{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Лист1","Лист2","Лист3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":208,"n_cols":2,"rows_kept":208,"cut":false,"hidden":false,"merged":[]}
{"$rows_empty":8}
[null,"Ролики подачи/подхвата бумаги HP CLJ 9500 DN"]
[null,"Фотобарабан для HP CLJ 9500 DN"]
[null,"Комплект обслуживания модуля переноса HP CLJ9500 DN"]
[null,"Тормозная площадка HP CLJ 9500 DN"]
[null,"Блок проявки Kyocera FS-1300D DV-130"]
[null,"Редуктор в сборе FS-1300D DR-130"]
[null,"Главная плата Kyocera FS-1300D"]
[null,"Плата питания Kyocera FS-1300/1370DN"]
[null,"Направляющая пластина дуплекса Kyocera FS-1300D/DN"]
[null,"Ролик подхвата обходного лотка Kyocera FS-1300D (для модели с дуплексом)"]
[null,"Вентилятор внутренний для FS-1300D"]
[null,"Площадка отделения ручной подачи в сборе FS-1035MFP ,1135MFP, 1300D, 1370DN"]
[null,"Печь в сборе FK-130,1300D"]
[null,"Тефлоновый вал Kyocera FS-1300D"]
[null,"Лоток для бумаги Kyocera FS 1300D CT-130"]
[null,"Блок барабана Kyocera FS-1300D DK-130"]
[null,"Шестерня секции привода FS-1300D, 1370DN, 1035MFP, 1135MFP, ECOSYS M2035DN,M2535DN"]
[null,"Блок проявки Kyocera FS-1370DN DV-170"]
[null,"Редуктор в сборе DR-150 Kyocera FS-1370DN"]
[null,"Главная плата Kyocera FS-1370DN"]
[null,"Направляющая пластина дуплекса Kyocera FS-1370DN"]
[null,"Ролик подхвата обходного лотка Kyocera FS-1370DN (для модели с дуплексом)"]
[null,"Вентилятор внутренний для Kyocera FS-1370DN"]
[null,"Лоток для бумаги Kyocera FS-1370DN CT-170"]
[null,"Тефлоновый вал Kyocera FS-1370DN"]
[null,"Печь в сборе Kyocera FS-1370DN, 1035MFP,1135MFP FK-170"]
[null,"Муфта подачи бумаги FS-1300D, 1370DN"]
[null,"Ремонтный комплект FS-1320D,1370DN MK-170"]
[null,"Блок барабана Kyocera FS-1370D, 1035MFP, 1135MFP, ECOSYS M2035DN,M2535DN DK-170"]
[null,"Блок лазера (сканер) FS-1035MFP,1135MFP LK-170"]
[null,"Блок проявки Kyocera FS-1035/1135MFP DV-1140"]
[null,"Главная плата Kyocera FS-1035MFP"]
[null,"Главная плата Kyocera FS-1135MFP"]
[null,"Главная плата Kyocera ECOSYS M2035DN"]
[null,"Главная плата Kyocera FS-6530 MFP"]
[null,"Ролик подачи бумаги (комплект) Kyocera FS-1300D, 1370DN, 1035MFP, 1135MFP, ECOSYS M2035DN (2BR06520, 2F906230, 2F906240)"]
[null,"Ролик задержки (отделения лотка) Kyocera FS-1300D, 1370DN, 1035MFP, 1135MFP, ECOSYS M2035DN (2BR06520)"]
[null,"Ролик подачи Kyocera FS-1300D, 1370DN, 1035MFP, 1135MFP, ECOSYS M2035DN (2F906230)"]
[null,"Ролик подхвата Kyocera FS-1300D, 1370DN, 1035MFP, 1135MFP, ECOSYS M2035DN(2F906240)"]
[null,"Лоток для бумаги Kyocera FS-1035MFP, 1135MFP, ECOSYS M2035DN CT-1130"]
[null,"Тефлоновый вал Kyocera FS-1035MFP, 1135MFP, ECOSYS M2035DN,M2535DN"]
[null,"Печь в сборе ECOSYS M2035DN FK-171"]
[null,"Плата управления сканером FS-1035MFP,1135MFP, ECOSYS M2035DN"]
[null,"Узел дуплекса в сборе FS-1028MFP,1030MFP,1035MFP,1130MFP,1135MFP"]
[null,"Ролик подачи автоподатчика Kyocera FS-1035MFP, 1135MFP ECOSYS M2035DN"]
