{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Лист1","Лист2","Лист3"],"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":30,"n_cols":77,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[null," Description","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation","Plan","Fact ","Deviation"]
[null,"Date","2013-03-07","2013-03-07","2013-03-07"]
[null,"Number of Tournaments (1)",32,30,{"$f":"D4-C4","v":-2},40,null,{"$f":"G4-F4","v":-40},40,null,{"$f":"J4-I4","v":-40},40,null,{"$f":"M4-L4","v":-40},40,null,{"$f":"P4-O4","v":-40},40,null,{"$f":"S4-R4","v":-40},40,null,{"$f":"V4-U4","v":-40},40,null,{"$f":"Y4-X4","v":-40},40,null,{"$f":"AB4-AA4","v":-40},40,null,{"$f":"AE4-AD4","v":-40},40,null,{"$f":"AH4-AG4","v":-40},40,null,{"$f":"AK4-AJ4","v":-40},40,null,{"$f":"AN4-AM4","v":-40},40,null,{"$f":"AQ4-AP4","v":-40},40,null,{"$f":"AT4-AS4","v":-40},40,null,{"$f":"AW4-AV4","v":-40},40,null,{"$f":"AZ4-AY4","v":-40},40,null,{"$f":"BC4-BB4","v":-40},40,null,{"$f":"BF4-BE4","v":-40},40,null,{"$f":"BI4-BH4","v":-40},40,null,{"$f":"BL4-BK4","v":-40},40,null,{"$f":"BO4-BN4","v":-40},40,null,{"$f":"BR4-BQ4","v":-40},40,null,{"$f":"BU4-BT4","v":-40},40,null,{"$f":"BX4-BW4","v":-40}]
[null,"Buy-in + Rake (1), $",15,15,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15]
[null,"Rake (1), $",0.61,0.61,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61,null,null,0.61]
[null,"Number of Tournaments (2)",8,10,{"$f":"D7-C7","v":2},10,null,{"$f":"G7-F7","v":-10},10,null,{"$f":"J7-I7","v":-10},10,null,{"$f":"M7-L7","v":-10},10,null,{"$f":"P7-O7","v":-10},10,null,{"$f":"S7-R7","v":-10},10,null,{"$f":"V7-U7","v":-10},10,null,{"$f":"Y7-X7","v":-10},10,null,{"$f":"AB7-AA7","v":-10},10,null,{"$f":"AE7-AD7","v":-10},10,null,{"$f":"AH7-AG7","v":-10},10,null,{"$f":"AK7-AJ7","v":-10},10,null,{"$f":"AN7-AM7","v":-10},10,null,{"$f":"AQ7-AP7","v":-10},10,null,{"$f":"AT7-AS7","v":-10},10,null,{"$f":"AW7-AV7","v":-10},10,null,{"$f":"AZ7-AY7","v":-10},10,null,{"$f":"BC7-BB7","v":-10},10,null,{"$f":"BF7-BE7","v":-10},10,null,{"$f":"BI7-BH7","v":-10},10,null,{"$f":"BL7-BK7","v":-10},10,null,{"$f":"BO7-BN7","v":-10},10,null,{"$f":"BR7-BQ7","v":-10},10,null,{"$f":"BU7-BT7","v":-10},10,null,{"$f":"BX7-BW7","v":-10}]
[null,"Buy-in + Rake (2), $",30,30,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30,null,null,30]
[null,"Rake (2), $",1.22,1.22,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22,null,null,1.22]
