Home Explore Help
Sign In
lami
/
floorplan-quotation
5
0
Fork 0
Files Issues 0 Pull Requests 0 Wiki
Branch: main
Branches Tags
floorplan-quota...
/
_ref_quote
/
xl
/
worksheets
/
sheet1.xml

sheet1.xml 47 KB
Permalink History Raw

12 
  1. <?xml version="1.0" encoding="UTF-8" standalone="yes"?>
    2. 

  2. <worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" xmlns:xdr="http://schemas.openxmlformats.org/drawingml/2006/spreadsheetDrawing" xmlns:x14="http://schemas.microsoft.com/office/spreadsheetml/2009/9/main" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" xmlns:etc="http://www.wps.cn/officeDocument/2017/etCustomData"><sheetPr><pageSetUpPr fitToPage="1"/></sheetPr><dimension ref="A1:L111"/><sheetViews><sheetView tabSelected="1" zoomScale="130" zoomScaleNormal="130" zoomScaleSheetLayoutView="50" topLeftCell="A90" workbookViewId="0"><selection activeCell="I24" sqref="I24"/></sheetView></sheetViews><sheetFormatPr defaultColWidth="9" defaultRowHeight="16.5"/><cols><col min="1" max="1" width="6.18333333333333" style="3" customWidth="1"/><col min="2" max="2" width="13.0166666666667" style="3" customWidth="1"/><col min="3" max="3" width="15.0666666666667" style="3" customWidth="1"/><col min="4" max="4" width="8.88333333333333" style="3" customWidth="1"/><col min="5" max="5" width="12.3666666666667" style="3" customWidth="1"/><col min="6" max="6" width="9.25" style="4" customWidth="1"/><col min="7" max="7" width="9.10833333333333" style="3" customWidth="1"/><col min="8" max="8" width="11.9083333333333" style="3" customWidth="1"/><col min="9" max="9" width="22.5583333333333" style="3" customWidth="1"/><col min="10" max="10" width="22.75" style="3" customWidth="1"/><col min="11" max="12" width="12.6333333333333" style="3"/><col min="13" max="16384" width="9" style="3"/></cols><sheetData><row r="1" s="1" customFormat="1" ht="28" customHeight="1" spans="1:12"><c r="A1" s="5" t="s"><v>0</v></c><c r="B1" s="5"/><c r="C1" s="5"/><c r="D1" s="5"/><c r="E1" s="5"/><c r="F1" s="6"/><c r="G1" s="5"/><c r="H1" s="5"/><c r="I1" s="5"/><c r="J1" s="5"/></row><row r="2" s="1" customFormat="1" ht="18" customHeight="1" spans="1:12"><c r="A2" s="7" t="s"><v>1</v></c><c r="B2" s="7" t="s"><v>2</v></c><c r="C2" s="7"/><c r="D2" s="7" t="s"><v>3</v></c><c r="E2" s="7" t="s"><v>4</v></c><c r="F2" s="8" t="s"><v>5</v></c><c r="G2" s="7" t="s"><v>6</v></c><c r="H2" s="7" t="s"><v>7</v></c><c r="I2" s="7" t="s"><v>8</v></c><c r="J2" s="7"/></row><row r="3" customFormat="1" ht="18" customHeight="1" spans="1:12"><c r="A3" s="9"><v>1</v></c><c r="B3" s="10" t="s"><v>9</v></c><c r="C3" s="9" t="s"><v>10</v></c><c r="D3" s="11"><v>0.79</v></c><c r="E3" s="11"><v>2.5</v></c><c r="F3" s="12"><f>E3*D3</f><v>1.975</v></c><c r="G3" s="13"><v>1852</v></c><c r="H3" s="14"><f>G3*E3*D3</f><v>3657.7</v></c><c r="I3" s="11" t="s"><v>11</v></c><c r="J3" s="15" t="str"><f>_xlfn.DISPIMG(&quot;ID_E4EA15CFCB02496A9DC75348D7B35697&quot;,1)</f><v>=DISPIMG(&quot;ID_E4EA15CFCB02496A9DC75348D7B35697&quot;,1)</v></c></row><row r="4" customFormat="1" ht="18" customHeight="1" spans="1:12"><c r="A4" s="9"/><c r="B4" s="10"/><c r="C4" s="9" t="s"><v>12</v></c><c r="D4" s="11"><v>0.79</v></c><c r="E4" s="16"><v>2.5</v></c><c r="F4" s="12"><f>E4*D4</f><v>1.975</v></c><c r="G4" s="17"><f>1138-600</f><v>538</v></c><c r="H4" s="14"><f>G4*E4*D4</f><v>1062.55</v></c><c r="I4" s="11" t="s"><v>13</v></c><c r="J4" s="18"/></row><row r="5" customFormat="1" ht="18" customHeight="1" spans="1:12"><c r="A5" s="9"/><c r="B5" s="10"/><c r="C5" s="19" t="s"><v>14</v></c><c r="D5" s="20"/><c r="E5" s="20"><f>D3*2</f><v>1.58</v></c><c r="F5" s="20"/><c r="G5" s="20"><v>386</v></c><c r="H5" s="21"><f t="shared" ref="H5:H7" si="0">G5*E5</f><v>609.88</v></c><c r="I5" s="20" t="s"><v>15</v></c><c r="J5" s="18"/></row><row r="6" customFormat="1" ht="18" customHeight="1" spans="1:12"><c r="A6" s="9"/><c r="B6" s="10"/><c r="C6" s="19" t="s"><v>16</v></c><c r="D6" s="20"/><c r="E6" s="20"><v>1</v></c><c r="F6" s="20"/><c r="G6" s="20"><f>150+386</f><v>536</v></c><c r="H6" s="21"><f t="shared" si="0"/><v>536</v></c><c r="I6" s="20" t="s"><v>17</v></c><c r="J6" s="18"/></row><row r="7" customFormat="1" ht="18" customHeight="1" spans="1:12"><c r="A7" s="19"/><c r="B7" s="22"/><c r="C7" s="19" t="s"><v>18</v></c><c r="D7" s="23"/><c r="E7" s="17"><v>4</v></c><c r="F7" s="24"/><c r="G7" s="17"><v>115</v></c><c r="H7" s="21"><f t="shared" si="0"/><v>460</v></c><c r="I7" s="20" t="s"><v>19</v></c><c r="J7" s="18"/><c r="K7" s="3"/><c r="L7" s="3"/></row><row r="8" customFormat="1" ht="18" customHeight="1" spans="1:12"><c r="A8" s="19"/><c r="B8" s="22"/><c r="C8" s="19" t="s"><v>20</v></c><c r="D8" s="17"><v>0.54</v></c><c r="E8" s="11"><v>2.5</v></c><c r="F8" s="24"><f>E8*D8</f><v>1.35</v></c><c r="G8" s="17"><v>1138</v></c><c r="H8" s="21"><f>G8*F8</f><v>1536.3</v></c><c r="I8" s="20" t="s"><v>21</v></c><c r="J8" s="18"/><c r="K8" s="3"/><c r="L8" s="3"/></row><row r="9" customFormat="1" ht="18" customHeight="1" spans="1:12"><c r="A9" s="25"/><c r="B9" s="25"/><c r="C9" s="19" t="s"><v>22</v></c><c r="D9" s="23"/><c r="E9" s="17"><f>4*3</f><v>12</v></c><c r="F9" s="24"/><c r="G9" s="17"><v>40</v></c><c r="H9" s="21"><f>G9*E9</f><v>480</v></c><c r="I9" s="20" t="s"><v>23</v></c><c r="J9" s="26" t="str"><f>_xlfn.DISPIMG(&quot;ID_501377114C6844EDA02CD3057E500A3C&quot;,1)</f><v>=DISPIMG(&quot;ID_501377114C6844EDA02CD3057E500A3C&quot;,1)</v></c></row><row r="10" customFormat="1" ht="18" customHeight="1" spans="1:12"><c r="A10" s="19"/><c r="B10" s="22"/><c r="C10" s="27" t="s"><v>24</v></c><c r="D10" s="27"/><c r="E10" s="27"/><c r="F10" s="28"/><c r="G10" s="27"/><c r="H10" s="29"><f>SUM(H3:H9)</f><v>8342.43</v></c><c r="I10" s="19" t="s"><v>25</v></c><c r="J10" s="30"/></row><row r="11" customFormat="1" ht="18" customHeight="1" spans="1:12"><c r="A11" s="19"/><c