{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["Табл","Графики"],"not_rendered":{"charts":4,"images":0,"macros":0,"external_links":1,"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":37,"n_cols":35,"rows_kept":37,"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","Статус, *","EV профит с РБ",{"$nulls":5},"Таблица бонусов VIP Stellar Rewards",null,null,null,"Коэф-т зарабатывания ФПП",null,null,null,"ВПП на разных лимитах"]
["2013-02-01",12016.619999999999,30041.549999999996,150,650.6924999999999,3641.4000000000005,1040.4,4292.092500000001,1691.0925,null,16667,0.0209,0.0008,30,3915,88,982.4583333333334,5,3349.1633333333334,{"$nulls":5},"ВПП","Бонусов итого",null,null,"Звезд","Кэф",null,null,"Байин ","Рейк","ВПП"]
["2013-03-01",24033.239999999998,60083.09999999999,250,1251.3849999999998,7282.800000000001,2080.8,8534.185000000001,3332.185,null,12000,0.0105,0.0328,30,3458,3402,4002,5,1689.27,{"$nulls":5},750,10,null,null,1,1,null,null,7,0.15,0.825]
["2013-04-01",36049.86,90124.65,400,1902.0774999999999,10924.2,3121.2000000000003,12826.2775,5023.2775,null,12000,0.0491,0.0703,30,3419,7215,7865,5,5686.187,{"$nulls":5},1500,20,null,null,2,1,null,null,15,0.31,1.705]
["2013-05-01",48066.479999999996,120166.19999999998,500,2502.7699999999995,14565.600000000002,4161.6,17068.370000000003,6664.37,{"$nulls":7},"",null,"",{"$nulls":5},2250,30,null,null,3,1.5,null,null,30,0.63,3.465]
["2013-06-01",60083.09999999999,150207.74999999997,700,3203.4624999999996,18207.000000000004,5202,21410.4625,8405.4625,{"$nulls":7},"",null,"",{"$nulls":5},3000,40,null,null,4,2,null,null,60,1.26,6.93]
["2013-07-01",72099.71999999999,180249.29999999996,800,3804.1549999999993,21848.4,6242.400000000001,25652.555,10046.555,{"$nulls":7},"",null,"",{"$nulls":5},4000,50,null,null,5,2.5,null,null,100,1.88,10.34]
["2013-08-01",84116.33999999998,210290.84999999995,900,4404.847499999999,25489.800000000003,7282.800000000001,29894.647500000003,11687.6475,{"$nulls":7},"",null,"",{"$nulls":5},5000,100,null,null,6,3.5,null,null,200,3.34,18.369999999999997]
["2013-09-01",96132.95999999998,240332.39999999994,1000,5005.539999999999,29131.200000000004,8323.2,34136.740000000005,13328.74,{"$nulls":7},"",null,"",{"$nulls":5},10000,150,{"$nulls":6},300,4.49,24.695]
["2013-10-01",108149.57999999997,282390.56999999995,1200,5906.509499999999,32772.600000000006,9363.6,38679.109500000006,15270.109499999999,{"$nulls":7},"",null,"",{"$nulls":5},15000,200,{"$nulls":6},500,6.65,36.575]
["2013-11-01",120166.19999999997,324448.73999999993,1200,6607.478999999998,36414.00000000001,10404,43021.47900000001,17011.479,{"$nulls":7},"",null,"",{"$nulls":5},20000,250,{"$nulls":6},1000,11.2,61.599999999999994]
["2013-12-01",132182.81999999998,366506.91,1200,7308.4484999999995,40055.40000000001,11444.400000000001,47363.84850000001,18752.8485,{"$nulls":7},"",null,"",{"$nulls":5},25000,300]
["2014-01-01",144199.43999999997,408565.07999999996,1200,8009.418,43696.8,12484.800000000001,51706.218,20494.218,{"$nulls":7},"",null,"",{"$nulls":5},30000,350]
[{"$nulls":9},"Всего:",40667,0.026501612305411416,0.033071729058561906,30,10792,10705,12849.458333333332,null,10724.620333333332,{"$nulls":5},35000,400]
[{"$nulls":24},40000,450]
[{"$nulls":9},"Профит",12849.458333333332,{"$nulls":13},45000,500]
[null,"ROI опт","ROI пес",{"$nulls":6},"% от цели",0.4283152777777777,{"$nulls":13},50000,600]
[null,0.035,0.01,{"$nulls":21},60000,700]
[{"$nulls":24},70000,800]
["Для примерного расчета показателей за месяц",{"$nulls":23},80000,900]
["ВПП, месяц",12016.619999999999,{"$nulls":22},90000,1000]
["Итого турниров",3468,{"$nulls":22},100000,1200]
["Профит, опт",3641.4000000000005]
["Профит, пес",1040.4]
["Игр в час",40]
["Дней в месяц",30]
["Часов  в день",2.8899999999999997]
["ABI",30]
["Доля 7",0,7,{"$nulls":21},400000,9600]
["Доля 15",0,15,{"$nulls":21},500000,12800]
["Доля 30",1,30,{"$nulls":21},600000,16400]
["Доля 60",0,60,{"$nulls":21},700000,20200]
["Доля 100",0,100]
["Доля 200",0,200]
["Доля 300",0,300,{"$nulls":21},800000,24400]
["Доля 500",0,500,{"$nulls":21},1000000,44400]
["Доля 1000",0,1000]

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