{"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":7,"n_cols":11,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Choose distance, rb% and ChipEV for each limit:",{"$nulls":5},"View rakeback, profit without jacks and total profit:"]
[]
[null,"limit, $","distance","Rakeback","ChipEV","itm%",null,"Rakeback","Profit-top3","Profit with top3","Total profit"]
[null,15,1000,0.31,30,{"$f":"(500+E4)/1500","v":0.35333333333333333},null,{"$f":"B4*C4*0.05*D4","v":232.5},{"$f":"(F4*1.790427-(1-F4))*B4*C4","v":-210.73690000000033},{"$f":"(F4*1.85-(1-F4))*B4*C4","v":105.0000000000001},{"$f":"H4+J4","v":337.50000000000011}]
[null,30,1000,0.31,40,{"$f":"(500+E5)/1500","v":0.36},null,{"$f":"B5*C5*0.05*D5","v":465},{"$f":"(F5*1.790427-(1-F5))*B5*C5","v":136.6115999999995},{"$f":"(F5*1.85-(1-F5))*B5*C5","v":780.00000000000068},{"$f":"H5+J5","v":1245.0000000000007}]
[null,60,1000,0.4,50,0.36666666666666664,null,1200,1389.3939999999993,2700.0000000000023,3900.0000000000023]
[null,100,1000,0.6,60,0.37333333333333335,null,3000,4175.9413333333323,6400.0000000000055,9400.0000000000055]