{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["База","Ком_Пред"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":8,"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":"База","index":0,"n_rows":151,"n_cols":12,"rows_kept":151,"cut":false,"hidden":false,"merged":[]}
[null,"Код 1С","Наменование элемента","Ед.изм.","Площадь элемента, м2","Кол-во","Цена б/НДС","Стоимость, руб.","НДС","Сумма НДС, руб.","Всего с НДС, руб.","Общая площадь, м2"]
[null,null,null,null,null,null,null,"УТВЕРЖДАЮ"]
[null,null,null,null,null,null,null,"Директор"]
[null,null,null,null,null,null,null,"ООО \"Западный поток\""]
[null,null,null,null,null,null,null,"____________ О.И. Щебаков"]
[null,null,null,null,null,null,null,"\"___\" _______________ г."]
[null,null,null,null,"Воздуховод 100х150 L=1250"]
[null,null,null,null,"ПЛАНОВАЯ КАЛЬКУЛЯЦИЯ"]
[null,null,null,null,"стоимости изготовления "]
[null,null,null,"№ п/п","Статьи затрат",null,null,null,"Сумма, руб."]
[null,null,null,1,"Сырье и материалы",null,null,null,27936]
[null,null,null,2,"Основная заработная плата рабочих",null,null,null,5923]
[null,null,null,3,"Дополнительная заработная плата",null,null,null,592]
[null,null,null,4,"Отчисления от фонда оплаты труда, в т.ч:",null,null,null,2254]
[null,null,null,"4.1","ФСЗН 34%",null,null,null,2215]
[null,null,null,"4.2","ФОС 0,6%",null,null,null,39]
[null,null,null,5,"Прочие затраты",null,null,null,0]
[null,null,null,6,"Накладные расходы",null,null,null,12681]
[null,null,null,7,"Полная себестоимость",null,null,null,49386]
[null,null,null,8,"Прибыль",null,null,null,7408]
[null,null,null,9,"Цена без НДС",null,null,null,56794]
[null,null,null,10,"НДС, 20%",null,null,null,11359]
[null,null,null,11,"Всего с НДС:",null,null,null,68153]
[]
[null,null,null,null,"Экономист ____________ Е.А. Барковская"]
[null,1,"Воздуховод 100х150 L=1250","шт.",0.64,null,null,0,0.2,0,0]
[null,null,null,null,null,null,null,"УТВЕРЖДАЮ"]
[null,null,null,null,null,null,null,"Директор"]
[null,null,null,null,null,null,null,"ООО \"Западный поток\""]
[null,null,null,null,null,null,null,"____________ О.И. Щебаков"]
[null,null,null,null,null,null,null,"\"___\" _______________ г."]
[null,null,null,null,"Воздуховод 100х150 L=1250"]
[null,null,null,null,"ПЛАНОВАЯ КАЛЬКУЛЯЦИЯ"]
[null,null,null,null,"стоимости изготовления "]
[null,null,null,"№ п/п","Статьи затрат",null,null,null,"Сумма, руб."]
[null,null,null,1,"Сырье и материалы",null,null,null,27936]
[null,null,null,2,"Основная заработная плата рабочих",null,null,null,5923]
[null,null,null,3,"Дополнительная заработная плата",null,null,null,592]
[null,null,null,4,"Отчисления от фонда оплаты труда, в т.ч:",null,null,null,2254]
[null,null,null,"4.1","ФСЗН 34%",null,null,null,2215]
[null,null,null,"4.2","ФОС 0,6%",null,null,null,39]
[null,null,null,5,"Прочие затраты",null,null,null,0]
[null,null,null,6,"Накладные расходы",null,null,null,12681]
[null,null,null,7,"Полная себестоимость",null,null,null,49386]
[null,null,null,8,"Прибыль",null,null,null,7408]
[null,null,null,9,"Цена без НДС",null,null,null,56794]
[null,null,null,10,"НДС, 20%",null,null,null,11359]
[null,null,null,11,"Всего с НДС:",null,null,null,68153]
[]
[null,null,null,null,"Экономист ____________ Е.А. Барковская"]
[null,2,"Воздуховод 2","шт.",0.64,1,null,0,0.2,0,0]
[null,null,null,null,null,null,null,"УТВЕРЖДАЮ"]
[null,null,null,null,null,null,null,"Директор"]
[null,null,null,null,null,null,null,"ООО \"Западный поток\""]
[null,null,null,null,null,null,null,"____________ О.И. Щебаков"]
[null,null,null,null,null,null,null,"\"___\" _______________ г."]
