{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Лист1"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Лист1","index":0,"n_rows":26,"n_cols":26,"rows_kept":26,"cut":false,"hidden":false,"merged":[[13,7,15,7],[13,1,15,2],[13,3,14,3],[13,4,15,4],[13,5,15,5],[13,6,15,6],[13,8,15,8],[13,9,13,25],[14,9,15,9],[14,10,14,18],[14,19,14,20],[14,21,15,21],[14,22,15,22],[14,23,15,23],[14,24,15,24],[14,25,15,25],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,null,null,null,null,null,null,"Январь"]
[null,null,null,null,null,null,null,null,null,"Дней",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Бюджет\nбез НДС","Бюджет\nс НДС"]
[]
[null,"Москва",null,null,null,0.5,0.25,102,0.6,31,0,10,20,10,20,10,20,10,20,1.1000000000000001,0.51,0,200,6591,96000,{"$f":"Y17*1.18","v":113280}]
[null,"Москва",null,null,null,0.5,0.1,74,0.6,31,20,5,20,5,20,5,20,5,20,1.1000000000000001,0.51,0,150,7569,240000,{"$f":"Y18*1.18","v":283200}]
[null,"Москва",null,null,null,0.5,0.25,102,0.6,31,0,20,50,20,50,20,50,20,50,1.1000000000000001,0.51,0,150,6591,630000,{"$f":"Y19*1.18","v":743400}]
[null,"МОСКВА","МОСКВА",null,null,null,{"$f":"SUM(G17:G19)","v":0.6},{"$f":"AVERAGE(H17:H19)","v":92.666666666666671},null,{"$f":"AVERAGE(J17:J19)","v":31},{"$f":"SUM(K17:K19)","v":20},35,90,35,90,35,90,35,90,null,null,{"$f":"SUM(V17:V19)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"SUM(Y17:Y19)","v":966000},{"$f":"SUM(Z17:Z19)","v":1139880}]
[null,"Санкт-Петербург",null,null,null,0.5,0.15,98,0.8,31,0,0,0,0,0,0,0,0,0,1.1000000000000001,0.51,0,200,3825,730000,{"$f":"Y21*1.18","v":861400}]
[null,"Санкт-Петербург",null,null,null,0.5,0.2,137,0.8,31,10,10,50,10,10,50,10,10,50,1.1000000000000001,0.51,0,150,11396,80000,94400]
[null,"Санкт-Петербург",null,null,null,0.5,0.3,65,0.8,31,0,15,0,0,15,0,0,15,0,1.1000000000000001,0.51,0,150,15000,250000,295000]
[null,"Санкт-Петербург",null,null,null,0.5,0.1,58,0.8,31,10,0,30,10,0,30,10,0,30,1.1000000000000001,0.51,0,200,15000,560000,660800]
[null,"САНКТ-ПЕТЕРБУРГ","САНКТ-ПЕТЕРБУРГ",null,null,null,{"$f":"SUM(G21:G24)","v":0.74999999999999989},{"$f":"AVERAGE(H21:H24)","v":89.5},null,{"$f":"AVERAGE(J21:J24)","v":31},{"$f":"SUM(K21:K24)","v":20},25,80,20,25,80,20,25,80,null,null,{"$f":"SUM(V21:V24)","v":0},{"$f":"SUM(W21:W24)","v":700},null,{"$f":"SUM(Y21:Y24)","v":1620000},{"$f":"SUM(Z21:Z24)","v":1911600}]
[null,"TOTAL","ЕКАТЕРИНБУРГ",null,null,null,null,null,null,null,40,60,170,55,115,115,110,60,170,null,null,0,0,0,0,0]