{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Лист1","Лист2","Лист3"],"not_rendered":{"charts":0,"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":"Лист1","index":0,"n_rows":104,"n_cols":12,"rows_kept":104,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[null,"rake",0.01,0.02,0.03,0.04,0.05,0.06,0.07,0.08,0.09,0.1]
[]
[]
[]
[null,"itm","roi"]
[null,0.4,-0.20799999999999996,-0.21599999999999997,-0.22399999999999998,-0.23199999999999998,-0.24,-0.248,-0.256,-0.2639999999999999,-0.2719999999999999,-0.2799999999999999]
[null,0.41,-0.18820000000000003,-0.19640000000000002,-0.20460000000000012,-0.2128000000000001,-0.22100000000000009,-0.22920000000000007,-0.23740000000000006,-0.24560000000000004,-0.2538,-0.262]
[null,0.42,-0.1684,-0.17680000000000007,-0.18520000000000003,-0.1936000000000001,-0.20200000000000007,-0.21040000000000003,-0.2188000000000001,-0.22719999999999996,-0.23560000000000003,-0.244]
[null,0.43,-0.14860000000000007,-0.1572,-0.16580000000000006,-0.1744,-0.18300000000000005,-0.1916000000000001,-0.20020000000000004,-0.20879999999999999,-0.21740000000000004,-0.22599999999999998]
[null,0.44,-0.12880000000000003,-0.13760000000000006,-0.14639999999999997,-0.1552,-0.16400000000000003,-0.17280000000000006,-0.1816000000000001,-0.1904,-0.19919999999999993,-0.20799999999999996]
[null,0.45,-0.10899999999999999,-0.118,-0.127,-0.136,-0.14500000000000002,-0.15400000000000003,-0.16300000000000003,-0.17199999999999993,-0.18099999999999994,-0.18999999999999995]
[null,0.46,-0.08919999999999995,-0.09839999999999993,-0.10760000000000003,-0.11680000000000001,-0.126,-0.1352,-0.14439999999999997,-0.15359999999999996,-0.16279999999999994,-0.17199999999999993]
[null,0.47,-0.06940000000000002,-0.07880000000000009,-0.08820000000000006,-0.09760000000000013,-0.1070000000000001,-0.11640000000000006,-0.12580000000000013,-0.1352,-0.14460000000000006,-0.15400000000000003]
[null,0.48,-0.04960000000000009,-0.05920000000000003,-0.06880000000000008,-0.07840000000000003,-0.08800000000000008,-0.09760000000000013,-0.10720000000000007,-0.11680000000000001,-0.12639999999999996,-0.136]
[null,0.49,-0.02980000000000005,-0.03960000000000008,-0.0494,-0.05920000000000003,-0.06900000000000006,-0.07880000000000009,-0.08860000000000012,-0.09839999999999993,-0.10819999999999996,-0.118]
[null,0.5,-0.010000000000000009,-0.020000000000000018,-0.030000000000000027,-0.040000000000000036,-0.050000000000000044,-0.06000000000000005,-0.07000000000000006,-0.07999999999999996,-0.08999999999999997,-0.09999999999999998]
[null,0.509999999999999,0.009799999999998033,-0.00040000000000195435,-0.010600000000001941,-0.020800000000001928,-0.031000000000001915,-0.0412000000000019,-0.05140000000000189,-0.061600000000001764,-0.07180000000000175,-0.08200000000000174]
[null,0.519999999999999,0.029599999999998072,0.019199999999998107,0.008799999999998143,-0.0016000000000019332,-0.012000000000001898,-0.022400000000001863,-0.03280000000000194,-0.04320000000000179,-0.05360000000000176,-0.06400000000000172]
[null,0.529999999999999,0.04939999999999811,0.03879999999999817,0.028199999999998004,0.01759999999999806,0.006999999999998119,-0.003600000000001935,-0.014200000000001878,-0.02480000000000171,-0.03540000000000176,-0.046000000000001706]
[null,0.539999999999999,0.06919999999999815,0.05839999999999801,0.04759999999999809,0.03679999999999817,0.025999999999998025,0.015199999999998104,0.004399999999998183,-0.006400000000001738,-0.01720000000000177,-0.02800000000000169]
