{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Cash Flow","Plant Bid","Reference"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":9,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Cash Flow","index":0,"n_rows":59,"n_cols":7,"rows_kept":59,"cut":false,"hidden":true,"merged":[[0,1,0,6],[15,1,15,6],[45,1,45,6],[30,1,30,6]]}
[null,"ApotheosisAZ"]
["Rd.","Initial $","Plant Cost","Fuel Cost","City Cost","Power Income","$ Left"]
[1,50,null,null,null,null,50]
[2,{"$f":"G3","v":50}]
[3,{"$f":"G4","v":0}]
[4,0]
[5,0]
[6,0]
[7,0]
[8,0]
[9,0]
[10,0]
[11,0]
[12,0]
[]
[null,"carlos5432"]
["Rd.","Initial $","Plant Cost","Fuel Cost","City Cost","Power Income","$ Left"]
[1,50,null,null,null,null,50]
[2,{"$f":"G18","v":50}]
[3,{"$f":"G19","v":0}]
[4,0]
[5,0]
[6,0]
[7,0]
[8,0]
[9,0]
[10,0]
[11,0]
[12,0]
[]
[null,"BadPineapple"]
["Rd.","Initial $","Plant Cost","Fuel Cost","City Cost","Power Income","$ Left"]
[1,50,null,null,null,null,50]
[2,{"$f":"G33","v":50}]
[3,{"$f":"G34","v":0}]
[4,0]
[5,0]
[6,0]
[7,0]
[8,0]
[9,0]
[10,0]
[11,0]
[12,0]
[]
[]
["Rd.","Initial $","Plant Cost","Fuel Cost","City Cost","Power Income","$ Left"]
[1,50,null,null,null,null,50]
[2,{"$f":"G48","v":50}]
[3,{"$f":"G49","v":0}]
[4,0]
[5,0]
[6,0]
[7,0]
[8,0]
[9,0]
[10,0]
[11,0]
[12,0]

{"sheet":"Plant Bid","index":1,"n_rows":29,"n_cols":38,"rows_kept":29,"cut":false,"hidden":false,"merged":[[17,0,17,1],[21,0,21,1],[25,0,25,1],[6,4,6,9],[8,4,8,9],[9,0,9,1],[14,4,14,9],[23,3,23,9],[5,0,5,1],[0,0,0,1],[13,0,13,1],[0,4,0,6],[10,4,10,9],[11,4,11,9],[12,4,12,9],[13,4,13,9],[0,31,0,33],[0,34,0,36],[0,37,0,39],[7,4,7,9],[0,19,0,21],[0,22,0,24],[0,25,0,27],[0,28,0,30],[0,7,0,9],[0,10,0,12],[0,13,0,15],[0,16,0,18]]}
["Overall Input",null,null,"Current Fuel Market",1,null,null,2,null,null,3,null,null,4,null,null,5,null,null,6,null,null,7,null,null,8,null,null,10,null,null,12,null,null,14,null,null,16]
["Plant # to Bid",50,null,"Coal",null,null,null,null,null,null,null,null,null,null,null,null,"X"]
["Est. Turns Use",3,null,"Oil",null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
["# Players (+ you)",4,null,"Garbage",null,null,null,null,null,null,null,null,null,null,"X"]
["Current Stage",2,null,"Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
["Your Current Plants"]
["Plant #1",21,null,"# Cities You Can Power Now",8]
["Plant #2",6,null,"# Cities Increased w/ New Plant",5]
["Plant #3",19,null,"# Cities Powered w/ New Plant",13]
["Opponent #1 Plants"]
["Plant #1",17,null,"Expected cash if you LOSE bid on Plant",84.670588235294133]
["Plant #2",28,null,"Expected cash if you  WIN  bid on Plant",202.67058823529413]
