{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["27,11,11 подсчет"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"27,11,11 подсчет","index":0,"n_rows":175,"n_cols":18,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["наименование","кол-во","цена $","увезли","цена р","ввод","продано",null,null,null,"прибыль","продажа","остаток",null,"привоз","стало"]
["Должны за:",null,"приход",null,"приход","прод.","на сумму",null,null,null,"пополам"]
["ввод курса $--------->",31.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"увоз хань","увоз на рв"]
["kobalt сегмент"," "]
["115х22 сегм Kobalt",1,1,null,{"$f":"C5*$B$3","v":31.89},null,{"$f":"F5*C5","v":0},null,null,null,{"$f":"F5*(L5-E5)/2","v":0},119.6,{"$f":"B5-F5","v":1},{"$f":"B5*C5","v":1},null,{"$f":"M5+O5","v":1}]
["125х22 сегм Kobalt ",2,1,null,{"$f":"C6*$B$3","v":31.89},null,0,null,null,null,{"$f":"F6*(L6-E6)/2","v":0},132.25,{"$f":"B6-F6","v":2},{"$f":"B6*C6","v":2},null,{"$f":"M6+O6","v":2}]
["150х22 сегм Kobalt",96,1,null,31.89,null,0,null,null,null,{"$f":"F7*(L7-E7)/2","v":0},218.5,96,96,null,96]
["180х22 сегм kobalt",266,1,null,31.89,null,0,null,null,null,{"$f":"F8*(L8-E8)/2","v":0},231.15,266,266,null,266]
["230х22 сегм Kobalt",276,1,null,31.89,null,0,null,null,null,{"$f":"F9*(L9-E9)/2","v":0},264.5,276,276,null,276]
["kobalt турбо",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["115х22 турбо Kobalt",160,1,null,31.89,null,0,null,null,null,{"$f":"F11*(L11-E11)/2","v":0},158.69999999999999,160,160,null,160]
["125х22 турбо Kobalt",203,1,null,31.89,null,0,null,null,null,{"$f":"F12*(L12-E12)/2","v":0},185.15,203,203,null,203]
["150х22 турбо Kobalt",113,1,null,31.89,null,0,null,null,null,{"$f":"F13*(L13-E13)/2","v":0},290.95,113,113,null,113]
["180х22 турбо Kobalt",76,1,null,31.89,null,0,null,null,null,{"$f":"F14*(L14-E14)/2","v":0},384.1,76,76,null,76]
["230х22 турбо Kobalt",109,1,null,31.89,null,0,null,null,null,{"$f":"F15*(L15-E15)/2","v":0},410.55,109,109,null,109]
["Kobalt супертурбо",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["230х22 супертурбо Kobalt",175,1,null,31.89,null,0,null,null,null,{"$f":"F17*(L17-E17)/2","v":0},458.85,175,175,null,175]
["Kobalt гладкий",0,1,null,{"$f":"C18*$B$3","v":31.89},null,0,null,null,null,null,0,0,{"$f":"B18*C18","v":0},null,0]
["230х22 гладкий Kobalt",327,1,null,31.89,null,0,null,null,null,{"$f":"F19*(L19-E19)/2","v":0},251.85,327,{"$f":"B19*C19","v":327},null,327]
["Universal сегментные",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["115х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F21*(L21-E21)/2","v":0},46,0,0,null,0]
["125х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F22*(L22-E22)/2","v":0},52.9,0,0,null,0]
["150х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F23*(L23-E23)/2","v":0},93.15,0,0,null,0]
["180х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F24*(L24-E24)/2","v":0},98.9,0,0,null,0]
["230х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F25*(L25-E25)/2","v":0},112.7,0,0,null,0]
["Universal турбо",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["115х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F27*(L27-E27)/2","v":0},66.7,0,0,null,0]
["125х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F28*(L28-E28)/2","v":0},79.349999999999994,0,0,null,0]
["150х22",1,1,null,31.89,null,0,null,null,null,{"$f":"F29*(L29-E29)/2","v":0},125.35,1,1,null,1]
["180х22",48,1,null,31.89,null,0,null,null,null,{"$f":"F30*(L30-E30)/2","v":0},165.6,48,48,null,48]
["230х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F31*(L31-E31)/2","v":0},185.15,0,0,null,0]
["Universal супертурбо",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["115х22",2,1,null,31.89,null,0,null,null,null,{"$f":"F33*(L33-E33)/2","v":0},72.45,2,2,null,2]
["125х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F34*(L34-E34)/2","v":0},93.15,0,0,null,0]
