{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Март","Апрель","Итого"],"not_rendered":{"charts":1,"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":"Март","index":0,"n_rows":97,"n_cols":18,"rows_kept":97,"cut":false,"hidden":false,"merged":[[0,6,1,6],[0,7,1,7],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,5,1,5],[0,9,1,9],[0,10,1,10],[0,11,1,11],[0,12,0,17],[0,8,1,8]]}
["Дата","Бай-ин","Ребай","Аддон","Кол-во ребаев","Аддон да/нет","Награда за выбивание","Кол-во наград","Затраты","Revenue","Profit","ROI","Комментарии"]
[{"$nulls":12},"Сателлит","Человек","Ребаев","Аддонов","Место","Выиграны ТД"]
["550+3RB",{"$f":"B4","v":0},{"$nulls":6},{"$f":"I4","v":0},{"$f":"J4","v":0},{"$f":"K4","v":0},{"$f":"J3/I3-1","v":{"$error":"#DIV/0!"}}]
[]
["330+3RB",{"$f":"B6","v":330},{"$nulls":6},{"$f":"I6","v":1230},{"$f":"J6","v":0},{"$f":"K6","v":-1230},{"$f":"J5/I5-1","v":-1}]
["2016-03-25",330,300,null,3,null,null,null,{"$f":"B6+C6*E6+D6*F6","v":1230},{"$f":"G6*H6","v":0},{"$f":"J6-I6","v":-1230},{"$f":"J6/I6-1","v":-1},{"$nulls":4},47]
["ClasFri+RA",{"$f":"B8","v":275},{"$nulls":6},{"$f":"I8","v":525},{"$f":"J8","v":0},{"$f":"K8","v":-525},-1]
["2016-03-25",275,250,250,0,1,null,null,{"$f":"B8+C8*E8+D8*F8","v":525},{"$f":"G8*H8","v":0},{"$f":"J8-I8","v":-525},-1,{"$nulls":4},18]
["210+RA+Bounty",{"$f":"B10","v":210},{"$nulls":6},{"$f":"I10","v":910},{"$f":"J10","v":2555},{"$f":"K10","v":1645},1.8076923076923075]
["2016-03-28",210,200,100,3,1,100,2,{"$f":"B10+C10*E10+D10*F10","v":910},{"$f":"G10*H10+2355","v":2555},{"$f":"J10-I10","v":1645},1.8076923076923075,null,55,76,26,3]
["110+RA",{"$f":"B12+B13","v":220},{"$nulls":6},{"$f":"I12+I13","v":1020},{"$f":"J12+J13","v":0},{"$f":"K12+K13","v":-1020},{"$f":"J11/I11-1","v":-1}]
["2016-03-23",110,100,100,2,0,null,null,{"$f":"B12+C12*E12+D12*F12","v":310},{"$f":"G12*H12","v":0},{"$f":"J12-I12","v":-310},-1,null,78,117,49,33]
["2016-03-28",110,100,100,6,null,null,null,{"$f":"B13+C13*E13+D13*F13","v":710},{"$f":"G13*H13","v":0},{"$f":"J13-I13","v":-710},{"$f":"J13/I13-1","v":-1}]
["105+RA+Bounty",{"$f":"B15+B16+B17","v":315},{"$nulls":6},{"$f":"I15+I16+I17","v":1415},{"$f":"J15+J16+J17","v":50},{"$f":"K15+K16+K17","v":-1365},-0.96466431095406358]
["2016-03-23",105,100,50,4.5,1,50,null,{"$f":"B15+C15*E15+D15*F15","v":605},{"$f":"G15*H15","v":0},{"$f":"J15-I15","v":-605},-1,{"$nulls":4},32]
["2016-03-25",105,100,50,3.5,1,50,null,{"$f":"B16+C16*E16+D16*F16","v":505},{"$f":"G16*H16","v":0},{"$f":"J16-I16","v":-505},{"$f":"J16/I16-1","v":-1}]
["2016-03-30",105,100,50,1.5,1,50,1,{"$f":"B17+C17*E17+D17*F17","v":305},{"$f":"G17*H17","v":50},{"$f":"J17-I17","v":-255},{"$f":"J17/I17-1","v":-0.83606557377049184},{"$nulls":4},24]
["84+RA+Bounty",{"$f":"B19+B20+B21+B22+B23+B24+B25","v":588},{"$nulls":6},{"$f":"I19+I20+I21+I22+I23+I24+I25","v":1988},{"$f":"J19+J20+J21+J22+J23+J24+J25","v":1680},{"$f":"K19+K20+K21+K22+K23+K24+K25","v":-308},-0.15492957746478875]
