{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Лист1","Лист2","Лист3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"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":16,"n_cols":6,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,5],[8,0,8,5],[15,0,15,4]]}
["Смета на электротехнические работы\nСостояние на ноябрь 2024 г.\n"]
["Смета материалов"]
["№ п.п","Наименование материала","Единица","Кол-во","Цена за ед. товара","Стоимость"]
[{"$f":"IF(OR(B4<>\"\",C4<>\"\",D4<>\"\",E4<>\"\"),ROW()-3,\"\")","v":""},null,null,null,null,{"$f":"IF(OR(B4<>\"\",C4<>\"\",D4<>\"\",E4<>\"\"),D4*E4,\"\")","v":""}]
[]
[]
[null,null,null,null,"Итого:",{"$f":"SUM(F3:F3)","v":0}]
[]
["Смета работ"]
[1,"Транспортные расходы",null,0,null,{"$f":"$F$7*D10","v":0}]
[2,"Вывоз мусора",null,0,null,{"$f":"$F$7*D11","v":0}]
[3,"Закупка",null,0,null,{"$f":"$F$7*D12","v":0}]
[4,"Подъём материала",null,0,null,{"$f":"$F$7*D13","v":0}]
[null,null,null,null,"Итого:",{"$f":"SUM(F10:F13)","v":0}]
[]
["Итоговая стоимость",null,null,null,null,{"$f":"F7+F14","v":0}]

{"sheet":"Лист2","index":1,"n_rows":16,"n_cols":6,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,5],[8,0,8,5],[15,0,15,4]]}
["Смета на электротехнические работы\nСостояние на ноябрь 2024 г.\n"]
["Смета материалов"]
["№ п.п","Наименование материала","Единица","Кол-во","Цена за ед. товара","Стоимость"]
[{"$f":"IF(OR(B4<>\"\",C4<>\"\",D4<>\"\",E4<>\"\"),ROW()-3,\"\")","v":1},"рпоаш","шт",15,750,{"$f":"IF(OR(B4<>\"\",C4<>\"\",D4<>\"\",E4<>\"\"),D4*E4,\"\")","v":11250}]
[{"$f":"IF(OR(B5<>\"\",C5<>\"\",D5<>\"\",E5<>\"\"),ROW()-3,\"\")","v":""},null,null,null,null,{"$f":"IF(OR(B5<>\"\",C5<>\"\",D5<>\"\",E5<>\"\"),D5*E5,\"\")","v":""}]
[]
[null,null,null,null,"Итого:",{"$f":"SUM(F3:F4)","v":11250}]
[]
["Смета работ"]
[1,"Транспортные расходы",null,0,null,{"$f":"$F$7*D10","v":0}]
[2,"Вывоз мусора",null,0,null,{"$f":"$F$7*D11","v":0}]
[3,"Закупка",null,0,null,{"$f":"$F$7*D12","v":0}]
[4,"Подъём материала",null,0,null,{"$f":"$F$7*D13","v":0}]
[null,null,null,null,"Итого:",{"$f":"SUM(F10:F13)","v":0}]
[]
["Итоговая стоимость",null,null,null,null,{"$f":"F7+F14","v":11250}]

{"sheet":"Лист3","index":2,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,5],[9,0,9,5],[16,0,16,4]]}
["Смета на электротехнические работы\nСостояние на ноябрь 2024 г.\n"]
["Смета материалов"]
["№ п.п","Наименование материала","Единица","Кол-во","Цена за ед. товара","Стоимость"]
[{"$f":"IF(OR(B4<>\"\",C4<>\"\",D4<>\"\",E4<>\"\"),ROW()-3,\"\")","v":1},"рпоаш","шт",15,750,{"$f":"IF(OR(B4<>\"\",C4<>\"\",D4<>\"\",E4<>\"\"),D4*E4,\"\")","v":11250}]
[{"$f":"IF(OR(B5<>\"\",C5<>\"\",D5<>\"\",E5<>\"\"),ROW()-3,\"\")","v":2},"вап","м",20,100,{"$f":"IF(OR(B5<>\"\",C5<>\"\",D5<>\"\",E5<>\"\"),D5*E5,\"\")","v":2000}]
[]
[]
[null,null,null,null,"Итого:",{"$f":"SUM(F3:F4)","v":11250}]
[]
["Смета работ"]
[1,"Транспортные расходы",null,0,null,{"$f":"$F$8*D11","v":0}]
[2,"Вывоз мусора",null,0,null,{"$f":"$F$8*D12","v":0}]
[3,"Закупка",null,0,null,{"$f":"$F$8*D13","v":0}]
[4,"Подъём материала",null,0,null,{"$f":"$F$8*D14","v":0}]
[null,null,null,null,"Итого:",{"$f":"SUM(F11:F14)","v":0}]
[]
["Итоговая стоимость",null,null,null,null,{"$f":"F8+F15","v":11250}]