{"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":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[[10,1,16,1],[1,1,7,1],[18,4,18,5]]}
[]
[null,"Месяц","Лимит","Рук\\час","Винрейт","$ \\час","Часы в день","Рабочие дни в месяц","Profit $ "]
[null,null,0.25,320,6,{"$f":"PRODUCT(C3,E3)*D3/100","v":4.8},6,25,{"$f":"F3*G3*H3","v":719.99999999999989}]
[null,null,0.5,320,5,8,6,25,1200]
[null,null,1,320,4,12.8,6,25,1920.0000000000002]
[null,null,2,320,3,19.2,6,25,2879.9999999999995]
[null,null,5,320,2,32,6,25,4800]
[null,null,10,320,1,32,6,25,4800]
[]
[]
[null,"БРМ","Лимит","БИ","Цель $","Дни","Месяцы"]
[null,null,0.25,25,{"$f":"C12*D12*100","v":625},{"$f":"E12/(F3*G3)","v":21.701388888888889},{"$f":"F12/H3","v":0.86805555555555558}]
[null,null,0.5,30,1500,31.25,1.25]
[null,null,1,40,4000,52.083333333333329,2.083333333333333]
[null,null,2,60,12000,104.16666666666667,4.166666666666667]
[null,null,5,85,42500,221.35416666666666,8.8541666666666661]
[null,null,10,100,100000,520.83333333333337,20.833333333333336]
[]
[{"$nulls":4},"Количество месяцев",null,{"$f":"SUM(G12:G17)","v":38.055555555555557}]