[null,null,null,null,"Воздуховод 100х150 L=1250"]
[null,null,null,null,"ПЛАНОВАЯ КАЛЬКУЛЯЦИЯ"]
[null,null,null,null,"стоимости изготовления "]
[null,null,null,"№ п/п","Статьи затрат",null,null,null,"Сумма, руб."]
[null,null,null,1,"Сырье и материалы",null,null,null,27936]
[null,null,null,2,"Основная заработная плата рабочих",null,null,null,5923]
[null,null,null,3,"Дополнительная заработная плата",null,null,null,592]
[null,null,null,4,"Отчисления от фонда оплаты труда, в т.ч:",null,null,null,2254]
[null,null,null,"4.1","ФСЗН 34%",null,null,null,2215]
[null,null,null,"4.2","ФОС 0,6%",null,null,null,39]
[null,null,null,5,"Прочие затраты",null,null,null,0]
[null,null,null,6,"Накладные расходы",null,null,null,12681]
[null,null,null,7,"Полная себестоимость",null,null,null,49386]
[null,null,null,8,"Прибыль",null,null,null,7408]
[null,null,null,9,"Цена без НДС",null,null,null,56794]
[null,null,null,10,"НДС, 20%",null,null,null,11359]
[null,null,null,11,"Всего с НДС:",null,null,null,68153]
[]
[null,null,null,null,"Экономист ____________ Е.А. Барковская"]
[null,3,"Воздуховод 3","шт.",0.64,null,null,0,0.2,0,0]
[null,null,null,null,null,null,null,"УТВЕРЖДАЮ"]
[null,null,null,null,null,null,null,"Директор"]
[null,null,null,null,null,null,null,"ООО \"Западный поток\""]
[null,null,null,null,null,null,null,"____________ О.И. Щебаков"]
[null,null,null,null,null,null,null,"\"___\" _______________ г."]
[null,null,null,null,"Воздуховод 100х150 L=1250"]
[null,null,null,null,"ПЛАНОВАЯ КАЛЬКУЛЯЦИЯ"]
[null,null,null,null,"стоимости изготовления "]
[null,null,null,"№ п/п","Статьи затрат",null,null,null,"Сумма, руб."]
[null,null,null,1,"Сырье и материалы",null,null,null,27936]
[null,null,null,2,"Основная заработная плата рабочих",null,null,null,5923]
[null,null,null,3,"Дополнительная заработная плата",null,null,null,592]
[null,null,null,4,"Отчисления от фонда оплаты труда, в т.ч:",null,null,null,2254]
[null,null,null,"4.1","ФСЗН 34%",null,null,null,2215]
[null,null,null,"4.2","ФОС 0,6%",null,null,null,39]
[null,null,null,5,"Прочие затраты",null,null,null,0]
[null,null,null,6,"Накладные расходы",null,null,null,12681]
[null,null,null,7,"Полная себестоимость",null,null,null,49386]
[null,null,null,8,"Прибыль",null,null,null,7408]
[null,null,null,9,"Цена без НДС",null,null,null,56794]
[null,null,null,10,"НДС, 20%",null,null,null,11359]
[null,null,null,11,"Всего с НДС:",null,null,null,68153]
[]
[null,null,null,null,"Экономист ____________ Е.А. Барковская"]
[null,4,"Воздуховод 4","шт.",0.64,4,null,0,0.2,0,0]
[null,null,null,null,null,null,null,"УТВЕРЖДАЮ"]
[null,null,null,null,null,null,null,"Директор"]
[null,null,null,null,null,null,null,"ООО \"Западный поток\""]
[null,null,null,null,null,null,null,"____________ О.И. Щебаков"]
[null,null,null,null,null,null,null,"\"___\" _______________ г."]
[null,null,null,null,"Воздуховод 100х150 L=1250"]
[null,null,null,null,"ПЛАНОВАЯ КАЛЬКУЛЯЦИЯ"]
[null,null,null,null,"стоимости изготовления "]
[null,null,null,"№ п/п","Статьи затрат",null,null,null,"Сумма, руб."]
