{"text_format":"2","workbook":"xlsx","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"}

{"sheet":"Sheet1","index":0,"n_rows":15,"n_cols":16,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[{"$nulls":10},"Just add the amount to the blue boxes"]
[]
[{"$nulls":11},"Your Win Amount",null,15000,1,{"$f":"N9-O9","v":14999}]
[{"$nulls":13},{"$f":"N9/N11","v":1250}]
[{"$nulls":11},"Lay Price",null,12]
[]
[{"$nulls":11},"Lay Amount",null,{"$f":"N10*O9","v":1250},{"$f":"N13*N11-N13","v":13750}]
[]
[{"$nulls":11},"If Wins",{"$f":"N9-O13","v":1250},null,"If Losses",{"$f":"N13*0.95","v":1187.5}]