{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Расходы","Доходы"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Расходы","index":0,"n_rows":24,"n_cols":17,"rows_kept":24,"merged":[[0,0,1,0],[0,1,1,1],[0,2,0,16],[22,0,22,1],[23,0,23,1]],"flags":["formulas_cached_only"]}
["Продукты","Цена за 1 шт при продаже на рынке","Необходимое кол-во для производства продукции, расход"]
[null,null,"Тако с обжарен-ной пелами-дой","Жареный окунь с яблоками","Пирожок с карпом","Буфет свежей луфари","Щука в кисло-сладком соусе","Сом в пани-ровке","Салат из свежей рыбы","Махи-махи с лимон-ным соусом","Лепешка с осетром","Стейк группера","Тарелка суши","Рыбный кебаб","Уха из губана","Бургер с марина-дом","Восторг рыбака"]
["Яйца",20,70,{"$nulls":4},150,{"$nulls":4},120,null,140]
["Кукуруза",6,250,{"$nulls":10},170]
["Яблоки",56,null,50,null,130]
["Капуста",5,null,null,250,{"$nulls":3},160,null,null,150,null,190]
["Пшеница",30,{"$nulls":5},90,null,null,100,null,140,150,130,200]
["Полевой салат",18,{"$nulls":4},80,null,160,null,null,80,null,null,90]
["Молоко",35,{"$nulls":7},120,{"$nulls":4},90]
["Плоды цитрусовых",66,{"$nulls":7},40]
["Оливковое масло",53,{"$nulls":13},30,60]
["ВОДА",{"$nulls":8},3,{"$nulls":5},4,5]
["Пеламида",150,20,{"$nulls":9},120]
["Окунь",75,null,31,{"$nulls":4},12,{"$nulls":7},210]
["Карп",187,null,null,32,{"$nulls":3},34,{"$nulls":4},150]
["Луфарь",107,{"$nulls":3},70]
["Щука",666,{"$nulls":4},27]
["Сом",52,{"$nulls":5},285]
["Осетр",106,{"$nulls":6},40,null,250,{"$nulls":5},110]
["Махи-махи",300,{"$nulls":7},33,{"$nulls":3},150]
["Групер",70,{"$nulls":9},450,320,null,null,150]
["Губан",1500,{"$nulls":12},60,90,95]
["Расход на производство",null,850,2000,2300,450,9200,6300,6900,13800,10800,4200,5700,11300,20000,25100,22100]
["ИТОГО расход",null,{"v":6750,"d":"6,750"},{"v":7125,"d":"7,125"},{"v":9534,"d":"9,534"},{"v":15220,"d":"15,220"},{"v":28622,"d":"28,622"},{"v":26820,"d":"26,820"},{"v":22078,"d":"22,078"},{"v":30540,"d":"30,540"},{"v":40300,"d":"40,300"},{"v":37890,"d":"37,890"},{"v":52700,"d":"52,700"},{"v":90820,"d":"90,820"},{"v":121470,"d":"121,470"},{"v":178190,"d":"178,190"},{"v":195190,"d":"195,190"}]

{"sheet":"Доходы","index":1,"n_rows":18,"n_cols":32,"rows_kept":18,"merged":[[0,0,2,0],[0,1,2,1],[0,2,2,2],[0,3,2,3],[0,4,0,31],[1,4,1,7],[1,8,1,11],[1,12,1,15],[1,16,1,19],[1,20,1,23],[1,24,1,27],[1,28,1,31]],"flags":["formulas_cached_only"]}
["Продукция","Расход","Время производства, мин","Цена за 1 товара при продаже","Уровень Залива русалок"]
[{"$nulls":4},1,{"$nulls":3},2,{"$nulls":3},3,{"$nulls":3},4,{"$nulls":3},5,{"$nulls":3},6,{"$nulls":3},7]