r="B11" s="22"/><c r="C11" s="31" t="s"><v>26</v></c><c r="D11" s="31"/><c r="E11" s="31"/><c r="F11" s="32"/><c r="G11" s="31"/><c r="H11" s="33"><f>H10*0.9</f><v>7508.187</v></c><c r="I11" s="34" t="s"><v>25</v></c><c r="J11" s="35"/></row><row r="12" customFormat="1" ht="18" customHeight="1" spans="1:12"><c r="A12" s="7" t="s"><v>1</v></c><c r="B12" s="36" t="s"><v>2</v></c><c r="C12" s="37"/><c r="D12" s="7" t="s"><v>3</v></c><c r="E12" s="7" t="s"><v>4</v></c><c r="F12" s="8" t="s"><v>5</v></c><c r="G12" s="7" t="s"><v>6</v></c><c r="H12" s="7" t="s"><v>7</v></c><c r="I12" s="7" t="s"><v>8</v></c><c r="J12" s="7"/></row><row r="13" customFormat="1" ht="18" customHeight="1" spans="1:12"><c r="A13" s="25"><v>2</v></c><c r="B13" s="22" t="s"><v>27</v></c><c r="C13" s="9" t="s"><v>10</v></c><c r="D13" s="11"><v>4.85</v></c><c r="E13" s="11"><v>2.5</v></c><c r="F13" s="12"><f t="shared" ref="F13:F16" si="1">E13*D13</f><v>12.125</v></c><c r="G13" s="13"><v>1852</v></c><c r="H13" s="14"><f>G13*E13*D13</f><v>22455.5</v></c><c r="I13" s="11" t="s"><v>11</v></c><c r="J13" s="38" t="str"><f>_xlfn.DISPIMG(&quot;ID_AC9C657C8C414522BC92BF4AF10ED043&quot;,1)</f><v>=DISPIMG(&quot;ID_AC9C657C8C414522BC92BF4AF10ED043&quot;,1)</v></c></row><row r="14" customFormat="1" ht="18" customHeight="1" spans="1:12"><c r="A14" s="25"/><c r="B14" s="22"/><c r="C14" s="9" t="s"><v>12</v></c><c r="D14" s="11"><v>4.85</v></c><c r="E14" s="16"><v>2.5</v></c><c r="F14" s="12"><f t="shared" si="1"/><v>12.125</v></c><c r="G14" s="17"><f>1138-600</f><v>538</v></c><c r="H14" s="14"><f>G14*E14*D14</f><v>6523.25</v></c><c r="I14" s="11" t="s"><v>13</v></c><c r="J14" s="39"/></row><row r="15" customFormat="1" ht="18" customHeight="1" spans="1:12"><c r="A15" s="25"/><c r="B15" s="22"/><c r="C15" s="19" t="s"><v>18</v></c><c r="D15" s="23"/><c r="E15" s="17"><v>19</v></c><c r="F15" s="24"/><c r="G15" s="17"><v>115</v></c><c r="H15" s="21"><f>G15*E15</f><v>2185</v></c><c r="I15" s="20" t="s"><v>19</v></c><c r="J15" s="39"/></row><row r="16" customFormat="1" ht="18" customHeight="1" spans="1:12"><c r="A16" s="25"/><c r="B16" s="22"/><c r="C16" s="19" t="s"><v>20</v></c><c r="D16" s="17"><v>0.35</v></c><c r="E16" s="11"><v>2.5</v></c><c r="F16" s="24"><f t="shared" si="1"/><v>0.875</v></c><c r="G16" s="17"><v>1138</v></c><c r="H16" s="21"><f>G16*F16*2</f><v>1991.5</v></c><c r="I16" s="20" t="s"><v>21</v></c><c r="J16" s="39"/></row><row r="17" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A17" s="25"/><c r="B17" s="22"/><c r="C17" s="19" t="s"><v>22</v></c><c r="D17" s="23"/><c r="E17" s="17"><f>11*5</f><v>55</v></c><c r="F17" s="24"/><c r="G17" s="17"><v>40</v></c><c r="H17" s="21"><f>G17*E17</f><v>2200</v></c><c r="I17" s="20" t="s"><v>23</v></c><c r="J17" s="40" t="str"><f>_xlfn.DISPIMG(&quot;ID_3133123047CC44E19D73D3C67FC275D5&quot;,1)</f><v>=DISPIMG(&quot;ID_3133123047CC44E19D73D3C67FC275D5&quot;,1)</v></c></row><row r="18" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A18" s="25"/><c r="B18" s="22"/><c r="C18" s="27" t="s"><v>24</v></c><c r="D18" s="27"/><c r="E18" s="27"/><c r="F18" s="28"/><c r="G18" s="27"/><c r="H18" s="29"><f>SUM(H13:H17)</f><v>35355.25</v></c><c r="I18" s="19" t="s"><v>25</v></c><c r="J18" s="40"/></row><row r="19" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A19" s="9"/><c r="B19" s="22"/><c r="C19" s="31" t="s"><v>26</v></c><c r="D19" s="31"/><c r="E19" s="31"/><c r="F19" s="32"/><c r="G19" s="31"/><c r="H19" s="33"><f>H18*0.9</f><v>31819.725</v></c><c r="I19" s="34" t="s"><v>25</v></c><c r="J19" s="41"/></row><row r="20" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A20" s="7" t="s"><v>1</v></c><c r="B20" s="7" t="s"><v>2</v></c><c r="C20" s="7"/><c r="D20" s="7" t="s"><v>3</v></c><c r="E20" s="7" t="s"><v>4</v></c><c r="F20" s="8" t="s"><v>5</v></c><c r="G20" s="7" t="s"><v>6</v></c><c r="H20" s="7" t="s"><v>7</v></c><c r="I20" s="7" t="s"><v>8</v></c><c r="J20" s="7"/></row><row r="21" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A21" s="9"><v>3</v></c><c r="B21" s="10" t="s"><v>28</v></c><c r="C21" s="9" t="s"><v>10</v></c><c r="D21" s="11"><f>0.565+0.65</f><v>1.215</v></c><c r="E21" s="11"><v>2.5</v></c><c r="F21" s="12"><f>E21*D21</f><v>3.0375</v></c><c r="G21" s="13"><v>1852</v></c><c r="H21" s="14"><f t="shared" ref="H21:H24" si="2">G21*E21*D21</f><v>5625.45</v></c><c r="I21" s="11" t="s"><v>11</v></c><c r="J21" s="15" t="str"><f>_xlfn.DISPIMG(&quot;ID_FA33022ED481467AB913BAE3EE707A66&quot;,1)</f><v>=DISPIMG(&quot;ID_FA33022ED481467AB913BAE3EE707A66&quot;,1)</v></c></row><row r="22" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A22" s="9"/><c r="B22" s="10"/><c r="C22" s="9" t="s"><v>12</v></c><c r="D22" s="11"><f>0.565+0.65</f><v>1.215</v></c><c r="E22" s="16"><v>2.5</v></c><c r="F22" s="12"><f>E22*D22</f><v>3.0375</v></c><c r="G22" s="17"><f>1138-600</f><v>538</v></c><c r="H22" s="14"><f t="shared" si="2"/><v>1634.175</v></c><c r="I22" s="11" t="s"><v>13</v></c><c r="J22" s="18"/></row><row r="23" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A23" s="9"/><c r="B23" s="10"/><c r="C23" s="19" t="s"><v>18</v></c><c r="D23" s="17"/><c r="E23" s="17"><v>2</v></c><c r="F23" s="24"/><c r="G23" s="17"><v>115</v></c><c r="H23" s="21"><f>G23*E23</f><v>230</v></c><c r="I23" s="20" t="s"><v>19</v></c><c r="J23" s="18"/></row><row r="24" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A24" s="9"/><c r="B24" s="10"/><c r="C24" s="19" t="s"><v>29</v></c><c r="D24" s="17"><v>0.28</v></c><c r="E24" s="16"><v>2.5</v></c><c r="F24" s="12"><f>E24*D24</f><v>0.7</v></c><c r="G24" s="13"><v>1852</v></c><c r="H24" s="14"><f t="shared" si="2"/><v>1296.4</v></c><c r="I24" s="11" t="s"><v>21</v></c><c r="J24" s="18"/></row><row r="25" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A25" s="19"/><c r="B25" s="22"/><c r="C25" s="19" t="s"><v>20</v></c><c