["150х22",4,1,null,31.89,null,0,null,null,null,{"$f":"F35*(L35-E35)/2","v":0},139.15,4,4,null,4]
["180х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F36*(L36-E36)/2","v":0},178.25,0,0,null,0]
["230х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F37*(L37-E37)/2","v":0},204.7,0,0,null,0]
["Rusland сегментные",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["115х22",204,1,null,31.89,null,0,null,null,null,{"$f":"F39*(L39-E39)/2","v":0},75.900000000000006,204,204,null,204]
["125х22",744,1,null,31.89,null,0,null,null,null,{"$f":"F40*(L40-E40)/2","v":0},87.4,744,744,null,744]
["150х22",158,1,null,31.89,null,0,null,null,null,{"$f":"F41*(L41-E41)/2","v":0},149.5,158,158,null,158]
["180х22",238,1,null,31.89,null,0,null,null,null,{"$f":"F42*(L42-E42)/2","v":0},159.85,238,238,null,238]
["230х22",610,1,null,31.89,null,0,null,null,null,{"$f":"F43*(L43-E43)/2","v":0},194.35,610,610,null,610]
["Rusland турбо",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["115х22",267,1,null,31.89,null,0,null,null,null,{"$f":"F45*(L45-E45)/2","v":0},112.7,267,267,null,267]
["125х22",398,1,null,31.89,null,0,null,null,null,{"$f":"F46*(L46-E46)/2","v":0},131.1,398,398,null,398]
["150х22",167,1,null,31.89,null,0,null,null,null,{"$f":"F47*(L47-E47)/2","v":0},203.55,167,167,null,167]
["180х22",142,1,null,31.89,null,0,null,null,null,{"$f":"F48*(L48-E48)/2","v":0},276,142,142,null,142]
["230х22",823,1,null,31.89,null,0,null,null,null,{"$f":"F49*(L49-E49)/2","v":0},290.95,823,823,null,823]
["Rusland супертурбо",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["115х22",144,1,null,31.89,null,0,null,null,null,{"$f":"F51*(L51-E51)/2","v":0},124.2,144,144,null,144]
["125х22",211,1,null,31.89,null,0,null,null,null,{"$f":"F52*(L52-E52)/2","v":0},146.05000000000001,211,211,null,211]
["150х22",297,1,null,31.89,null,0,null,null,null,{"$f":"F53*(L53-E53)/2","v":0},232.3,297,297,null,297]
["180х22",201,1,null,31.89,null,0,null,null,null,{"$f":"F54*(L54-E54)/2","v":0},305.89999999999998,201,201,null,201]
["230х22",104,1,null,31.89,null,0,null,null,null,{"$f":"F55*(L55-E55)/2","v":0},313.95,104,104,null,104]
["Rusland гладкие",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["115х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F57*(L57-E57)/2","v":0},66.7,0,0,null,0]
["125х22",285,1,null,31.89,null,0,null,null,null,0,82.8,285,285,null,285]
["150х22",100,1,null,31.89,null,0,null,null,null,0,131.1,100,100,null,100]
["150х25.4",49,1,null,31.89,null,0,null,null,null,0,131.1,49,{"$f":"B60*C60","v":49},null,49]
["180х22",0,1,null,31.89,null,0,null,null,null,0,139.15,0,0,null,0]
["180х25.4",15,1,null,31.89,null,0,null,null,null,0,139.15,15,{"$f":"B62*C62","v":15},null,15]
["200х25.4",19,1,null,31.89,null,0,null,null,null,0,146.05000000000001,19,{"$f":"B63*C63","v":19},null,19]
["230х22",3,1,null,31.89,null,0,null,null,null,0,152.94999999999999,3,3,null,3]
["Greapo сегментные",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["115х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F66*(L66-E66)/2","v":0},33.35,0,0,null,0]
["125х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F67*(L67-E67)/2","v":0},46,0,0,null,0]
["150х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F68*(L68-E68)/2","v":0},66.7,0,0,null,0]
["180х22",0,1,null,31.89,null,{"$f":"F69*C69","v":0},null,null,null,{"$f":"F69*(L69-E69)/2","v":0},86.25,0,0,null,0]
["230х22",0,1,null,{"$f":"C70*$B$3","v":31.89},null,0,null,null,null,{"$f":"F70*(L70-E70)/2","v":0},93.15,{"$f":"B70-F70","v":0},0,null,{"$f":"M70+O70","v":0}]
["Greapo турбо",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["115х22",123,1,null,31.89,null,0,null,null,null,{"$f":"F72*(L72-E72)/2","v":0},52.9,123,123,null,123]
["125х22",2,1,null,31.89,null,0,null,null,null,{"$f":"F73*(L73-E73)/2","v":0},59.8,2,2,null,2]
["150х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F74*(L74-E74)/2","v":0},93.15,0,{"$f":"B74*C74","v":0},null,0]