["2016-03-17",84,80,40,4,1,40,2,{"$f":"B19+C19*E19+D19*F19+40","v":484},{"$f":"G19*H19","v":80},{"$f":"J19-I19","v":-404},-0.83471074380165289,null,89,185,53,21]
["2016-03-18",84,80,40,1.5,1,40,5,{"$f":"B20+C20*E20+D20*F20","v":244},{"$f":"G20*H20+840","v":1040},796,3.2622950819672134,null,87,159,54,5]
["2016-03-19",84,80,40,1.5,1,40,3,244,{"$f":"G21*H21","v":120},-124,-0.50819672131147542,null,99,129,58,35]
["2016-03-25",84,80,40,4,0,40,1,404,{"$f":"G22*H22","v":40},-364,{"$f":"J22/I22-1","v":-0.90099009900990101},{"$nulls":4},66]
["2016-03-26",84,80,40,0,1,40,3,124,{"$f":"G23*H23","v":120},-4,{"$f":"J23/I23-1","v":-3.2258064516129004E-2},null,93,144,61,51]
["2016-03-26",84,80,40,1.5,1,40,6,244,{"$f":"G24*H24","v":240},-4,{"$f":"J24/I24-1","v":-1.6393442622950838E-2},null,81,183,59,17]
["2016-03-26",84,80,40,1.5,1,40,1,244,{"$f":"G25*H25","v":40},{"$f":"J25-I25","v":-204},{"$f":"J25/I25-1","v":-0.83606557377049184},null,99,168,61,29]
["66+1R+1A",{"$f":"B27","v":66},{"$nulls":6},{"$f":"I27","v":186},{"$f":"J27","v":0},{"$f":"K27","v":-186},-1]
["2016-03-16",66,60,60,1,1,null,null,{"$f":"B27+C27*E27+D27*F27","v":186},0,{"$f":"J27-I27","v":-186},{"$f":"J27/I27-1","v":-1},null,67,43,35,16]
["52+RA+Bounty",{"$f":"B29+B30+B31","v":156},{"$nulls":6},{"$f":"I29+I30+I31","v":381},{"$f":"J29+J30+J31","v":1848.3700000000001},{"$f":"K29+K30+K31","v":1467.3700000000001},{"$f":"J28/I28-1","v":3.8513648293963261}]
["2016-03-17",52,50,25,1.5,1,25,3,{"$f":"B29+C29*E29+D29*F29","v":152},{"$f":"G29*H29+1207.13","v":1282.1300000000001},{"$f":"J29-I29","v":1130.1300000000001},{"$f":"J29/I29-1","v":7.4350657894736845},null,73,140,48,2]
["2016-03-18",52,50,25,0,1,25,6,{"$f":"B30+C30*E30+D30*F30","v":77},{"$f":"G30*H30+341.24","v":491.24},{"$f":"J30-I30","v":414.24},{"$f":"J30/I30-1","v":5.3797402597402595},null,74,142,44,6]
["2016-03-20",52,50,25,1.5,1,25,3,{"$f":"B31+C31*E31+D31*F31","v":152},{"$f":"G31*H31","v":75},{"$f":"J31-I31","v":-77},{"$f":"J31/I31-1","v":-0.50657894736842102},null,78,149,52,20]
["42+RA+Bounty",{"$f":"B33+B34+B35+B36+B37+B38+B39+B40+B41+B42+B43+B44+B45+B46+B47+B48+B49+B50+B51","v":798},{"$nulls":6},{"$f":"I33+I34+I35+I36+I37+I38+I39+I40+I41+I42+I43+I44+I45+I46+I47+I48+I49+I50+I51","v":2898},{"$f":"J33+J34+J35+J36+J37+J38+J39+J40+J41+J42+J43+J44+J45+J46+J47+J48+J49+J50+J51","v":5772.76},{"$f":"+K33+K34+K35+K36+K37+K38+K39+K40+K41+K42+K43+K44+K45+K46+K47+K48+K49+K50+K51","v":2874.76},{"$f":"J32/I32-1","v":0.9919806763285024}]
["2016-03-16",42,40,20,0,1,20,11,{"$f":"B33+C33*E33+D33*F33","v":62},{"$f":"G33*H33+1212","v":1432},{"$f":"J33-I33","v":1370},{"$f":"J33/I33-1","v":22.096774193548388},null,85,176,52,1]
["2016-03-16",42,40,20,1,1,20,2,102,{"$f":"G34*H34","v":40},-62,{"$f":"J34/I34-1","v":-0.60784313725490202},null,92,174,63,23]
