{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Сводный лист"],"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":"Сводный лист","index":0,"n_rows":36,"n_cols":10,"rows_kept":36,"cut":false,"hidden":false,"merged":[[31,1,31,5],[1,0,1,5],[2,1,2,5],[4,1,4,5],[13,2,13,3],[15,1,15,5],[30,1,30,3],[30,4,30,5]]}
[]
["Сводный доход"]
[]
[]
[null,"Таблица 1 - Расходы на вспомогательные материалы"]
[null,"Наименование","Кол-во","Цена","Сумма"]
[null,"Папка для образцов",null,15,{"$f":"C7*D7","v":0}]
[null,"Файлы для образцов",null,1,{"$f":"C8*D8","v":0}]
[null,"Печать образов",null,25,0]
[null,"Печать файла заказа",null,3,0]
[null,"Печать сводного листа",null,3,0]
[null,"Конверты на группу",null,3,0]
[null,"Файлы для фото 20х30",null,1,0]
[null,null,"ИТОГО:",null,{"$f":"SUM(E7:E13)","v":0}]
[]
[null,"Таблица 2 - Расходы и доходы на фотопечать"]
[null,"Наименование","Кол-во","Печать","Доход"]
[null,"Фотография 10х15",null,{"$f":"C18*I18","v":0},{"$f":"C18*J18","v":0},null,null,"Фотография 10х15",6,60]
[null,"Фотография 15х20",null,0,0,null,null,"Фотография 15х20",12,80]
[null,"Фотография 20х30",null,0,0,null,null,"Фотография 20х30",25,120]
[null,"Общая фотография",null,0,0,null,null,"Общая фотография",25,200]
[null,"Фотомагнит 10х15",null,0,0,null,null,"Фотомагнит 10х15",6,150]
[null,"Фотомагнит 15х20",null,0,0,null,null,"Фотомагнит 15х20",12,200]
[null,"Календарь 20х30",null,0,0,null,null,"Календарь 20х30",25,300]
[null,"Календарь 30х45",null,0,0,null,null,"Календарь 30х45",60,350]
[null,"Фоторамка 10х15",null,0,{"$f":"C26*J26","v":0},null,null,"Фоторамка 10х15",6,100]
[null,"Фоторамка 15х20",null,0,{"$f":"C27*J27","v":0},null,null,"Фоторамка 15х20",12,150]
[null,"Фоторамка 20х30",null,0,0,null,null,"Фоторамка 20х30",25,200]
[null,"Фотография 30х45",null,{"$f":"C29*I29","v":0},0,null,null,"Фотография 30х45",60,200]
[null,null,"ИТОГ:",{"$f":"SUM(D18:D29)","v":0},{"$f":"SUM(E18:E29)","v":0},null,null,"Процент Саду",20]
[]
[null,"Таблица 3 - Итоговые показатели съёмки"]
[null,"% ДЕТСКОМУ САДУ -"]
[null,"РАСХОДЫ ВСЕГО -"]
[null,"ВЫРУЧКА -",{"$f":"IFERROR(E30-C33-C34, \"\")","v":0}]
[null,"ВЫРУЧКА, % -",{"$f":"IFERROR(ROUNDDOWN(C35*100/E30, 0), \"\")","v":""}]