Spreadsheet: 456301d1460736624-change-values-in-formulas-retirementplanfortennis
Sheet: Retirement Staking Plan

Date | Venue | Race | Tab # | Result | Dividend | Divisor | Target | Bet | Profit/Loss | Bank |  | Outs
Read this CELL 1st |  |  |  | WON | 1 | 6 | 12 | 2 | 2 | 100 | 2nd | 0
2008-07-12 00:00:00 |  |  |  |  |  | 6 | 12 | 2 | -2 | 98 |  | 1
 |  |  |  |  |  | 6 | 14 | 2 | -2 | 96 |  | 2
 |  |  |  |  |  | 6 | 16 | 2 | -2 | 94 |  | 3
 |  |  |  |  |  | 6 | 18 | 2 | -2 | 92 |  | 4
 |  |  |  |  |  | 6 | 20 | 2 | -2 | 90 |  | 5
 |  |  |  |  |  | 6 | 22 | 2 | -2 | 88 |  | 6
 |  |  |  |  |  | 6 | 24 | 2 | -2 | 86 |  | 7
 |  |  |  |  |  | 7 | 26 | 2 | -2 | 84 |  | 8
 |  |  |  |  |  | 8 | 28 | 3 | -3 | 81 |  | 9
 |  |  |  |  |  | 9 | 31 | 3 | -3 | 78 |  | 10
 |  |  |  |  |  | 10 | 34 | 3 | -3 | 75 |  | 11
 |  |  |  |  |  | 11 | 37 | 3 | -3 | 72 |  | 12
 |  |  |  |  |  | 12 | 40 | 3.333333333333333 | -3.333333333333333 | 68.66666666666667 |  | 13
 |  |  |  |  |  | 7 | 43.33333333333334 | 6.190476190476191 | -6.190476190476191 | 62.47619047619048 |  | 14
 |  |  |  |  |  | 8 | 49.52380952380953 | 6.190476190476191 | -6.190476190476191 | 56.28571428571429 |  | 15
 |  |  |  |  |  | 9 | 55.71428571428572 | 6.190476190476191 | -6.190476190476191 | 50.0952380952381 |  | 16
 |  |  |  |  |  | 10 | 61.90476190476191 | 4 | -4 | 46.0952380952381 |  | 17
 |  |  |  |  |  | 7 | 65.9047619047619 | 9.414965986394558 | -9.414965986394558 | 36.68027210884355 |  | 18
 |  |  |  |  |  | 8 | 75.31972789115646 | 4 | -4 | 32.68027210884355 |  | 19
 |  |  |  |  |  | 9 | 79.31972789115646 | 3 | -3 | 29.68027210884355 |  | 20
 |  |  |  |  |  | 10 | 82.31972789115646 | 8.231972789115646 | -8.231972789115646 | 21.4482993197279 |  | 21
 |  |  |  |  |  | 11 | 90.5517006802721 | 8.231972789115646 | -8.231972789115646 | 13.21632653061226 |  | 22
 |  |  |  |  |  | 12 | 98.78367346938775 | 8.231972789115646 | -8.231972789115646 | 4.984353741496609 |  | 23
 |  |  |  |  |  | 13 | 107.0156462585034 | 8.231972789115646 | -8.231972789115646 | -3.247619047619038 |  | 24
 |  |  |  |  |  | 14 | 115.247619047619 | 8.231972789115646 | -8.231972789115646 | -11.47959183673468 |  | 25
 |  |  |  |  |  | 15 | 123.4795918367347 | 4 | -4 | -15.47959183673468 |  | 26
 |  |  |  |  |  | 16 | 127.4795918367347 | 7.967474489795918 | -7.967474489795918 | -23.4470663265306 |  | 27
 |  |  |  |  |  | 17 | 135.4470663265306 | 7.967474489795918 | -7.967474489795918 | -31.41454081632652 |  | 28
 |  |  |  |  |  | 18 | 143.4145408163265 | 7.967474489795917 | -7.967474489795917 | -39.38201530612244 |  | 29
 |  |  |  |  |  | 19 | 151.3820153061224 | 7.967474489795916 | -7.967474489795916 | -47.34948979591836 |  | 30
 |  |  |  |  |  | 20 | 159.3494897959183 | 4 | -4 | -51.34948979591836 |  | 31
 |  |  |  |  |  | 21 | 163.3494897959183 | 7.778547133138967 | -7.778547133138967 | -59.12803692905732 |  | 32
 |  |  |  |  |  | 22 | 171.1280369290573 | 7.778547133138968 | -7.778547133138968 | -66.90658406219629 |  | 33
 |  |  |  |  |  | 23 | 178.9065840621963 | 7.778547133138968 | -7.778547133138968 | -74.68513119533526 |  | 34
