{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":1,"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":"Sheet1","index":0,"n_rows":47,"n_cols":16,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[]
[2010,54498940,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[2011,54644550,null,null,"Факт",{"$f":"B3","v":54498940},{"$f":"B4","v":54644550},{"$f":"B5","v":54836850},{"$f":"B6","v":55088430},{"$f":"B7","v":55412200},{"$f":"B8","v":55822990},{"$f":"B9","v":56331840},{"$f":"B10","v":56935170},{"$f":"B11","v":57625150},58394380]
[2012,54836850]
[2013,55088430,null,null,"факт/100",{"$f":"F4/100","v":544989.4},{"$f":"G4/100","v":546445.5},548368.5,550884.30000000005,554122,558229.9,563318.4,569351.69999999995,576251.5,{"$f":"O4/100","v":583943.80000000005}]
[2014,55412200,null,null,"Расчет по формуле 2010-2018",{"$f":"E39","v":54498953.782899998},{"$f":"F39","v":54644347.8816},54837243.432099998,55088046.054399997,55412035.3125,55823508.822400004,56331241.008100003,56935256.505599998,57624918.214900002,{"$f":"N39","v":58378330},59163054.036899999]
[2015,55822990,null,null,"Разница между расчетом и фактом по формуле 2010-2018",{"$f":"F4-F7","v":-13.782899998128414},{"$f":"G4-G7","v":202.11840000003576},-393.43209999799728,383.94560000300407,164.6875,-518.82240000367165,598.99189999699593,-86.505599997937679,231.78509999811649,16050]
[2016,56331840,null,null,"Расчет по формуле 2010-2019",{"$f":"E42","v":54498962.470000006},{"$f":"F42","v":54644121.359999999},54837522.270000003,55087921.600000001,55411683.75,55823657.519999996,56331731.710000001,56935069.920000002,57626024.549999997,58395730.000000007,59243375.07]
[2017,56935170,null,null,"Разница между расчетом и фактом по формуле 2010-2019",{"$f":"F4-F9","v":-22.470000006258488},{"$f":"G4-G9","v":428.64000000059605},-672.27000000327826,508.39999999850988,516.25,-667.51999999582767,108.28999999910593,100.07999999821186,-874.54999999701977,-1350.0000000074506]
[2018,57625150]
[2019]
[2020]
{"$rows_empty":23}
[{"$nulls":4},1,2,3,4,5,6,7,8,9,10,11]
[]
[{"$nulls":4},{"$f":"1.8259*E37^6-87.143*E37^5+1254.6*E37^4-5786.5*E37^3+34398*E37^2+66473*E37+54402700","v":54498953.782899998},{"$f":"1.8259*F37^6-87.143*F37^5+1254.6*F37^4-5786.5*F37^3+34398*F37^2+66473*F37+54402700","v":54644347.8816},54837243.432099998,55088046.054399997,55412035.3125,55823508.822400004,56331241.008100003,56935256.505599998,57624918.214900002,58378330,59163054.036899999]
[]
[{"$nulls":4},{"$f":"0.0511*E37^6-1.8334*E37^5+23.517*E37^4-119.29*E37^3+518.65*E37^2+431.53*E37+544137","v":544989.62470000004},{"$f":"0.0511*F37^6-1.8334*F37^5+23.517*F37^4-119.29*F37^3+518.65*F37^2+431.53*F37+544137","v":546441.21360000002},548375.22270000004,550879.21600000001,554116.83750000002,558236.57519999996,563317.31709999999,569350.69920000003,576260.24549999996,583957.30000000005,592433.75069999998]
[{"$nulls":4},{"$f":"E41*100","v":54498962.470000006},{"$f":"F41*100","v":54644121.359999999},54837522.270000003,55087921.600000001,55411683.75,55823657.519999996,56331731.710000001,56935069.920000002,57626024.549999997,58395730.000000007,59243375.07]
[]
[]
[]
[{"$nulls":9},{"$f":"16/58394","v":2.7400075350207214E-4}]
[{"$nulls":9},{"$f":"J46*100","v":2.7400075350207213E-2}]