{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"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","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":57,"n_cols":10,"rows_kept":57,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["DATA INPUTS:",null,"ENTER PERCENTAGES AS A DECIMAL (E.G. .3 = 30 %)"]
[]
["WIN %*",0.3]
["LOSS %",0.7]
["AVG ODDS*",3]
["AVG PAYOFF",8]
["GOAL",0.19999999999999996]
["MIN EDGE %*",0.1,"MUST BE LOWER THAN EDGE"]
[]
[]
["1. EDGE",null,0.19999999999999996,"ROI"]
[]
["2. DIFFERENCE BETWEEN ACTUAL WIN % & WIN % THAT WILL YIELD MIN WIN %"]
[]
[null,null,0.024999999999999967]
[]
["3. MINIMUM # OF RACES TO CHECK FOR SPECIFIC CONFIDENCE LEVEL:"]
[]
["CONFIDENCE LEVEL:",null,"THAT YOU WILL HAVE AT LEAST THE MINIMUM EDGE"]
[]
[null,"%","CONST.","TEST"]
[null,0.9,1.645,909.2244000000023,"RACES"]
[null,0.95,1.96,1290.7776000000035,"RACES"]
[null,0.99,2.575,2227.8900000000062,"RACES"]
[]
["4. KELLY OPTIMUM PERCENTAGE FOR WAGERS:"]
[]
[null,"OPTIMUM",0.06666666666666668]
[null,"ACTUAL",0.03,"INPUT*"]
["5. EXPECTED BANKROLL GROWTH RATE:"]
[]
[null,"RATE:",1.0045421480570138]
[null,"BANKROLL:",null,null,100,"INPUT*"]
[null,"RACES:"]
[null,100,1.5733173678139158,null,157.33173678139158,"ENDING BANKROLL"]
[null,200,2.4753275398649084,null,247.53275398649083,"ENDING BANKROLL"]
[null,300,3.8944758094975525,null,389.44758094975526,"ENDING BANKROLL"]
[null,400,6.127246429613658,null,612.7246429613658,"ENDING BANKROLL"]
[null,500,9.640103224586973,null,964.0103224586973,"ENDING BANKROLL"]
[]
["6 LONGEST ANTICIPATED LOSING STREAK:"]
[]
[null,"LOSSES","CONFIDENCE:"]
[null,5,0.8319300000000001]
[null,6,0.8823510000000001,"USE FIRST 99 % AMOUNT OF LOSSES "]
[null,7,0.9176457]
[null,8,0.94235199,null,"IN PLANNING  YOUR BANKROLL NEEDS"]
[null,9,0.959646393]
[null,10,0.9717524751000001]
[null,11,0.98022673257]
[null,12,0.986158712799]
[null,13,0.9903110989593]
[null,14,0.99321776927151]
[null,15,0.995252438490057]
[null,16,0.9966767069430399]
[null,17,0.9976736948601279]
[{"$nulls":9},"SYSTTLS.XLS"]