[null,"Блок проявки FS- Kyocera FS-6525/6530MFP DV-475"]
[null,"Редуктор в сборе Kyocera FS-6525/6530MFP DR-475"]
[null,"Блок лазера (сканер) Kyocera FS-6525/6530MFP LK-475"]
[null,"Драм-юнит Kyocera FS-6525/6530MFP DK-475"]
[null,"Ролик захвата бумаги Kyocera FS-6525/6530MFP"]
[null,"Ролик подачи автоподатчика Kyocera FS-6525/6530MFP"]
[null,"Блок проявки DV-460 TASKalfa-180,220,181,221"]
[null,"Муфта подачи бумаги TASKalfa-180,220,181,221"]
[null,"Плата интерфейсная TASKalfa-180,220,181,221"]
[null,"Стекло стола оригинала в сборе TASKalfa-180,220,181,221"]
[null,"Плата управления двигателем TASKalfa-181"]
[null,"Блок лазера (сканер) LK-460 TASKalfa-180,220,181,221"]
[null,"Плата сканера (сетевая) (F)B KM-1650,2050, TASKalfa-181,221"]
[null,"Ролик подачи бумаги TASKalfa-181,221"]
[null,"Тефлоновый вал TASKalfa-180,220,181,221"]
[null,"Печь в сборе TASKalfa-180,220,181,221 FK-460"]
[null,"Ремонтный комплект MK-460 TASKalfa-180,220,181,221"]
[null,"Ролик подачи автоподатчика TASKalfa-180,220,181,221"]
[null,"Лоток для бумаги Kyocera TASKalfa-180,220,181,221"]
[null,"Ролики захвата бумаги Xerox WC-4118 с нижнего лотка (комплект 2 шт.)"]
[null,"Ролик захвата бумаги Xerox WC-4118 с бокового лотка"]
[null,"Плата HVPS Xerox WC 4118"]
[null,"Чип для лазерного картриджа Xerox, Samsung"]
[null,"Чип для лазерного картриджа Sharp, МВ"]
[null,"Блок привода в сборе Samsung SCX 4100"]
[null,"Блок фиксации в сборе Samsung SCX 4100"]
[null,"Шлейф сканера Samsung SCX 4100"]
[null,"Тефлоновый вал Samsung SCX 4100"]
[null,"Резиновый вал блока проявки Samsung SCX 4100"]
[null,"Двигатель привода сканера Samsung SCX 4100"]
[null,"Шестерня редуктора Samsung SCX 4100"]
[null,"Шестерня печки Samsung SCX 4100"]
[null,"Нижний лоток Samsung SCX 4100"]
[null,"Ролик захвата бумаги Samsung SCX 4100"]
[null,"Плата SMPS Xerox WC 4118"]
[null,"Ролик захвата бумаги Ricoh Aficio MP 171S, MP 201"]
[null,"Узел закрепления в сборе Ricoh Aficio MP 171S, MP201"]
[null,"Блок проявки в cборе Ricoh Aficio MP 171S, MP 201"]
[null,"Лоток для бумаги Ricoh Aficio MP 171S, MP 201"]
[null,"Фотобарабан Ricoh MP 2000"]
[null,"Ракель Ricoh MP 2000"]
[null,"Ролик заряда Ricoh MP 2000"]
[null,"Лоток для бумаги Ricoh MP 2000"]
[null,"Ролик подачи бумаги Ricoh MP 2000"]
[null,"Узел подачи тонера в сборе Ricoh MP 2000"]
[null,"Тефлоновый вал Ricoh MP 2000"]
[null,"Магнитный вал в сборе Ricoh MP 2000"]
[null,"Девелопер Ricoh Aficio MP 171, 201"]
[null,"Фотобарабан Ricoh Aficio MP 171, 201"]
[null,"Ракель Ricoh Aficio MP 171, 201"]
[null,"Плата электроники источника бесперебойного питания Ippon Power Pro"]
[null,"Аккумуляторная батарея источника бесперебойного питания 12V 7А"]
[null,"Аккумуляторная батарея источника бесперебойного питания 12V 12А"]
[null,"Аккумуляторная батарея GCM Powercom"]
[null,"Картридж для Canon PIXMA iX7000 PGI-9M"]
[null,"Картридж для Canon PIXMA iX7000 PGI-9C"]
[null,"Картридж для Canon PIXMA iX7000 PGI-9Y"]