r="D25" s="17"><v>0.6</v></c><c r="E25" s="11"><v>2.5</v></c><c r="F25" s="24"><f>E25*D25</f><v>1.5</v></c><c r="G25" s="17"><v>1138</v></c><c r="H25" s="21"><f>G25*F25*2</f><v>3414</v></c><c r="I25" s="20" t="s"><v>21</v></c><c r="J25" s="18"/></row><row r="26" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A26" s="25"/><c r="B26" s="25"/><c r="C26" s="19" t="s"><v>22</v></c><c r="D26" s="23"/><c r="E26" s="17"><f>5+2</f><v>7</v></c><c r="F26" s="24"/><c r="G26" s="17"><v>40</v></c><c r="H26" s="21"><f>G26*E26</f><v>280</v></c><c r="I26" s="20" t="s"><v>23</v></c><c r="J26" s="26" t="str"><f>_xlfn.DISPIMG(&quot;ID_18E2A164CD14464AB806E414E213D621&quot;,1)</f><v>=DISPIMG(&quot;ID_18E2A164CD14464AB806E414E213D621&quot;,1)</v></c></row><row r="27" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A27" s="19"/><c r="B27" s="22"/><c r="C27" s="27" t="s"><v>24</v></c><c r="D27" s="27"/><c r="E27" s="27"/><c r="F27" s="28"/><c r="G27" s="27"/><c r="H27" s="29"><f>SUM(H21:H26)</f><v>12480.025</v></c><c r="I27" s="19" t="s"><v>25</v></c><c r="J27" s="30"/></row><row r="28" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A28" s="19"/><c r="B28" s="22"/><c r="C28" s="31" t="s"><v>26</v></c><c r="D28" s="31"/><c r="E28" s="31"/><c r="F28" s="32"/><c r="G28" s="31"/><c r="H28" s="33"><f>H27*0.9</f><v>11232.0225</v></c><c r="I28" s="34" t="s"><v>25</v></c><c r="J28" s="35"/></row><row r="29" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A29" s="7" t="s"><v>1</v></c><c r="B29" s="7" t="s"><v>2</v></c><c r="C29" s="7"/><c r="D29" s="7" t="s"><v>3</v></c><c r="E29" s="7" t="s"><v>4</v></c><c r="F29" s="8" t="s"><v>5</v></c><c r="G29" s="7" t="s"><v>6</v></c><c r="H29" s="7" t="s"><v>7</v></c><c r="I29" s="7" t="s"><v>8</v></c><c r="J29" s="7"/></row><row r="30" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A30" s="9"><v>4</v></c><c r="B30" s="10" t="s"><v>30</v></c><c r="C30" s="9" t="s"><v>10</v></c><c r="D30" s="11"><v>0.89</v></c><c r="E30" s="11"><v>2.5</v></c><c r="F30" s="12"><f t="shared" ref="F30:F35" si="3">E30*D30</f><v>2.225</v></c><c r="G30" s="13"><v>1852</v></c><c r="H30" s="14"><f>G30*E30*D30</f><v>4120.7</v></c><c r="I30" s="11" t="s"><v>11</v></c><c r="J30" s="15" t="str"><f>_xlfn.DISPIMG(&quot;ID_2BE1A910939B44728CC4CAF1CF126F50&quot;,1)</f><v>=DISPIMG(&quot;ID_2BE1A910939B44728CC4CAF1CF126F50&quot;,1)</v></c></row><row r="31" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A31" s="9"/><c r="B31" s="10"/><c r="C31" s="9" t="s"><v>31</v></c><c r="D31" s="11"><v>0.89</v></c><c r="E31" s="16"><v>2.5</v></c><c r="F31" s="12"><f t="shared" si="3"/><v>2.225</v></c><c r="G31" s="13"><v>1852</v></c><c r="H31" s="14"><f>G31*E31*D31</f><v>4120.7</v></c><c r="I31" s="11" t="s"><v>13</v></c><c r="J31" s="18"/></row><row r="32" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A32" s="9"/><c r="B32" s="10"/><c r="C32" s="19" t="s"><v>14</v></c><c r="D32" s="20"/><c r="E32" s="20"><f>D30*6</f><v>5.34</v></c><c r="F32" s="20"/><c r="G32" s="20"><v>386</v></c><c r="H32" s="21"><f t="shared" ref="H32:H34" si="4">G32*E32</f><v>2061.24</v></c><c r="I32" s="20" t="s"><v>15</v></c><c r="J32" s="18"/></row><row r="33" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A33" s="9"/><c r="B33" s="10"/><c r="C33" s="19" t="s"><v>16</v></c><c r="D33" s="20"/><c r="E33" s="20"><v>1</v></c><c r="F33" s="20"/><c r="G33" s="20"><f>150+386</f><v>536</v></c><c r="H33" s="21"><f t="shared" si="4"/><v>536</v></c><c r="I33" s="20" t="s"><v>17</v></c><c r="J33" s="18"/></row><row r="34" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A34" s="19"/><c r="B34" s="22"/><c r="C34" s="19" t="s"><v>32</v></c><c r="D34" s="17"/><c r="E34" s="17"><v>2</v></c><c r="F34" s="24"/><c r="G34" s="17"><v>226</v></c><c r="H34" s="21"><f t="shared" si="4"/><v>452</v></c><c r="I34" s="20" t="s"><v>33</v></c><c r="J34" s="18"/></row><row r="35" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A35" s="19"/><c r="B35" s="22"/><c r="C35" s="19" t="s"><v>20</v></c><c r="D35" s="17"><v>0.3</v></c><c r="E35" s="11"><v>2.5</v></c><c r="F35" s="24"><f t="shared" si="3"/><v>0.75</v></c><c r="G35" s="17"><v>1138</v></c><c r="H35" s="21"><f>G35*F35*2</f><v>1707</v></c><c r="I35" s="20" t="s"><v>21</v></c><c r="J35" s="18"/></row><row r="36" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A36" s="25"/><c r="B36" s="25"/><c r="C36" s="19" t="s"><v>22</v></c><c r="D36" s="23"/><c r="E36" s="17"><f>5*3</f><v>15</v></c><c r="F36" s="24"/><c r="G36" s="17"><v>40</v></c><c r="H36" s="21"><f>G36*E36</f><v>600</v></c><c r="I36" s="20" t="s"><v>23</v></c><c r="J36" s="26" t="str"><f>_xlfn.DISPIMG(&quot;ID_103743CCB36E475F8775D3808699B502&quot;,1)</f><v>=DISPIMG(&quot;ID_103743CCB36E475F8775D3808699B502&quot;,1)</v></c></row><row r="37" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A37" s="42"/><c r="B37" s="42"/><c r="C37" s="9" t="s"><v>10</v></c><c r="D37" s="11"><v>0.45</v></c><c r="E37" s="11"><v>2.5</v></c><c r="F37" s="12"><f>E37*D37</f><v>1.125</v></c><c r="G37" s="13"><v>1852</v></c><c r="H37" s="14"><f>G37*E37*D37</f><v>2083.5</v></c><c r="I37" s="11" t="s"><v>11</v></c><c r="J37" s="43"/></row><row r="38" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A38" s="42"/><c r="B38" s="44"/><c r="C38" s="9" t="s"><v>31</v></c><c r="D38" s="11"><v>0.45</v></c><c r="E38" s="16"><v>2.5</v></c><c r="F38" s="12"><f>E38*D38</f><v>1.125</v></c><c r="G38" s="13"><v>1852</v></c><c r="H38" s="14"><f>G38*E38*D38</f><v>2083.5</v></c><c r="I38" s="11" t="s"><v>13</v></c><c r="J38" s="43"/></row><row r="39" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A39" s="42"/><c r="B39" s="44"/><c r="C39" s="19" t="s"><v>18</v></c><c r="D39" s="17"/><c r="E39" s="17"><v>2</v></c><c r="F39" s="24"/><c r="G39" s="17"><v>115</v></c><c r="H39" s="21"><f>G39*E39</f><v>230</v></c><c r="I39" s="20" t="s"><v>19</v></c><c r="J39" s="43"/></row><row