[null,null,null,1,"Сырье и материалы",null,null,null,27936]
[null,null,null,2,"Основная заработная плата рабочих",null,null,null,5923]
[null,null,null,3,"Дополнительная заработная плата",null,null,null,592]
[null,null,null,4,"Отчисления от фонда оплаты труда, в т.ч:",null,null,null,2254]
[null,null,null,"4.1","ФСЗН 34%",null,null,null,2215]
[null,null,null,"4.2","ФОС 0,6%",null,null,null,39]
[null,null,null,5,"Прочие затраты",null,null,null,0]
[null,null,null,6,"Накладные расходы",null,null,null,12681]
[null,null,null,7,"Полная себестоимость",null,null,null,49386]
[null,null,null,8,"Прибыль",null,null,null,7408]
[null,null,null,9,"Цена без НДС",null,null,null,56794]
[null,null,null,10,"НДС, 20%",null,null,null,11359]
[null,null,null,11,"Всего с НДС:",null,null,null,68153]
[]
[null,null,null,null,"Экономист ____________ Е.А. Барковская"]
[null,5,"Воздуховод 5","шт.",0.64,null,null,0,0.2,0,0]
[null,null,null,null,null,null,null,"УТВЕРЖДАЮ"]
[null,null,null,null,null,null,null,"Директор"]
[null,null,null,null,null,null,null,"ООО \"Западный поток\""]
[null,null,null,null,null,null,null,"____________ О.И. Щебаков"]
[null,null,null,null,null,null,null,"\"___\" _______________ г."]
[null,null,null,null,"Воздуховод 100х150 L=1250"]
[null,null,null,null,"ПЛАНОВАЯ КАЛЬКУЛЯЦИЯ"]
[null,null,null,null,"стоимости изготовления "]
[null,null,null,"№ п/п","Статьи затрат",null,null,null,"Сумма, руб."]
[null,null,null,1,"Сырье и материалы",null,null,null,27936]
[null,null,null,2,"Основная заработная плата рабочих",null,null,null,5923]
[null,null,null,3,"Дополнительная заработная плата",null,null,null,592]
[null,null,null,4,"Отчисления от фонда оплаты труда, в т.ч:",null,null,null,2254]
[null,null,null,"4.1","ФСЗН 34%",null,null,null,2215]
[null,null,null,"4.2","ФОС 0,6%",null,null,null,39]
[null,null,null,5,"Прочие затраты",null,null,null,0]
[null,null,null,6,"Накладные расходы",null,null,null,12681]
[null,null,null,7,"Полная себестоимость",null,null,null,49386]
[null,null,null,8,"Прибыль",null,null,null,7408]
[null,null,null,9,"Цена без НДС",null,null,null,56794]
[null,null,null,10,"НДС, 20%",null,null,null,11359]
[null,null,null,11,"Всего с НДС:",null,null,null,68153]
[]
[null,null,null,null,"Экономист ____________ Е.А. Барковская"]
[null,6,"Воздуховод 100х150 L=1250","шт.",0.64,2,null,0,0.2,0,0]

{"sheet":"Ком_Пред","index":1,"n_rows":23,"n_cols":12,"rows_kept":23,"cut":false,"hidden":false,"merged":[[14,10,15,10],[14,11,15,11],[21,6,21,7],[21,8,21,9],[22,6,22,7],[22,8,22,9],[14,1,15,1],[14,2,15,2],[14,4,15,4],[14,7,15,7],[14,8,15,8],[14,9,15,9]]}
[]
[null,3,"Воздуховод 3","шт.",0.64,"2014-02-18",null,0,0.2,0,0]
[]
[null,null,"РБ, 220024, г.Минск ул. Бабушкина, д.15,литер д 1/к, диспетчерская"]
[null,null," эл. почта: schero@tut.by "]
[null,null,"тел.факс 2918895"]
[null,null,"р/с 3012032085017 BYR, р/с 3012032085541 RUB "]
[null,null,"в «Приорбанк» ОАО ЦБУ 113 код 749"]
[null,null,"УНП 192133423"]
[]
[null,null,"Объект:","Привольный"]
[]
[null,null,"                                                                Коммерческое предложение                                                       "]
[]
[null,"№ п/п","Наименование и краткая характеристика товара ","Ед.","Площадь элемента",null,"Цена,","Сумма без НДС, руб.","Ставка НДС, %","Сумма НДС, руб.","Сумма с НДС, руб.","S общ."]
[null,null,null,"изм.",null,"Кол-во","руб."]
[null,1,"Воздуховод 2","шт.",0.64,1,null,0,0.2,0,0]
[null,2,"Воздуховод 4","шт.",0.64,4,null,0,0.2,0,0]
[null,3,"Воздуховод 100х150 L=1250","шт.",0.64,2,null,0,0.2,0,0]
[]
[]
[null,null,null,null,"И Т О Г О:",null," без НДС, руб.",null,{"$f":"SUM(H17:H19)","v":0}]
[null,null,null,null,null,null,"      с НДС, руб.",null,{"$f":"SUM(K17:K19)","v":0}]