[null,"Картридж для Canon PIXMA iX7000 PGI-9PBK"]
[null,"Картридж для Canon PIXMA iX7000 PGI-7BK"]
[null,"Картридж для Canon PIXMA iX7000 PGI-9 Clear"]
[null,"СНПЧ для Canon PIXMA iX7000"]
[null,"Чернила для фотопечати на Canon PIXMA iX7000 inksystem 1000 мл. (комплект 6 цветов Black, Photo Black, Yellow, Cyan, Magenta, Clear)"]
[null,"Чернила для фотопечати на Canon PIXMA iX7000 inksystem 1000 мл. Black"]
[null,"Чернила для для фотопечати на Canon PIXMA iX7000 inksystem 1000 мл. Photo Black"]
[null,"Чернила для фотопечати на Canon PIXMA iX7000 inksystem 1000 мл. Yellow"]
[null,"Чернила для фотопечати на Canon PIXMA iX7000 inksystem 1000 мл. Cyan"]
[null,"Чернила для фотопечати на Canon PIXMA iX7000 inksystem 1000 мл. Magenta"]
[null,"Чернила для фотопечати на Canon PIXMA iX7000 inksystem 1000 мл. Clear"]
[null,"Картридж для EPSON Stylus Photo P50 черный C13T08014010"]
[null,"Картридж для EPSON Stylus Photo P50 голубой C13T08024010"]
[null,"Картридж для EPSON Stylus Photo P50 пурпурный C13T08034010"]
[null,"Картридж для EPSON Stylus Photo P50 желтый C13T08044010"]
[null,"Картридж для EPSON Stylus Photo P50 светло-голубой C13T08054010"]
[null,"Картридж для EPSON Stylus Photo P50 светло-пурпурный C13T08064010"]
[null,"СНПЧ для EPSON Stylus Photo P50"]
[null,"Картридж для EPSON Stylus Photo 1410 черный C13T11114A10"]
[null,"Картридж для EPSON Stylus Photo 1410 голубой C13T11124A10"]
[null,"Картридж для EPSON Stylus Photo 1410 пурпурный C13T11134A10"]
[null,"Картридж для EPSON Stylus Photo 1410 желтый C13T11144A10"]
[null,"Картридж для EPSON Stylus Photo 1410 светло-голубой C13T11154A10"]
[null,"Картридж для EPSON Stylus Photo 1410 светло-пурпурный C13T11164A10"]
[null,"СНПЧ для EPSON Stylus Photo 1410"]
[null,"Чернила для фотопечати на EPSON Stylus Photo inksystem 1000 мл. (комплект 6 цветов Cyan, Magenta, Yellow, Black, Light Cyan, Light Magenta)"]
[null,"Чернила для фотопечати на EPSON Stylus Photo inksystem 1000 мл. Cyan"]
[null,"Чернила для фотопечати на EPSON Stylus Photo inksystem 1000 мл. Magenta"]
[null,"Чернила для фотопечати на EPSON Stylus Photo inksystem 1000 мл. Yellow"]
[null,"Чернила для фотопечати на EPSON Stylus Photo inksystem 1000 мл. Black"]
[null,"Чернила для фотопечати на EPSON Stylus Photo inksystem 1000 мл. Light Cyan"]
[null,"Чернила для фотопечати на EPSON Stylus Photo inksystem 1000 мл. Light Magenta"]
[null,"Печатающая головка для HP DesignJet 130 C5019A №84 черная"]
[null,"Печатающая головка для HP DesignJet 130 C9420A №85 голубая"]
[null,"Печатающая головка для HP DesignJet 130 C9421A №85 пурпурная"]
[null,"Печатающая головка для HP DesignJet 130 C9422A №85 желтый"]
[null,"Печатающая головка для HP DesignJet 130 C9423A №85 светло-голубая"]
[null,"Печатающая головка для HP DesignJet 130 C9424A №85 светло-пурпурная"]
[null,"Картридж для HP DesignJet 130 C5016A №84 черный (69ml)"]
[null,"Картридж для HP DesignJet 130 C9425A №85 голубой (28мл.)"]
