{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["модель"],"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":"модель","index":0,"n_rows":31,"n_cols":43,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,0,0,1],[0,2,0,31],[0,32,0,42]]}
["изменение цены ",null,0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
["цена","% изменения","шаг 0","шаг 1","шаг 2","шаг 3","шаг 4","шаг 5","шаг 6","шаг 7","шаг 8","шаг 9","шаг 10","шаг 11","шаг 12","шаг 13","шаг 14","шаг 15","шаг 16","шаг 17","шаг 18","шаг 19","шаг 20","шаг 21","шаг 22","шаг 23","шаг 24","шаг 25","шаг 26","шаг 27","шаг 28","шаг 29",0.05,null,"шаг 30","шаг 31","шаг 32","шаг 33","шаг 34","шаг 35","шаг 36","шаг 37","шаг 38"]
["C1.1",0.04,378000,393000,409000,425000,442000,460000,478000,497000,517000,538000,560000,582000,605000,629000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,378000,0,0,0,0,0,0,0,0,0]
["D1",0.04,378000,393000,409000,425000,442000,460000,478000,497000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,497000,0,0,0,0,0,0,0,0,0]
["А0",0.03,400000,412000,424000,437000,450000,464000,478000,492000,507000,522000,538000,554000,571000,588000,606000,624000,643000,662000,682000,702000,723000,745000,767000,0,0,0,0,0,0,0,0.05,767000,0,0,0,0,0,0,0,0,0]
["А1",0.03,434000,447000,460000,474000,488000,503000,518000,534000,550000,567000,584000,602000,620000,639000,658000,678000,698000,719000,741000,763000,786000,0,0,0,0,0,0,0,0,0,0.05,786000,0,0,0,0,0,0,0,0,0]
["А1.1",0.04,444000,462000,480000,499000,519000,540000,562000,584000,607000,631000,656000,682000,709000,737000,766000,797000,829000,862000,0,0,0,0,0,0,0,0,0,0,0,0,0.05,862000,0,0,0,0,0,0,0,0,0]
["В1",0.04,388000,404000,420000,437000,454000,472000,491000,511000,531000,552000,574000,597000,621000,646000,672000,699000,727000,756000,786000,817000,0,0,0,0,0,0,0,0,0,0,0.05,817000,0,0,0,0,0,0,0,0,0]
["В1.1",0.04,398000,414000,431000,448000,466000,485000,504000,524000,545000,567000,590000,614000,639000,665000,692000,720000,749000,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,749000,0,0,0,0,0,0,0,0,0]
["С1",0.04,368000,383000,398000,414000,431000,448000,466000,485000,504000,524000,545000,567000,590000,614000,639000,665000,692000,720000,749000,779000,0,0,0,0,0,0,0,0,0,0,0.05,779000,0,0,0,0,0,0,0,0,0]
[]
[null,"шаг продаж","шаг 0","шаг 1","шаг 2","шаг 3","шаг 4","шаг 5","шаг 6","шаг 7","шаг 8","шаг 9","шаг 10","шаг 11","шаг 12","шаг 13","шаг 14","шаг 15","шаг 16","шаг 17","шаг 18","шаг 19","шаг 20","шаг 21","шаг 22","шаг 23","шаг 24","шаг 25","шаг 26","шаг 27","шаг 28","шаг 29",null,{"$error":"#REF!"},"шаг 30","шаг 31","шаг 32","шаг 33","шаг 34","шаг 35","шаг 36","шаг 37","шаг 38"]
["кол-во",0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.5]
["C1.1",0.02,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["D1",0.02,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["А0",0.05,5,10,15,20,25,30,35,40,45,50,55,60,65,70,75,80,85,90,95,100,105,110,115,120,125,130,135,140,145,150,0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["А1",0.05,27,54,81,108,135,162,189,216,243,270,297,324,351,378,405,432,459,486,513,540,567,594,621,648,675,702,729,756,783,810,0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["А1.1",0.05,2,4,6,8,10,12,14,16,18,20,22,24,26,28,30,32,34,36,38,40,42,44,46,48,50,52,54,56,58,60,0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["В1",0.04,2,4,6,8,10,12,14,16,18,20,22,24,26,28,30,32,34,36,38,40,42,44,46,48,50,52,54,56,58,60,0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["В1.1",0.05,2,4,6,8,10,12,14,16,18,20,22,24,26,28,30,32,34,36,38,40,42,44,46,48,50,52,54,56,58,60,0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["С1",0.02,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Итого",null,41,82,123,164,205,246,287,328,369,410,451,492,533,574,615,656,697,738,779,820,861,902,943,984,1025,1066,1107,1148,1189,1230,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[]
[null,"Категория","Кол-во","правильно"]
[null,"А1",14,434000,"шаг 0",{"$f":"INDEX($C$3:$AF$10,MATCH(B28,$A$3:$A$10,0),LOOKUP((C28-0.01+INDEX($C$14:$AF$21,MATCH(B28,$A$3:$A$10,0),1)),INDEX($C$14:$AF$21,MATCH(B28,$A$3:$A$10,0),),COLUMN(A8:AF8)))","v":434000},{"$f":"cenavverh($A$12:$AF$21,B28,C28,$A$2:$AQ$10)","v":434000}]
[null,"А1",27,434000,"шаг 0",{"$f":"INDEX($C$3:$AF$10,MATCH(B29,$A$3:$A$10,0),LOOKUP((C29-0.01+INDEX($C$14:$AF$21,MATCH(B29,$A$3:$A$10,0),1)),INDEX($C$14:$AF$21,MATCH(B29,$A$3:$A$10,0),),COLUMN(A9:AF9)))","v":434000},{"$f":"cenavverh($A$12:$AF$21,B29,C29,$A$2:$AQ$10)","v":434000}]
[null,"В1",8,437000,"шаг 3",{"$f":"INDEX($C$3:$AF$10,MATCH(B30,$A$3:$A$10,0),LOOKUP((C30-0.01+INDEX($C$14:$AF$21,MATCH(B30,$A$3:$A$10,0),1)),INDEX($C$14:$AF$21,MATCH(B30,$A$3:$A$10,0),),COLUMN(A10:AF10)))","v":437000},{"$f":"cenavverh($A$12:$AF$21,B30,C30,$A$2:$AQ$10)","v":437000}]
[null,"С1",13,614000,"шаг 12",{"$f":"INDEX($C$3:$AF$10,MATCH(B31,$A$3:$A$10,0),LOOKUP((C31-0.01+INDEX($C$14:$AF$21,MATCH(B31,$A$3:$A$10,0),1)),INDEX($C$14:$AF$21,MATCH(B31,$A$3:$A$10,0),),COLUMN(A11:AF11)))","v":590000},{"$f":"cenavverh($A$12:$AF$21,B31,C31,$A$2:$AQ$10)","v":590000}]