["2016-03-16",42,40,20,3,1,20,0,182,{"$f":"G35*H35","v":0},-182,{"$f":"J35/I35-1","v":-1},null,105,193,63,25]
["2016-03-17",42,40,20,3,1,20,1,182,{"$f":"G36*H36","v":20},-162,{"$f":"J36/I36-1","v":-0.89010989010989006},null,84,175,55,60]
["2016-03-17",42,40,20,1.5,1,20,5,122,{"$f":"G37*H37+171.36","v":271.36},149.36000000000001,{"$f":"J37/I37-1","v":1.2242622950819673},null,98,246,64,13]
["2016-03-17",42,40,20,1.5,1,20,1.5,122,{"$f":"G38*H38","v":30},-92,{"$f":"J38/I38-1","v":-0.75409836065573765},{"$nulls":4},41]
["2016-03-18",42,40,20,4.5,1,20,2,{"$f":"B39+C39*E39+D39*F39","v":242},{"$f":"G39*H39","v":40},{"$f":"J39-I39","v":-202},{"$f":"J39/I39-1","v":-0.83471074380165289},null,76,197,45,18]
["2016-03-19",42,40,20,1.5,1,20,1,{"$f":"B40+C40*E40+D40*F40","v":122},{"$f":"G40*H40","v":20},{"$f":"J40-I40","v":-102},{"$f":"J40/I40-1","v":-0.83606557377049184},null,81,171,49,16]
["2016-03-19",42,40,20,4.5,1,20,15,{"$f":"B41+C41*E41+D41*F41","v":242},{"$f":"G41*H41+1457.5","v":1757.5},{"$f":"J41-I41","v":1515.5},{"$f":"J41/I41-1","v":6.2623966942148757},null,75,144,46,1]
["2016-03-19",42,40,20,3,1,20,1,{"$f":"B42+C42*E42+D42*F42","v":182},{"$f":"G42*H42","v":20},{"$f":"J42-I42","v":-162},{"$f":"J42/I42-1","v":-0.89010989010989006},{"$nulls":4},61]
["2016-03-20",42,40,20,3,1,20,14,{"$f":"B43+C43*E43+D43*F43","v":182},{"$f":"G43*H43+1479.4","v":1759.4},{"$f":"J43-I43","v":1577.4},{"$f":"J43/I43-1","v":8.6670329670329682},null,81,195,51,2]
["2016-03-20",42,40,20,1.5,1,20,1,{"$f":"B44+C44*E44+D44*F44","v":122},{"$f":"G44*H44","v":20},{"$f":"J44-I44","v":-102},{"$f":"J44/I44-1","v":-0.83606557377049184},{"$nulls":4},"х"]
["2016-03-20",42,40,20,0,0,20,0,{"$f":"B45+C45*E45+D45*F45","v":42},{"$f":"G45*H45","v":0},{"$f":"J45-I45","v":-42},{"$f":"J45/I45-1","v":-1},{"$nulls":4},60]
["2016-03-23",42,40,20,1.5,1,20,0,{"$f":"B46+C46*E46+D46*F46","v":122},{"$f":"G46*H46","v":0},{"$f":"J46-I46","v":-122},{"$f":"J46/I46-1","v":-1},{"$nulls":4},39]
["2016-03-23",42,40,20,4.5,1,20,3,{"$f":"B47+C47*E47+D47*F47","v":242},{"$f":"G47*H47+262.5","v":322.5},{"$f":"J47-I47","v":80.5},{"$f":"J47/I47-1","v":0.3326446280991735},null,101,210,64,8]
["2016-03-25",42,40,20,3,0,20,0,{"$f":"B48+C48*E48+D48*F48","v":162},{"$f":"G48*H48","v":0},{"$f":"J48-I48","v":-162},{"$f":"J48/I48-1","v":-1},{"$nulls":4},72]
["2016-03-28",42,40,20,4.5,1,20,1,{"$f":"B49+C49*E49+D49*F49","v":242},{"$f":"G49*H49","v":20},{"$f":"J49-I49","v":-222},{"$f":"J49/I49-1","v":-0.9173553719008265},null,85,206,56,41]
["2016-03-30",42,40,20,3,1,20,1,{"$f":"B50+C50*E50+D50*F50","v":182},{"$f":"G50*H50","v":20},{"$f":"J50-I50","v":-162},{"$f":"J50/I50-1","v":-0.89010989010989006},{"$nulls":4},41]
["2016-03-30",42,40,20,0,0,20,0,{"$f":"B51+C51*E51+D51*F51","v":42},{"$f":"G51*H51","v":0},{"$f":"J51-I51","v":-42},{"$f":"J51/I51-1","v":-1},{"$nulls":4},58]