[null,"Картридж для HP DesignJet 130 C9426A №85 пурпурный (28мл.)"]
[null,"Картридж для HP DesignJet 130 C9427A №85 желтый (69мл.)"]
[null,"Картридж для HP DesignJet 130 C9428A №85 светло-голубой (69мл.)"]
[null,"Картридж для HP DesignJet 130 C9429A №85 светло-пурпурный (69мл.)"]
[null,"Картридж для Canon LBP6000/6020 Cartridge 725 (3484B002)"]
[null,"Печатающая головка Canon Pixma IX7000"]
[null,"Картридж для Ricoh COLOR LP TONER TYPE 245 CYAN (888283)"]
[null,"Картридж для Ricoh COLOR LP TONER TYPE 245 MAGENTA (888282)"]
[null,"Картридж для Ricoh COLOR LP TONER TYPE 245 YELLOW (888281)"]
[null,"Картридж для Ricoh COLOR LP TONER TYPE 245 BLACK HY (888312)"]
[null,"Тонер-картридж для XEROX WC 4118p/4118x (006R01278)"]
[null,"Главная плата EPSON Stylus Photo P50"]
[null,"Печатающая головка EPSON Stylus Photo P50"]
[null,"Поглотитель чернил (памперс, абсорбер) П-образный EPSON Stylus Photo P50"]
[null,"Шлейф печатающей головки в сборе EPSON Stylus Photo P50"]
[null,"Принт-картридж для XEROX Phaser 3117/3122/3124/3125 (106R01159)"]
[null,"Принт-картридж для XEROX Phaser 3120/3121/3130 (109R00725)"]
[null,"Картридж для HP LaserJet 1010/3015/1020/1022 (Q2612A)"]
[null,"Картридж для HP LaserJet 1000, 1005, 1200, 1220, 3300, 3320mpf, 3330mpf, 3380 (C7115A)"]
[null,"Картридж для HP LaserJet 1300 (Q2613A)"]
[null,"Картридж для HP LaserJet 1160/1320 (Q5949A)"]
[null,"Картридж для HP LaserJet P1005/P1006 (CB435A)"]
[null,"Картридж для HP LaserJet P3005/M3035mfp/M3027mfp (Q7551A)"]
[null,"Картридж для HP LaserJet 4250/4350 (Q5942A)"]
[null,"Картридж для Samsung SCX-4100 (SCX-4100D3)"]
[null,"Главная плата EPSON Stylus Photo 1410"]
[null,"Кабель питания 220V EUR CL2 1.9m 2pVD21202SRAS2B3"]
[null,"Печатающая головка EPSON Stylus Photo R270/R390/RX560/RX590/1400/1410"]
[null,"Шлейф печатающей головки EPSON Stylus Photo 1410"]
[null,"Каретка печатающей головки в сборе с шлейфом и ремнем привода EPSON Stylus Photo 1400/1410"]
[null,"Картридж для HP LaserJet 1100/1100A (C4092A)"]
[null,"Картридж для Ricoh Aficio MP C3500 тип MP C4500E голубой"]
[null,"Картридж для Ricoh Aficio MP C3500 тип MP C4500E желтый"]
[null,"Картридж для Ricoh Aficio MP C3500 тип MP C4500E малиновый"]
[null,"Картридж для Ricoh Aficio MP C3500 тип MP C4500E черный"]
[null,"Картридж для Ricoh Aficio MP 171/201 тип 1270D"]
[null,"Картридж для Ricoh Aficio MP 2000 тип 1230D"]
[null,"Картридж для EPSON Stylus Photo 1290 (T00740210)"]
[null,"Картридж для EPSON Stylus Photo 1290 (T00940210)"]
[null,"Копи-картридж для XEROX WC Pro 420 (101R00023)"]
[null,"Тонер-картридж для XEROX WC Pro 420 (006R01044)"]
[null,"Картридж для Kyocera FS-1300D (TK-130)"]
[null,"Картридж для Kyocera FS-1035/1135/2035MFP (TK-1140)"]