[null,0.549999999999999,0.08899999999999819,0.07799999999999807,0.06699999999999817,0.05599999999999805,0.04499999999999815,0.033999999999998254,0.022999999999998133,0.011999999999998234,0.0009999999999983356,-0.010000000000001674]
[null,0.559999999999999,0.10879999999999801,0.09759999999999813,0.08639999999999803,0.07519999999999816,0.06399999999999806,0.05279999999999818,0.04159999999999808,0.030399999999998206,0.01919999999999833,0.00799999999999823]
[null,0.569999999999999,0.12859999999999783,0.11719999999999797,0.1057999999999979,0.09439999999999804,0.08299999999999796,0.07159999999999789,0.06019999999999803,0.04879999999999818,0.0373999999999981,0.025999999999998247]
[null,0.579999999999999,0.14839999999999787,0.13679999999999803,0.12519999999999798,0.11359999999999792,0.10199999999999787,0.09039999999999804,0.07879999999999798,0.06719999999999815,0.055599999999998095,0.04399999999999826]
[null,0.589999999999999,0.1681999999999979,0.15639999999999787,0.14459999999999806,0.13279999999999803,0.120999999999998,0.10919999999999797,0.09739999999999793,0.08559999999999812,0.07379999999999809,0.06199999999999828]
[null,0.599999999999999,0.18799999999999795,0.17599999999999794,0.16399999999999793,0.15199999999999791,0.1399999999999979,0.12799999999999812,0.1159999999999981,0.1039999999999981,0.09199999999999808,0.0799999999999983]
[null,0.609999999999999,0.207799999999998,0.195599999999998,0.183399999999998,0.17119999999999802,0.15899999999999803,0.14679999999999804,0.13459999999999805,0.12239999999999829,0.1101999999999983,0.09799999999999831]
[null,0.619999999999999,0.22759999999999803,0.21519999999999806,0.2027999999999981,0.19039999999999813,0.17799999999999794,0.16559999999999797,0.153199999999998,0.14079999999999826,0.1283999999999983,0.11599999999999833]
[null,0.629999999999999,0.24739999999999807,0.23479999999999812,0.22219999999999795,0.209599999999998,0.19699999999999807,0.18439999999999812,0.17179999999999818,0.15919999999999823,0.1465999999999983,0.13399999999999834]
[null,0.639999999999999,0.2671999999999981,0.25439999999999796,0.24159999999999804,0.22879999999999812,0.21599999999999797,0.20319999999999805,0.19039999999999813,0.1775999999999982,0.16479999999999828,0.15199999999999836]
[null,0.649999999999999,0.28699999999999815,0.273999999999998,0.2609999999999981,0.247999999999998,0.2349999999999981,0.2219999999999982,0.20899999999999808,0.19599999999999818,0.18299999999999828,0.16999999999999837]
[null,0.659999999999999,0.30679999999999796,0.2935999999999981,0.280399999999998,0.2671999999999981,0.253999999999998,0.24079999999999813,0.22759999999999803,0.21439999999999837,0.20119999999999827,0.1879999999999984]
[null,0.669999999999999,0.326599999999998,0.31319999999999815,0.29979999999999807,0.2863999999999982,0.27299999999999813,0.25959999999999805,0.2461999999999982,0.23279999999999834,0.21939999999999826,0.2059999999999984]
[null,0.679999999999999,0.34639999999999804,0.3327999999999982,0.31919999999999815,0.3055999999999981,0.29199999999999804,0.2783999999999982,0.26479999999999815,0.2511999999999983,0.23759999999999826,0.22399999999999842]
[null,0.689999999999999,0.36619999999999786,0.3523999999999978,0.338599999999998,0.324799999999998,0.31099999999999794,0.2971999999999979,0.2833999999999979,0.26959999999999806,0.25579999999999803,0.24199999999999822]
