Function GetPassword(ByVal Name As String) As String
 a = 0
 For i = 1 To Len(Name)
  a = a + Asc(Mid(Name, i, 1))
 Next i
 GetPassword = a
End Function
Sub Ìàêðîñ1()
   SrcPath = Application.ActiveWorkbook.Path
   If SrcPath = "" Then Exit Sub
   If Right(SrcPath, 1) <> "\" Then SrcPath = SrcPath & "\"
   
   DstPath = SrcPath & "Без формул\"
   
   On Error GoTo MkDirErr
   MkDir ("Без формул")
MkDirErr:
   Passwords$ = SrcPath & "passwords.txt"
   Open Passwords$ For Output As #1
   Close #1
    sFile = FileSystem.Dir(SrcPath & "*.XLS")
    Do While sFile <> ""
     Workbooks.Open Filename:=SrcPath & sFile
     
     
     pass$ = GetPassword(sFile)
     
     Application.DisplayAlerts = False
     ActiveWorkbook.SaveAs Filename:=DstPath & sFile, _
        FileFormat:=xlNormal, Password:=pass$, _
        ReadOnlyRecommended:=True, CreateBackup:=False
     Application.DisplayAlerts = True
     
     Open Passwords$ For Append As #1
     Write #1, sFile & " " & pass$ & Chr(13) & Chr(10)
    
     Close #1
     sFile = FileSystem.Dir()
    Loop
End Sub