r="40" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A40" s="19"/><c r="B40" s="22"/><c r="C40" s="27" t="s"><v>24</v></c><c r="D40" s="27"/><c r="E40" s="27"/><c r="F40" s="28"/><c r="G40" s="27"/><c r="H40" s="29"><f>SUM(H30:H39)</f><v>17994.64</v></c><c r="I40" s="19" t="s"><v>25</v></c><c r="J40" s="30"/></row><row r="41" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A41" s="19"/><c r="B41" s="22"/><c r="C41" s="31" t="s"><v>26</v></c><c r="D41" s="31"/><c r="E41" s="31"/><c r="F41" s="32"/><c r="G41" s="31"/><c r="H41" s="33"><f>H40*0.9</f><v>16195.176</v></c><c r="I41" s="34" t="s"><v>25</v></c><c r="J41" s="35"/></row><row r="42" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A42" s="7" t="s"><v>1</v></c><c r="B42" s="36" t="s"><v>2</v></c><c r="C42" s="37"/><c r="D42" s="7" t="s"><v>3</v></c><c r="E42" s="7" t="s"><v>4</v></c><c r="F42" s="8" t="s"><v>5</v></c><c r="G42" s="7" t="s"><v>6</v></c><c r="H42" s="7" t="s"><v>7</v></c><c r="I42" s="7" t="s"><v>8</v></c><c r="J42" s="7"/></row><row r="43" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A43" s="25"><v>5</v></c><c r="B43" s="22" t="s"><v>34</v></c><c r="C43" s="9" t="s"><v>10</v></c><c r="D43" s="17"><v>1.5</v></c><c r="E43" s="17"><v>1</v></c><c r="F43" s="24"><f t="shared" ref="F43:F46" si="5">E43*D43</f><v>1.5</v></c><c r="G43" s="17"><v>1852</v></c><c r="H43" s="21"><f>G43*F43</f><v>2778</v></c><c r="I43" s="11" t="s"><v>11</v></c><c r="J43" s="26" t="str"><f>_xlfn.DISPIMG(&quot;ID_73636484E08A4CE7A0E4D74827C86BEF&quot;,1)</f><v>=DISPIMG(&quot;ID_73636484E08A4CE7A0E4D74827C86BEF&quot;,1)</v></c></row><row r="44" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A44" s="25"/><c r="B44" s="22"/><c r="C44" s="9" t="s"><v>12</v></c><c r="D44" s="17"><v>1.5</v></c><c r="E44" s="17"><v>2.5</v></c><c r="F44" s="24"><f t="shared" si="5"/><v>3.75</v></c><c r="G44" s="17"><v>538</v></c><c r="H44" s="21"><f>G44*F44</f><v>2017.5</v></c><c r="I44" s="11" t="s"><v>13</v></c><c r="J44" s="30"/></row><row r="45" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A45" s="25"/><c r="B45" s="22"/><c r="C45" s="19" t="s"><v>18</v></c><c r="D45" s="17"/><c r="E45" s="17"><v>3</v></c><c r="F45" s="24"/><c r="G45" s="17"><v>115</v></c><c r="H45" s="21"><f>G45*E45</f><v>345</v></c><c r="I45" s="20" t="s"><v>19</v></c><c r="J45" s="30"/></row><row r="46" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A46" s="25"/><c r="B46" s="22"/><c r="C46" s="19" t="s"><v>20</v></c><c r="D46" s="17"><v>0.6</v></c><c r="E46" s="17"><v>1</v></c><c r="F46" s="24"><f t="shared" si="5"/><v>0.6</v></c><c r="G46" s="17"><v>1138</v></c><c r="H46" s="21"><f>G46*F46*2</f><v>1365.6</v></c><c r="I46" s="20" t="s"><v>21</v></c><c r="J46" s="45" t="str"><f>_xlfn.DISPIMG(&quot;ID_9BB61A6811834602A2DE7894BBB1C112&quot;,1)</f><v>=DISPIMG(&quot;ID_9BB61A6811834602A2DE7894BBB1C112&quot;,1)</v></c></row><row r="47" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A47" s="25"/><c r="B47" s="22"/><c r="C47" s="19" t="s"><v>22</v></c><c r="D47" s="23"/><c r="E47" s="17"><f>3*3</f><v>9</v></c><c r="F47" s="24"/><c r="G47" s="17"><v>40</v></c><c r="H47" s="21"><f>G47*E47</f><v>360</v></c><c r="I47" s="20" t="s"><v>23</v></c><c r="J47" s="45"/></row><row r="48" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A48" s="25"/><c r="B48" s="22"/><c r="C48" s="46" t="s"><v>24</v></c><c r="D48" s="27"/><c r="E48" s="27"/><c r="F48" s="28"/><c r="G48" s="27"/><c r="H48" s="29"><f>SUM(H43:H47)</f><v>6866.1</v></c><c r="I48" s="19" t="s"><v>25</v></c><c r="J48" s="45"/></row><row r="49" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A49" s="9"/><c r="B49" s="22"/><c r="C49" s="47" t="s"><v>26</v></c><c r="D49" s="31"/><c r="E49" s="31"/><c r="F49" s="32"/><c r="G49" s="31"/><c r="H49" s="33"><f>H48*0.9</f><v>6179.49</v></c><c r="I49" s="34" t="s"><v>25</v></c><c r="J49" s="48"/></row><row r="50" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A50" s="7" t="s"><v>1</v></c><c r="B50" s="7" t="s"><v>2</v></c><c r="C50" s="7"/><c r="D50" s="7" t="s"><v>3</v></c><c r="E50" s="7" t="s"><v>4</v></c><c r="F50" s="8" t="s"><v>5</v></c><c r="G50" s="7" t="s"><v>6</v></c><c r="H50" s="7" t="s"><v>7</v></c><c r="I50" s="7" t="s"><v>8</v></c><c r="J50" s="7"/></row><row r="51" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A51" s="9"><v>6</v></c><c r="B51" s="10" t="s"><v>35</v></c><c r="C51" s="9" t="s"><v>36</v></c><c r="D51" s="11"><v>2</v></c><c r="E51" s="11"><v>0.9</v></c><c r="F51" s="12"><f t="shared" ref="F51:F54" si="6">E51*D51</f><v>1.8</v></c><c r="G51" s="13"><v>1852</v></c><c r="H51" s="14"><f>G51*E51*D51</f><v>3333.6</v></c><c r="I51" s="11" t="s"><v>11</v></c><c r="J51" s="15" t="str"><f>_xlfn.DISPIMG(&quot;ID_9220E21280E541689F5257B7EE0631BF&quot;,1)</f><v>=DISPIMG(&quot;ID_9220E21280E541689F5257B7EE0631BF&quot;,1)</v></c></row><row r="52" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A52" s="9"/><c r="B52" s="10"/><c r="C52" s="9" t="s"><v>12</v></c><c r="D52" s="11"><v>2</v></c><c r="E52" s="11"><v>0.9</v></c><c r="F52" s="24"><f t="shared" si="6"/><v>1.8</v></c><c r="G52" s="17"><v>538</v></c><c r="H52" s="21"><f>G52*F52</f><v>968.4</v></c><c r="I52" s="11" t="s"><v>13</v></c><c r="J52" s="49"/></row><row r="53" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A53" s="9"/><c r="B53" s="10"/><c r="C53" s="50" t="s"><v>37</v></c><c r="D53" s="11"><v>2</v></c><c r="E53" s="11"><v>0.9</v></c><c r="F53" s="12"><f t="shared" si="6"/><v>1.8</v></c><c r="G53" s="13"><v>1852</v></c><c r="H53" s="14"><f>G53*E53*D53</f><v>3333.6</v></c><c r="I53" s="11" t="s"><v>11</v></c><c r="J53" s="49"/></row><row r="54" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A54" s="9"/><c r="B54" s="10"/><c r="C54" s="9" t="s"><v>12</v></c><c r="D54" s="11"><v>2</v></c><c r="E54" s="11"><v>0.9</v></c><c r="F54" s="24"><f