{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["СМЕТА"],"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":"СМЕТА","index":0,"n_rows":90,"n_cols":9,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Наименование работ","Помещения","Кол-во","Ед.изм.","Цена за ед работы","Цена за ед мат-ла","Работа","Материал","Всего, руб."]
[]
["Этап №1"]
["Снятие краски и шпатлевки с потолка","-",50,"кв.м.",100,0,{"$f":"ROUND(PRODUCT(C6:E6),0)","v":5000},{"$f":"ROUND(PRODUCT(C6,F6),0)","v":0},{"$f":"SUM(G6:H6)","v":5000}]
["Всякое"]
["Всякое"]
["Всякое"]
["Всякое"]
["Всякое"]
["Всякое"]
["Всякое"]
["Итого (этап №1):",null,null,null,null,null,{"$f":"ROUND(SUMPRODUCT(C5:C14,E5:E14),0)","v":5000},{"$f":"ROUND(SUMPRODUCT(C5:C14,F5:F14),0)","v":0}]
[]
["Этап №2"]
["Снятие краски и шпатлевки с потолка",null,null,null,null,null,{"$f":"ROUND(PRODUCT(C17:E17),0)","v":0},{"$f":"ROUND(PRODUCT(C17,F17),0)","v":0},{"$f":"SUM(G17:H17)","v":0}]
["Всякое"]
["Всякое"]
["Всякое"]
["Всякое"]
["Всякое"]
["Всякое"]
["Всякое"]
["Итого (этап №2):",null,null,null,null,null,{"$f":"ROUND(SUMPRODUCT(C16:C25,E16:E25),0)","v":0},{"$f":"ROUND(SUMPRODUCT(C16:C25,F16:F25),0)","v":0}]
[]
["Этап №3"]
[null,null,null,null,null,null,{"$f":"ROUND(PRODUCT(C28:E28),0)","v":0},{"$f":"ROUND(PRODUCT(C28,F28),0)","v":0},{"$f":"SUM(G28:H28)","v":0}]
[]
[]
[]
[]
[]
[]
[]
["Итого (этап №3):",null,null,null,null,null,{"$f":"ROUND(SUMPRODUCT(C27:C36,E27:E36),0)","v":0},{"$f":"ROUND(SUMPRODUCT(C27:C36,F27:F36),0)","v":0}]
[]
["Этап №4"]
[null,null,null,null,null,null,{"$f":"ROUND(PRODUCT(C39:E39),0)","v":0},{"$f":"ROUND(PRODUCT(C39,F39),0)","v":0},{"$f":"SUM(G39:H39)","v":0}]
[]
[]
[]
[]
[]
[]
[]
["Итого (этап №4):",null,null,null,null,null,{"$f":"ROUND(SUMPRODUCT(C38:C47,E38:E47),0)","v":0},{"$f":"ROUND(SUMPRODUCT(C38:C47,F38:F47),0)","v":0}]
[]
["Этап №5"]
["Снятие краски и шпатлевки с потолка",null,null,null,null,null,{"$f":"ROUND(PRODUCT(C50:E50),0)","v":0},{"$f":"ROUND(PRODUCT(C50,F50),0)","v":0},{"$f":"SUM(G50:H50)","v":0}]
["Всякое"]
["Всякое"]
["Всякое"]
["Всякое"]
["Всякое"]
["Всякое"]
["Всякое"]
["Итого (этап №5):",null,null,null,null,null,{"$f":"ROUND(SUMPRODUCT(C49:C58,E49:E58),0)","v":0},{"$f":"ROUND(SUMPRODUCT(C49:C58,F49:F58),0)","v":0}]
[]
["Этап №6"]
[null,null,null,null,null,null,{"$f":"ROUND(PRODUCT(C61:E61),0)","v":0},{"$f":"ROUND(PRODUCT(C61,F61),0)","v":0},{"$f":"SUM(G61:H61)","v":0}]
[]
[]
[]
[]
[]
[]
[]
["Итого (этап №6):",null,null,null,null,null,{"$f":"ROUND(SUMPRODUCT(C60:C69,E60:E69),0)","v":0},{"$f":"ROUND(SUMPRODUCT(C60:C69,F60:F69),0)","v":0}]
[]
["Этап №7"]
[null,null,null,null,null,null,{"$f":"ROUND(PRODUCT(C72:E72),0)","v":0},{"$f":"ROUND(PRODUCT(C72,F72),0)","v":0},{"$f":"SUM(G72:H72)","v":0}]
[]
[]
[]
[]
[]
[]
[]
["Итого (этап №7):",null,null,null,null,null,{"$f":"ROUND(SUMPRODUCT(C71:C80,E71:E80),0)","v":0},{"$f":"ROUND(SUMPRODUCT(C71:C80,F71:F80),0)","v":0}]
[]
["Накладные расходы",null,1,"компл",0,1000,{"$f":"ROUND(PRODUCT(C82:E82),1)","v":0},{"$f":"PRODUCT(C82,F82)","v":1000},{"$f":"SUM(G82:H82)","v":1000}]
[]
["Итого на работу:",null,null,null,null,null,{"$f":"SUMPRODUCT(C5:C84,E5:E84)","v":5000}]
["Итого на материал:",null,null,null,null,null,null,{"$f":"ROUNDDOWN(SUMPRODUCT(C3:C84,F3:F84),0)","v":1000}]
[]
[]
["Вынос мусора",null,1,"компл.",0,0]
["Подъем",null,1,"компл.",0,0]
["Накладные расходы",null,0.2,"компл.",0,1000]