{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Sheet2","Sheet3"],"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":"Sheet2","index":0,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Race 1","Odds","Desired Profit",null,"Stake",null,"Profit"]
[null,"H1 (Winner)",5.8,20,null,{"$f":"D3/(C3-1)","v":4.166666666666667},null,{"$f":"(F3*C3)-F3-F4","v":18.397435897435898}]
[null,"H2 (Saver)",3.6,null,null,{"$f":"F3/(C4-1)","v":1.6025641025641026},null,0]
[]
[null,"Race 2","Odds","Desired Profit",null,"Stake",null,"Profit"]
[null,"H1 (Winner)",4.5,40,null,{"$f":"(D7+F3+F4)/(C7-1)","v":13.076923076923077},null,{"$f":"(F7*C7)-F7-F8-F4-F3","v":34.764957264957268}]
[null,"H2 (Saver)",4.5999999999999996,null,null,{"$f":"(F7+F3+F4)/(C8-1)","v":5.235042735042736},null,0]
[]
[null,"Race 3","Odds","Desired Profit",null,"Stake",null,"Profit"]
[null,"H1 (Winner)",6,60,null,{"$f":"(D11+F8+F7+F4+F3)/(C11-1)","v":16.816239316239319},null,{"$f":"(F11*C11)-F11-F12-F8-F7-F3-F4","v":49.775641025641029}]
[null,"H2 (Saver)",5,null,null,{"$f":"(F11+F8+F7+F4+F3)/(C12-1)","v":10.224358974358974},null,0]
[]
[null,"Race 4","Odds","Desired Profit",null,"Stake",null,"Profit"]
[null,"H1 (Winner)",4.2,80,null,{"$f":"(D15+F12+F11+F8+F7+F4+F3)/(C15-1)","v":40.975560897435898},null,{"$f":"(F15*C15)-F16-F15-F12-F11-F8-F7-F4-F3","v":62.623140420899851}]
[null,"H2 (Saver)",6.3,null,null,{"$f":"(F15+F12+F11+F8+F7+F4+F3)/(C16-1)","v":17.376859579100149},null,0]
[]
[null,"Race 5","Odds","Desired Profit",null,"Stake",null,"Profit"]
[null,"H1 (Winner)",3.8,100,null,{"$f":"(D19+F16+F15+F12+F11+F8+F7+F4+F3)/(C19-1)","v":74.812219767261041},null,{"$f":"(F19*C19)-F20-F19-F16-F15-F12-F11-F7-F8-F4-F3","v":60.79012018817189}]
[null,"H2 (Saver)",5.7,null,null,{"$f":"(F19+F16+F15++F11+F12+F8+F7+F4+F3)/(C20-1)","v":39.209879811828067},null,0]

{"sheet":"Sheet3","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}