t="shared" si="6"/><v>1.8</v></c><c r="G54" s="17"><v>538</v></c><c r="H54" s="21"><f>G54*F54</f><v>968.4</v></c><c r="I54" s="11" t="s"><v>13</v></c><c r="J54" s="49"/></row><row r="55" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A55" s="9"/><c r="B55" s="10"/><c r="C55" s="19" t="s"><v>38</v></c><c r="D55" s="23"/><c r="E55" s="17"><v>3</v></c><c r="F55" s="24"/><c r="G55" s="17"><v>1300</v></c><c r="H55" s="21"><f>G55*E55</f><v>3900</v></c><c r="I55" s="20" t="s"><v>39</v></c><c r="J55" s="18"/></row><row r="56" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A56" s="9"/><c r="B56" s="10"/><c r="C56" s="19" t="s"><v>32</v></c><c r="D56" s="17"/><c r="E56" s="17"><v>1</v></c><c r="F56" s="24"/><c r="G56" s="17"><v>226</v></c><c r="H56" s="21"><f>G56*E56</f><v>226</v></c><c r="I56" s="20" t="s"><v>33</v></c><c r="J56" s="18"/></row><row r="57" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A57" s="9"/><c r="B57" s="10"/><c r="C57" s="19" t="s"><v>18</v></c><c r="D57" s="17"/><c r="E57" s="17"><v>5</v></c><c r="F57" s="24"/><c r="G57" s="17"><v>115</v></c><c r="H57" s="21"><f t="shared" ref="H57:H62" si="7">G57*E57</f><v>575</v></c><c r="I57" s="20" t="s"><v>19</v></c><c r="J57" s="18"/></row><row r="58" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A58" s="9"/><c r="B58" s="10"/><c r="C58" s="19" t="s"><v>33</v></c><c r="D58" s="17"/><c r="E58" s="17"><f>2+0.8*2</f><v>3.6</v></c><c r="F58" s="24"/><c r="G58" s="17"><v>225</v></c><c r="H58" s="21"><f t="shared" si="7"/><v>810</v></c><c r="I58" s="20" t="s"><v>40</v></c><c r="J58" s="18"/></row><row r="59" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A59" s="9"/><c r="B59" s="10"/><c r="C59" s="19" t="s"><v>14</v></c><c r="D59" s="20"/><c r="E59" s="20"><f>2+1.5</f><v>3.5</v></c><c r="F59" s="20"/><c r="G59" s="20"><v>386</v></c><c r="H59" s="21"><f t="shared" si="7"/><v>1351</v></c><c r="I59" s="20" t="s"><v>15</v></c><c r="J59" s="30" t="str"><f>_xlfn.DISPIMG(&quot;ID_9D42EE889FCE4FB3AE75C719BCFEF642&quot;,1)</f><v>=DISPIMG(&quot;ID_9D42EE889FCE4FB3AE75C719BCFEF642&quot;,1)</v></c></row><row r="60" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A60" s="9"/><c r="B60" s="10"/><c r="C60" s="19" t="s"><v>16</v></c><c r="D60" s="20"/><c r="E60" s="20"><v>1</v></c><c r="F60" s="20"/><c r="G60" s="20"><f>150+386</f><v>536</v></c><c r="H60" s="21"><f t="shared" si="7"/><v>536</v></c><c r="I60" s="20" t="s"><v>17</v></c><c r="J60" s="30"/></row><row r="61" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A61" s="19"/><c r="B61" s="22"/><c r="C61" s="19" t="s"><v>20</v></c><c r="D61" s="17"><v>0.45</v></c><c r="E61" s="17"><v>1</v></c><c r="F61" s="24"><f>E61*D61</f><v>0.45</v></c><c r="G61" s="17"><v>1138</v></c><c r="H61" s="21"><f>G61*F61*4</f><v>2048.4</v></c><c r="I61" s="20" t="s"><v>21</v></c><c r="J61" s="30"/></row><row r="62" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A62" s="19"/><c r="B62" s="22"/><c r="C62" s="19" t="s"><v>22</v></c><c r="D62" s="23"/><c r="E62" s="17"><f>8*3</f><v>24</v></c><c r="F62" s="24"/><c r="G62" s="17"><v>40</v></c><c r="H62" s="21"><f t="shared" si="7"/><v>960</v></c><c r="I62" s="20" t="s"><v>23</v></c><c r="J62" s="30"/></row><row r="63" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A63" s="19"/><c r="B63" s="22"/><c r="C63" s="27" t="s"><v>24</v></c><c r="D63" s="27"/><c r="E63" s="27"/><c r="F63" s="28"/><c r="G63" s="27"/><c r="H63" s="29"><f>SUM(H51:H62)</f><v>19010.4</v></c><c r="I63" s="19" t="s"><v>25</v></c><c r="J63" s="30"/></row><row r="64" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A64" s="19"/><c r="B64" s="22"/><c r="C64" s="31" t="s"><v>26</v></c><c r="D64" s="31"/><c r="E64" s="31"/><c r="F64" s="32"/><c r="G64" s="31"/><c r="H64" s="33"><f>H63*0.9</f><v>17109.36</v></c><c r="I64" s="34" t="s"><v>25</v></c><c r="J64" s="35"/></row><row r="65" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A65" s="7" t="s"><v>1</v></c><c r="B65" s="36" t="s"><v>2</v></c><c r="C65" s="37"/><c r="D65" s="7" t="s"><v>3</v></c><c r="E65" s="7" t="s"><v>4</v></c><c r="F65" s="8" t="s"><v>5</v></c><c r="G65" s="7" t="s"><v>6</v></c><c r="H65" s="7" t="s"><v>7</v></c><c r="I65" s="7" t="s"><v>8</v></c><c r="J65" s="7"/></row><row r="66" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A66" s="25"><v>7</v></c><c r="B66" s="22" t="s"><v>41</v></c><c r="C66" s="9" t="s"><v>10</v></c><c r="D66" s="17"><f>2.64+1.1</f><v>3.74</v></c><c r="E66" s="17"><v>2.5</v></c><c r="F66" s="24"><f>E66*D66</f><v>9.35</v></c><c r="G66" s="17"><v>1852</v></c><c r="H66" s="21"><f>G66*F66</f><v>17316.2</v></c><c r="I66" s="11" t="s"><v>11</v></c><c r="J66" s="51" t="str"><f>_xlfn.DISPIMG(&quot;ID_2AC174C5DC294067B4EF25C14160211A&quot;,1)</f><v>=DISPIMG(&quot;ID_2AC174C5DC294067B4EF25C14160211A&quot;,1)</v></c></row><row r="67" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A67" s="25"/><c r="B67" s="22"/><c r="C67" s="9" t="s"><v>12</v></c><c r="D67" s="17"><f>2.64+1.1</f><v>3.74</v></c><c r="E67" s="17"><v>2.5</v></c><c r="F67" s="24"><f>E67*D67</f><v>9.35</v></c><c r="G67" s="17"><v>538</v></c><c r="H67" s="21"><f>G67*F67</f><v>5030.3</v></c><c r="I67" s="11" t="s"><v>13</v></c><c r="J67" s="52"/></row><row r="68" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A68" s="25"/><c r="B68" s="22"/><c r="C68" s="9" t="s"><v>42</v></c><c r="D68" s="17"/><c r="E68" s="17"><v>6</v></c><c r="F68" s="24"/><c r="G68" s="17"><v>288</v></c><c r="H68" s="21"><f>G68*E68</f><v>1728</v></c><c r="I68" s="53" t="s"><v>43</v></c><c r="J68" s="52"/></row><row r="69" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A69" s="25"/><c r="B69" s="22"/><c r="C69" s="9" t="s"><v>33</v></c><c r="D69" s="17"/><c r="E69" s="17"><v>8</v></c><c r="F69" s="24"/><c r="G69" s="17"><v>680</v></c><c r="H69" s="21"><f t="shared" ref="H69:H71" si="8">G69*E69</f><v>5440</v></c><c r="I69" s="20" t="s"><v>33</v></c><c