["33+RA",{"$f":"B53","v":33},{"$nulls":6},{"$f":"I53","v":153},{"$f":"J53","v":0},{"$f":"K53","v":-153},{"$f":"J52/I52-1","v":-1}]
["2016-03-16",33,30,30,3,1,null,null,{"$f":"B53+C53*E53+D53*F53","v":153},0,{"$f":"J53-I53","v":-153},{"$f":"J53/I53-1","v":-1},null,52,96,38,31]
["21+RA+Bounty",{"$f":"B55+B56+B57+B58+B59+B60+B61","v":126},{"$nulls":6},{"$f":"I55+I56+I57+I58+I59+I60+I61","v":356},{"$f":"J55+J56+J57+J58+J59+J60+J61","v":510.63},{"$f":"K55+K56+K57+K58+K59+K60+K61","v":154.63},{"$f":"J54/I54-1","v":0.43435393258426958}]
["2016-03-16",21,20,10,1,1,15,8,{"$f":"B55+C55*E55+D55*F55+5","v":56},{"$f":"G55*H55+240.63","v":360.63},{"$f":"J55-I55","v":304.63},{"$f":"J55/I55-1","v":5.4398214285714284},null,56,120,29,2]
["2016-03-17",21,20,10,0,1,15,0,{"$f":"B56+C56*E56+D56*F56","v":31},{"$f":"G56*H56","v":0},-31,{"$f":"J56/I56-1","v":-1},{"$nulls":4},41]
["2016-03-17",21,20,5,1,1,15,1,{"$f":"B57+C57*E57+D57*F57+5","v":51},15,-36,{"$f":"J57/I57-1","v":-0.70588235294117641},null,60,105,30,29]
["2016-03-19",21,20,5,3.5,1,15,8,{"$f":"B58+C58*E58+D58*F58+5","v":101},120,19,{"$f":"J58/I58-1","v":0.18811881188118806},null,62,141,36,19]
["2016-03-23",21,20,5,1,1,15,1,{"$f":"B59+C59*E59+D59*F59+5","v":51},15,-36,{"$f":"J59/I59-1","v":-0.70588235294117641},null,54,119,33,19]
["2016-03-26",21,20,10,1.5,1,15,null,{"$f":"B60+C60*E60+D60*F60+5","v":66},0,-66,{"$f":"J60/I60-1","v":-1},null,89,179,53,15]
["2016-03-30",{"$nulls":7},{"$f":"B61+C61*E61+D61*F61","v":0},0,{"$f":"J61-I61","v":0},{"$f":"J61/I61-1","v":{"$error":"#DIV/0!"}}]
["110 freez",{"$f":"B63+B64+B65+B66+B67+B68","v":660},{"$nulls":6},{"$f":"I63+I64+I65+I66+I67+I68","v":660},{"$f":"J63+J64+J65+J66+J67+J68","v":0},{"$f":"K63+K64+K65+K66+K67+K68","v":-660},{"$f":"J62/I62-1","v":-1}]
["2016-03-16",110,{"$nulls":6},{"$f":"B63+C63*E63+D63*F63","v":110},0,{"$f":"J63-I63","v":-110},{"$f":"J63/I63-1","v":-1}]
["2016-03-17",110,{"$nulls":6},110,0,{"$f":"J64-I64","v":-110},{"$f":"J64/I64-1","v":-1},{"$nulls":4},14]
["2016-03-17",110,{"$nulls":6},110,0,{"$f":"J65-I65","v":-110},{"$f":"J65/I65-1","v":-1},{"$nulls":4},30]
["2016-03-18",110,{"$nulls":6},110,0,{"$f":"J66-I66","v":-110},{"$f":"J66/I66-1","v":-1},{"$nulls":4},31]
["2016-03-20",110,{"$nulls":6},110,0,{"$f":"J67-I67","v":-110},{"$f":"J67/I67-1","v":-1},null,68,null,null,18]
["2016-03-28",110,{"$nulls":6},110,0,{"$f":"J68-I68","v":-110},{"$f":"J68/I68-1","v":-1}]
["77 freez",{"$f":"B70+B71","v":154},{"$nulls":6},{"$f":"I70+I71","v":154},{"$f":"J70+J71","v":439.7},{"$f":"K70+K71","v":285.7},{"$f":"J69/I69-1","v":1.8551948051948051}]
["2016-03-17",77,{"$nulls":6},{"$f":"B70+C70*E70+D70*F70","v":77},{"$f":"G70*H70+439.7","v":439.7},{"$f":"J70-I70","v":362.7},{"$f":"J70/I70-1","v":4.7103896103896101},null,null,null,69,4]
["2016-03-26",77,{"$nulls":6},{"$f":"B71+C71*E71+D71*F71","v":77},{"$f":"G71*H71","v":0},{"$f":"J71-I71","v":-77},{"$f":"J71/I71-1","v":-1}]