[null,"ROI EV, %",0.1,0.15,{"$f":"D10-C10","v":4.9999999999999989E-2},0.1,null,{"$f":"G10-F10","v":-0.1},0.1,null,{"$f":"J10-I10","v":-0.1},0.1,null,{"$f":"M10-L10","v":-0.1},0.1,null,{"$f":"P10-O10","v":-0.1},0.1,null,{"$f":"S10-R10","v":-0.1},0.1,null,{"$f":"V10-U10","v":-0.1},0.1,null,{"$f":"Y10-X10","v":-0.1},0.1,null,{"$f":"AB10-AA10","v":-0.1},0.1,null,{"$f":"AE10-AD10","v":-0.1},0.1,null,{"$f":"AH10-AG10","v":-0.1},0.1,null,{"$f":"AK10-AJ10","v":-0.1},0.1,null,{"$f":"AN10-AM10","v":-0.1},0.1,null,{"$f":"AQ10-AP10","v":-0.1},0.1,null,{"$f":"AT10-AS10","v":-0.1},0.1,null,{"$f":"AW10-AV10","v":-0.1},0.1,null,{"$f":"AZ10-AY10","v":-0.1},0.1,null,{"$f":"BC10-BB10","v":-0.1},0.1,null,{"$f":"BF10-BE10","v":-0.1},0.1,null,{"$f":"BI10-BH10","v":-0.1},0.1,null,{"$f":"BL10-BK10","v":-0.1},0.1,null,{"$f":"BO10-BN10","v":-0.1},0.1,null,{"$f":"BR10-BQ10","v":-0.1},0.1,null,{"$f":"BU10-BT10","v":-0.1},0.1,null,{"$f":"BX10-BW10","v":-0.1}]
[null,"ROI, %",0.1,0.2,{"$f":"D11-C11","v":0.1},0.1,null,{"$f":"G11-F11","v":-0.1},0.1,null,{"$f":"J11-I11","v":-0.1},0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1,0.1,null,-0.1]
[null,"Wins EV, $",{"$f":"((C4*C5)+(C7*C8))*C10","v":72},{"$f":"((D4*D5)+(D7*D8))*D10","v":112.5},{"$f":"D12-C12","v":40.5},{"$f":"((F4*F5)+(F7*F8))*F10","v":90},{"$f":"((G4*G5)+(G7*G8))*G10","v":0},{"$f":"G12-F12","v":-90},{"$f":"((I4*I5)+(I7*I8))*I10","v":90},{"$f":"((J4*J5)+(J7*J8))*J10","v":0},{"$f":"J12-I12","v":-90},{"$f":"((L4*L5)+(L7*L8))*L10","v":90},0,-90,{"$f":"((O4*O5)+(O7*O8))*O10","v":90},0,-90,{"$f":"((R4*R5)+(R7*R8))*R10","v":90},0,-90,{"$f":"((U4*U5)+(U7*U8))*U10","v":90},0,-90,{"$f":"((X4*X5)+(X7*X8))*X10","v":90},0,-90,{"$f":"((AA4*AA5)+(AA7*AA8))*AA10","v":90},0,-90,{"$f":"((AD4*AD5)+(AD7*AD8))*AD10","v":90},0,-90,{"$f":"((AG4*AG5)+(AG7*AG8))*AG10","v":90},0,-90,{"$f":"((AJ4*AJ5)+(AJ7*AJ8))*AJ10","v":90},0,-90,{"$f":"((AM4*AM5)+(AM7*AM8))*AM10","v":90},0,-90,{"$f":"((AP4*AP5)+(AP7*AP8))*AP10","v":90},0,-90,{"$f":"((AS4*AS5)+(AS7*AS8))*AS10","v":90},0,-90,{"$f":"((AV4*AV5)+(AV7*AV8))*AV10","v":90},0,-90,{"$f":"((AY4*AY5)+(AY7*AY8))*AY10","v":90},0,-90,{"$f":"((BB4*BB5)+(BB7*BB8))*BB10","v":90},0,-90,{"$f":"((BE4*BE5)+(BE7*BE8))*BE10","v":90},0,-90,{"$f":"((BH4*BH5)+(BH7*BH8))*BH10","v":90},0,-90,{"$f":"((BK4*BK5)+(BK7*BK8))*BK10","v":90},0,-90,{"$f":"((BN4*BN5)+(BN7*BN8))*BN10","v":90},0,-90,{"$f":"((BQ4*BQ5)+(BQ7*BQ8))*BQ10","v":90},0,-90,{"$f":"((BT4*BT5)+(BT7*BT8))*BT10","v":90},0,-90,{"$f":"((BW4*BW5)+(BW7*BW8))*BW10","v":90},0,-90]
[null,"Wins, $",{"$f":"((C4*C5)+(C7*C8))*C11","v":72},{"$f":"((D4*D5)+(D7*D8))*D11","v":150},78,{"$f":"((F4*F5)+(F7*F8))*F11","v":90},{"$f":"((G4*G5)+(G7*G8))*G11","v":0},-90,{"$f":"((I4*I5)+(I7*I8))*I11","v":90},{"$f":"((J4*J5)+(J7*J8))*J11","v":0},-90,{"$f":"((L4*L5)+(L7*L8))*L11","v":90},0,-90,{"$f":"((O4*O5)+(O7*O8))*O11","v":90},0,-90,{"$f":"((R4*R5)+(R7*R8))*R11","v":90},0,-90,{"$f":"((U4*U5)+(U7*U8))*U11","v":90},0,-90,{"$f":"((X4*X5)+(X7*X8))*X11","v":90},0,-90,{"$f":"((AA4*AA5)+(AA7*AA8))*AA11","v":90},0,-90,{"$f":"((AD4*AD5)+(AD7*AD8))*AD11","v":90},0,-90,{"$f":"((AG4*AG5)+(AG7*AG8))*AG11","v":90},0,-90,{"$f":"((AJ4*AJ5)+(AJ7*AJ8))*AJ11","v":90},0,-90,{"$f":"((AM4*