[{"$nulls":4},"Кол-во","Сумма","Доход","Доход за 1 мин","Кол-во","Сумма","Доход","Доход за 1 мин","Кол-во","Сумма","Доход","Доход за 1 мин","Кол-во","Сумма","Доход","Доход за 1 мин","Кол-во","Сумма","Доход","Доход за 1 мин","Кол-во","Сумма","Доход","Доход за 1 мин","Кол-во","Сумма","Доход","Доход за 1 мин"]
["Тако с обжарен-ной пелами-дой",{"v":6750,"d":"6,750"},30,186,60,{"v":11160,"d":"11,160"},{"v":4410,"d":"4,410"},147,61,{"v":11346,"d":"11,346"},{"v":4596,"d":"4,596"},{"v":153.2,"d":"153"},62,{"v":11532,"d":"11,532"},{"v":4782,"d":"4,782"},{"v":159.4,"d":"159"},63,{"v":11718,"d":"11,718"},{"v":4968,"d":"4,968"},{"v":165.6,"d":"166"},64,{"v":11904,"d":"11,904"},{"v":5154,"d":"5,154"},{"v":171.8,"d":"172"},65,{"v":12090,"d":"12,090"},{"v":5340,"d":"5,340"},178,66,{"v":12276,"d":"12,276"},{"v":5526,"d":"5,526"},{"v":184.2,"d":"184"}]
["Жареный окунь с яблоками",{"v":7125,"d":"7,125"},60,588,20,{"v":11760,"d":"11,760"},{"v":4635,"d":"4,635"},{"v":77.25,"d":"77"},21,{"v":12348,"d":"12,348"},{"v":5223,"d":"5,223"},{"v":87.05,"d":"87"},22,{"v":12936,"d":"12,936"},{"v":5811,"d":"5,811"},{"v":96.85,"d":"97"},23,{"v":13524,"d":"13,524"},{"v":6399,"d":"6,399"},{"v":106.65,"d":"107"},24,{"v":14112,"d":"14,112"},{"v":6987,"d":"6,987"},{"v":116.45,"d":"116"},25,{"v":14700,"d":"14,700"},{"v":7575,"d":"7,575"},{"v":126.25,"d":"126"},26,{"v":15288,"d":"15,288"},{"v":8163,"d":"8,163"},{"v":136.05,"d":"136"}]
["Пирожок с карпом",{"v":9534,"d":"9,534"},30,382,50,{"v":19100,"d":"19,100"},{"v":9566,"d":"9,566"},{"v":318.8666666666667,"d":"319"},51,{"v":19482,"d":"19,482"},{"v":9948,"d":"9,948"},{"v":331.6,"d":"332"},52,{"v":19864,"d":"19,864"},{"v":10330,"d":"10,330"},{"v":344.3333333333333,"d":"344"},53,{"v":20246,"d":"20,246"},{"v":10712,"d":"10,712"},{"v":357.06666666666666,"d":"357"},54,{"v":20628,"d":"20,628"},{"v":11094,"d":"11,094"},{"v":369.8,"d":"370"},55,{"v":21010,"d":"21,010"},{"v":11476,"d":"11,476"},{"v":382.53333333333336,"d":"383"},56,{"v":21392,"d":"21,392"},{"v":11858,"d":"11,858"},{"v":395.26666666666665,"d":"395"}]
["Буфет свежей луфари",{"v":15220,"d":"15,220"},60,{"v":2734,"d":"2,734"},11,{"v":30074,"d":"30,074"},{"v":14854,"d":"14,854"},{"v":247.56666666666666,"d":"248"},12,{"v":32808,"d":"32,808"},{"v":17588,"d":"17,588"},{"v":293.1333333333333,"d":"293"},13,{"v":35542,"d":"35,542"},{"v":20322,"d":"20,322"},{"v":338.7,"d":"339"},14,{"v":38276,"d":"38,276"},{"v":23056,"d":"23,056"},{"v":384.26666666666665,"d":"384"},15,{"v":41010,"d":"41,010"},{"v":25790,"d":"25,790"},{"v":429.8333333333333,"d":"430"},16,{"v":43744,"d":"43,744"},{"v":28524,"d":"28,524"},{"v":475.4,"d":"475"},17,{"v":46478,"d":"46,478"},{"v":31258,"d":"31,258"},{"v":520.9666666666667,"d":"521"}]
