Here it is, Scroll down to view the spreadsheet.

http://www.racerate.com/MY_staking_plan.htm

I don't use all the rules as suggested, but the spreadsheet is the same with a few automation macros to add the next race.
Other than that, it's simple, just get a winner and it seems to profit, column H is the choice may I add, 0.33 % by default.