[null,"Картридж для Kyocera FS-1370DN (TK-170)"]
[null,"Картридж для Kyocera TASKalfa 180 181 220 221 (TK-435)"]
[null,"Картридж для Kyocera FS-6526/6530MFP (TK-475)"]
[null,"Тонер-картридж PANASONIC KX-FA83A7"]
[null,"Тонер-картридж PANASONIC KX-FAT88A7"]
[null,"Термопленка PANASONIC KX-FA54A7"]
[null,"Барабан Panasonic KX-FAD89A7"]
[null,"Тонер-картридж для Ricoh Aficio 1075 (7000 стр)"]
[null,"Тонер-картридж для HP Color LaserJet 9500DN(Black)"]
[null,"Тонер-картридж для HP Color LaserJet 9500DN (Cyan,Magenta,Yellow)"]
[null,"Драм-юнит HP Color LaserJet 9500DN (Cyan,Magenta,Yellow)"]
[null,"Драм-юнит HP Color LaserJet 9500DN(Black)"]
[null,"Тонер-картридж для Xerox WC 5865/5875/5890 (006R01552)"]
[null,"Тонер-картридж 006R01179 black для Xerox Copycentre C118"]
[null,"Фотобарабан Xerox 013R00589 для Xerox Copycentre C118"]

{"sheet":"Лист2","index":1,"n_rows":74,"n_cols":23,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Место","1 дивизион","2 дивизион","3 дивизион","4 дивизион","Общ. СВ1","Общ. СВ2","Общ. СВ3","Общ. СВ4","Спонсор 1","Спонсор 2","Спонсор 3","Спонсор 4","Риски 1","Риски 2","Риски 3","Риски 4","1 дивизион","2 дивизион","3 дивизион","4 дивизион","Место"]
[null,1,80000000,50000000,30000000,15000000,{"$f":"SUM(C3:F3)","v":175000000},{"$f":"SUM(C3:E3)","v":160000000},{"$f":"SUM(C3:D3)","v":130000000},{"$f":"SUM(C3,F3*2)","v":110000000},{"$f":"G21+G22","v":5314306.640625},{"$f":"H21+H22","v":4937255.859375},4183154.296875,3525732.421875,{"$f":"K3*12%","v":637716.796875},{"$f":"L3*14%","v":691215.82031250012},{"$f":"M3*16%","v":669304.6875},{"$f":"N3*18%","v":634631.8359375},{"$f":"K3-O3","v":4676589.84375},{"$f":"L3-P3","v":4246040.0390625},{"$f":"M3-Q3","v":3513849.609375},{"$f":"N3-R3","v":2891100.5859375},1]
[null,2,71600000,42900000,25000000,12500000,{"$f":"SUM(C4:F4)","v":152000000},{"$f":"SUM(C4:E4)","v":139500000},{"$f":"SUM(C4:D4)","v":114500000},{"$f":"SUM(C4,F4*2)","v":96600000},{"$f":"G21+G22","v":5314306.640625},{"$f":"H21+H22","v":4937255.859375},4183154.296875,3525732.421875,{"$f":"K4*14%","v":744002.92968750012},{"$f":"L4*16%","v":789960.9375},{"$f":"M4*18%","v":752967.7734375},{"$f":"N4*20%","v":705146.484375},4570303.7109375,4147294.921875,3430186.5234375,2820585.9375,2]
[null,3,64000000,36800000,20900000,10500000,132200000,121700000,100800000,85000000,{"$f":"G21+G22","v":5314306.640625},{"$f":"H21+H22","v":4937255.859375},4183154.296875,3525732.421875,{"$f":"K5*16%","v":850289.0625},{"$f":"L5*18%","v":888706.0546875},{"$f":"M5*20%","v":836630.859375},{"$f":"N5*22%","v":775661.1328125},4464017.578125,4048549.8046875,3346523.4375,2750071.2890625,3]
