{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Plan1","Plan2","Plan3"],"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":"Plan1","index":0,"n_rows":53,"n_cols":8,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
["Bank",100]
["Medium Odd",3.5,null,"Run #","stake","loss","Bank","If I Win"]
["amount to win",0.5,null,1,{"$f":"$B$4/($B$3-1)","v":0.2},{"$f":"-E4","v":-0.2},{"$f":"$B$2+F4","v":99.8},{"$f":"$B$2+F4+(E4*$B$3)","v":100.5}]
[null,null,null,{"$f":"D4+1","v":2},{"$f":"($B$4-F4)/($B$3-1)","v":0.27999999999999997},{"$f":"F4-E5","v":-0.48},{"$f":"G4-E5","v":99.52},{"$f":"$B$2+F5+(E5*$B$3)","v":100.5}]
[null,null,null,{"$f":"D5+1","v":3},{"$f":"($B$4-F5)/($B$3-1)","v":0.39200000000000002},{"$f":"F5-E6","v":-0.872},{"$f":"G5-E6","v":99.128},100.5]
[null,null,null,4,0.54879999999999995,-1.4207999999999998,98.5792,100.5]
[null,null,null,5,0.76831999999999989,-2.18912,97.810879999999997,100.5]
[null,null,null,6,1.0756479999999999,-3.2647680000000001,96.735231999999996,100.5]
[null,null,null,7,1.5059072,-4.7706752000000003,95.229324800000001,100.5]
[null,null,null,8,2.10827008,-6.8789452799999999,93.121054720000004,100.5]
[null,null,null,9,2.951578112,-9.8305233919999999,90.169476607999997,100.5]
[null,null,null,10,4.1322093567999998,-13.962732748800001,86.037267251199992,100.5]
[null,null,null,11,5.7850930995200001,-19.747825848320002,80.252174151679995,100.5]
[null,null,null,12,8.099130339328001,-27.846956187648004,72.153043812351996,100.5]
[null,null,null,13,11.338782475059201,-39.185738662707209,60.814261337292791,100.5]
[null,null,null,14,15.874295465082884,-55.06003412779009,44.93996587220991,100.5]
[null,null,null,15,22.224013651116035,-77.284047778906128,22.715952221093875,100.5]
[null,null,null,16,31.11361911156245,-108.39766689046857,-8.3976668904685745,100.5]
[null,null,null,17,43.559066756187427,-151.95673364665601,-51.956733646656005,100.5]
[null,null,null,18,60.982693458662403,-212.9394271053184,-112.9394271053184,100.5]
[null,null,null,19,85.375770842127366,-298.31519794744577,-198.31519794744577,100.5]
[null,null,null,20,119.52607917897831,-417.84127712642407,-317.84127712642407,100.5]
[null,null,null,21,167.33651085056962,-585.17778797699373,-485.17778797699373,100.5]
[null,null,null,22,234.2711151907975,-819.44890316779129,-719.44890316779129,100.5]
[null,null,null,23,327.97956126711654,-1147.4284644349077,-1047.4284644349077,100.50000000000023]
[null,null,null,24,459.1713857739631,-1606.5998502088707,-1506.5998502088707,100.5]
[null,null,null,{"$f":"D27+1","v":25},642.8399400835483,{"$f":"F27-E28","v":-2249.4397902924193},-2149.4397902924193,{"$f":"$B$2+F28+(E28*$B$3)","v":100.5}]
[null,null,null,26,899.97591611696771,-3149.415706409387,-3049.415706409387,100.5]
[null,null,null,27,1259.9662825637547,-4409.3819889731421,-4309.3819889731421,100.49999999999909]
[null,null,null,28,1763.9527955892568,-6173.3347845623994,-6073.3347845623994,100.49999999999909]
[null,null,null,29,2469.5339138249597,-8642.8686983873595,-8542.8686983873595,100.5]
[null,null,null,30,3457.347479354944,-12100.216177742303,-12000.216177742303,100.50000000000182]
[null,null,null,31,4840.2864710969206,-16940.502648839225,-16840.502648839225,100.49999999999636]
[null,null,null,32,6776.4010595356904,-23716.903708374914,-23616.903708374914,100.50000000000364]
[null,null,null,33,9486.9614833499654,-33203.865191724879,-33103.865191724879,100.5]
[null,null,null,34,13281.746076689951,-46485.611268414832,-46385.611268414832,100.5]
[null,null,null,35,18594.444507365934,-65080.055775780769,-64980.055775780769,100.5]
[null,null,null,36,26032.222310312307,-91112.27808609308,-91012.27808609308,100.5]
[null,null,null,37,36445.11123443723,-127557.38932053032,-127457.38932053032,100.49999999998545]
[null,null,null,38,51023.155728212128,-178580.54504874244,-178480.54504874244,100.5]
[null,null,null,39,71432.418019496981,-250012.96306823942,-249912.96306823942,100.5000000000291]
[null,null,null,40,100005.38522729577,-350018.34829553519,-349918.34829553519,100.5]
[null,null,null,41,140007.53931821408,-490025.88761374925,-489925.88761374925,100.50000000005821]
[null,null,null,42,196010.5550454997,-686036.44265924895,-685936.44265924895,100.5]
[null,null,null,43,274414.77706369956,-960451.2197229485,-960351.2197229485,100.5]
[null,null,null,44,384180.68788917939,-1344631.907612128,-1344531.907612128,100.5]
[null,null,null,45,537852.9630448512,-1882484.8706569793,-1882384.8706569793,100.5]
[null,null,null,46,752994.14826279168,-2635479.0189197711,-2635379.0189197711,100.5]
[null,null,null,47,1054191.8075679084,-3689670.8264876795,-3689570.8264876795,100.5]
[null,null,null,48,1475868.5305950718,-5165539.3570827516,-5165439.3570827516,100.5]
[null,null,null,49,2066215.9428331007,-7231755.299915852,-7231655.299915852,100.5]
[null,null,null,50,2892702.3199663409,-10124457.619882192,-10124357.619882192,100.5]

{"sheet":"Plan2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Plan3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}