["180х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F75*(L75-E75)/2","v":0},125.35,0,0,null,0]
["230х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F76*(L76-E76)/2","v":0},146.05000000000001,0,0,null,0]
["Greapo супертурбо",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["115х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F78*(L78-E78)/2","v":0},59.8,0,0,null,0]
["125х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F79*(L79-E79)/2","v":0},66.7,0,0,null,0]
["230х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F80*(L80-E80)/2","v":0},158.69999999999999,0,0,null,0]
["Diamant сегментные",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["115х22",391,1,null,31.89,null,0,null,null,null,{"$f":"F82*(L82-E82)/2","v":0},75.900000000000006,391,391,null,391]
["125х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F83*(L83-E83)/2","v":0},87.4,0,0,null,0]
["150х22",0,1,null,31.89,null,0,null,null,null,{"$f":"F84*(L84-E84)/2","v":0},149.5,0,0,null,0]
["180х22",9,1,null,31.89,null,0,null,null,null,{"$f":"F85*(L85-E85)/2","v":0},159.85,9,9,null,9]
["230х22",553,1,null,31.89,null,0,null,null,null,{"$f":"F86*(L86-E86)/2","v":0},194.35,553,553,null,553]
["Diamant турбо",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["115х22",187,1,null,31.89,null,0,null,null,null,{"$f":"F88*(L88-E88)/2","v":0},112.7,187,187,null,187]
["125х22",250,1,null,31.89,null,0,null,null,null,{"$f":"F89*(L89-E89)/2","v":0},131.1,250,250,null,250]
["150х22",96,1,null,31.89,null,0,null,null,null,{"$f":"F90*(L90-E90)/2","v":0},203.55,96,96,null,96]
["180х22",231,1,null,31.89,null,0,null,null,null,{"$f":"F91*(L91-E91)/2","v":0},276,231,231,null,231]
["230х22",559,1,null,31.89,null,0,null,null,null,{"$f":"F92*(L92-E92)/2","v":0},290.95,559,559,null,559]
["Diamant супертурбо",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["115х22",100,1,null,31.89,null,0,null,null,null,{"$f":"F94*(L94-E94)/2","v":0},124.2,100,100,null,100]
["125х22",23,1,null,31.89,null,0,null,null,null,{"$f":"F95*(L95-E95)/2","v":0},146.05000000000001,23,23,null,23]
["150х22",138,1,null,31.89,null,0,null,null,null,{"$f":"F96*(L96-E96)/2","v":0},232.3,138,138,null,138]
["180х22",149,1,null,31.89,null,0,null,null,null,{"$f":"F97*(L97-E97)/2","v":0},305.89999999999998,149,149,null,149]
["230х22",73,1,null,31.89,null,0,null,null,null,{"$f":"F98*(L98-E98)/2","v":0},313.95,73,{"$f":"B98*C98","v":73},null,73]
["Diamant гладкие",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["115х22",66,1,null,31.89,null,0,null,null,null,{"$f":"F100*(L100-E100)/2","v":0},66.7,66,66,null,66]
["125х22",0,1,null,31.89,null,0,null,null,null,0,82.8,0,0,null,0]
["150х22        25.4",0,1,null,31.89,null,0,null,null,null,0,131.1,0,0,null,0]
["180х22        25.4",4,1,null,31.89,null,0,null,null,null,0,139.15,4,4,null,4]
["200х25.4 ",4,1,null,31.89,null,0,null,null,null,0,146.05000000000001,4,{"$f":"B104*C104","v":4},null,4]
["230х22",10,1,null,31.89,null,0,null,null,null,0,152.94999999999999,10,10,null,10]
["-",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["-",0,1,null,31.89,null,0,null,null,null,{"$f":"F107*(L107-E107)/2","v":0},0,0,0,null,0]
["-",0,1,null,31.89,null,0,null,null,null,{"$f":"F108*(L108-E108)/2","v":0},0,0,{"$f":"B108*C108","v":0},null,0]
["Bosch турбо",0,1,null,31.89,null,0,null,0,"$0,00",{"$f":"F109*(L109-E109)/2","v":0},0,0,0,null,0]
["230х22",50,1,null,31.89,null,0,390,562,"$5 660,00",{"$f":"F110*(L110-E110)/2","v":0},450,50,50,null,50]
["Гибкие абразивы",0,1,null,31.89,null,0,null,null,null,null,0,0,0,null,0]
["лб 75х457",2474,1,null,31.89,null,0,null,null,null,{"$f":"F112*(L112-E112)/2","v":0},15.87,2474,2474,null,2474]
["лб 75х533",930,1,null,31.89,null,0,null,null,null,0,17.192499999999999,930,930,null,930]
["клт 115",121,1,null,31.89,null,0,null,null,null,0,29.094999999999999,121,121,null,121]
["клт 125",162,1,null,31.89,null,0,null,null,null,0,43.642499999999998,162,162,null,162]