["55 freez",{"$f":"B73","v":55},{"$nulls":6},{"$f":"I73","v":55},{"$f":"J73","v":0},{"$f":"K73","v":-55},{"$f":"J72/I72-1","v":-1}]
["2016-03-23",55,{"$nulls":6},{"$f":"B73+C73*E73+D73*F73","v":55},{"$f":"G73*H5","v":0},{"$f":"J73-I73","v":-55},{"$f":"J73/I73-1","v":-1},{"$nulls":4},32]
["22 freez",{"$f":"B75+B76","v":44},{"$nulls":6},{"$f":"I75+I76","v":44},{"$f":"J75+J76","v":0},{"$f":"K75+K76","v":-44},{"$f":"J74/I74-1","v":-1}]
["2016-03-16",22,{"$nulls":6},{"$f":"B75+C75*E75+D75*F75","v":22},0,{"$f":"J75-I75","v":-22},{"$f":"J75/I75-1","v":-1}]
["2016-03-17",22,{"$nulls":6},{"$f":"B76+C76*E76+D76*F76","v":22},0,{"$f":"J76-I76","v":-22},{"$f":"J76/I76-1","v":-1},null,null,null,24,39]
["Итого",{"$f":"B3+B54+B32+B26+B52+B62+B74+B18+B69+B5+B28+B14+B12+B72+B11+B7+B9","v":4140},{"$nulls":6},{"$f":"I3+I54+I32+I26+I52+I62+I74+I18+I5+I69+I28+I14+I12+I72+I11+I7+I9","v":12285},{"$f":"J3+J54+J32+J26+J52+J62+J74+J5+J18+J69+J28+J14+J12+J72+J11+J7+J9","v":12856.460000000001},{"$f":"K3+K54+K32+K26+K52+K62+K74+K5+K18+K69+K28+K14+K12+K72+K11+K7+K9","v":571.46000000000049},{"$f":"J77/I77-1","v":4.6516890516890674E-2},{"$nulls":4},"11 ИТМ"]
["Кэш",{"$nulls":9},363.4]
[{"$nulls":9},"Баланс",{"$f":"1435.85+K77+K78","v":2370.7100000000005}]
[56]
{"$rows_empty":7}
["2016-03-16",873,1832.63,959.63000000000011,{"$f":"D88","v":959.63000000000011}]
["2016-03-17",1463,2138.19,675.19,{"$f":"D89+E88","v":1634.8200000000002}]
["2016-03-18",673,1571.24,898.24,{"$f":"D90+E89","v":2533.0600000000004}]
["2016-03-19",891,2037.5,1146.5,3679.5600000000004]
["2016-03-20",608,1854.4,1246.4000000000001,4925.9600000000009]
["2016-03-23",1695,337.5,{"$f":"C93-B93","v":-1357.5},3568.4600000000009]
["2016-03-25",2826,40,-2786,782.46000000000095]
["2016-03-26",755,400,-355,427.46000000000095]
["2016-03-28",1972,2575,603,1030.4600000000009]
["2016-03-30",529,70,-459,571.46000000000095]

{"sheet":"Апрель","index":1,"n_rows":97,"n_cols":19,"rows_kept":97,"cut":false,"hidden":false,"merged":[[0,5,1,5],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,12,0,17],[0,6,1,6],[0,7,1,7],[0,8,1,8],[0,9,1,9],[0,10,1,10],[0,11,1,11]]}
["Дата","Бай-ин","Ребай","Аддон","Кол-во ребаев","Аддон да/нет","Награда за выбивание","Кол-во наград","Затраты","Revenue","Profit","ROI","Комментарии"]
[{"$nulls":12},"Сателлит","Человек","Ребаев","Аддонов","Место","Выиграны ТД"]
["550+3RB",{"$f":"B4","v":0},{"$nulls":6},{"$f":"I4","v":0},{"$f":"J4","v":0},{"$f":"K4","v":0},{"$f":"J3/I3-1","v":{"$error":"#DIV/0!"}}]
["2016-04-04",{"$nulls":7},{"$f":"B4+C4*E4+D4*F4","v":0},{"$f":"G4*H4","v":0},{"$f":"J4-I4","v":0},{"$f":"J4/I4-1","v":{"$error":"#DIV/0!"}}]
["330+3RB",{"$f":"B6","v":0},{"$nulls":6},{"$f":"I6","v":0},{"$f":"J6","v":0},{"$f":"K6","v":0},{"$f":"J5/I5-1","v":{"$error":"#DIV/0!"}}]
