}]
[null,"Расходы по налогу на прибыль",{"$f":"IFERROR(C19*0.15,\"\")","v":{"v":3723.1754999999994,"d":"3,723.18 ₽"}},{"$f":"IFERROR(D19*0.15,\"\")","v":{"v":3723.1754999999994,"d":"3,723.18 ₽"}},{"v":3723.1754999999994,"d":"3,723.18 ₽"},{"v":3723.1754999999994,"d":"3,723.18 ₽"},{"v":3723.1754999999994,"d":"3,723.18 ₽"},{"v":3723.1754999999994,"d":"3,723.18 ₽"},{"v":3723.1754999999994,"d":"3,723.18 ₽"},{"v":3723.1754999999994,"d":"3,723.18 ₽"},{"v":3723.1754999999994,"d":"3,723.18 ₽"},{"v":3723.1754999999994,"d":"3,723.18 ₽"},{"v":3723.1754999999994,"d":"3,723.18 ₽"},{"v":3723.1754999999994,"d":"3,723.18 ₽"},{"v":44678.10599999998,"d":"44,678.11 ₽"}]
[]
[null,"ЧИСТАЯ ПРИБЫЛЬ",{"$f":"C19-C20","v":{"v":21097.9945,"d":"21,097.99 ₽"}},{"$f":"D19-D20","v":{"v":21097.9945,"d":"21,097.99 ₽"}},{"v":21097.9945,"d":"21,097.99 ₽"},{"v":21097.9945,"d":"21,097.99 ₽"},{"v":21097.9945,"d":"21,097.99 ₽"},{"v":21097.9945,"d":"21,097.99 ₽"},{"v":21097.9945,"d":"21,097.99 ₽"},{"v":21097.9945,"d":"21,097.99 ₽"},{"v":21097.9945,"d":"21,097.99 ₽"},{"v":21097.9945,"d":"21,097.99 ₽"},{"v":21097.9945,"d":"21,097.99 ₽"},{"v":21097.9945,"d":"21,097.99 ₽"},{"v":253175.934,"d":"253,175.93 ₽"}]