["клт 150 ",475,1,null,31.89,null,0,null,null,null,0,60.835000000000001,475,{"$f":"B116*C116","v":475},null,475]
["клт 180",433,1,null,31.89,null,0,null,null,null,0,79.349999999999994,433,433,null,433]
["липучка д. 125",3643,1,null,31.89,null,0,null,null,null,0,5.29,3643,{"$f":"B118*C118","v":3643},null,3643]
["Чашки Russland",0,1,null,31.89,null,0,null,null,null,0,0,0,0,null,0]
["100 double",78,1,null,31.89,null,0,null,null,null,0,333.5,78,78,null,78]
["100 turbo",67,1,null,31.89,null,0,null,null,null,0,361.1,67,67,null,67]
["115 double",148,1,null,31.89,null,0,null,null,null,0,395.6,148,148,null,148]
["115 turbo",168,1,null,31.89,null,0,null,null,null,0,450.8,168,168,null,168]
["125 double",271,1,null,31.89,null,0,null,null,null,0,423.2,271,271,null,271]
["125 turbo",246,1,null,31.89,null,0,null,null,null,0,500.25,246,246,null,246]
["150 double",17,1,null,31.89,null,0,null,null,null,0,617.54999999999995,17,17,null,17]
["150 turbo",40,1,null,31.89,null,0,null,null,null,0,680.8,40,40,null,40]
["180 double",102,1,null,31.89,null,0,null,null,null,0,792.35,102,102,null,102]
["180 turbo",18,1,null,31.89,null,0,null,null,null,0,937.25,18,18,null,18]
[null,0,null,null,{"$f":"C130*$B$3","v":0},null,{"$f":"F130*C130","v":0},null,null,null,{"$f":"F130*(L130-E130)/2","v":0},0,{"$f":"B130-F130","v":0},{"$f":"B130*C130","v":0},null,{"$f":"M130+O130","v":0}]
[null,0,null,null,0,null,0,null,null,null,0,0,0,{"$f":"B131*C131","v":0},null,0]
[null,0,null,null,0,null,0,null,null,null,0,0,0,0,null,0]
[null,0,null,null,0,null,0,null,null,null,0,0,0,0,null,0]
["Cумма долга",0,null,null,null,null,{"$f":"SUM(G4:G133)","v":0},null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"M135+O135","v":0}]
["Cумма прибыли пополам ",0,null,null,null,null,null,null,null,null,{"$f":"SUM(K4:K133)","v":0},null,0,null,null,0]
["Вот ",0,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Greapo cегментные",0,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["115х22",0,null,null,53.81,null,{"$f":"F139*E139","v":0},null,null,null,{"$f":"F139*(L139-E139)/2","v":0},60,0,null,null,0]
["125х22",0,null,null,63.74,null,0,null,null,null,{"$f":"F140*(L140-E140)/2","v":0},70,0,null,null,0]
["150х22",0,null,null,107.01,null,0,null,null,null,{"$f":"F141*(L141-E141)/2","v":0},120,0,null,null,0]
["180х22",0,null,null,113.77,null,0,null,null,null,{"$f":"F142*(L142-E142)/2","v":0},130,0,null,null,0]
["230х22",0,null,null,119.12,null,0,null,null,null,{"$f":"F143*(L143-E143)/2","v":0},140,0,null,null,0]
["Greapo турбо",0,null,null,null,null,0,null,null,null,null,null,0,null,null,0]
["230х22",0,null,null,202.82,null,0,null,null,null,{"$f":"F145*(L145-E145)/2","v":0},220,0,null,null,0]
["Greapo супертурбо",0,null,null,null,null,0,null,null,null,null,null,0,null,null,{"$f":"M146+O146","v":0}]
["230х22",0,null,null,222.21,null,0,null,null,null,{"$f":"F147*(L147-E147)/2","v":0},240,0,null,null,0]
["Bosch турбо",0,null,null,null,null,0,null,null,null,null,null,0,null,null,0]
["230х22",0,null,null,290.60000000000002,null,0,null,null,null,{"$f":"F149*(L149-E149)/2","v":0},390,0,null,null,0]
["Kobalt сегментные",0,null,null,null,null,0,null,null,null,null,null,0,null,null,0]
["230х22",0,null,null,164.08,null,0,null,null,null,{"$f":"F151*(L151-E151)/2","v":0},210,0,null,null,0]
[null,0,null,null,null,null,null,null,null,null,{"$f":"F152*(L152-E152)/2","v":0},null,0,null,null,0]
["C 1/2 ",0,null,null,null,null,null,null,null,null,{"$f":"SUM(K139:K152)","v":0},null,0,null,null,0]
[null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Ctrl+Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["О",null,null,null,null,null,null,null,null,null,{"$f":"K136+K153","v":0},null,null,null,null,0]
["и ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["о"]
[]
["с",null,null,null,{"$f":"SUM(N4:N133)","v":19449}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ПОСЛЕДНЯЯ"]