{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Расчетная таблица","Справочная таблица"],"not_rendered":{"charts":0,"images":0,"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":"Расчетная таблица","index":0,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":false,"merged":[[4,4,4,5],[18,4,18,5]]}
[]
[]
[]
[]
[null,null,null,null,"Ежемесячный свод"]
[null,null,null,"доп.","№ этапа","Сумма по этапу"]
[null,null,null,{"$f":"LEFT(E7,SEARCH(\"$\",E7&\"$\")-1)","v":"9233"},"9233$1",3200]
[null,null,null,{"$f":"LEFT(E8,SEARCH(\"$\",E8&\"$\")-1)","v":"9233"},"9233$2",500]
[null,null,null,"5287","5287$3",1600]
[null,null,null,"4583","4583$1",1300]
[null,null,null,"122/65","122/65",7000]
[null,null,null,"345","345$2",7863]
[null,null,null,"5325","5325$2",275]
[null,null,null,"5325","5325$3",753]
[null,null,null,"5325","5325$4",7763]
[null,null,null,null,"Сумма",{"$f":"SUM(F7:F15)","v":30254}]
[]
[]
[null,null,null,null,"Итоговый свод"]
[null,null,null,null,"Первые",{"$f":"SUM(MMULT(TRANSPOSE($F$7:$F$15),(INDEX('Справочная таблица'!$C$4:$N$7,MATCH($E20,'Справочная таблица'!$B$4:$B$7,0),0)<>0)*(\"\"&INDEX('Справочная таблица'!$C$4:$N$7,MATCH($E20,'Справочная таблица'!$B$4:$B$7,0),0)=$D$7:$D$15)))","v":3700}]
[null,null,null,null,"Вторые",{"$f":"SUM(MMULT(TRANSPOSE($F$7:$F$15),(INDEX('Справочная таблица'!$C$4:$N$7,MATCH($E21,'Справочная таблица'!$B$4:$B$7,0),0)<>0)*(\"\"&INDEX('Справочная таблица'!$C$4:$N$7,MATCH($E21,'Справочная таблица'!$B$4:$B$7,0),0)=$D$7:$D$15)))","v":2900}]
[null,null,null,null,"Третьи",{"$f":"SUM(MMULT(TRANSPOSE($F$7:$F$15),(INDEX('Справочная таблица'!$C$4:$N$7,MATCH($E22,'Справочная таблица'!$B$4:$B$7,0),0)<>0)*(\"\"&INDEX('Справочная таблица'!$C$4:$N$7,MATCH($E22,'Справочная таблица'!$B$4:$B$7,0),0)=$D$7:$D$15)))","v":14863}]
[null,null,null,null,"Четвертые",{"$f":"SUM(MMULT(TRANSPOSE($F$7:$F$15),(INDEX('Справочная таблица'!$C$4:$N$7,MATCH($E23,'Справочная таблица'!$B$4:$B$7,0),0)<>0)*(\"\"&INDEX('Справочная таблица'!$C$4:$N$7,MATCH($E23,'Справочная таблица'!$B$4:$B$7,0),0)=$D$7:$D$15)))","v":8791}]
[null,null,null,null,"Сумма",{"$f":"SUM(F20:F23)","v":30254}]

{"sheet":"Справочная таблица","index":1,"n_rows":7,"n_cols":4,"rows_kept":7,"cut":false,"hidden":false,"merged":[[2,2,2,13]]}
[]
[]
[null,"Тип договора","№ Договора"]
[null,"Первые",9233]
[null,"Вторые",5287,4583]
[null,"Третьи","122/65",345]
[null,"Четвертые",5325]