[{"$nulls":8},{"$f":"B6+C6*E6+D6*F6","v":0},{"$f":"G6*H6","v":0},{"$f":"J6-I6","v":0},{"$f":"J6/I6-1","v":{"$error":"#DIV/0!"}}]
["ClasFri+RA",{"$f":"B8","v":0},{"$nulls":6},{"$f":"I8","v":0},{"$f":"J8","v":0},{"$f":"K8","v":0},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$f":"B8+C8*E8+D8*F8","v":0},{"$f":"G8*H8","v":0},{"$f":"J8-I8","v":0},{"$error":"#DIV/0!"}]
["Sunday Special+RA",{"$f":"B10","v":275},{"$nulls":6},{"$f":"I10","v":1025},{"$f":"J10","v":2100},{"$f":"K10","v":1075},{"$f":"J9/I9-1","v":1.0487804878048781}]
["2016-04-03",275,250,250,2,1,null,null,{"$f":"B10+C10*E10+D10*F10","v":1025},{"$f":"G10*H10+2100","v":2100},{"$f":"J10-I10","v":1075},1.0487804878048781,null,102,182,42]
["210+RA+Bounty",{"$f":"B12","v":210},{"$nulls":6},{"$f":"I12+I13","v":920},{"$f":"J12","v":0},{"$f":"K12+K13","v":-920},-1]
["2016-04-02",210,200,100,1,null,100,null,{"$f":"B12+C12*E12+D12*F12","v":410},{"$f":"G12*H12","v":0},{"$f":"J12-I12","v":-410},-1]
["2016-04-04",210,200,100,1.5,null,100,null,{"$f":"B13+C13*E13+D13*F13","v":510},{"$f":"G13*H13","v":0},{"$f":"J13-I13","v":-510},{"$f":"J13/I13-1","v":-1}]
["110+RA",{"$f":"B15+B16","v":220},{"$nulls":6},{"$f":"I15+I16","v":1020},{"$f":"J15+J16","v":1365},{"$f":"K15+K16","v":345},0.33823529411764697]
["2016-04-03",110,100,100,2,1,null,null,{"$f":"B15+C15*E15+D15*F15","v":410},{"$f":"G15*H15+1365","v":1365},{"$f":"J15-I15","v":955},{"$f":"J15/I15-1","v":2.3292682926829267},null,65,80,37,5]
["2016-04-03",110,100,100,4,1,null,null,{"$f":"B16+C16*E16+D16*F16","v":610},{"$f":"G16*H16","v":0},{"$f":"J16-I16","v":-610},{"$f":"J16/I16-1","v":-1},null,61,100,32]
["105+RA+Bounty",{"$f":"B18+B19+B20","v":0},{"$nulls":6},{"$f":"I18+I19+I20","v":0},{"$f":"J18+J19+J20","v":0},{"$f":"K18+K19+K20","v":0},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
["84+RA+Bounty",{"$f":"B22+B23+B24+B25+B26+B27+B28","v":252},{"$nulls":6},{"$f":"I22+I23+I24+I25+I26+I27+I28","v":1292},{"$f":"J22+J23+J24+J25+J26+J27+J28","v":320},{"$f":"K22+K23+K24+K25+K26+K27+K28","v":-972},-0.75232198142414863]
["2016-04-02",84,80,40,6,0,40,0,{"$f":"B22+C22*E22+D22*F22","v":564},{"$f":"G22*H22","v":0},{"$f":"J22-I22","v":-564},-1]
["2016-04-02",84,80,40,1.5,1,40,4,{"$f":"B23+C23*E23+D23*F23","v":244},{"$f":"G23*H23","v":160},{"$f":"J23-I23","v":-84},{"$f":"J23/I23-1","v":-0.34426229508196726},null,91,138,51]
["2016-04-02",84,80,40,3,null,40,1,{"$f":"B24+C24*E24+D24*F24","v":324},{"$f":"G24*H24","v":40},{"$f":"J24-I24","v":-284},{"$f":"J24/I24-1","v":-0.87654320987654322}]
["2016-04-03",0,80,40,1.5,1,40,3,{"$f":"B25+C25*E25+D25*F25","v":160},{"$f":"G25*H25","v":120},{"$f":"J25-I25","v":-40},{"$f":"J25/I25-1","v":-0.25},{"$nulls":4},50,null,84]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
["66+1R+1A",{"$f":"B30","v":0},{"$nulls":6},{"$f":"I30","v":0},{"$f":"J30","v":0},{"$f":"K30","v":0},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
