{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Лист1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":25,"n_cols":7,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Инвестор","Доля, %","Стоимость доли без кефа, $","Стоимость доли c кефом, $","Профит, %","К выплате,  $"]
[null,"ABCplay 1% $22.6 = 1,3% ",{"$f":"D3/$D$20","v":1.3157894736842106E-2},{"$f":"E3/1.13","v":20.000000000000004},22.6,{"$f":"$F$20*C3","v":14.23263157894737},{"$f":"F3+D3","v":34.232631578947377}]
[null,"cstobro 2% $45.2 = 2,7%",2.6315789473684213E-2,{"$f":"E4/1.13","v":40.000000000000007},45.2,{"$f":"$F$20*C4","v":28.465263157894739},{"$f":"F4+D4","v":68.465263157894753}]
[null,"evgenichriga 2% $45.2 = 2,7% ",2.6315789473684213E-2,40.000000000000007,45.2,28.465263157894739,68.465263157894753]
[null,"gorTot 2% $45.2 = 2,7% ",2.6315789473684213E-2,40.000000000000007,45.2,28.465263157894739,68.465263157894753]
[null,"IIcuXe9Igz 1% $22.6 = 1,3% ",1.3157894736842106E-2,20.000000000000004,22.6,14.23263157894737,34.232631578947377]
[null,"lawuet 1% $22.6 = 1,3% ",1.3157894736842106E-2,20.000000000000004,22.6,14.23263157894737,34.232631578947377]
[null,"Maks233 2% $45.2 = 2,7% ",2.6315789473684213E-2,40.000000000000007,45.2,28.465263157894739,68.465263157894753]
[null,"manu777512 1% $22.6 = 1,3% ",1.3157894736842106E-2,20.000000000000004,22.6,14.23263157894737,34.232631578947377]
[null,"Maxwell727 2% $45.2 = 2,7% ",2.6315789473684213E-2,40.000000000000007,45.2,28.465263157894739,68.465263157894753]
[null,"SAPHALATA 2% $45.2 = 2,7% ",2.6315789473684213E-2,40.000000000000007,45.2,28.465263157894739,68.465263157894753]
[null,"sistema 10% $226 = 13,3% ",0.13157894736842105,200.00000000000003,226,142.32631578947368,342.32631578947371]
[null,"Tunaru 13% $293.8 = 17,3% ",0.17105263157894737,260.00000000000006,293.8,185.02421052631581,445.02421052631587]
[null,"vad1k 1.5% $33.9 = 2%",1.9736842105263153E-2,30,33.9,21.348947368421047,51.348947368421051]
[null,"vladi32 2% $45.2 = 2,7% ",2.6315789473684213E-2,40.000000000000007,45.2,28.465263157894739,68.465263157894753]
[null,"World_Man 0.5% $11.3 = 0,7%",6.5789473684210531E-3,10.000000000000002,11.3,7.1163157894736848,17.116315789473688]
[null,"Ronan 3% $67.8 = 4%",3.9473684210526307E-2,60,67.8,42.697894736842095,102.6978947368421]
[null,"MoW3R 600$ = 35,4%",0.39473684210526311,600,600,426.97894736842102,1026.9789473684209]
[null,null,null,{"$f":"SUM(D3:D19)","v":1520.0000000000002},{"$f":"SUM(E3:E19)","v":1639.6000000000001},1081.68,{"$f":"SUM(G3:G19)","v":2601.6799999999998}]
[null,"МТТ+МТСНГ: 189"]
[null,"Баинов: 1521,35$"]
[null,"Призы: 2603,03$"]
[null,"Профит 1081,68$"]
[null,"В таблице выплаты согласно долей. Плюс у игрока остается сумма с кефа в размере 119,6$ (1639,6-1520)"]