{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Имплайнды"],"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":"Имплайнды","index":0,"n_rows":48,"n_cols":16,"rows_kept":48,"cut":false,"hidden":false,"merged":[[41,8,41,15],[47,8,47,15],[4,2,7,3],[4,4,7,5],[10,0,10,1],[10,2,10,5],[10,6,10,15],[32,7,35,7],[32,8,32,15],[34,8,34,15],[35,2,35,3],[35,4,35,6],[0,0,1,1],[0,2,1,3],[0,4,1,5],[0,6,1,8],[0,9,1,9],[2,0,3,1],[2,2,3,3],[2,4,3,5],[2,6,3,8],[2,9,3,9]]}
["Шанс улучшиться",null,"Текущий размер банка",null,"Сумма на колл",null,"YOU NEED TO MAKE AT LEAST THIS MUCH MORE ON FUTURE STREETS",null,null,"Ставка оппа"]
[]
[0.16,null,200,null,100,null,{"$f":"(1/A3*E3)-(C3+E3)","v":325},null,null,{"$f":"E3/(C3-E3)","v":1}]
[]
[null,null,"What is the size of the pot AFTER they bet/raise?",null,"What is the size of the bet/raise you are facing?"]
[]
[]
[]
[]
[]
[null,null,"Расчеты по другой формуле"]
[]
[]
[null,"Имплайд оддс бонус, т.е сумма, которую ты рассчитываешь добрать при доезде"]
["Дано:","ИОБ",318]
["Необходимое эквити",null,null,null,"это эквити, которое нужно для колла на данный момент"]
[null,"НЭ =",{"$f":"E3/(C3+E3+C15)","v":0.16181229773462782}]
[]
[]
[]
["от обратного"]
["Дано:","НЭ=",0.14000000000000001]
[null,"ИОБ=",{"$f":"(E3-(C3+E3)*C22)/C22","v":414.28571428571422}]
[]
[]
["Необходимо добрать на следующей улице % от пота"]
[{"$f":"318/(C3+E3)","v":1.06}]
[]
[{"$nulls":13},"при 1-3 аутах считать как аут * 2 %, при 4-11 — аут * 2 %+1 %, при 12 и выше — аут * 2 %+2 %."]
[]
[{"$nulls":12},"Two OC+","OESD+"]
[null,null,"Банк",{"$nulls":5},"low Pair","Two OC","OESD","Flush draw","OESD","Flush draw"]
[null,null,100,{"$nulls":4},"Банк после нашего колла","Ауты"]
[{"$nulls":8},5,6,8,9,14,15]
[{"$nulls":8},"Шанс улучшиться и выиграть"]
[null,null,"опп ставит",null,"ШБ",null,null,null,{"$f":"(I34*2+1)/100","v":0.11},{"$f":"(J34*2+1)/100","v":0.13},{"$f":"(K34*2+1)/100","v":0.17},{"$f":"(L34*2+1)/100","v":0.19},{"$f":"(M34*2+2)/100","v":0.3},{"$f":"(N34*2+2)/100","v":0.32},0.16,0.12]
[null,null,{"$f":"D37","v":0.33333333333333331},0.33333333333333331,{"$f":"D37/(1+D37*2)","v":0.2},{"$f":"(D37+1)/D37","v":4},"к 1",{"$f":"$C$33+$C$33*C37*2","v":166.66666666666666},{"$f":"(((1-I36)/I36)-$F37)*$C$33*$C$37","v":136.36363636363637},{"$f":"(((1-J36)/J36)-$F37)*$C$33*$C$37","v":89.743589743589723},{"$f":"(((1-K36)/K36)-$F37)*$C$33*$C$37","v":29.411764705882337},{"$f":"(((1-L36)/L36)-$F37)*$C$33*$C$37","v":8.7719298245614148},{"$f":"(((1-M36)/M36)-$F37)*$C$33*$C$37","v":-55.55555555555555},{"$f":"(((1-N36)/N36)-$F37)*$C$33*$C$37","v":-62.500000000000014},{"$f":"(((1-O36)/O36)-$F37)*$C$33*$C$37","v":41.666666666666664},{"$f":"(((1-P36)/P36)-$F37)*$C$33*$C$37","v":111.11111111111111}]
[null,null,{"$f":"D38","v":0.5},0.5,{"$f":"D38/(1+D38*2)","v":0.25},3,"к 1",{"$f":"$C$33+$C$33*C38*2","v":200},{"$f":"(((1-I36)/I36)-$F38)*$C$33*$C$38","v":254.54545454545459},{"$f":"(((1-J36)/J36)-$F38)*$C$33*$C$38","v":184.61538461538458},{"$f":"(((1-K36)/K36)-$F38)*$C$33*$C$38","v":94.117647058823508},{"$f":"(((1-L36)/L36)-$F38)*$C$33*$C$38","v":63.157894736842124},{"$f":"(((1-M36)/M36)-$F38)*$C$33*$C$38","v":-33.333333333333329},{"$f":"(((1-N36)/N36)-$F38)*$C$33*$C$38","v":-43.750000000000021},{"$f":"(((1-O36)/O36)-$F38)*$C$33*$C$38","v":112.5},{"$f":"(((1-P36)/P36)-$F38)*$C$33*$C$38","v":216.66666666666669}]