["Щука в кисло-сладком соусе",{"v":28622,"d":"28,622"},90,{"v":2387,"d":"2,387"},{"$nulls":4},31,{"v":73997,"d":"73,997"},{"v":45375,"d":"45,375"},{"v":504.1666666666667,"d":"504"},32,{"v":76384,"d":"76,384"},{"v":47762,"d":"47,762"},{"v":530.6888888888889,"d":"531"},33,{"v":78771,"d":"78,771"},{"v":50149,"d":"50,149"},{"v":557.2111111111111,"d":"557"},34,{"v":81158,"d":"81,158"},{"v":52536,"d":"52,536"},{"v":583.7333333333333,"d":"584"},35,{"v":83545,"d":"83,545"},{"v":54923,"d":"54,923"},{"v":610.2555555555556,"d":"610"},36,{"v":85932,"d":"85,932"},{"v":57310,"d":"57,310"},{"v":636.7777777777778,"d":"637"}]
["Сом в пани-ровке",{"v":26820,"d":"26,820"},240,{"v":1742,"d":"1,742"},{"$nulls":4},41,{"v":71422,"d":"71,422"},{"v":44602,"d":"44,602"},{"v":185.84166666666667,"d":"186"},42,{"v":73164,"d":"73,164"},{"v":46344,"d":"46,344"},{"v":193.1,"d":"193"},43,{"v":74906,"d":"74,906"},{"v":48086,"d":"48,086"},{"v":200.35833333333332,"d":"200"},44,{"v":76648,"d":"76,648"},{"v":49828,"d":"49,828"},{"v":207.61666666666667,"d":"208"},45,{"v":78390,"d":"78,390"},{"v":51570,"d":"51,570"},{"v":214.875,"d":"215"},46,{"v":80132,"d":"80,132"},{"v":53312,"d":"53,312"},{"v":222.13333333333333,"d":"222"}]
["Салат из свежей рыбы",{"v":22078,"d":"22,078"},120,{"v":1069,"d":"1,069"},{"$nulls":8},62,{"v":66278,"d":"66,278"},{"v":44200,"d":"44,200"},{"v":368.3333333333333,"d":"368"},63,{"v":67347,"d":"67,347"},{"v":45269,"d":"45,269"},{"v":377.2416666666667,"d":"377"},64,{"v":68416,"d":"68,416"},{"v":46338,"d":"46,338"},{"v":386.15,"d":"386"},65,{"v":69485,"d":"69,485"},{"v":47407,"d":"47,407"},{"v":395.05833333333334,"d":"395"},66,{"v":70554,"d":"70,554"},{"v":48476,"d":"48,476"},{"v":403.96666666666664,"d":"404"}]
["Махи-махи с лимон-ным соусом",{"v":30540,"d":"30,540"},120,{"v":5660,"d":"5,660"},{"$nulls":8},22,{"v":124520,"d":"124,520"},{"v":93980,"d":"93,980"},{"v":783.1666666666666,"d":"783"},23,{"v":130180,"d":"130,180"},{"v":99640,"d":"99,640"},{"v":830.3333333333334,"d":"830"},24,{"v":135840,"d":"135,840"},{"v":105300,"d":"105,300"},{"v":877.5,"d":"878"},25,{"v":141500,"d":"141,500"},{"v":110960,"d":"110,960"},{"v":924.6666666666666,"d":"925"},26,{"v":147160,"d":"147,160"},{"v":116620,"d":"116,620"},{"v":971.8333333333334,"d":"972"}]
["Лепешка с осетром",{"v":40300,"d":"40,300"},150,{"v":2986,"d":"2,986"},{"$nulls":8},52,{"v":155272,"d":"155,272"},{"v":114972,"d":"114,972"},{"v":766.48,"d":"766"},53,{"v":158258,"d":"158,258"},{"v":117958,"d":"117,958"},{"v":786.3866666666667,"d":"786"},54,{"v":161244,"d":"161,244"},{"v":120944,"d":"120,944"},{"v":806.2933333333333,"d":"806"},55,{"v":164230,"d":"164,230"},{"v":123930,"d":"123,930"},{"v":826.2,"d":"826"},56,{"v":167216,"d":"167,216"},{"v":126916,"d":"126,916"},{"v":846.1066666666667,"d":"846"}]