r="J69" s="52"/></row><row r="70" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A70" s="25"/><c r="B70" s="22"/><c r="C70" s="19" t="s"><v>38</v></c><c r="D70" s="23"/><c r="E70" s="17"><v>3</v></c><c r="F70" s="24"/><c r="G70" s="17"><v>1300</v></c><c r="H70" s="21"><f t="shared" si="8"/><v>3900</v></c><c r="I70" s="20" t="s"><v>39</v></c><c r="J70" s="52" t="str"><f>_xlfn.DISPIMG(&quot;ID_67D9B0FCFD6744A6816C254F6792C19D&quot;,1)</f><v>=DISPIMG(&quot;ID_67D9B0FCFD6744A6816C254F6792C19D&quot;,1)</v></c></row><row r="71" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A71" s="25"/><c r="B71" s="22"/><c r="C71" s="9" t="s"><v>33</v></c><c r="D71" s="17"/><c r="E71" s="17"><f>0.8*3</f><v>2.4</v></c><c r="F71" s="24"/><c r="G71" s="17"><v>225</v></c><c r="H71" s="21"><f t="shared" si="8"/><v>540</v></c><c r="I71" s="20" t="s"><v>33</v></c><c r="J71" s="52"/></row><row r="72" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A72" s="25"/><c r="B72" s="22"/><c r="C72" s="9" t="s"><v>20</v></c><c r="D72" s="17"><v>0.6</v></c><c r="E72" s="17"><v>2.5</v></c><c r="F72" s="24"><f>E72*D72</f><v>1.5</v></c><c r="G72" s="17"><v>1138</v></c><c r="H72" s="21"><f>G72*F72*2</f><v>3414</v></c><c r="I72" s="20" t="s"><v>21</v></c><c r="J72" s="52"/></row><row r="73" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A73" s="25"/><c r="B73" s="22"/><c r="C73" s="19" t="s"><v>22</v></c><c r="D73" s="23"/><c r="E73" s="17"><f>8*5</f><v>40</v></c><c r="F73" s="24"/><c r="G73" s="17"><v>40</v></c><c r="H73" s="21"><f>G73*E73</f><v>1600</v></c><c r="I73" s="20" t="s"><v>23</v></c><c r="J73" s="52"/></row><row r="74" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A74" s="25"/><c r="B74" s="22"/><c r="C74" s="46" t="s"><v>24</v></c><c r="D74" s="27"/><c r="E74" s="27"/><c r="F74" s="28"/><c r="G74" s="27"/><c r="H74" s="29"><f>SUM(H66:H73)</f><v>38968.5</v></c><c r="I74" s="19" t="s"><v>25</v></c><c r="J74" s="52"/></row><row r="75" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A75" s="9"/><c r="B75" s="22"/><c r="C75" s="47" t="s"><v>26</v></c><c r="D75" s="31"/><c r="E75" s="31"/><c r="F75" s="32"/><c r="G75" s="31"/><c r="H75" s="33"><f>H74*0.9</f><v>35071.65</v></c><c r="I75" s="34" t="s"><v>25</v></c><c r="J75" s="54"/></row><row r="76" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A76" s="7" t="s"><v>1</v></c><c r="B76" s="36" t="s"><v>2</v></c><c r="C76" s="37"/><c r="D76" s="7" t="s"><v>3</v></c><c r="E76" s="7" t="s"><v>4</v></c><c r="F76" s="8" t="s"><v>5</v></c><c r="G76" s="7" t="s"><v>6</v></c><c r="H76" s="7" t="s"><v>7</v></c><c r="I76" s="7" t="s"><v>8</v></c><c r="J76" s="7"/></row><row r="77" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A77" s="25"><v>8</v></c><c r="B77" s="55" t="s"><v>44</v></c><c r="C77" s="9" t="s"><v>10</v></c><c r="D77" s="11"><v>2.28</v></c><c r="E77" s="11"><v>1.8</v></c><c r="F77" s="12"><f>E77*D77</f><v>4.104</v></c><c r="G77" s="13"><v>2796</v></c><c r="H77" s="14"><f t="shared" ref="H77:H79" si="9">G77*E77*D77</f><v>11474.784</v></c><c r="I77" s="11" t="s"><v>45</v></c><c r="J77" s="26" t="str"><f>_xlfn.DISPIMG(&quot;ID_7EEDBBF788294959AADAF66EB33F5C6A&quot;,1)</f><v>=DISPIMG(&quot;ID_7EEDBBF788294959AADAF66EB33F5C6A&quot;,1)</v></c></row><row r="78" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A78" s="9"/><c r="B78" s="10"/><c r="C78" s="9" t="s"><v>12</v></c><c r="D78" s="11"><v>2.28</v></c><c r="E78" s="11"><v>1.8</v></c><c r="F78" s="12"><f>E78*D78</f><v>4.104</v></c><c r="G78" s="17"><f>1980-600</f><v>1380</v></c><c r="H78" s="14"><f t="shared" si="9"/><v>5663.52</v></c><c r="I78" s="11" t="s"><v>46</v></c><c r="J78" s="30"/></row><row r="79" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A79" s="25"/><c r="B79" s="10"/><c r="C79" s="9" t="s"><v>33</v></c><c r="D79" s="17"/><c r="E79" s="17"><v>5</v></c><c r="F79" s="24"/><c r="G79" s="17"><v>680</v></c><c r="H79" s="21"><f t="shared" ref="H79:H81" si="10">G79*E79</f><v>3400</v></c><c r="I79" s="20" t="s"><v>33</v></c><c r="J79" s="30"/></row><row r="80" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A80" s="25"/><c r="B80" s="10"/><c r="C80" s="19" t="s"><v>38</v></c><c r="D80" s="23"/><c r="E80" s="17"><v>2</v></c><c r="F80" s="24"/><c r="G80" s="17"><v>1300</v></c><c r="H80" s="21"><f t="shared" si="10"/><v>2600</v></c><c r="I80" s="20" t="s"><v>39</v></c><c r="J80" s="30"/></row><row r="81" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A81" s="25"/><c r="B81" s="10"/><c r="C81" s="9" t="s"><v>42</v></c><c r="D81" s="17"/><c r="E81" s="17"><v>4</v></c><c r="F81" s="24"/><c r="G81" s="17"><v>288</v></c><c r="H81" s="21"><f t="shared" si="10"/><v>1152</v></c><c r="I81" s="53" t="s"><v>43</v></c><c r="J81" s="30"/></row><row r="82" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A82" s="25"/><c r="B82" s="10"/><c r="C82" s="19" t="s"><v>18</v></c><c r="D82" s="23"/><c r="E82" s="17"><v>2</v></c><c r="F82" s="24"/><c r="G82" s="17"><v>115</v></c><c r="H82" s="21"><f>G82*E82</f><v>230</v></c><c r="I82" s="20" t="s"><v>19</v></c><c r="J82" s="56" t="str"><f>_xlfn.DISPIMG(&quot;ID_1C9497FAEE644C4ABE019DCF4F82653B&quot;,1)</f><v>=DISPIMG(&quot;ID_1C9497FAEE644C4ABE019DCF4F82653B&quot;,1)</v></c></row><row r="83" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A83" s="25"/><c r="B83" s="10"/><c r="C83" s="19" t="s"><v>47</v></c><c r="D83" s="23"/><c r="E83" s="17"><v>1.8</v></c><c r="F83" s="24"/><c r="G83" s="17"><v>1560</v></c><c r="H83" s="21"><f t="shared" ref="H83:H91" si="11">G83*E83</f><v>2808</v></c><c r="I83" s="53" t="s"><v>43</v></c><c r="J83" s="56"/></row><row r="84" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A84" s="25"/><c r="B84" s="10"/><c r="C84" s="19" t="s"><v>22</v></c><c r="D84" s="23"/><c r="E84" s="17"><f>5*5+2*3</f><v>31</v></c><c r="F84" s="24"/><c r="G84" s="17"><v>40</v></c><c r="H84" s="21"><f