[null,0.699999999999999,0.3859999999999979,0.3719999999999979,0.3579999999999979,0.34399999999999786,0.32999999999999785,0.31599999999999806,0.30199999999999805,0.28799999999999804,0.27399999999999824,0.25999999999999823]
[]
[]
[]
[null,"Shootout"]
[]
[]
[null,0.4,-0.36639999999999995,-0.3727999999999999,-0.3792,-0.38559999999999994,-0.3919999999999999,-0.3984,-0.40479999999999994,-0.4111999999999999,-0.41759999999999986,-0.42399999999999993]
[null,0.41,-0.33432400000000007,-0.341048,-0.3477720000000001,-0.35449600000000014,-0.3612200000000001,-0.36794400000000005,-0.3746680000000001,-0.38139200000000006,-0.388116,-0.3948400000000001]
[null,0.42,-0.30145600000000006,-0.3085120000000001,-0.31556800000000007,-0.32262400000000013,-0.3296800000000001,-0.33673600000000004,-0.3437920000000001,-0.35084799999999994,-0.357904,-0.36496000000000006]
[null,0.43,-0.26779600000000003,-0.275192,-0.28258800000000006,-0.289984,-0.2973800000000001,-0.30477600000000005,-0.312172,-0.31956799999999996,-0.32696400000000003,-0.33436]
[null,0.44,-0.233344,-0.24108800000000008,-0.24883199999999994,-0.256576,-0.26432,-0.2720640000000001,-0.27980800000000006,-0.28755200000000003,-0.2952959999999999,-0.30304]
[null,0.45,-0.19809999999999994,-0.20619999999999994,-0.21429999999999993,-0.22240000000000004,-0.23050000000000004,-0.23860000000000003,-0.24670000000000003,-0.2547999999999999,-0.2628999999999999,-0.2709999999999999]
[null,0.46,-0.16206399999999987,-0.1705279999999999,-0.17899200000000004,-0.18745599999999996,-0.19591999999999998,-0.2043839999999999,-0.21284799999999993,-0.22131199999999995,-0.22977599999999987,-0.2382399999999999]
[null,0.47,-0.12523600000000001,-0.1340720000000002,-0.14290800000000015,-0.1517440000000002,-0.16058000000000017,-0.16941600000000012,-0.1782520000000002,-0.18708800000000003,-0.1959240000000001,-0.20476000000000005]
[null,0.48,-0.08761600000000014,-0.09683200000000003,-0.10604800000000014,-0.11526400000000003,-0.12448000000000015,-0.13369600000000015,-0.14291200000000015,-0.15212800000000004,-0.16134400000000004,-0.17056000000000004]
[null,0.49,-0.049204000000000025,-0.05880800000000008,-0.06841200000000003,-0.07801600000000009,-0.08762000000000003,-0.09722400000000009,-0.10682800000000015,-0.11643199999999998,-0.12603599999999993,-0.13563999999999998]
[null,0.5,-0.010000000000000009,-0.020000000000000018,-0.030000000000000027,-0.040000000000000036,-0.050000000000000044,-0.06000000000000005,-0.07000000000000006,-0.07999999999999996,-0.08999999999999997,-0.09999999999999998]
[null,0.509999999999999,0.029995999999995915,0.019591999999996057,0.009187999999995977,-0.0012160000000038806,-0.01162000000000385,-0.02202400000000382,-0.03242800000000379,-0.042832000000003645,-0.053236000000003614,-0.06364000000000358]
[null,0.519999999999999,0.07078399999999596,0.059967999999996024,0.04915199999999609,0.03833599999999593,0.027519999999995992,0.016703999999996055,0.0058879999999961186,-0.004928000000003707,-0.015744000000003644,-0.02656000000000358]
[null,0.529999999999999,0.11236399999999591,0.10112799999999611,0.08989199999999586,0.07865599999999606,0.06741999999999604,0.056183999999996015,0.04494799999999599,0.03371199999999619,0.022475999999996166,0.011239999999996364]
