{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["калькулятор"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":7,"comments":1,"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":"калькулятор","index":0,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[[10,2,10,3],[8,2,8,3],[7,2,7,3],[29,1,29,2],[27,1,27,2],[25,1,25,2],[22,1,22,2],[23,1,23,2],[1,1,1,8],[29,7,29,8],[29,4,29,5],[7,6,7,7],[8,6,8,7],[10,6,10,7],[12,6,12,7],[27,7,27,8],[25,7,25,8],[22,7,22,8],[27,4,27,5],[25,4,25,5],[22,4,22,5],[23,7,23,8],[23,4,23,5],[12,2,12,3],[7,11,8,11],[10,11,11,11],[10,4,10,5],[10,8,10,9],[25,9,25,10]]}
[]
[null,"Порівняння вартості опалення (1 міс.)"]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"electr/30/24","v":12.916666666666666},"кВт"]
[null,null,null,null,null,null,null,null,147,"м2"]
[null,null,null,null,null,null,null,null,{"$f":"I5/I6*1000","v":87.86848072562357},"Вт/м2"]
[null,null,"Газ",null,null,null,"Ел.енергія"]
[]
[]
[null,null,1000,null,"м3",null,9300,null,"кВт/год"]
[null,null,49.8,"грн/м3",null,null,5.3373999999999997,"грн/кВт"]
[null,null,{"$f":"C11*C12","v":49800},null,"ГРН/міс",null,{"$f":"G11*G12","v":49637.82},null,"ГРН/міс"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Дрова (W=20%) ",null,null,"Пеллета дерев'яна",null,null,"Тепловий насос"]
[]
[]
[null,2384.6153846153848,null,"кг",1978.7234042553191,null,"кг",3100,null,"кВт/год"]
[null,2.85,"грн/кг",null,13.89,"грн/кг",null,{"$f":"G12","v":5.3373999999999997},"грн/кВт"]
[null,{"$f":"B26*B27","v":6796.1538461538466},null,"ГРН/міс",{"$f":"E26*E27","v":27484.468085106382},null,"ГРН/міс",{"$f":"H26*H27","v":16545.939999999999},null,"ГРН/міс"]
[]
[null,"Економія твердопаливного котла до:",null,null,"Економія пелетного котла до:",null,null,"Економія теплового насоса до:"]
[null,"Газ",{"$f":"$C$13-B28","v":43003.846153846156},"ГРН","Газ",{"$f":"$C$13-E28","v":22315.531914893618},"ГРН","Газ",{"$f":"$C$13-H28","v":33254.06},"ГРН"]
[null,"Ел.енерг.",{"$f":"$G$13-B28","v":42841.666153846156},"ГРН","Ел.енерг.",{"$f":"$G$13-E28","v":22153.351914893618},"ГРН","Ел.енерг.",{"$f":"$G$13-H28","v":33091.880000000005},"ГРН"]