[null,null,0.66666666666666663,0.66666666666666663,0.28571428571428575,2.5,"к 1",233.33333333333331,{"$f":"(((1-I36)/I36)-$F39)*$C$33*$C$39","v":372.72727272727275},{"$f":"(((1-J36)/J36)-$F39)*$C$33*$C$39","v":279.48717948717945},{"$f":"(((1-K36)/K36)-$F39)*$C$33*$C$39","v":158.82352941176467},{"$f":"(((1-L36)/L36)-$F39)*$C$33*$C$39","v":117.54385964912282},{"$f":"(((1-M36)/M36)-$F39)*$C$33*$C$39","v":-11.1111111111111},{"$f":"(((1-N36)/N36)-$F39)*$C$33*$C$39","v":-25.000000000000028},{"$f":"(((1-O36)/O36)-$F39)*$C$33*$C$39","v":183.33333333333331},{"$f":"(((1-P36)/P36)-$F39)*$C$33*$C$39","v":322.22222222222223}]
[null,null,0.75,0.75,0.3,2.3333333333333335,"к 1",250,{"$f":"(((1-I36)/I36)-$F40)*$C$33*$C$40","v":431.81818181818181},{"$f":"(((1-J36)/J36)-$F40)*$C$33*$C$40","v":326.92307692307685},{"$f":"(((1-K36)/K36)-$F40)*$C$33*$C$40","v":191.17647058823525},{"$f":"(((1-L36)/L36)-$F40)*$C$33*$C$40","v":144.73684210526318},{"$f":"(((1-M36)/M36)-$F40)*$C$33*$C$40","v":0},{"$f":"(((1-N36)/N36)-$F40)*$C$33*$C$40","v":-15.625000000000044},{"$f":"(((1-O36)/O36)-$F40)*$C$33*$C$40","v":218.74999999999997},{"$f":"(((1-P36)/P36)-$F40)*$C$33*$C$40","v":375}]
[null,null,1,1,0.33333333333333331,{"$f":"(D41+1)/D41","v":2},"к 1",300,{"$f":"(((1-I36)/I36)-$F41)*$C$33*$C$41","v":609.09090909090912},{"$f":"(((1-J36)/J36)-$F41)*$C$33*$C$41","v":469.23076923076917},{"$f":"(((1-K36)/K36)-$F41)*$C$33*$C$41","v":288.23529411764702},{"$f":"(((1-L36)/L36)-$F41)*$C$33*$C$41","v":226.31578947368425},{"$f":"(((1-M36)/M36)-$F41)*$C$33*$C$41","v":33.33333333333335},{"$f":"(((1-N36)/N36)-$F41)*$C$33*$C$41","v":12.499999999999956},{"$f":"(((1-O36)/O36)-$F41)*$C$33*$C$41","v":325},{"$f":"(((1-P36)/P36)-$F41)*$C$33*$C$41","v":533.33333333333337}]
[{"$nulls":8},"Необходимо добрать на следующей улице"]
[{"$nulls":8},{"$f":"I37/$H$37","v":0.81818181818181834},{"$f":"J37/$H$37","v":0.53846153846153832},0.17647058823529405,5.2631578947368494E-2,-0.33333333333333331,-0.37500000000000011,0.25,0.66666666666666674]
[{"$nulls":8},{"$f":"I38/$H$38","v":1.2727272727272729},{"$f":"J38/$H$38","v":0.92307692307692291},0.47058823529411753,0.31578947368421062,-0.16666666666666663,-0.21875000000000011,0.5625,1.0833333333333335]
[{"$nulls":8},{"$f":"I39/$H$39","v":1.5974025974025976},{"$f":"J39/$H$39","v":1.1978021978021978},0.68067226890756294,0.50375939849624074,-4.7619047619047575E-2,-0.10714285714285728,0.7857142857142857,1.3809523809523812]
[{"$nulls":8},{"$f":"I40/$H$40","v":1.7272727272727273},{"$f":"J40/$H$40","v":1.3076923076923075},0.76470588235294101,0.57894736842105277,0,-6.250000000000018E-2,0.87499999999999989,1.5]
[{"$nulls":8},{"$f":"I41/$H$41","v":2.0303030303030303},{"$f":"J41/$H$41","v":1.5641025641025639},0.96078431372549,0.75438596491228083,0.11111111111111116,4.1666666666666519E-2,1.0833333333333333,1.7777777777777779]
[{"$nulls":8},"Необходимо добрать на следующей улице"]