[null,4,57200000,31500000,17500000,8700000,114900000,106200000,88700000,74600000,{"$f":"G21+G22","v":5314306.640625},{"$f":"H21+H22","v":4937255.859375},4183154.296875,3525732.421875,{"$f":"K6*18%","v":956575.1953125},{"$f":"L6*20%","v":987451.171875},{"$f":"M6*22%","v":920293.9453125},{"$f":"N6*24%","v":846175.78125},4357731.4453125,3949804.6875,3262860.3515625,2679556.640625,4]
[null,5,51200000,27100000,14600000,7300000,100200000,92900000,78300000,65800000,{"$f":"G21+G23","v":4871447.75390625},{"$f":"H21+H23","v":4525817.87109375},3834558.10546875,3231921.38671875,{"$f":"K7*12%","v":584573.73046875},{"$f":"L7*14%","v":633614.50195312512},{"$f":"M7*16%","v":613529.296875},{"$f":"N7*18%","v":581745.849609375},4286874.0234375,3892203.369140625,3221028.80859375,2650175.537109375,5]
[null,6,45800000,23200000,12200000,6100000,87300000,81200000,69000000,58000000,{"$f":"G21+G23","v":4871447.75390625},{"$f":"H21+H23","v":4525817.87109375},3834558.10546875,3231921.38671875,{"$f":"K8*14%","v":682002.68554687512},{"$f":"L8*16%","v":724130.859375},{"$f":"M8*18%","v":690220.458984375},{"$f":"N8*20%","v":646384.27734375},4189445.068359375,3801687.01171875,3144337.646484375,2585537.109375,6]
[null,7,41000000,19900000,10200000,5100000,76200000,71100000,60900000,51200000,{"$f":"G21+G23","v":4871447.75390625},{"$f":"H21+H23","v":4525817.87109375},3834558.10546875,3231921.38671875,{"$f":"K9*16%","v":779431.640625},{"$f":"L9*18%","v":814647.216796875},{"$f":"M9*20%","v":766911.62109375},{"$f":"N9*22%","v":711022.705078125},4092016.11328125,3711170.654296875,3067646.484375,2520898.681640625,7]
[null,8,36600000,17100000,8500000,4200000,66400000,62200000,53700000,45000000,{"$f":"G21+G23","v":4871447.75390625},{"$f":"H21+H23","v":4525817.87109375},3834558.10546875,3231921.38671875,{"$f":"K10*17%","v":828146.11816406262},{"$f":"L10*19%","v":859905.3955078125},{"$f":"M10*21%","v":805257.2021484375},{"$f":"N10*23%","v":743341.9189453125},4043301.6357421875,3665912.4755859375,3029300.9033203125,2488579.4677734375,8]
[null,9,32800000,14600000,7100000,3500000,58000000,54500000,47400000,39800000,{"$f":"G21-G24","v":4650018.310546875},{"$f":"H21-H24","v":4320098.876953125},3660260.009765625,3085015.869140625,{"$f":"K11*15%","v":697502.74658203125},{"$f":"L11*17%","v":734416.80908203125},{"$f":"M11*19%","v":695449.40185546875},{"$f":"N11*21%","v":647853.33251953125},3952515.5639648438,3585682.0678710937,2964810.6079101563,2437162.5366210938,9]
[null,10,29300000,12600000,5900000,3000000,50800000,47800000,41900000,35300000,{"$f":"G21-G24","v":4650018.310546875},{"$f":"H21-H24","v":4320098.876953125},3660260.009765625,3085015.869140625,{"$f":"K12*16%","v":744002.9296875},{"$f":"L12*18%","v":777617.7978515625},{"$f":"M12*20%","v":732052.001953125},{"$f":"N12*22%","v":678703.4912109375},3906015.380859375,3542481.0791015625,2928208.0078125,2406312.3779296875,10]