["Plant #3",29,null,"Max Bid to Win Plant (No City Cost)",118]
["Opponent #2 Plants",null,null,"Cost of Building Extra Cities",20]
["Plant #1",20,null,"Max Bid to Win Plant (w/ City Cost)",{"$f":"E13-(E14)","v":98}]
["Plant #2",9]
["Plant #3",18]
["Opponent #3 Plants"]
["Plant #1",25]
["Plant #2",10]
["Plant #3",22]
["Opponent #4 Plants"]
["Plant #1"]
["Plant #2",null,null,"Legend                      "]
["Plant #3"]
["Opponent #5 Plants",null,null,"Input Parameters"]
["Plant #1",null,null,"Output Parameters"]
["Plant #2",null,null,"Max Bid Suggestion"]
["Plant #3"]

{"sheet":"Reference","index":2,"n_rows":50,"n_cols":43,"rows_kept":50,"cut":false,"hidden":false,"merged":[[0,42,0,44],[0,9,0,11],[0,12,0,14],[0,15,0,17],[0,18,0,20],[0,21,0,23],[0,24,0,26],[0,27,0,29],[0,30,0,32],[0,33,0,35],[0,36,0,38],[0,39,0,41]]}
["Plant Num","Input Num","Fuel Type","House Power",null,"Number Houses","Cash Payout",null,null,1,null,null,2,null,null,3,null,null,4,null,null,5,null,null,6,null,null,7,null,null,8,null,null,10,null,null,12,null,null,14,null,null,16]
[0,0,"X",0,null,0,10,null,"C"]
[3,2,"O",1,null,1,22,null,"O"]
[4,2,"C",1,null,2,33,null,"T"]
[5,2,"H",1,null,3,44,null,"N"]
[6,1,"T",1,null,4,54]
[7,3,"O",2,null,5,64,null,"2 Player",1,2,3,1]
[8,3,"C",2,null,6,73,null,"C",3,4,3,2]
[9,1,"O",1,null,7,82,null,"O",2,2,4,3]
[10,2,"C",2,null,8,90,null,"T",1,2,3,4]
[11,1,"N",2,null,9,98,null,"N",1,1,1,5]
[12,2,"H",2,null,10,105]
[13,0,"X",1,null,11,112,null,"3 Player",1,2,3,1]
[14,2,"T",2,null,12,118,null,"C",4,5,3,2]
[15,2,"C",2,null,13,124,null,"O",2,3,4,3]
[16,2,"O",3,null,14,129,null,"T",1,2,3,4]
[17,1,"N",2,null,15,134,null,"N",1,1,1,5]
[18,0,"X",2,null,16,138]
[19,2,"T",3,null,17,142,null,"4 Player",1,2,3,1]
[20,3,"C",5,null,18,145,null,"C",5,6,4,2]
[21,2,"H",4,null,19,148,null,"O",3,4,5,3]
[22,0,"X",2,null,20,150,null,"T",2,3,4,4]
[23,1,"N",3,null,null,null,null,"N",1,2,2,5]
[24,2,"T",4]
[25,2,"C",5,null,null,null,null,"5 Player",1,2,3,1]
[26,2,"O",5,null,null,null,null,"C",5,7,5,2]
[27,0,"X",3,null,null,null,null,"O",4,5,6,3]
[28,1,"N",4,null,null,null,null,"T",3,3,5,4]
[29,1,"H",4,null,null,null,null,"N",2,3,2,5]
[30,3,"T",6]
[31,3,"C",6,null,null,null,null,"6 Player",1,2,3,1]
[32,3,"O",6,null,null,null,null,"C",7,9,6,2]
[33,0,"X",4,null,null,null,null,"O",5,6,7,3]
[34,1,"N",5,null,null,null,null,"T",3,5,6,4]
[35,1,"O",5,null,null,null,null,"N",2,3,3,5]
[36,3,"C",7]
[37,0,"X",4,null,null,null,null,{"$f":"HLOOKUP(1,Players6,VLOOKUP(\"C\",Players6,5,FALSE),FALSE)","v":7}]
[38,3,"T",7]
[39,1,"N",6]
[40,null,""]
[41,null,""]
[42,2,"C",6]
[43,null,""]
[44,0,"X",5]
[45,null,""]
[46,3,"H",7]
[47,null,""]
[48,null,""]
[49,null,""]
[50,0,"X",6]