{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Лист1"],"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":"Лист1","index":0,"n_rows":40,"n_cols":9,"rows_kept":40,"cut":false,"hidden":false,"merged":[[0,0,2,6],[3,0,5,6],[35,0,35,5],[37,0,38,0],[37,1,38,1],[37,2,38,2],[37,5,38,5],[37,6,38,6],[31,0,32,0],[31,6,32,6],[6,0,6,6],[21,0,21,5],[22,0,22,6],[29,0,30,0],[29,6,30,6]]}
[null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,1]
["Раздел 1.",null,null,null,null,null,null,null,1]
[{"$f":"ROW()-7","v":1},null,null,null,1,731,{"$f":"E8*F8","v":731}]
[2,null,null,null,2,731,{"$f":"E9*F9","v":1462}]
[3,null,null,null,3,28,{"$f":"E10*F10","v":84}]
[4,null,null,null,4,92,368]
[5,null,null,null,5,92,460]
[6,null,null,null,6,63,{"$f":"E13*F13","v":378}]
[7,null,null,null,7,640,4480]
[8,null,null,null,8,83,664]
[9,null,null,null,9,83,747]
[10,null,null,null,10,103,1030]
[11,null,null,null,11,14423,158653]
[12,null,null,null,12,6426,77112]
[13,null,null,null,13,5651,{"$f":"F20*E20","v":73463}]
[14,null,null,null,14,2538,{"$f":"F21*E21","v":35532}]
["Итого по 1 разделу",null,null,null,null,null,{"$f":"SUM(G8:G21)","v":355164}]
[{"$f":"IF($I$1=TRUE,0,\"Раздел 2.\")","v":0}]
[{"$f":"A21+1","v":15},null,null,null,{"$f":"$E$8*$I$7","v":1},{"$f":"IF($I$1=TRUE,0,92)","v":0},{"$f":"E24*F24","v":0}]
[{"$f":"A24+1","v":16},null,null,null,{"$f":"E12*$I$6","v":5},{"$f":"IF($I$1=TRUE,0,92)","v":0},{"$f":"E25*F25","v":0}]
[{"$f":"A25+1","v":17},null,null,null,{"$f":"E14*$I$6","v":7},{"$f":"IF($I$1=TRUE,0,640)","v":0},{"$f":"E26*F26","v":0}]
[18,null,null,null,{"$f":"E24","v":1},{"$f":"IF($I$1=TRUE,0,83)","v":0},{"$f":"E27*F27","v":0}]
[19,null,null,null,{"$f":"E25","v":5},{"$f":"IF($I$1=TRUE,0,83)","v":0},{"$f":"E28*F28","v":0}]
[20,null,null,null,{"$f":"E26","v":7},{"$f":"IF($I$1=TRUE,0,103)","v":0},0]
[{"$f":"A29+1","v":21},null,null,null,{"$f":"E18*$I$7","v":11},{"$f":"IF($I$1=TRUE,0,14423)","v":0},{"$f":"E30*F30*F31","v":0}]
[null,null,null,null,0.7,{"$f":"IF($I$1=TRUE,0,E31)","v":0}]
[{"$f":"A30+1","v":22},null,null,null,{"$f":"E19*$I$6","v":12},{"$f":"IF($I$1=TRUE,0,6426)","v":0},{"$f":"E32*F32*F33","v":0}]
[null,null,null,null,0.7,{"$f":"IF($I$1=TRUE,0,E33)","v":0}]
[{"$f":"A32+1","v":23},null,null,null,{"$f":"E30","v":11},{"$f":"IF($I$1=TRUE,0,5651)","v":0},{"$f":"F34*E34","v":0}]
[{"$f":"A34+1","v":24},null,null,null,{"$f":"E32","v":12},{"$f":"IF($I$1=TRUE,0,2538)","v":0},{"$f":"F35*E35","v":0}]
[{"$f":"IF($I$1=TRUE,0,\"Итого по 2 разделу\")","v":0},null,null,null,null,null,{"$f":"SUM(G24:G35)","v":0}]
[{"$f":"IF($I$1=TRUE,A21+1,A35+1)","v":15},null,null,null,{"$f":"1.25","v":1.25},{"$f":"E37&\" х \"&(SUM(G8:G14)+SUM(G24:G26))","v":"1,25 х 7963"},{"$f":"E37*(SUM(G9:G14)+SUM(G24:G26))","v":9040}]
[{"$f":"A37+1","v":16},null,null,null,{"$f":"IF(E39=0,1,1.15)","v":1},{"$f":"E39%&\" х \"&E38&\" х \"&ROUND(G37,0)","v":"0 х 1 х 9040"},{"$f":"IF(E39=0,0,E39%*(E38*G37-G37))+G37","v":9040}]
[null,null,null,null,{"$f":"$I$8","v":0}]
[{"$f":"A38+1","v":17},null,null,null,5,{"$f":"E40%&\" х \"&ROUND(G38+SUM(G15:G17,G27:G29),0)","v":"0,05 х 11481"},{"$f":"E40%*ROUND(G38+SUM(G15:G17,G27:G29),0)","v":574.05000000000007}]