["Стейк группера",{"v":37890,"d":"37,890"},240,{"v":7059,"d":"7,059"},{"$nulls":8},22,{"v":155298,"d":"155,298"},{"v":117408,"d":"117,408"},{"v":489.2,"d":"489"},23,{"v":162357,"d":"162,357"},{"v":124467,"d":"124,467"},{"v":518.6125,"d":"519"},24,{"v":169416,"d":"169,416"},{"v":131526,"d":"131,526"},{"v":548.025,"d":"548"},25,{"v":176475,"d":"176,475"},{"v":138585,"d":"138,585"},{"v":577.4375,"d":"577"},26,{"v":183534,"d":"183,534"},{"v":145644,"d":"145,644"},{"v":606.85,"d":"607"}]
["Тарелка суши",{"v":52700,"d":"52,700"},480,{"v":2026,"d":"2,026"},{"$nulls":12},103,{"v":208678,"d":"208,678"},{"v":155978,"d":"155,978"},{"v":324.95416666666665,"d":"325"},104,{"v":210704,"d":"210,704"},{"v":158004,"d":"158,004"},{"v":329.175,"d":"329"},105,{"v":212730,"d":"212,730"},{"v":160030,"d":"160,030"},{"v":333.3958333333333,"d":"333"},106,{"v":214756,"d":"214,756"},{"v":162056,"d":"162,056"},{"v":337.6166666666667,"d":"338"}]
["Рыбный кебаб",{"v":90820,"d":"90,820"},480,{"v":5065,"d":"5,065"},{"$nulls":12},73,{"v":369745,"d":"369,745"},{"v":278925,"d":"278,925"},{"v":581.09375,"d":"581"},74,{"v":374810,"d":"374,810"},{"v":283990,"d":"283,990"},{"v":591.6458333333334,"d":"592"},75,{"v":379875,"d":"379,875"},{"v":289055,"d":"289,055"},{"v":602.1979166666666,"d":"602"},76,{"v":384940,"d":"384,940"},{"v":294120,"d":"294,120"},{"v":612.75,"d":"613"}]
["Уха из губана",{"v":121470,"d":"121,470"},540,{"v":11945,"d":"11,945"},{"$nulls":12},43,{"v":513635,"d":"513,635"},{"v":392165,"d":"392,165"},{"v":726.2314814814815,"d":"726"},44,{"v":525580,"d":"525,580"},{"v":404110,"d":"404,110"},{"v":748.3518518518518,"d":"748"},45,{"v":537525,"d":"537,525"},{"v":416055,"d":"416,055"},{"v":770.4722222222222,"d":"770"},46,{"v":549470,"d":"549,470"},{"v":428000,"d":"428,000"},{"v":792.5925925925926,"d":"793"}]
["Бургер с маринадом",{"v":178190,"d":"178,190"},540,{"v":9114,"d":"9,114"},{"$nulls":16},84,{"v":765576,"d":"765,576"},{"v":587386,"d":"587,386"},{"v":1087.7518518518518,"d":"1,088"},85,{"v":774690,"d":"774,690"},{"v":596500,"d":"596,500"},{"v":1104.6296296296296,"d":"1,105"},86,{"v":783804,"d":"783,804"},{"v":605614,"d":"605,614"},{"v":1121.5074074074073,"d":"1,122"}]
["Восторг рыбака",{"v":195190,"d":"195,190"},540,{"v":7008,"d":"7,008"},{"$nulls":16},124,{"v":868992,"d":"868,992"},{"v":673802,"d":"673,802"},{"v":1247.7814814814815,"d":"1,248"},125,{"v":876000,"d":"876,000"},{"v":680810,"d":"680,810"},{"v":1260.7592592592594,"d":"1,261"},126,{"v":883008,"d":"883,008"},{"v":687818,"d":"687,818"},{"v":1273.737037037037,"d":"1,274"}]