t="shared" si="11"/><v>1240</v></c><c r="I84" s="20" t="s"><v>23</v></c><c r="J84" s="56"/></row><row r="85" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A85" s="25"/><c r="B85" s="55"/><c r="C85" s="57" t="s"><v>24</v></c><c r="D85" s="58"/><c r="E85" s="58"/><c r="F85" s="59"/><c r="G85" s="46"/><c r="H85" s="29"><f>SUM(H77:H84)</f><v>28568.304</v></c><c r="I85" s="19" t="s"><v>25</v></c><c r="J85" s="56"/></row><row r="86" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A86" s="9"/><c r="B86" s="10"/><c r="C86" s="31" t="s"><v>26</v></c><c r="D86" s="31"/><c r="E86" s="31"/><c r="F86" s="32"/><c r="G86" s="31"/><c r="H86" s="33"><f>H85*0.9</f><v>25711.4736</v></c><c r="I86" s="34" t="s"><v>25</v></c><c r="J86" s="11"/></row><row r="87" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A87" s="7" t="s"><v>1</v></c><c r="B87" s="7" t="s"><v>2</v></c><c r="C87" s="7"/><c r="D87" s="60" t="s"><v>3</v></c><c r="E87" s="60" t="s"><v>48</v></c><c r="F87" s="60" t="s"><v>49</v></c><c r="G87" s="60" t="s"><v>6</v></c><c r="H87" s="60" t="s"><v>7</v></c><c r="I87" s="60" t="s"><v>8</v></c><c r="J87" s="60"/></row><row r="88" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A88" s="61"><v>9</v></c><c r="B88" s="62" t="s"><v>50</v></c><c r="C88" s="63" t="s"><v>51</v></c><c r="D88" s="11"><f>0.97+3.21</f><v>4.18</v></c><c r="E88" s="11"><v>3</v></c><c r="F88" s="11"><f>D88-E88</f><v>1.18</v></c><c r="G88" s="11"><v>2380</v></c><c r="H88" s="14"><f>G88*F88</f><v>2808.4</v></c><c r="I88" s="11" t="s"><v>25</v></c><c r="J88" s="64" t="str"><f>_xlfn.DISPIMG(&quot;ID_48125B3195674FE29FC05A6DB93A4D86&quot;,1)</f><v>=DISPIMG(&quot;ID_48125B3195674FE29FC05A6DB93A4D86&quot;,1)</v></c></row><row r="89" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A89" s="65"/><c r="B89" s="66"/><c r="C89" s="63" t="s"><v>52</v></c><c r="D89" s="11"><v>3.21</v></c><c r="E89" s="11"><v>1</v></c><c r="F89" s="11"><f>D89-E89</f><v>2.21</v></c><c r="G89" s="11"><v>1748</v></c><c r="H89" s="14"><f>G89*F89</f><v>3863.08</v></c><c r="I89" s="11" t="s"><v>25</v></c><c r="J89" s="67"/></row><row r="90" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A90" s="65"/><c r="B90" s="66"/><c r="C90" s="63" t="s"><v>53</v></c><c r="D90" s="11"/><c r="E90" s="11"><v>0.97</v></c><c r="F90" s="11"/><c r="G90" s="11"><f>G89*1.5</f><v>2622</v></c><c r="H90" s="14"><f t="shared" si="11"/><v>2543.34</v></c><c r="I90" s="11" t="s"><v>25</v></c><c r="J90" s="67"/></row><row r="91" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A91" s="65"/><c r="B91" s="66"/><c r="C91" s="63" t="s"><v>54</v></c><c r="D91" s="11"/><c r="E91" s="11"><f>0.88</f><v>0.88</v></c><c r="F91" s="11"/><c r="G91" s="11"><f>G88*2.5</f><v>5950</v></c><c r="H91" s="14"><f t="shared" si="11"/><v>5236</v></c><c r="I91" s="11" t="s"><v>25</v></c><c r="J91" s="67"/></row><row r="92" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A92" s="65"/><c r="B92" s="66"/><c r="C92" s="63" t="s"><v>55</v></c><c r="D92" s="11"><v>0.6</v></c><c r="E92" s="11"><v>2.5</v></c><c r="F92" s="11"><f>E92*D92</f><v>1.5</v></c><c r="G92" s="11"><v>1138</v></c><c r="H92" s="14"><f>G92*F92*3</f><v>5121</v></c><c r="I92" s="11" t="s"><v>25</v></c><c r="J92" s="67"/></row><row r="93" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A93" s="65"/><c r="B93" s="66"/><c r="C93" s="63" t="s"><v>56</v></c><c r="D93" s="11"><v>3.21</v></c><c r="E93" s="11"><f>E88</f><v>3</v></c><c r="F93" s="11"/><c r="G93" s="11"><v>1480</v></c><c r="H93" s="14"><f>G93*E93</f><v>4440</v></c><c r="I93" s="11" t="s"><v>25</v></c><c r="J93" s="67"/></row><row r="94" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A94" s="65"/><c r="B94" s="66"/><c r="C94" s="63" t="s"><v>56</v></c><c r="D94" s="11"/><c r="E94" s="11"><f>D93-E93</f><v>0.21</v></c><c r="F94" s="11"/><c r="G94" s="11"><v>2480</v></c><c r="H94" s="14"><f>G94*E94</f><v>520.8</v></c><c r="I94" s="11"/><c r="J94" s="67"/></row><row r="95" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A95" s="65"/><c r="B95" s="66"/><c r="C95" s="63" t="s"><v>57</v></c><c r="D95" s="11"/><c r="E95" s="11"/><c r="F95" s="11"><v>1</v></c><c r="G95" s="11"><v>1268</v></c><c r="H95" s="14"><f>G95</f><v>1268</v></c><c r="I95" s="11" t="s"><v>25</v></c><c r="J95" s="67" t="str"><f>_xlfn.DISPIMG(&quot;ID_B7BA95BA2F404CCD84DF8911867DBD47&quot;,1)</f><v>=DISPIMG(&quot;ID_B7BA95BA2F404CCD84DF8911867DBD47&quot;,1)</v></c></row><row r="96" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A96" s="65"/><c r="B96" s="66"/><c r="C96" s="63" t="s"><v>58</v></c><c r="D96" s="11"/><c r="E96" s="11"/><c r="F96" s="11"><v>1</v></c><c r="G96" s="11"><v>1628</v></c><c r="H96" s="14"><f>G96</f><v>1628</v></c><c r="I96" s="11" t="s"><v>25</v></c><c r="J96" s="67"/></row><row r="97" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A97" s="65"/><c r="B97" s="66"/><c r="C97" s="63" t="s"><v>59</v></c><c r="D97" s="11"/><c r="E97" s="11"/><c r="F97" s="11"><v>4</v></c><c r="G97" s="11"><v>115</v></c><c r="H97" s="14"><f>F97*G97</f><v>460</v></c><c r="I97" s="11" t="s"><v>25</v></c><c r="J97" s="67"/></row><row r="98" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A98" s="65"/><c r="B98" s="55"/><c r="C98" s="63" t="s"><v>60</v></c><c r="D98" s="11"/><c r="E98" s="11"/><c r="F98" s="11"><v>1</v></c><c r="G98" s="11"><v>500</v></c><c r="H98" s="14"><f>G98*F98</f><v>500</v></c><c r="I98" s="11" t="s"><v>25</v></c><c r="J98" s="67"/></row><row r="99" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A99" s="65"/><c r="B99" s="55"/><c r="C99" s="63" t="s"><v>61</v></c><c r="D99" s="11"/><c r="E99" s="11"/><c r="F99" s="11"><v>1</v></c><c r="G99" s="11"><v>500</v></c><c r="H99" s="14"><f>G99*F99</f><v>500</v></c><c r="I99" s="11" t="s"><v>25</v></c><c r="J99" s="67"/></row><row r="100" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A100" s="65"/><c r="B100" s="22"/><c