["52+RA+Bounty",{"$f":"B32+B33+B34","v":0},{"$nulls":6},{"$f":"I32+I33+I34","v":175},{"$f":"J32+J33+J34","v":25},{"$f":"K32+K33+K34","v":-150},{"$f":"J31/I31-1","v":-0.85714285714285721}]
["2016-04-03",0,50,25,3,1,25,1,{"$f":"B32+C32*E32+D32*F32","v":175},{"$f":"G32*H32","v":25},{"$f":"J32-I32","v":-150},{"$f":"J32/I32-1","v":-0.85714285714285721},null,60,96,31,18,null,52]
[{"$nulls":11},{"$f":"J33/I33-1","v":{"$error":"#DIV/0!"}}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
["42+RA+Bounty",{"$f":"B36+B37+B38+B39+B40+B41+B42+B43+B44+B45+B46+B47+B48+B49+B50+B51+B52+B53+B54","v":0},{"$nulls":6},{"$f":"I36+I37+I38+I39+I40+I41+I42+I43+I44+I45+I46+I47+I48+I49+I50+I51+I52+I53+I54","v":20},{"$f":"J36+J37+J38+J39+J40+J41+J42+J43+J44+J45+J46+J47+J48+J49+J50+J51+J52+J53+J54","v":802.4},{"$f":"+K36+K37+K38+K39+K40+K41+K42+K43+K44+K45+K46+K47+K48+K49+K50+K51+K52+K53+K54","v":782.4},{"$f":"J35/I35-1","v":39.119999999999997}]
["2016-04-03",0,40,20,0,1,20,4,{"$f":"B36+C36*E36+D36*F36","v":20},{"$f":"G36*H36+722.4","v":802.4},{"$f":"J36-I36","v":782.4},{"$f":"J36/I36-1","v":39.119999999999997},null,73,144,41,null,null,42]
[{"$nulls":11},{"$f":"J37/I37-1","v":{"$error":"#DIV/0!"}}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
["33+RA",{"$f":"B56","v":0},{"$nulls":6},{"$f":"I56","v":0},{"$f":"J56","v":0},{"$f":"K56","v":0},{"$f":"J55/I55-1","v":{"$error":"#DIV/0!"}}]
[{"$nulls":11},{"$f":"J56/I56-1","v":{"$error":"#DIV/0!"}}]
["21+RA+Bounty",{"$f":"B58+B59+B60+B61+B62+B63+B64","v":21},{"$nulls":6},{"$f":"I58+I59+I60+I61+I62+I63+I64","v":151},{"$f":"J58+J59+J60+J61+J62+J63+J64","v":20},{"$f":"K58+K59+K60+K61+K62+K63+K64","v":-131},{"$f":"J57/I57-1","v":-0.86754966887417218}]
["2016-04-02",21,20,10,6,1,10,2,{"$f":"B58+C58*E58+D58*F58","v":151},{"$f":"G58*H58","v":20},{"$f":"J58-I58","v":-131},{"$f":"J58/I58-1","v":-0.86754966887417218},null,72,109,36,24]
[{"$nulls":11},{"$f":"J59/I59-1","v":{"$error":"#DIV/0!"}}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
["110 freez",{"$f":"B66+B67+B68+B69+B70+B71","v":110},{"$nulls":6},{"$f":"I66+I67+I68+I69+I70+I71","v":110},{"$f":"J66+J67+J68+J69+J70+J71","v":0},{"$f":"K66+K67+K68+K69+K70+K71","v":-110},{"$f":"J65/I65-1","v":-1}]
["2016-04-04",110,{"$nulls":6},{"$f":"B66+C66*E66+D66*F66","v":110},{"$f":"G66*H66","v":0},{"$f":"J66-I66","v":-110},{"$f":"J66/I66-1","v":-1}]
[{"$nulls":11},{"$f":"J67/I67-1","v":{"$error":"#DIV/0!"}}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
["77 freez",{"$f":"B73+B74","v":0},{"$nulls":6},{"$f":"I73+I74","v":0},{"$f":"J73+J74","v":0},{"$f":"K73+K74","v":0},{"$f":"J72/I72-1","v":{"$error":"#DIV/0!"}}]
[{"$nulls":11},{"$f":"J73/I73-1","v":{"$error":"#DIV/0!"}}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
["55 freez",{"$f":"B76","v":0},{"$nulls":6},{"$f":"I76","v":0},{"$f":"J76","v":0},{"$f":"K76","v":0},{"$f":"J75/I75-1","v":{"$error":"#DIV/0!"}}]