 |  |  |  |  |  | 24 | 186.6851311953352 | 7.778547133138968 | -7.778547133138968 | -82.46367832847423 |  | 35
 |  |  |  |  |  | 25 | 194.4636783284742 | 7.778547133138968 | -7.778547133138968 | -90.2422254616132 |  | 36
 |  |  |  |  |  | 26 | 202.2422254616132 | 7.778547133138968 | -7.778547133138968 | -98.02077259475217 |  | 37
 |  |  |  |  |  | 27 | 210.0207725947521 | 7.778547133138968 | -7.778547133138968 | -105.7993197278911 |  | 38
 |  |  |  |  |  | 28 | 217.7993197278911 | 7.778547133138969 | -7.778547133138969 | -113.5778668610301 |  | 39
 |  |  |  |  |  | 29 | 225.5778668610301 | 7.778547133138969 | -7.778547133138969 | -121.3564139941691 |  | 40
 |  |  |  |  |  | 30 | 233.3564139941691 | 7.778547133138969 | -7.778547133138969 | -129.1349611273081 |  | 41
 |  |  |  |  |  | 31 | 241.134961127308 | 7.778547133138969 | -7.778547133138969 | -136.913508260447 |  | 42
 |  |  |  |  |  | 32 | 248.913508260447 | 7.778547133138969 | -7.778547133138969 | -144.692055393586 |  | 43
 |  |  |  |  |  | 33 | 256.692055393586 | 7.778547133138969 | -7.778547133138969 | -152.470602526725 |  | 44
 |  |  |  |  |  | 34 | 264.4706025267249 | 7.778547133138968 | -7.778547133138968 | -160.2491496598639 |  | 45
 |  |  |  |  |  | 35 | 272.2491496598639 | 7.778547133138967 | -7.778547133138967 | -168.0276967930029 |  | 46
 |  |  |  |  |  | 36 | 280.0276967930028 | 7.778547133138967 | -7.778547133138967 | -175.8062439261419 |  | 47
 |  |  |  |  |  | 37 | 287.8062439261417 | 7.778547133138966 | -7.778547133138966 | -183.5847910592809 |  | 48
 |  |  |  |  |  | 38 | 295.5847910592807 | 7.778547133138965 | -7.778547133138965 | -191.3633381924198 |  | 49
 |  |  |  |  |  | 39 | 303.3633381924196 | 7.778547133138965 | -7.778547133138965 | -199.1418853255588 |  | 50
 |  |  |  |  |  | 40 | 311.1418853255586 | 5 | -5 | -204.1418853255588 |  | 51
 |  |  |  |  |  | 15 | 316.1418853255586 | 21.07612568837057 | -21.07612568837057 | -225.2180110139294 |  | 52
 |  |  |  |  |  | 16 | 337.2180110139291 | 5 | -5 | -230.2180110139294 |  | 53
 |  |  |  |  |  | 9 | 342.2180110139291 | 38.02422344599213 | -38.02422344599213 | -268.2422344599215 |  | 54
 |  |  |  |  |  | 10 | 380.2422344599212 | 38.02422344599212 | -38.02422344599212 | -306.2664579059136 |  | 55
 |  |  |  |  |  | 11 | 418.2664579059133 | 5 | -5 | -311.2664579059136 |  | 56
 |  |  |  |  |  | 9 | 423.2664579059133 | 47.02960643399037 | -47.02960643399037 | -358.296064339904 |  | 57
 |  |  |  |  |  | 10 | 470.2960643399037 | 47.02960643399037 | -47.02960643399037 | -405.3256707738943 |  | 58
 |  |  |  |  |  | 11 | 517.3256707738941 | 47.02960643399037 | -47.02960643399037 | -452.3552772078847 |  | 59
 |  |  |  |  |  | 12 | 564.3552772078845 | 47.02960643399037 | -47.02960643399037 | -499.384883641875 |  | 60
 |  |  |  |  |  | 13 | 611.3848836418748 | 47.02960643399037 | -47.02960643399037 | -546.4144900758654 |  | 61
 |  |  |  |  |  | 14 | 658.4144900758652 | 47.02960643399037 | -47.02960643399037 | -593.4440965098557 |  | 62
 |  |  |  |  |  | 15 | 705.4440965098555 | 47.02960643399037 | -47.02960643399037 | -640.4737029438461 |  | 63