[null,0.539999999999999,0.154735999999996,0.14307199999999587,0.13140799999999597,0.11974399999999608,0.10807999999999596,0.09641599999999606,0.08475199999999616,0.07308799999999627,0.06142399999999615,0.04975999999999625]
[null,0.549999999999999,0.19789999999999597,0.18579999999999575,0.17369999999999597,0.16159999999999575,0.14949999999999597,0.1373999999999962,0.12529999999999597,0.11319999999999619,0.10109999999999619,0.0889999999999962]
[null,0.559999999999999,0.24185599999999563,0.22931199999999574,0.21676799999999585,0.20422399999999596,0.19167999999999585,0.17913599999999597,0.16659199999999585,0.15404799999999597,0.1415039999999963,0.1289599999999962]
[null,0.569999999999999,0.2866039999999952,0.2736079999999954,0.2606119999999952,0.2476159999999954,0.2346199999999954,0.22162399999999538,0.2086279999999956,0.1956319999999958,0.18263599999999558,0.1696399999999958]
[null,0.579999999999999,0.3321439999999951,0.3186879999999954,0.3052319999999953,0.2917759999999954,0.27831999999999524,0.26486399999999555,0.2514079999999954,0.23795199999999572,0.2244959999999956,0.2110399999999959]
[null,0.589999999999999,0.37847599999999515,0.3645519999999951,0.3506279999999953,0.33670399999999545,0.3227799999999954,0.30885599999999536,0.2949319999999953,0.2810079999999955,0.26708399999999544,0.25315999999999583]
[null,0.599999999999999,0.4255999999999951,0.4111999999999951,0.39679999999999516,0.3823999999999952,0.3679999999999952,0.3535999999999955,0.3391999999999955,0.32479999999999554,0.31039999999999557,0.2959999999999958]
[null,0.609999999999999,0.47351599999999516,0.45863199999999504,0.44374799999999515,0.42886399999999525,0.41397999999999535,0.39909599999999523,0.38421199999999534,0.36932799999999566,0.35444399999999576,0.33955999999999564]
[null,0.619999999999999,0.5222239999999951,0.5068479999999951,0.49147199999999525,0.4760959999999952,0.46071999999999513,0.4453439999999951,0.42996799999999524,0.41459199999999563,0.3992159999999956,0.38383999999999574]
[null,0.629999999999999,0.571723999999995,0.5558479999999952,0.539971999999995,0.524095999999995,0.5082199999999952,0.49234399999999523,0.47646799999999545,0.46059199999999545,0.44471599999999567,0.42883999999999567]
[null,0.639999999999999,0.622015999999995,0.6056319999999948,0.5892479999999951,0.5728639999999952,0.556479999999995,0.540095999999995,0.5237119999999953,0.5073279999999953,0.4909439999999956,0.47455999999999565]
[null,0.649999999999999,0.6730999999999951,0.656199999999995,0.6392999999999951,0.622399999999995,0.605499999999995,0.5885999999999953,0.5716999999999952,0.5547999999999953,0.5378999999999954,0.5209999999999957]
[null,0.659999999999999,0.7249759999999947,0.7075519999999951,0.690127999999995,0.6727039999999951,0.655279999999995,0.6378559999999951,0.620431999999995,0.6030079999999955,0.5855839999999954,0.5681599999999956]
[null,0.669999999999999,0.7776439999999947,0.759687999999995,0.741731999999995,0.7237759999999951,0.705819999999995,0.6878639999999949,0.6699079999999953,0.6519519999999954,0.6339959999999953,0.6160399999999955]
[null,0.679999999999999,0.8311039999999947,0.8126079999999951,0.794111999999995,0.775615999999995,0.7571199999999949,0.7386239999999951,0.720127999999995,0.7016319999999954,0.6831359999999953,0.6646399999999955]
[null,0.689999999999999,0.8853559999999943,0.8663119999999942,0.8472679999999944,0.8282239999999945,0.8091799999999945,0.7901359999999944,0.7710919999999943,0.7520479999999947,0.7330039999999947,0.7139599999999948]
