{"text_format":"1","workbook":"xls","n_sheets":8,"sheets":["Характеристика тура","Транспортные расходы","Расходы на проживание","Расходы на питание","Стоимость экскурсионного обслуж","Калькуляция тура","Критический объем","Диаграмма1"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Диаграмма1","index":7,"reason":"not_a_worksheet"}],"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","formulas":"cached_only"}

{"sheet":"Характеристика тура","index":0,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":false,"merged":[[0,1,0,2]],"flags":["formulas_cached_only"]}
["Название тура"]
["Продолжительность тура"]
["Количество туристов",0]
["Количество сопровождающих"]
["Общая численность",0]
["Коэффициент косвенных затрат"]
["Коэффициент прибыли"]

{"sheet":"Транспортные расходы","index":1,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["марка автобуса",null,"Мерседес"]
["стоимость аренды\n(р/час)"]
[]
["день тура","Продолжительность(час)","Стоимость(руб)"]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
["Итого на группу",null,0]

{"sheet":"Расходы на проживание","index":2,"n_rows":6,"n_cols":9,"rows_kept":6,"cut":false,"hidden":false,"merged":[[5,0,5,1]],"flags":["formulas_cached_only"]}
["День тура","Гостиница","Характеристика\nномера","Количество\nномеров","Цена \nместа","Всего за\nномера","Страховка","Бронь","Всего"]
[null,null,null,0,null,0,null,null,0]
[null,null,null,0,null,0,null,null,0]
[null,null,null,0,null,0,null,null,0]
[]
["Всего за проживание",null,null,null,null,null,null,null,0]

{"sheet":"Расходы на питание","index":3,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":false,"merged":[[11,0,11,1]],"flags":["formulas_cached_only"]}
["День тура","Завтрак/\nобед/\nужин","город","ресторан/\nкафе","стоимость\nр/чел","стоимость\nна группу\n(+гид)"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Итого за питание",null,null,null,null,0]

{"sheet":"Стоимость экскурсионного обслуж","index":4,"n_rows":18,"n_cols":5,"rows_kept":18,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["День тура","Наименование","Вид оплаты","Цена","Стоимость"]
[null,null,"билет",null,0]
[null,null,"билет",null,0]
[null,null,"билет",null,0]
[null,null,"билет",null,0]
[null,null,"билет",null,0]
[null,null,"билет",null,0]
[null,null,"билет",null,0]
[null,null,"билет",null,0]
[null,null,"билет",null,0]
[null,null,"билет",null,0]
[null,null,"билет",null,0]
[null,null,"билет",null,0]
[null,null,"билет",null,0]
[null,null,"билет",null,0]
[null,null,"билет",null,0]
[]
[null,"Итого",null,null,0]

{"sheet":"Калькуляция тура","index":5,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Параметр","Значение"]
["Прямые затраты",0]
["Косвенные затраты",0]
["Полная себестоимость",0]
["налог НДС 18% от полной\nсебестоимости",0]
["прибыль",0]
["продажная цена на группу",0]
["продажная цена на 1человека",{"$error":"#DIV/0!"}]

{"sheet":"Критический объем","index":6,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"Отчетный\nпериод",22]
["Объем\nреализации Qк","Прибыль от\nреализации","Постоянные\nзатраты","Переменные\nзатраты","Затраты"]
[1,0,0,0,0]
[2,0,0,0,0]
[3,0,0,0,0]
[4,0,0,0,0]
[5,0,0,0,0]
[6,0,0,0,0]
[7,0,0,0,0]
[8,0,0,0,0]
[9,0,0,0,0]
[10,0,0,0,0]
[11,0,0,0,0]
[12,0,0,0,0]
[13,0,0,0,0]
[14,0,0,0,0]
[15,0,0,0,0]