 |  |  |  |  |  | 16 | 752.4737029438459 | 47.02960643399037 | -47.02960643399037 | -687.5033093778364 |  | 64
 |  |  |  |  |  | 17 | 799.5033093778362 | 47.02960643399037 | -47.02960643399037 | -734.5329158118268 |  | 65
 |  |  |  |  |  | 18 | 846.5329158118266 | 47.02960643399037 | -47.02960643399037 | -781.5625222458171 |  | 66
 |  |  |  |  |  | 19 | 893.5625222458169 | 47.02960643399037 | -47.02960643399037 | -828.5921286798075 |  | 67
 |  |  |  |  |  | 20 | 940.5921286798073 | 47.02960643399037 | -47.02960643399037 | -875.6217351137979 |  | 68
 |  |  |  |  |  | 21 | 987.6217351137976 | 47.02960643399037 | -47.02960643399037 | -922.6513415477882 |  | 69
 |  |  |  |  |  | 22 | 1034.651341547788 | 47.02960643399036 | -47.02960643399036 | -969.6809479817786 |  | 70
 |  |  |  |  |  | 23 | 1081.680947981778 | 47.02960643399037 | -47.02960643399037 | -1016.710554415769 |  | 71
 |  |  |  |  |  | 24 | 1128.710554415769 | 47.02960643399037 | -47.02960643399037 | -1063.740160849759 |  | 72
 |  |  |  |  |  | 25 | 1175.740160849759 | 47.02960643399037 | -47.02960643399037 | -1110.76976728375 |  | 73
 |  |  |  |  |  | 26 | 1222.76976728375 | 47.02960643399038 | -47.02960643399038 | -1157.79937371774 |  | 74
 |  |  |  |  |  | 27 | 1269.79937371774 | 47.02960643399038 | -47.02960643399038 | -1204.828980151731 |  | 75
 |  |  |  |  |  | 28 | 1316.828980151731 | 47.02960643399039 | -47.02960643399039 | -1251.858586585721 |  | 76
 |  |  |  |  |  | 29 | 1363.858586585721 | 47.02960643399039 | -47.02960643399039 | -1298.888193019712 |  | 77
 |  |  |  |  |  | 30 | 1410.888193019712 | 47.02960643399039 | -47.02960643399039 | -1345.917799453702 |  | 78
 |  |  |  |  |  | 31 | 1457.917799453702 | 47.02960643399039 | -47.02960643399039 | -1392.947405887693 |  | 79
 |  |  |  |  |  | 32 | 1504.947405887693 | 47.02960643399039 | -47.02960643399039 | -1439.977012321683 |  | 80
 |  |  |  |  |  | 33 | 1551.977012321683 | 47.02960643399039 | -47.02960643399039 | -1487.006618755674 |  | 81
 |  |  |  |  |  | 34 | 1599.006618755674 | 47.0296064339904 | -47.0296064339904 | -1534.036225189664 |  | 82
 |  |  |  |  |  | 35 | 1646.036225189664 | 47.0296064339904 | -47.0296064339904 | -1581.065831623655 |  | 83
 |  |  |  |  |  | 36 | 1693.065831623655 | 47.0296064339904 | -47.0296064339904 | -1628.095438057645 |  | 84
 |  |  |  |  |  | 37 | 1740.095438057645 | 47.0296064339904 | -47.0296064339904 | -1675.125044491635 |  | 85
 |  |  |  |  |  | 38 | 1787.125044491635 | 47.02960643399041 | -47.02960643399041 | -1722.154650925626 |  | 86
 |  |  |  |  |  | 39 | 1834.154650925626 | 47.02960643399041 | -47.02960643399041 | -1769.184257359616 |  | 87
 |  |  |  |  |  | 40 | 1881.184257359616 | 47.02960643399041 | -47.02960643399041 | -1816.213863793607 |  | 88
 |  |  |  |  |  | 41 | 1928.213863793607 | 47.02960643399041 | -47.02960643399041 | -1863.243470227597 |  | 89
 |  |  |  |  |  | 42 | 1975.243470227597 | 47.02960643399041 | -47.02960643399041 | -1910.273076661588 |  | 90
 |  |  |  |  |  | 43 | 2022.273076661588 | 47.02960643399042 | -47.02960643399042 | -1957.302683095578 |  | 91