[null,11,26200000,10800000,4900000,2500000,44400000,41900000,37000000,31200000,{"$f":"G21-G24","v":4650018.310546875},{"$f":"H21-H24","v":4320098.876953125},3660260.009765625,3085015.869140625,{"$f":"K13*18%","v":837003.2958984375},{"$f":"L13*20%","v":864019.775390625},{"$f":"M13*22%","v":805257.2021484375},{"$f":"N13*24%","v":740403.80859375},3813015.0146484375,3456079.1015625,2855002.8076171875,2344612.060546875,11]
[null,12,23400000,9200000,4100000,2100000,38800000,36700000,32600000,27600000,{"$f":"G21-G24","v":4650018.310546875},{"$f":"H21-H24","v":4320098.876953125},3660260.009765625,3085015.869140625,{"$f":"K14*20%","v":930003.662109375},{"$f":"L14*22%","v":950421.7529296875},{"$f":"M14*24%","v":878462.40234375},{"$f":"N14*26%","v":802104.1259765625},3720014.6484375,3369677.1240234375,2781797.607421875,2282911.7431640625,12]
[null,13,21000000,7900000,3400000,1700000,34000000,32300000,28900000,24400000,{"$f":"G21-G23","v":4576208.49609375},{"$f":"H21-H23","v":4251525.87890625},3602160.64453125,3036047.36328125,{"$f":"K15*22%","v":1006765.869140625},{"$f":"L15*24%","v":1020366.2109375},{"$f":"M15*26%","v":936561.767578125},{"$f":"N15*28%","v":850093.26171875012},3569442.626953125,3231159.66796875,2665598.876953125,2185954.1015625,13]
[null,14,18800000,6800000,2900000,1400000,29900000,28500000,25600000,21600000,{"$f":"G21-G23","v":4576208.49609375},{"$f":"H21-H23","v":4251525.87890625},3602160.64453125,3036047.36328125,{"$f":"K16*24%","v":1098290.0390625},{"$f":"L16*26%","v":1105396.728515625},{"$f":"M16*28%","v":1008604.9804687501},{"$f":"N16*30%","v":910814.208984375},3477918.45703125,3146129.150390625,2593555.6640625,2125233.154296875,14]
[null,15,16800000,5800000,2400000,1200000,26200000,25000000,22600000,19200000,{"$f":"G21-G23","v":4576208.49609375},{"$f":"H21-H23","v":4251525.87890625},3602160.64453125,3036047.36328125,{"$f":"K17*26%","v":1189814.208984375},{"$f":"L17*28%","v":1190427.24609375},{"$f":"M17*30%","v":1080648.193359375},{"$f":"N17*32%","v":971535.15625},3386394.287109375,3061098.6328125,2521512.451171875,2064512.20703125,15]
[null,16,15000000,5000000,2000000,1000000,23000000,22000000,{"$f":"SUM(C18:D18)","v":20000000},17000000,{"$f":"G21-G23","v":4576208.49609375},{"$f":"H21-H23","v":4251525.87890625},3602160.64453125,3036047.36328125,{"$f":"K18*28%","v":1281338.3789062502},{"$f":"L18*30%","v":1275457.763671875},{"$f":"M18*32%","v":1152691.40625},{"$f":"N18*34%","v":1032256.1035156251},3294870.1171875,2976068.115234375,2449469.23828125,2003791.259765625,16]
