{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Табл","Расписание","Расчеты"],"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","formulas":"cached_only"}

{"sheet":"Табл","index":0,"n_rows":24,"n_cols":17,"rows_kept":24,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Дата","ВПП","ФПП","Рейкбэк, бонусы","Итого рейкбэк","Профит оптимизм","Профит пессимизм","Итого $ оптимизм","Итого $ пессимизм",null,"Факт, ВПП","EV ROI","Факт ROI","Факт ABI","Турниров","Факт профит","Профит с РБ"]
["2013-02-01",16667,41667.5,200,894.4583333333334,3600.0000000000005,1028.5714285714287,4494.458333333334,1923.029761904762,null,16667,0.0209,0.0008,30,3915,88,982.4583333333334]
["2013-03-01",28667,71667.5,300,1494.4583333333333,7200.000000000001,2057.1428571428573,8694.458333333334,3551.601190476191,null,12000,0.0105,0.0328,30,3458,3402,4002]
["2013-04-01",40667,101667.5,450,2144.458333333333,10800.000000000002,3085.7142857142862,12944.458333333336,5230.172619047619,null,12000,0.0491,0.0703,30,3419,7215,7865]
["2013-05-01",52667,131667.5,600,2794.4583333333335,14400.000000000002,4114.285714285715,17194.458333333336,6908.744047619048]
["2013-06-01",64667,161667.5,700,3394.4583333333335,18000.000000000004,5142.857142857143,21394.458333333336,8537.315476190477]
["2013-07-01",76667,191667.5,800,3994.4583333333335,21600.000000000004,6171.4285714285725,25594.458333333336,10165.886904761906]
["2013-08-01",88667,221667.5,900,4594.458333333334,25200.000000000004,7200.000000000001,29794.458333333336,11794.458333333336]
["2013-09-01",100667,263667.5,1200,5594.458333333333,28800.000000000004,8228.57142857143,34394.458333333336,13823.029761904763]
["2013-10-01",112667,305667.5,1200,6294.458333333333,32400.000000000004,9257.142857142859,38694.458333333336,15551.60119047619]
["2013-11-01",124667,347667.5,1200,6994.458333333333,36000.00000000001,10285.714285714286,42994.45833333334,17280.17261904762]
["2013-12-01",136667,389667.5,1200,7694.458333333333,39600.00000000001,11314.285714285716,47294.45833333334,19008.74404761905]
["2014-01-01",148667,431667.5,1200,8394.458333333332,43200.00000000001,12342.857142857145,51594.45833333334,20737.315476190477]
[{"$nulls":9},"Всего:",40667,0.026501612305411416,0.033071729058561906,30,10792,10705,12849.458333333332]
[]
[{"$nulls":9},"Профит с РБ",12849.458333333332]
[null,"ROI опт","ROI пес","Доля 30","Доля 60","ABI",null,null,null,"% от цели 1",0.5139783333333333]
[null,0.035,0.01,1,0,30]
[{"$nulls":9},"% от Цели ",0.21415763888888886]
[null,"Турниров, месяц","Турниров, день","Часов, день"]
[null,3428.5714285714284,137.14285714285714,3.4285714285714284]
[]
[]
["ВПП, месяц",12000]

{"sheet":"Расписание","index":1,"n_rows":14,"n_cols":6,"rows_kept":14,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["С работы 40 турниров в день=100 минут-30мин утро-40 мин обед-30 мин вечер"]
[]
["День недели","Часов","Время","Доп","ВПП","Турниров"]
["Понедельник",2,"21:00-23:30","Качалка",420,120]
["Вторник",2,"20:00-22:30",null,420,120]
["Среда",3.2,"19:00-22:30","Лена у мамы",588,168]
["Четверг",2.2,"21:00-23:30","Качалка",448,128]
["Пятница",2,"21:00-23:30","Биль и др",420,120]
["Суббота",5.7,"8:00-10:30; +3 часа вечером/в  течение дня",null,798,228]
["Воскресенье",5.7,"8:00-10:30; +3 часа вечером/в  течение дня",null,798,228]
["Итого",22.8,null,null,3892,1112]
[]
[]
[{"$nulls":4},16680]

{"sheet":"Расчеты","index":2,"n_rows":4,"n_cols":9,"rows_kept":4,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["АБИ","Винрейт","Рой","Столов","$ в час",null,null,"Столов","Турниров в час"]
[30,0.525,0.02794999999999992,2,33.53999999999991,null,null,2,40]
[{"$nulls":7},3,50]
[{"$nulls":7},4,65]