{"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":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
{"$rows_empty":7}
[{"$nulls":4},"x=",6.136316996341723E-2]
[null,null,"Внесенеие/снятие","Месяцев до конца","Лет до конца",null,null,"Проврека"]
[null,null,100,4,{"$f":"D10/12","v":0.33333333333333331},{"$f":"C10*$F$8^E10","v":39.442938484484095},null,100,{"$f":"H10*$F$8^E10","v":39.442938484484095}]
[null,null,25,3,{"$f":"D11/12","v":0.25},{"$f":"C11*$F$8^E11","v":12.442766617441418},null,25,{"$f":"H11*$F$8^E11","v":12.442766617441418}]
[null,null,-10,2,0.16666666666666666,{"$f":"C12*$F$8^E12","v":-6.2803613339109798},null,-10,-6.2803613339109798]
[null,null,207,1,8.3333333333333329E-2,{"$f":"C13*$F$8^E13","v":164.04487276253153},null,207,164.04487276253153]
[]
[{"$nulls":5},{"$f":"SUM(F10:F14)","v":209.65021653054606},null,null,{"$f":"SUM(I10:I14)","v":209.65021653054606}]
[null,null,null,"Денег в конце","C=",{"$f":"419.3-209.65","v":209.65}]
[]
[{"$nulls":4},"Итого доходность годовых",{"$f":"F8-1","v":-0.93863683003658283}]