{"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":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
["Вероятность СФ оппонента(ов) (субъективно)",0.1]
["Вероятность каре",{"$f":"1/44","v":2.2727272727272728E-2}]
["Вероятность фулл на ривере",{"$f":"9/44","v":0.20454545454545456}]
["Нет каре на ривере",{"$f":"1-B3","v":0.97727272727272729}]
["Ставка (колл, ББ)",120]
["Банк (ББ)",355]
["Сумма выигрыша ББ, если сыграл ДП",11000]
[]
[null,"вер. События","рез.","МО колла"]
["Исход 1_1 (нет СФ / Фулл выигрыш)",{"$f":"(1-B2)*B4","v":0.18409090909090911},{"$f":"B7","v":355},{"$f":"B11*C11","v":65.352272727272734}]
["Исход 1_2 (нет СФ / не закрылось проигрыш)",{"$f":"(1-B2)*(1-(B4+B3))","v":0.69545454545454544},{"$f":"-B6","v":-120},{"$f":"B12*C12","v":-83.454545454545453}]
["Исход 1_3 (нет СФ / Каре)",{"$f":"(1-B2)*B3","v":2.0454545454545454E-2},{"$f":"B7","v":355},7.2613636363636367]
["Исход2 (СФ / нет каре)",{"$f":"B2*B5","v":9.7727272727272732E-2},{"$f":"-B6","v":-120},{"$f":"B14*C14","v":-11.727272727272728}]
["Исход4 (СФ / Каре - ДП)",{"$f":"B2*B3","v":2.2727272727272731E-3},{"$f":"B8-B6","v":10880},{"$f":"B15*C15","v":24.72727272727273}]
[]
[null,null,"EV call/bb",{"$f":"SUM(D11:D15)","v":2.1590909090909172}]