AM5)+(AM7*AM8))*AM11","v":90},0,-90,{"$f":"((AP4*AP5)+(AP7*AP8))*AP11","v":90},0,-90,{"$f":"((AS4*AS5)+(AS7*AS8))*AS11","v":90},0,-90,{"$f":"((AV4*AV5)+(AV7*AV8))*AV11","v":90},0,-90,{"$f":"((AY4*AY5)+(AY7*AY8))*AY11","v":90},0,-90,{"$f":"((BB4*BB5)+(BB7*BB8))*BB11","v":90},0,-90,{"$f":"((BE4*BE5)+(BE7*BE8))*BE11","v":90},0,-90,{"$f":"((BH4*BH5)+(BH7*BH8))*BH11","v":90},0,-90,{"$f":"((BK4*BK5)+(BK7*BK8))*BK11","v":90},0,-90,{"$f":"((BN4*BN5)+(BN7*BN8))*BN11","v":90},0,-90,{"$f":"((BQ4*BQ5)+(BQ7*BQ8))*BQ11","v":90},0,-90,{"$f":"((BT4*BT5)+(BT7*BT8))*BT11","v":90},0,-90,{"$f":"((BW4*BW5)+(BW7*BW8))*BW11","v":90},0,-90]
[null,"Hours, h",{"$f":"(C4+C7)/10","v":4},{"$f":"(D4+D7)/10","v":4},0,{"$f":"(F4+F7)/10","v":5},{"$f":"(G4+G7)/10","v":0},-5,{"$f":"(I4+I7)/10","v":5},{"$f":"(J4+J7)/10","v":0},-5,{"$f":"(L4+L7)/10","v":5},0,-5,{"$f":"(O4+O7)/10","v":5},0,-5,{"$f":"(R4+R7)/10","v":5},0,-5,{"$f":"(U4+U7)/10","v":5},0,-5,{"$f":"(X4+X7)/10","v":5},0,-5,{"$f":"(AA4+AA7)/10","v":5},0,-5,{"$f":"(AD4+AD7)/10","v":5},0,-5,{"$f":"(AG4+AG7)/10","v":5},0,-5,{"$f":"(AJ4+AJ7)/10","v":5},0,-5,{"$f":"(AM4+AM7)/10","v":5},0,-5,{"$f":"(AP4+AP7)/10","v":5},0,-5,{"$f":"(AS4+AS7)/10","v":5},0,-5,{"$f":"(AV4+AV7)/10","v":5},0,-5,{"$f":"(AY4+AY7)/10","v":5},0,-5,{"$f":"(BB4+BB7)/10","v":5},0,-5,{"$f":"(BE4+BE7)/10","v":5},0,-5,{"$f":"(BH4+BH7)/10","v":5},0,-5,{"$f":"(BK4+BK7)/10","v":5},0,-5,{"$f":"(BN4+BN7)/10","v":5},0,-5,{"$f":"(BQ4+BQ7)/10","v":5},0,-5,{"$f":"(BT4+BT7)/10","v":5},0,-5,{"$f":"(BW4+BW7)/10","v":5},0,-5]
[null,"VPP's",{"$f":"((C4*C6)+C9*C7)*5.5","v":161.04000000000002},{"$f":"((D4*D6)+D9*D7)*5.5","v":167.75},6.7099999999999795,{"$f":"((F4*F6)+F9*F7)*5.5","v":201.29999999999995},{"$f":"((G4*G6)+G9*G7)*5.5","v":0},-201.29999999999995,{"$f":"((I4*I6)+I9*I7)*5.5","v":201.29999999999995},{"$f":"((J4*J6)+J9*J7)*5.5","v":0},-201.29999999999995,{"$f":"((L4*L6)+L9*L7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((O4*O6)+O9*O7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((R4*R6)+R9*R7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((U4*U6)+U9*U7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((X4*X6)+X9*X7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((AA4*AA6)+AA9*AA7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((AD4*AD6)+AD9*AD7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((AG4*AG6)+AG9*AG7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((AJ4*AJ6)+AJ9*AJ7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((AM4*AM6)+AM9*AM7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((AP4*AP6)+AP9*AP7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((AS4*AS6)+AS9*AS7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((AV4*AV6)+AV9*AV7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((AY4*AY6)+AY9*AY7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