{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Лист1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":33,"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":13,"n_cols":32,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,5,{"$f":"5+C6","v":10},null,null,10000,{"$f":"$G$6/$D$6*($D$6>=H5)","v":1000},{"$f":"$G$6/$D$6*($D$6>=I5)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$G$6/$D$6*($D$6>=R5)","v":0},{"$f":"$G$6/$D$6*($D$6>=S5)","v":0},{"$f":"$G$6/$D$6*($D$6>=T5)","v":0},{"$f":"$G$6/$D$6*($D$6>=U5)","v":0},{"$f":"$G$6/$D$6*($D$6>=V5)","v":0},{"$f":"$G$6/$D$6*($D$6>=W5)","v":0},{"$f":"$G$6/$D$6*($D$6>=X5)","v":0},{"$f":"$G$6/$D$6*($D$6>=Y5)","v":0},{"$f":"$G$6/$D$6*($D$6>=Z5)","v":0},{"$f":"$G$6/$D$6*($D$6>=AA5)","v":0},{"$f":"$G$6/$D$6*($D$6>=AB5)","v":0},{"$f":"$G$6/$D$6*($D$6>=AC5)","v":0},{"$f":"$G$6/$D$6*($D$6>=AD5)","v":0},{"$f":"$G$6/$D$6*($D$6>=AE5)","v":0},{"$f":"$G$6/$D$6*($D$6>=AF5)","v":0}]
[null,null,null,{"$f":"D6-2","v":8},null,null,35000,{"$f":"$G$7/$D$6*($D$7<=H5)*($D$7+$D$6>=H5)","v":0},{"$f":"$G$7/$D$6*($D$7<=I5)*($D$7+$D$6>=I5)","v":0},0,0,0,0,0,3500,3500,3500,{"$f":"$G$7/$D$6*($D$7<=R5)*($D$7+$D$6>=R5)","v":3500},3500,3500,3500,3500,{"$f":"$G$7/$D$6*($D$7<=W5)*($D$7+$D$6>=W5)","v":3500},3500,3500,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"H7-H6","v":-1000},{"$f":"I7-I6","v":-1000},-1000,-1000,-1000,-1000,-1000,2500,2500,2500,{"$f":"R7-R6","v":3500},{"$f":"S7-S6","v":3500},{"$f":"T7-T6","v":3500},{"$f":"U7-U6","v":3500},{"$f":"V7-V6","v":3500},{"$f":"W7-W6","v":3500},{"$f":"X7-X6","v":3500},{"$f":"Y7-Y6","v":3500},{"$f":"Z7-Z6","v":0},{"$f":"AA7-AA6","v":0},{"$f":"AB7-AB6","v":0},{"$f":"AC7-AC6","v":0},{"$f":"AD7-AD6","v":0},{"$f":"AE7-AE6","v":0},{"$f":"AF7-AF6","v":0}]
[]
[]
[]
[null,null,0.2]
[null,null,{"$f":"NPV(C12,H8:AF8)","v":34.138597762525393}]