{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Лист1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"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":"Лист1","index":0,"n_rows":20,"n_cols":13,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"(1-MAX(E8,F8,G8))*D8","v":93}]
[]
[]
[null,null,null,100,0.05,7.0000000000000007E-2,0.04,{"$f":"1-E8","v":0.95},{"$f":"H8*D8","v":95},{"$f":"(1-MAX(E8,F8))*D8","v":93},{"$f":"(1-MAX(E8,F8,G8))*D8","v":93},null,{"$f":"MAX(E8:G8)","v":7.0000000000000007E-2}]
[null,null,null,100,0.08,7.0000000000000007E-2,0.04,{"$f":"1-E9","v":0.92},92,{"$f":"(1-MAX(E9,F9))*D9","v":92},{"$f":"(1-MAX(E9,F9,G9))*D9","v":92},{"$f":"(E9-7%)*D9","v":0.99999999999999956},{"$f":"MAX(E9:G9)","v":0.08}]
[null,null,null,100,0.06,7.0000000000000007E-2,0.04,0.94,94,93,93,null,7.0000000000000007E-2]
[null,null,null,100,0.08,7.0000000000000007E-2,0.04,0.92,92,92,92,{"$f":"(E11-7%)*D11","v":0.99999999999999956},0.08]
[null,null,null,100,0.09,7.0000000000000007E-2,0.09,0.91,91,91,91,{"$f":"(E12-7%)*D12","v":1.9999999999999991},0.09]
[null,null,null,100,0.03,7.0000000000000007E-2,0.09,0.97,97,93,91,null,0.09]
[null,null,null,100,0.05,7.0000000000000007E-2,0.04,0.95,95,93,93,null,7.0000000000000007E-2]
[null,null,null,100,0.05,7.0000000000000007E-2,0.02,0.95,95,93,93,null,7.0000000000000007E-2]
[null,null,null,100,0.1,7.0000000000000007E-2,0.11,0.9,90,90,89,{"$f":"(E16-7%)*D16","v":3},0.11]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I8:I16)","v":841},{"$f":"SUM(J8:J16)","v":830},{"$f":"SUM(K8:K16)","v":827}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((1-((E8:E16>F8:F16)*E8:E16+(E8:E16<=F8:F16)*F8:F16))*D8:D16)","v":830}]
[null,null,null,null,7.0000000000000007E-2,null,null,{"$f":"1-E19","v":0.92999999999999994},{"$f":"SUM(D8:D16)*H19","v":837},{"$f":"SUM((1-((E8:E16>F8:F16)*E8:E16+(E8:E16<=F8:F16)*F8:F16))*D8:D16)","v":830},null,{"$f":"Rio_Action(D8:G16)","v":827},"   < = Решение =)"]
[null,null,null,null,null,null,null,null,{"$f":"I17-I19","v":4}]