[null,0.699999999999999,0.9403999999999941,0.9207999999999943,0.9011999999999942,0.8815999999999942,0.8619999999999941,0.8423999999999945,0.8227999999999946,0.8031999999999946,0.783599999999995,0.7639999999999949]
[null,0.709999999999999,0.9962359999999941,0.9760719999999943,0.9559079999999942,0.9357439999999944,0.9155799999999943,0.8954159999999944,0.8752519999999944,0.8550879999999947,0.8349239999999949,0.8147599999999948]
[null,0.719999999999999,1.0528639999999942,1.0321279999999944,1.0113919999999945,0.9906559999999944,0.9699199999999941,0.9491839999999943,0.9284479999999944,0.9077119999999947,0.8869759999999947,0.8662399999999948]
[null,0.729999999999998,1.1102839999999885,1.0889679999999884,1.0676519999999887,1.0463359999999886,1.0250199999999885,1.0037039999999888,0.9823879999999889,0.9610719999999893,0.9397559999999894,0.9184399999999895]
[null,0.739999999999998,1.1684959999999882,1.1465919999999885,1.1246879999999884,1.1027839999999887,1.0808799999999885,1.0589759999999888,1.0370719999999887,1.015167999999989,0.9932639999999893,0.9713599999999896]
[null,0.749999999999998,1.227499999999988,1.204999999999988,1.1824999999999881,1.1599999999999886,1.1374999999999882,1.1149999999999887,1.0924999999999887,1.0699999999999892,1.0474999999999892,1.0249999999999893]
[null,0.759999999999998,1.287295999999988,1.264191999999988,1.2410879999999884,1.2179839999999884,1.1948799999999884,1.1717759999999884,1.1486719999999884,1.1255679999999888,1.1024639999999892,1.0793599999999892]
[null,0.769999999999998,1.3478839999999876,1.3241679999999878,1.300451999999988,1.276735999999988,1.2530199999999883,1.2293039999999884,1.2055879999999886,1.1818719999999892,1.1581559999999889,1.134439999999989]
[null,0.779999999999998,1.4092639999999879,1.384927999999988,1.360591999999988,1.3362559999999881,1.3119199999999882,1.2875839999999883,1.2632479999999884,1.238911999999989,1.214575999999989,1.190239999999989]
[null,0.789999999999998,1.4714359999999878,1.446471999999988,1.4215079999999878,1.396543999999988,1.3715799999999878,1.3466159999999885,1.3216519999999883,1.2966879999999885,1.2717239999999888,1.246759999999989]
[null,0.799999999999998,1.5343999999999873,1.5087999999999875,1.483199999999988,1.4575999999999878,1.431999999999988,1.406399999999988,1.3807999999999883,1.3551999999999884,1.3295999999999886,1.3039999999999892]
[null,0.809999999999998,1.5981559999999875,1.5719119999999878,1.5456679999999876,1.519423999999988,1.4931799999999877,1.466935999999988,1.4406919999999883,1.4144479999999882,1.3882039999999884,1.3619599999999887]
[null,0.819999999999998,1.6627039999999869,1.6358079999999866,1.6089119999999868,1.582015999999987,1.5551199999999872,1.5282239999999874,1.5013279999999876,1.4744319999999878,1.447535999999988,1.4206399999999881]
[null,0.829999999999998,1.7280439999999868,1.7004879999999867,1.672931999999987,1.6453759999999873,1.6178199999999867,1.590263999999987,1.5627079999999873,1.5351519999999876,1.507595999999988,1.4800399999999878]
[null,0.839999999999998,1.7941759999999864,1.7659519999999866,1.7377279999999864,1.7095039999999866,1.6812799999999868,1.653055999999987,1.6248319999999872,1.5966079999999874,1.5683839999999876,1.5401599999999878]
[null,0.849999999999998,1.8610999999999867,1.8321999999999865,1.8032999999999864,1.7743999999999867,1.7454999999999865,1.7165999999999868,1.687699999999987,1.6587999999999874,1.6298999999999877,1.600999999999988]
