{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Лист1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":326,"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":38,"n_cols":31,"rows_kept":38,"cut":false,"hidden":false,"merged":[[3,3,4,3],[5,20,5,21],[5,28,5,29],[30,6,30,7],[34,6,34,7],[1,17,1,18],[1,20,2,20],[1,25,1,26],[1,28,2,28],[2,5,3,5],[2,6,3,7],[2,17,2,18],[2,25,2,26]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"проигрош",null,{"$f":"SUMIF(S8:S13,\"ложь\",T8:T13)","v":4363.636363636364},{"$f":"T3-T2","v":2085.1239669421475},null,null,null,null,"проигрош",null,{"$f":"SUMIF(AA8:AA13,\"ложь\",AB8:AB13)","v":8950.4132231404947},{"$f":"AB3-AB2","v":4823.9293764087161}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"выгрош",null,{"$f":"SUMIF(S8:S13,TRUE,U8:U13)","v":6448.7603305785115},null,null,null,null,null,"выгрош",null,{"$f":"SUMIF(AA8:AA13,TRUE,AC8:AC13)","v":13774.342599549211}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,1.85,null,null,null,null,null,null,0.3,1.85]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,false,1000,{"$f":"IF(S8=TRUE,T8*$U$6-T8,0-T8)","v":-1000},{"$f":"U8-W7","v":-1000},{"$f":"IF(S8=FALSE,SUMIF($S$8:S8,\"ложь\",$T$8:T8),U8-W7)","v":1000},null,1,2,true,2000,{"$f":"IF(AA8=TRUE,AB8*$U$6-AB8,0-AB8)","v":1700},{"$f":"AC8-AE7","v":1700},{"$f":"IF(AA8=FALSE,SUMIF($S$8:AA8,\"ложь\",$T$8:AB8),AC8-AE7)","v":1700}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,false,{"$f":"IF(S8=TRUE,$T$8,(T$5+$T$6)*SUM(T$8:T8)/(U6-(T$5+$T$6)))","v":2363.6363636363635},{"$f":"IF(S9=TRUE,T9*$U$6-T9,0-T9)","v":-2363.6363636363635},{"$f":"U9-W8","v":-3363.6363636363635},{"$f":"IF(S9=FALSE,SUMIF($S$8:S9,\"ложь\",$T$8:T9),0)","v":3363.6363636363635},null,2,2,true,{"$f":"IF(AA8=TRUE,$T$8,(AB$5+$T$6)*SUM(AB$8:AB8)/(AC6-(AB$5+$T$6)))","v":1000},{"$f":"IF(AA9=TRUE,AB9*$U$6-AB9,0-AB9)","v":850},{"$f":"AC9-AE8","v":-850},{"$f":"IF(AA9=FALSE,SUMIF($S$8:AA9,\"ложь\",$T$8:AB9),0)","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,true,{"$f":"IF(S9=TRUE,$T$8,(T$5+$T$6)*T9/(U6-(T$5+$T$6)))","v":5586.7768595041316},4748.7603305785115,1385.1239669421479,{"$f":"IF(S10=FALSE,SUMIF($S$8:S10,\"ложь\",$T$8:T10),0)","v":0},null,3,2,false,{"$f":"IF(AA9=TRUE,$T$8,(AB$5+$T$6)*AB9/(AC6-(AB$5+$T$6)))","v":1000},-1000,-1000,{"$f":"IF(AA10=FALSE,SUMIF($S$8:AA10,\"ложь\",$T$8:AB10),0)","v":4363.636363636364}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1,true,{"$f":"IF(S10=TRUE,$T$8,(T$5+$T$6)*T10/(U6-(T$5+$T$6)))","v":1000},850,850,{"$f":"IF(S11=FALSE,SUMIF($S$8:S11,\"ложь\",$T$8:T11),0)","v":0},null,4,2,false,{"$f":"IF(AA10=TRUE,$T$8,(AB$5+$T$6)*AB10/(AC6-(AB$5+$T$6)))","v":2363.6363636363635},-2363.6363636363635,-6727.2727272727279,{"$f":"IF(AA11=FALSE,SUMIF($S$8:AA11,\"ложь\",$T$8:AB11),0)","v":6727.2727272727279}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1,true,{"$f":"IF(S11=TRUE,$T$8,(T$5+$T$6)*T11/(U6-(T$5+$T$6)))","v":1000},850,850,{"$f":"IF(S12=FALSE,SUMIF($S$8:S12,\"ложь\",$T$8:T12),0)","v":0},null,5,2,false,{"$f":"IF(AA11=TRUE,$T$8,(AB$5+$T$6)*AB11/(AC6-(AB$5+$T$6)))","v":5586.7768595041316},-5586.7768595041316,-12314.049586776859,{"$f":"IF(AA12=FALSE,SUMIF($S$8:AA12,\"ложь\",$T$8:AB12),0)","v":12314.049586776859}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,1,false,{"$f":"IF(S12=TRUE,$T$8,(T$5+$T$6)*T12/(U6-(T$5+$T$6)))","v":1000},-1000,-1000,{"$f":"IF(S13=FALSE,SUMIF($S$8:S13,\"ложь\",$T$8:T13),0)","v":4363.636363636364},null,6,2,true,{"$f":"IF(AA12=TRUE,$T$8,(AB$5+$T$6)*AB12/(AC6-(AB$5+$T$6)))","v":13205.108940646129},11224.342599549211,-1089.7069872276479,{"$f":"IF(AA13=FALSE,SUMIF($S$8:AA13,\"ложь\",$T$8:AB13),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"влажение",{"$f":"IF(G36>0,\"ПЛЮС\",\"МИНУС\")","v":"МИНУС"}]
[null,null,null,null,null,null,60000,{"$f":"G32+H32","v":3.7},5000]
[null,null,null,null,null,null,"кайфиценты",null,1]
[null,null,null,null,null,null,1.85,1.85]
[null,null,null,null,null,null,{"$f":"G30/H30*H32","v":30000},{"$f":"G30/H30*G32","v":30000}]
[null,null,null,null,null,null,{"$f":"G32*G33","v":55500},{"$f":"H32*H33","v":55500},-12165.35433070866]
[null,null,null,null,null,null,"выгрош"]
[null,null,null,null,null,null,{"$f":"G34-G30","v":-4500},{"$f":"H34-G30","v":-4500},{"$f":"G36","v":-4500}]
[]
[null,null,null,null,null,null,null,{"$f":"H36/G30","v":-7.4999999999999997E-2}]