 |  |  |  |  |  | 44 | 2069.302683095578 | 47.02960643399042 | -47.02960643399042 | -2004.332289529569 |  | 92
 |  |  |  |  |  | 45 | 2116.332289529569 | 47.02960643399042 | -47.02960643399042 | -2051.361895963559 |  | 93
 |  |  |  |  |  | 46 | 2163.361895963559 | 47.02960643399042 | -47.02960643399042 | -2098.39150239755 |  | 94
 |  |  |  |  |  | 47 | 2210.39150239755 | 47.02960643399042 | -47.02960643399042 | -2145.42110883154 |  | 95
 |  |  |  |  |  | 48 | 2257.42110883154 | 47.02960643399042 | -47.02960643399042 | -2192.450715265531 |  | 96
 |  |  |  |  |  | 49 | 2304.450715265531 | 47.02960643399042 | -47.02960643399042 | -2239.480321699521 |  | 97
 |  |  |  |  |  | 50 | 2351.480321699521 | 47.02960643399042 | -47.02960643399042 | -2286.509928133511 |  | 98
 |  |  |  |  |  | 51 | 2398.509928133511 | 47.02960643399042 | -47.02960643399042 | -2333.539534567502 |  | 99
 |  |  |  |  |  | 52 | 2445.539534567502 | 47.02960643399042 | -47.02960643399042 | -2380.569141001492 |  | 100
 |  |  |  |  |  | 53 | 2492.569141001492 | 47.02960643399042 | -47.02960643399042 | -2427.598747435483 |  | 101
 |  |  |  |  |  | 54 | 2539.598747435483 | 47.02960643399042 | -47.02960643399042 | -2474.628353869473 |  | 102
 |  |  |  |  |  | 55 | 2586.628353869473 | 47.02960643399042 | -47.02960643399042 | -2521.657960303464 |  | 103
 |  |  |  |  |  | 56 | 2633.657960303464 | 47.02960643399042 | -47.02960643399042 | -2568.687566737454 |  | 104
 |  |  |  |  |  | 57 | 2680.687566737454 | 47.02960643399042 | -47.02960643399042 | -2615.717173171445 |  | 105
 |  |  |  |  |  | 58 | 2727.717173171445 | 47.02960643399042 | -47.02960643399042 | -2662.746779605435 |  | 106
 |  |  |  |  |  | 59 | 2774.746779605435 | 47.02960643399043 | -47.02960643399043 | -2709.776386039426 |  | 107
 |  |  |  |  |  | 60 | 2821.776386039426 | 47.02960643399043 | -47.02960643399043 | -2756.805992473416 |  | 108
 |  |  |  |  |  | 61 | 2868.805992473416 | 47.02960643399043 | -47.02960643399043 | -2803.835598907407 |  | 109
 |  |  |  |  |  | 62 | 2915.835598907407 | 47.02960643399043 | -47.02960643399043 | -2850.865205341397 |  | 110
 |  |  |  |  |  | 63 | 2962.865205341397 | 47.02960643399043 | -47.02960643399043 | -2897.894811775388 |  | 111
 |  |  |  |  |  | 64 | 3009.894811775388 | 47.02960643399043 | -47.02960643399043 | -2944.924418209378 |  | 112
 |  |  |  |  |  | 65 | 3056.924418209378 | 47.02960643399043 | -47.02960643399043 | -2991.954024643368 |  | 113
 |  |  |  |  |  | 66 | 3103.954024643368 | 47.02960643399043 | -47.02960643399043 | -3038.983631077359 |  | 114
 |  |  |  |  |  | 67 | 3150.983631077359 | 47.02960643399043 | -47.02960643399043 | -3086.013237511349 |  | 115
 |  |  |  |  |  | 68 | 3198.013237511349 | 47.02960643399043 | -47.02960643399043 | -3133.04284394534 |  | 116
 |  |  |  |  |  | 69 | 3245.04284394534 | 47.02960643399043 | -47.02960643399043 | -3180.07245037933 |  | 117
 |  |  |  |  |  | 70 | 3292.07245037933 | 47.02960643399043 | -47.02960643399043 | -3227.102056813321 |  | 118
 |  |  |  |  |  | 71 | 3339.102056813321 | 47.02960643399043 | -47.02960643399043 | -3274.131663247311 |  | 119
