{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","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":"Sheet1","index":0,"n_rows":10,"n_cols":12,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["3-Horse",{"$nulls":5},50]
["1st Selection",2.8,{"$f":"SUM( 100/B2)%","v":0.35714285714285715},{"$f":"SUM(C2)","v":0.35714285714285715},{"$f":"(E4+E5)/(B2-1)","v":10.060174591067041}]
[]
["2nd Selection",4.37,0.22883295194508008,{"$f":"SUM(C2+C4)","v":0.58597580908793723},{"$f":"G1/B4","v":11.441647597254004}]
["3rd Selection",7.5,0.13333333333333333,{"$f":"SUM(C2+C4+C5)","v":0.71930914242127053},{"$f":"G1/B5","v":6.666666666666667}]
[null,null,{"$f":"C4+C5","v":0.36216628527841344},null,{"$f":"SUM(E2:E5)","v":28.168488854987711},null,"Invest 45.37"]
[]
["If 2nd and 3rd Favourite win 40% of the time",{"$nulls":5},"29% - You return $45.37",null,null,0]
["And 31% you win nothing.",{"$nulls":5},"31% - Lose",null,null,{"$f":"-E6","v":-28.168488854987711},{"$f":"31*J9","v":-873.22315450461906},"LOSE"]
["29% Favourite",{"$nulls":5},"40% - Win",null,null,{"$f":"50+J9","v":21.831511145012289},{"$f":"J10*40","v":873.26044580049154},"PROFIT"]

{"sheet":"Sheet2","index":1,"n_rows":21,"n_cols":12,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[null,0.6,0.625,0.65,0.67500000000000004,0.7,0.72499999999999998,0.75,0.77500000000000002,0.8]
[0.9,{"$f":"(((10*$L$2)*B1))-20","v":-13.34},{"$f":"(((10*$L$2)*C1))-20","v":-13.0625},-12.785,-12.507499999999999,-12.23,-11.952499999999999,-11.674999999999999,-11.397499999999999,-11.12,null,1.1100000000000001]
[0.85,{"$f":"(((10*$L$3)*B1))-20","v":-9.5},{"$f":"(((10*$L$3)*C1))-20","v":-9.0625},-8.625,-8.1875,-7.75,-7.3125,-6.875,-6.4375,-6,null,1.75]
[0.8,{"$f":"(((10*$L$4)*B1))-20","v":-5},{"$f":"(((10*$L$4)*C1))-20","v":-4.375},-3.75,-3.125,-2.5,-1.875,-1.25,-0.625,0,null,2.5]
[0.75,{"$f":"(((10*$L$5)*B1))-20","v":-2.0000000000003126E-2},{"$f":"(((10*$L$5)*C1))-20","v":0.8125},1.6449999999999996,2.4774999999999991,3.3099999999999952,4.1424999999999983,4.9749999999999979,5.8074999999999974,6.6400000000000006,null,3.33]
[0.7,{"$f":"(((10*$L$6)*B1))-20","v":5.6199999999999974},{"$f":"(((10*$L$6)*C1))-20","v":6.6874999999999964},7.754999999999999,8.822499999999998,9.8899999999999935,10.957499999999996,12.024999999999999,13.092500000000001,14.159999999999997,null,4.2699999999999996]
[0.65,{"$f":"(((10*$L$7)*B1))-20","v":12.399999999999999},{"$f":"(((10*$L$7)*C1))-20","v":13.75},15.100000000000001,16.450000000000003,17.799999999999997,19.149999999999999,20.5,21.85,23.200000000000003,null,5.4]
[0.6,{"$f":"(((10*$L$8)*B1))-20","v":20.199999999999996},{"$f":"(((10*$L$8)*C1))-20","v":21.875},23.550000000000004,25.225000000000001,26.9,28.574999999999996,30.25,31.925000000000004,33.6,null,6.7]
[0.55000000000000104,{"$f":"(((10*$L$9)*B1))-20","v":29.199999999999996},{"$f":"(((10*$L$9)*C1))-20","v":31.25},33.300000000000004,35.35,37.4,39.449999999999996,41.5,43.550000000000004,45.600000000000009,null,8.1999999999999993]
[0.500000000000001,{"$f":"(((10*$L$10)*B1))-20","v":40},{"$f":"(((10*$L$10)*C1))-20","v":42.5},45,47.5,50,52.5,55,57.5,60,null,10]
[]
[null,0.6,0.625,0.65,0.67500000000000004,0.7,0.72499999999999998,0.75,0.77500000000000002,0.8]
[0.9,{"$f":"B2/100","v":-0.13339999999999999},{"$f":"C2/100","v":-0.13062499999999999},-0.12784999999999999,-0.12507499999999999,-0.12230000000000001,-0.11952499999999999,-0.11674999999999999,-0.11397499999999999,-0.11119999999999999]
[0.85,{"$f":"B3/100","v":-9.5000000000000001E-2},-9.0624999999999997E-2,-8.6249999999999993E-2,-8.1875000000000003E-2,-7.7499999999999999E-2,-7.3124999999999996E-2,-6.8750000000000006E-2,-6.4375000000000002E-2,-0.06]
[0.8,{"$f":"B4/100","v":-0.05},-4.3749999999999997E-2,-3.7499999999999999E-2,-3.125E-2,-2.5000000000000001E-2,-1.8749999999999999E-2,-1.2500000000000001E-2,-6.2500000000000003E-3,0]
[0.75,{"$f":"B5/100","v":-2.0000000000003126E-4},8.1250000000000003E-3,1.6449999999999996E-2,2.4774999999999991E-2,3.3099999999999949E-2,4.1424999999999983E-2,4.9749999999999982E-2,5.8074999999999974E-2,6.6400000000000001E-2]
[0.7,{"$f":"B6/100","v":5.6199999999999972E-2},6.6874999999999962E-2,7.7549999999999994E-2,8.8224999999999984E-2,9.8899999999999932E-2,0.10957499999999996,0.12024999999999998,0.13092500000000001,0.14159999999999998]
[0.65,{"$f":"B7/100","v":0.12399999999999999},0.13750000000000001,0.15100000000000002,0.16450000000000004,0.17799999999999996,0.19149999999999998,0.20499999999999999,0.21850000000000003,0.23200000000000004]
[0.6,{"$f":"B8/100","v":0.20199999999999996},0.21875,0.23550000000000004,0.25225000000000003,0.26899999999999996,0.28574999999999995,0.30249999999999999,0.31925000000000003,0.33600000000000002]
[0.55000000000000104,{"$f":"B9/100","v":0.29199999999999998},0.3125,0.33300000000000002,0.35350000000000004,0.374,0.39449999999999996,0.41499999999999998,0.43550000000000005,0.45600000000000007]
[0.500000000000001,{"$f":"B10/100","v":0.4},0.42499999999999999,0.45,0.47499999999999998,0.5,0.52500000000000002,0.55000000000000004,0.57499999999999996,0.6]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}