r="C100" s="63" t="s"><v>62</v></c><c r="D100" s="11"/><c r="E100" s="11"/><c r="F100" s="11"><v>1</v></c><c r="G100" s="11"><v>500</v></c><c r="H100" s="14"><f>G100*F100</f><v>500</v></c><c r="I100" s="11" t="s"><v>25</v></c><c r="J100" s="67"/></row><row r="101" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A101" s="65"/><c r="B101" s="66"/><c r="C101" s="68" t="s"><v>24</v></c><c r="D101" s="68"/><c r="E101" s="68"/><c r="F101" s="68"/><c r="G101" s="68"/><c r="H101" s="69"><f>SUM(H88:H100)</f><v>29388.62</v></c><c r="I101" s="70" t="s"><v>25</v></c><c r="J101" s="67"/></row><row r="102" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A102" s="65"/><c r="B102" s="66"/><c r="C102" s="71" t="s"><v>63</v></c><c r="D102" s="71"/><c r="E102" s="71"/><c r="F102" s="71"/><c r="G102" s="71"/><c r="H102" s="72"><f>SUM(H101*0.9)</f><v>26449.758</v></c><c r="I102" s="73"/><c r="J102" s="67"/></row><row r="103" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A103" s="65"/><c r="B103" s="74"/><c r="C103" s="71" t="s"><v>64</v></c><c r="D103" s="71"/><c r="E103" s="71"/><c r="F103" s="71"/><c r="G103" s="71"/><c r="H103" s="75"><v>11199</v></c><c r="I103" s="76"/><c r="J103" s="77"/></row><row r="104" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A104" s="78"/><c r="B104" s="79"/><c r="C104" s="71" t="s"><v>65</v></c><c r="D104" s="71"/><c r="E104" s="71"/><c r="F104" s="71"/><c r="G104" s="71"/><c r="H104" s="33"><f>H102+H103</f><v>37648.758</v></c><c r="I104" s="34"/><c r="J104" s="53"/></row><row r="105" ht="20" customHeight="1" spans="1:10"><c r="A105" s="80" t="s"><v>66</v></c><c r="B105" s="80"/><c r="C105" s="80"/><c r="D105" s="80"/><c r="E105" s="80"/><c r="F105" s="81"/><c r="G105" s="80"/><c r="H105" s="80"/><c r="I105" s="82"><f>H10+H18+H27+H40+H48+H63+H74+H85+H101</f><v>196974.269</v></c><c r="J105" s="82"/></row><row r="106" ht="20" customHeight="1" spans="1:10"><c r="A106" s="83" t="s"><v>67</v></c><c r="B106" s="84"/><c r="C106" s="84"/><c r="D106" s="84"/><c r="E106" s="84"/><c r="F106" s="85"/><c r="G106" s="84"/><c r="H106" s="86"/><c r="I106" s="87"><f>I105*0.9+H103</f><v>188475.8421</v></c><c r="J106" s="87"/></row><row r="107" ht="18" customHeight="1" spans="1:10"><c r="A107" s="88" t="s"><v>68</v></c><c r="B107" s="88"/><c r="C107" s="88"/><c r="D107" s="88"/><c r="E107" s="88"/><c r="F107" s="89"/><c r="G107" s="88"/><c r="H107" s="88"/><c r="I107" s="88"/><c r="J107" s="88"/></row><row r="108" s="2" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A108" s="90" t="s"><v>69</v></c><c r="B108" s="90"/><c r="C108" s="90"/><c r="D108" s="90"/><c r="E108" s="90"/><c r="F108" s="91"/><c r="G108" s="90"/><c r="H108" s="90"/><c r="I108" s="90"/><c r="J108" s="90"/></row><row r="109" s="2" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A109" s="90" t="s"><v>70</v></c><c r="B109" s="90"/><c r="C109" s="90"/><c r="D109" s="90"/><c r="E109" s="90"/><c r="F109" s="91"/><c r="G109" s="90"/><c r="H109" s="90"/><c r="I109" s="90"/><c r="J109" s="90"/></row><row r="110" s="2" customFormat="1" ht="18" customHeight="1" spans="1:10"><c r="A110" s="90" t="s"><v>71</v></c><c r="B110" s="90"/><c r="C110" s="90"/><c r="D110" s="90"/><c r="E110" s="90"/><c r="F110" s="91"/><c r="G110" s="90"/><c r="H110" s="90"/><c r="I110" s="90"/><c r="J110" s="90"/></row><row r="111" ht="18" customHeight="1"/></sheetData><mergeCells count="83"><mergeCell ref="A1:J1"/><mergeCell ref="B2:C2"/><mergeCell ref="I2:J2"/><mergeCell ref="C10:G10"/><mergeCell ref="C11:G11"/><mergeCell ref="B12:C12"/><mergeCell ref="I12:J12"/><mergeCell ref="C18:G18"/><mergeCell ref="C19:G19"/><mergeCell ref="B20:C20"/><mergeCell ref="I20:J20"/><mergeCell ref="C27:G27"/><mergeCell ref="C28:G28"/><mergeCell ref="B29:C29"/><mergeCell ref="I29:J29"/><mergeCell ref="C40:G40"/><mergeCell ref="C41:G41"/><mergeCell ref="B42:C42"/><mergeCell ref="I42:J42"/><mergeCell ref="C48:G48"/><mergeCell ref="C49:G49"/><mergeCell ref="B50:C50"/><mergeCell ref="I50:J50"/><mergeCell ref="C63:G63"/><mergeCell ref="C64:G64"/><mergeCell ref="B65:C65"/><mergeCell ref="I65:J65"/><mergeCell ref="C74:G74"/><mergeCell ref="C75:G75"/><mergeCell ref="B76:C76"/><mergeCell ref="I76:J76"/><mergeCell ref="C85:G85"/><mergeCell ref="C86:G86"/><mergeCell ref="B87:C87"/><mergeCell ref="I87:J87"/><mergeCell ref="C101:G101"/><mergeCell ref="C102:G102"/><mergeCell ref="C103:G103"/><mergeCell ref="C104:G104"/><mergeCell ref="A105:H105"/><mergeCell ref="I105:J105"/><mergeCell ref="A106:H106"/><mergeCell ref="I106:J106"/><mergeCell ref="A107:J107"/><mergeCell ref="A108:J108"/><mergeCell ref="A109:J109"/><mergeCell ref="A110:J110"/><mergeCell ref="A3:A11"/><mergeCell ref="A13:A19"/><mergeCell ref="A21:A28"/><mergeCell ref="A30:A41"/><mergeCell ref="A43:A49"/><mergeCell ref="A51:A64"/><mergeCell ref="A66:A75"/><mergeCell ref="A77:A86"/><mergeCell ref="A88:A104"/><mergeCell ref="B3:B11"/><mergeCell ref="B13:B19"/><mergeCell ref="B21:B28"/><mergeCell ref="B30:B41"/><mergeCell ref="B43:B49"/><mergeCell ref="B51:B64"/><mergeCell ref="B66:B75"/><mergeCell ref="B77:B86"/><mergeCell ref="B88:B102"/><mergeCell ref="J3:J8"/><mergeCell ref="J9:J11"/><mergeCell ref="J13:J15"/><mergeCell ref="J17:J19"/><mergeCell ref="J21:J25"/><mergeCell ref="J26:J28"/><mergeCell ref="J30:J35"/><mergeCell ref="J36:J41"/><mergeCell ref="J43:J45"/><mergeCell ref="J46:J49"/><mergeCell ref="J51:J57"/><mergeCell ref="J59:J64"/><mergeCell ref="J66:J69"/><mergeCell ref="J70:J75"/><mergeCell ref="J77:J81"/><mergeCell ref="J82:J86"/><mergeCell ref="J88:J93"/><mergeCell ref="J95:J102"/></mergeCells><pageMargins left="0.7" right="0.7" top="0.75" bottom="0.75" header="0.3" footer="0.3"/><pageSetup paperSize="9" scale="68" fitToHeight="0" orientation="portrait"/><headerFooter/><ignoredErrors><ignoredError sqref="H72 H35 H16 H23:H25 H8 H55" formula="1"/></ignoredErrors></worksheet>
    3.