((BB4*BB6)+BB9*BB7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((BE4*BE6)+BE9*BE7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((BH4*BH6)+BH9*BH7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((BK4*BK6)+BK9*BK7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((BN4*BN6)+BN9*BN7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((BQ4*BQ6)+BQ9*BQ7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((BT4*BT6)+BT9*BT7)*5.5","v":201.29999999999995},0,-201.29999999999995,{"$f":"((BW4*BW6)+BW9*BW7)*5.5","v":201.29999999999995},0,-201.29999999999995]
[]
[null," Description","Total Plan","Total Fact","Total Deviation"]
[null,"Date","Март ","Март ","Март "]
[null,"Number of Tournaments (1)",{"$f":"BW4+BT4+BQ4+BN4+BK4+BH4+BE4+BB4+AY4+AV4+AS4+AP4+AM4+AJ4+AG4+AD4+AA4+X4+U4+O4+L4+F4+I4+C4","v":952},{"$f":"BX4+BU4+BR4+BO4+BL4+BI4+BF4+BC4+AZ4+AW4+AT4+AQ4+AN4+AK4+AH4+AE4+AB4+Y4+V4+P4+M4+G4+J4+D4","v":30},{"$f":"D19-C19","v":-922}]
[null,"Buy-in + Rake (1)",15,15]
[null,"Rake (1)",0.61,0.61]
[null,"Number of Tournaments (2)",{"$f":"BW7+BT7+BQ7+BN7+BK7+BH7+BE7+BB7+AY7+AV7+AS7+AP7+AM7+AJ7+AG7+AD7+AA7+X7+U7+O7+L7+F7+I7+C7","v":238},{"$f":"BX7+BU7+BR7+BO7+BL7+BI7+BF7+BC7+AZ7+AW7+AT7+AQ7+AN7+AK7+AH7+AE7+AB7+Y7+V7+P7+M7+G7+J7+D7","v":10},{"$f":"D22-C22","v":-228}]
[null,"Buy-in + Rake (2)",30,30]
[null,"Rake (2)",1.22,1.22]
[null,"ROI EV, %",{"$f":"AVERAGE(C10,F10,I10,L10,O10,R10,U10,X10,AA10,AD10,AG10,AJ10,AM10,AP10,AQ22,AS10,AV10,AY10,BB10,BE10,BH10,BK10,BN10,BQ10,BT10,BW10)","v":0.10000000000000003},{"$f":"AVERAGE(D10,G10,J10,M10,P10,S10,V10,Y10,AB10,AE10,AH10,AK10,AN10,AQ10,AR22,AT10,AW10,AZ10,BC10,BF10,BI10,BL10,BO10,BR10,BU10,BX10)","v":0.15},{"$f":"D25-C25","v":4.9999999999999961E-2}]
[null,"ROI, %",{"$f":"AVERAGE(C11,F11,I11,L11,O11,R11,U11,X11,AA11,AD11,AG11,AJ11,AM11,AP11,AQ23,AS11,AV11,AY11,BB11,BE11,BH11,BK11,BN11,BQ11,BT11,BW11)","v":0.10000000000000003},{"$f":"AVERAGE(D11,G11,J11,M11,P11,S11,V11,Y11,AB11,AE11,AH11,AK11,AN11,AQ11,AR23,AT11,AW11,AZ11,BC11,BF11,BI11,BL11,BO11,BR11,BU11,BX11)","v":0.2},{"$f":"D26-C26","v":9.9999999999999978E-2}]
[null,"Wins EV$",{"$f":"((C19*C20)+(C22*C23))*C25","v":2142.0000000000009},{"$f":"((D19*D20)+(D22*D23))*D25","v":112.5},{"$f":"D27-C27","v":-2029.5000000000009}]
[null,"Wins $",{"$f":"((C19*C20)+(C22*C23))*C26","v":2142.0000000000009},{"$f":"((D19*D20)+(D22*D23))*D26","v":150},{"$f":"D28-C28","v":-1992.0000000000009}]
[null,"Hours",{"$f":"(C19+C22)/10","v":119},{"$f":"(D19+D22)/10","v":4},{"$f":"D29-C29","v":-115}]
[null,"VPP's",{"$f":"((C19*C21)+C24*C22)*5.5","v":4790.9400000000005},{"$f":"((D19*D21)+D24*D22)*5.5","v":167.75},{"$f":"D30-C30","v":-4623.1900000000005}]

{"sheet":"Лист2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Лист3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}