 |  |  |  |  |  | 72 | 3386.131663247311 | 47.02960643399044 | -47.02960643399044 | -3321.161269681302 |  | 120
 |  |  |  |  |  | 73 | 3433.161269681302 | 47.02960643399044 | -47.02960643399044 | -3368.190876115292 |  | 121
 |  |  |  |  |  | 74 | 3480.190876115292 | 47.02960643399044 | -47.02960643399044 | -3415.220482549283 |  | 122
 |  |  |  |  |  | 75 | 3527.220482549283 | 47.02960643399044 | -47.02960643399044 | -3462.250088983273 |  | 123
 |  |  |  |  |  | 76 | 3574.250088983273 | 47.02960643399044 | -47.02960643399044 | -3509.279695417264 |  | 124
 |  |  |  |  |  | 77 | 3621.279695417264 | 47.02960643399044 | -47.02960643399044 | -3556.309301851254 |  | 125
 |  |  |  |  |  | 78 | 3668.309301851254 | 47.02960643399044 | -47.02960643399044 | -3603.338908285245 |  | 126
 |  |  |  |  |  | 79 | 3715.338908285245 | 47.02960643399044 | -47.02960643399044 | -3650.368514719235 |  | 127
 |  |  |  |  |  | 80 | 3762.368514719235 | 47.02960643399044 | -47.02960643399044 | -3697.398121153225 |  | 128
 |  |  |  |  |  | 81 | 3809.398121153225 | 47.02960643399044 | -47.02960643399044 | -3744.427727587216 |  | 129
 |  |  |  |  |  | 82 | 3856.427727587216 | 47.02960643399044 | -47.02960643399044 | -3791.457334021206 |  | 130
 |  |  |  |  |  | 83 | 3903.457334021206 | 47.02960643399044 | -47.02960643399044 | -3838.486940455197 |  | 131
 |  |  |  |  |  | 84 | 3950.486940455197 | 47.02960643399044 | -47.02960643399044 | -3885.516546889187 |  | 132
 |  |  |  |  |  | 85 | 3997.516546889187 | 47.02960643399044 | -47.02960643399044 | -3932.546153323178 |  | 133
 |  |  |  |  |  | 86 | 4044.546153323178 | 47.02960643399044 | -47.02960643399044 | -3979.575759757168 |  | 134
 |  |  |  |  |  | 87 | 4091.575759757168 | 47.02960643399044 | -47.02960643399044 | -4026.605366191159 |  | 135
 |  |  |  |  |  | 88 | 4138.605366191158 | 47.02960643399044 | -47.02960643399044 | -4073.634972625149 |  | 136
 |  |  |  |  |  | 89 | 4185.634972625148 | 47.02960643399043 | -47.02960643399043 | -4120.664579059139 |  | 137
 |  |  |  |  |  | 90 | 4232.664579059138 | 47.02960643399042 | -47.02960643399042 | -4167.694185493129 |  | 138
 |  |  |  |  |  | 91 | 4279.694185493128 | 47.02960643399042 | -47.02960643399042 | -4214.723791927119 |  | 139
 |  |  |  |  |  | 92 | 4326.723791927118 | 47.02960643399042 | -47.02960643399042 | -4261.753398361109 |  | 140
 |  |  |  |  |  | 93 | 4373.753398361108 | 47.02960643399041 | -47.02960643399041 | -4308.783004795099 |  | 141
 |  |  |  |  |  | 94 | 4420.783004795098 | 47.02960643399041 | -47.02960643399041 | -4355.812611229089 |  | 142
 |  |  |  |  |  | 95 | 4467.812611229088 | 47.0296064339904 | -47.0296064339904 | -4402.842217663079 |  | 143
 |  |  |  |  |  | 96 | 4514.842217663078 | 47.0296064339904 | -47.0296064339904 | -4449.871824097069 |  | 144
 |  |  |  |  |  | 97 | 4561.871824097068 | 47.02960643399039 | -47.02960643399039 | -4496.901430531059 |  | 145
 |  |  |  |  |  | 98 | 4608.901430531058 | 47.02960643399039 | -47.02960643399039 | -4543.931036965049 |  | 146
 |  |  |  |  |  | 99 | 4655.931036965048 | 47.02960643399039 | -47.02960643399039 | -4590.960643399039 |  | 147