[null,0.859999999999998,1.9288159999999865,1.8992319999999863,1.8696479999999864,1.8400639999999866,1.8104799999999868,1.7808959999999865,1.751311999999987,1.7217279999999877,1.6921439999999874,1.6625599999999876]
[null,0.869999999999998,1.997323999999986,1.9670479999999864,1.9367719999999862,1.9064959999999864,1.8762199999999867,1.845943999999987,1.8156679999999867,1.7853919999999874,1.7551159999999872,1.7248399999999875]
[null,0.879999999999998,2.066623999999986,2.0356479999999864,2.0046719999999865,1.9736959999999866,1.9427199999999867,1.9117439999999863,1.880767999999987,1.8497919999999874,1.818815999999987,1.7878399999999877]
[null,0.889999999999998,2.136715999999986,2.1050319999999862,2.0733479999999864,2.041663999999986,2.0099799999999863,1.9782959999999865,1.9466119999999867,1.9149279999999869,1.883243999999987,1.8515599999999877]
[null,0.899999999999998,2.207599999999986,2.175199999999986,2.1427999999999865,2.1103999999999865,2.0779999999999865,2.0455999999999865,2.0131999999999866,1.980799999999987,1.9483999999999875,1.9159999999999875]
[null,0.909999999999998,2.2792759999999856,2.2461519999999857,2.213027999999986,2.179903999999986,2.146779999999986,2.113655999999986,2.0805319999999865,2.047407999999987,2.014283999999987,1.9811599999999872]
[null,0.919999999999998,2.351743999999986,2.3178879999999857,2.284031999999986,2.250175999999986,2.2163199999999863,2.182463999999986,2.1486079999999865,2.114751999999987,2.080895999999987,2.047039999999987]
[null,0.929999999999998,2.4250039999999857,2.3904079999999857,2.355811999999986,2.321215999999986,2.286619999999986,2.2520239999999863,2.217427999999986,2.182831999999987,2.148235999999987,2.1136399999999873]
[null,0.939999999999997,2.4990559999999773,2.4637119999999775,2.4283679999999777,2.393023999999978,2.357679999999978,2.322335999999978,2.2869919999999784,2.251647999999979,2.216303999999979,2.1809599999999794]
[null,0.949999999999997,2.573899999999977,2.5377999999999776,2.5016999999999774,2.4655999999999776,2.429499999999978,2.3933999999999784,2.357299999999978,2.321199999999979,2.285099999999979,2.2489999999999792]
[null,0.959999999999997,2.6495359999999772,2.612671999999977,2.5758079999999772,2.5389439999999777,2.5020799999999777,2.465215999999978,2.428351999999978,2.3914879999999785,2.354623999999979,2.3177599999999794]
[null,0.969999999999997,2.7259639999999767,2.6883279999999767,2.650691999999977,2.613055999999977,2.5754199999999776,2.5377839999999776,2.500147999999978,2.462511999999979,2.4248759999999785,2.387239999999979]
[null,0.979999999999997,2.8031839999999764,2.7647679999999766,2.726351999999977,2.687935999999977,2.6495199999999772,2.6111039999999774,2.5726879999999777,2.5342719999999783,2.4958559999999785,2.4574399999999788]
[null,0.989999999999997,2.881195999999976,2.8419919999999768,2.802787999999977,2.7635839999999767,2.7243799999999774,2.685175999999977,2.645971999999978,2.6067679999999784,2.567563999999978,2.528359999999979]
[null,0.999999999999997,2.959999999999976,2.919999999999977,2.879999999999977,2.8399999999999768,2.7999999999999767,2.7599999999999776,2.7199999999999775,2.679999999999978,2.639999999999978,2.5999999999999788]

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

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