[{"$nulls":11},{"$f":"J76/I76-1","v":{"$error":"#DIV/0!"}}]
["22 freez",{"$f":"B78+B79","v":0},{"$nulls":6},{"$f":"I78+I79","v":0},{"$f":"J78+J79","v":0},{"$f":"K78+K79","v":0},{"$f":"J77/I77-1","v":{"$error":"#DIV/0!"}}]
[{"$nulls":11},{"$f":"J78/I78-1","v":{"$error":"#DIV/0!"}}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[]
[]
["Итого",{"$f":"B3+B57+B35+B29+B55+B65+B77+B21+B72+B5+B31+B17+B15+B75+B14+B7+B11+B9","v":1198},{"$nulls":6},{"$f":"I3+I57+I35+I29+I55+I65+I77+I21+I5+I72+I31+I17+I15+I75+I14+I7+I11+I9","v":5123},{"$f":"J3+J57+J35+J29+J55+J65+J77+J5+J21+J72+J31+J17+J15+J75+J14+J7+J11+J9","v":5997.4},{"$f":"K3+K57+K35+K29+K55+K65+K77+K5+K21+K72+K31+K17+K15+K75+K14+K7+K11+K9","v":874.4},{"$f":"J82/I82-1","v":0.17068124146008201}]
["Кэш",{"$nulls":9},845.07]
["Рейкбек",{"$nulls":9},1000]
[{"$nulls":9},"Баланс",{"$f":"Март!K79+K82+K83+K84+K87+K90+K92","v":2615.1800000000003}]
[]
["ROPL Main Sat",{"$f":"B88","v":330},{"$nulls":6},{"$f":"I88","v":930},{"$f":"J88","v":0},{"$f":"K88+K89","v":-1560},{"$f":"J87/I87-1","v":-1}]
["2016-04-03",330,300,null,2,null,null,null,{"$f":"B88+C88*E88+D88*F88","v":930},{"$f":"G88*H88","v":0},{"$f":"J88-I88","v":-930},{"$f":"J88/I88-1","v":-1}]
["2016-04-04",330,300,null,1,null,null,null,{"$f":"B89+C89*E89+D89*F89","v":630},{"$f":"G89*H89","v":0},{"$f":"J89-I89","v":-630},{"$f":"J89/I89-1","v":-1}]
["BPT Grand Sat",{"$f":"B91","v":385},{"$nulls":6},{"$f":"I91","v":385},{"$f":"J91","v":0},{"$f":"K91","v":-385},{"$f":"J90/I90-1","v":-1}]
["2016-04-04",385,350,{"$nulls":5},{"$f":"B91+C91*E91+D91*F91","v":385},{"$f":"G91*H91","v":0},{"$f":"J91-I91","v":-385},{"$f":"J91/I91-1","v":-1}]
["Sunday Chance Sat",{"$f":"B93","v":220},{"$nulls":6},{"$f":"I93","v":420},{"$f":"J93","v":0},{"$f":"K93+K94","v":-530},{"$f":"J92/I92-1","v":-1}]
["2016-04-04",220,200,null,1,null,null,null,{"$f":"B93+C93*E93+D93*F93","v":420},{"$f":"G93*H93","v":0},{"$f":"J93-I93","v":-420},{"$f":"J93/I93-1","v":-1}]
["2016-04-04",110,100,{"$nulls":5},{"$f":"B94+C94*E94+D94*F94","v":110},{"$f":"G94*H94","v":0},{"$f":"J94-I94","v":-110},{"$f":"J94/I94-1","v":-1}]
[]
[]
[12]

{"sheet":"Итого","index":2,"n_rows":5,"n_cols":12,"rows_kept":5,"cut":false,"hidden":false,"merged":[[0,11,1,11],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,5,1,5],[0,6,1,6],[0,7,1,7],[0,8,1,8],[0,9,1,9],[0,10,1,10]]}
["Игра","Бай-ин","Ребай","Аддон","Кол-во ребаев","Аддон да/нет","Награда за выбивание","Кол-во наград","Затраты","Revenue","Profit","ROI"]
[]
["Турниры",{"$f":"Март!B77+Апрель!B82","v":5338},{"$nulls":6},{"$f":"Март!I77+Апрель!I82","v":17408},{"$f":"Март!J77+Апрель!J82","v":18853.86},{"$f":"Март!K77+Апрель!K82","v":1445.8600000000006},{"$f":"J3/I3-1","v":8.3057215073529367E-2}]
["Кэш",{"$nulls":9},{"$f":"Март!K78+Апрель!K83","v":1208.47}]
[{"$nulls":9},"Всего",{"$f":"K3+K4","v":2654.3300000000008}]