[null,null,{"$f":"SUM(C3:C18)","v":630700000},321200000,{"$f":"SUM(E3:E18)*2","v":343200000},{"$f":"SUM(F3:F18)*2","v":171600000},{"$f":"SUM(G3:G18)","v":1209300000},{"$f":"SUM(H3:H18)","v":1123500000},{"$f":"SUM(I3:I18)","v":951900000},{"$f":"SUM(J3:J18)","v":802300000},{"$f":"SUM(K3:K6,K7:K10,K11:K14,K15:K18)","v":77647924.8046875},{"$f":"SUM(L3:L6,L7:L10,L11:L14,L15:L18)","v":72138793.9453125},61120532.2265625,51514868.1640625,{"$f":"SUM(O3:O6,O7:O10,O11:O14,O15:O18)","v":13847459.289550781},{"$f":"SUM(P3:P6,P7:P10,P11:P14,P15:P18)","v":14307756.042480469},{"$f":"SUM(Q3:Q6,Q7:Q10,Q11:Q14,Q15:Q18)","v":13344843.200683594},{"$f":"SUM(R3:R6,R7:R10,R11:R14,R15:R18)","v":12277873.474121094},{"$f":"SUM(S3:S18)","v":63800465.515136719},{"$f":"SUM(T3:T18)","v":57831037.902832031},{"$f":"SUM(U3:U18)","v":47775689.025878906},{"$f":"SUM(V3:V18)","v":39236994.689941406}]
[{"$nulls":6},{"$f":"G19/16","v":75581250},{"$f":"H19/16","v":70218750},59493750,50143750]
[{"$nulls":6},{"$f":"G20/16","v":4723828.125},{"$f":"H20/16","v":4388671.875},3718359.375,3133984.375]
[{"$nulls":6},{"$f":"G21/8","v":590478.515625},{"$f":"H21/8","v":548583.984375},464794.921875,391748.046875]
[{"$nulls":6},{"$f":"G22/4","v":147619.62890625},{"$f":"H22/4","v":137145.99609375},116198.73046875,97937.01171875]
[{"$nulls":6},{"$f":"G23/2","v":73809.814453125},{"$f":"H23/2","v":68572.998046875},{"$f":"I23/2","v":58099.365234375},48968.505859375]
{"$rows_empty":31}
[null,1,{"$nulls":20},1]
[null,2,{"$nulls":20},2]
[null,3,{"$nulls":20},3]
[null,4,{"$nulls":20},4]
[]
[null,5,{"$nulls":20},5]
[null,6,{"$nulls":20},6]
[null,7,{"$nulls":20},7]
[null,8,{"$nulls":20},8]
[]
[null,9,{"$nulls":20},9]
[null,10,{"$nulls":20},10]
[null,11,{"$nulls":20},11]
[null,12,{"$nulls":20},12]
[]
[null,13,{"$nulls":20},13]
[null,14,{"$nulls":20},14]
[null,15,{"$nulls":20},15]
[null,16,{"$nulls":20},16]

{"sheet":"Лист3","index":2,"n_rows":18,"n_cols":6,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Место","1 дивизион","2 дивизион","3 дивизион","4 дивизион"]
[null,1,80000000,50000000,30000000,15000000]
[null,2,71600000,42900000,25000000,12500000]
[null,3,64000000,36800000,20900000,10500000]
[null,4,57200000,31500000,17500000,8700000]
[null,5,51200000,27100000,14600000,7300000]
[null,6,45800000,23200000,12200000,6100000]
[null,7,41000000,19900000,10200000,5100000]
[null,8,36600000,17100000,8500000,4200000]
[null,9,32800000,14600000,7100000,3500000]
[null,10,29300000,12600000,5900000,3000000]
[null,11,26200000,10800000,4900000,2500000]
[null,12,23400000,9200000,4100000,2100000]
[null,13,21000000,7900000,3400000,1700000]
[null,14,18800000,6800000,2900000,1400000]
[null,15,16800000,5800000,2400000,1200000]
[null,16,15000000,5000000,2000000,1000000]