Can you explain how to use this tool. For ex:
Jays ML (-250)
Jays RL -1.5 (-108)
I entered those into what appear to be the appropriate fields. And then on the bottom table I set it , for "Amount won" on the "Fave 1" = 100.
It says "Risk" = 94.55
How is this possible?? That would make the -1 + money. And if the 1.5 is - money, then the -1 should also be - money.
Can anyone enlighten me on what I am doing wrong. Thanks.
How much are you wanting to win? I did it for $100 here is what it should look like..
<TABLE style="WIDTH: 321pt; BORDER-COLLAPSE: collapse" cellSpacing=0 cellPadding=0 width=428 border=0 x:str><COLGROUP><COL style="WIDTH: 47pt; mso-width-source: userset; mso-width-alt: 2267" width=62><COL style="WIDTH: 56pt; mso-width-source: userset; mso-width-alt: 2742" span=2 width=75><COL style="WIDTH: 74pt; mso-width-source: userset; mso-width-alt: 3620" width=99><COL style="WIDTH: 88pt; mso-width-source: userset; mso-width-alt: 4278" width=117><TBODY><TR style="HEIGHT: 12.75pt" height=17><TD class=xl22 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: black 1.5pt solid; BORDER-LEFT: black 1.5pt solid; WIDTH: 47pt; BORDER-BOTTOM: #e0dfe3; HEIGHT: 12.75pt; BACKGROUND-COLOR: white" width=62 height=17> </TD><TD class=xl22 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: black 1.5pt solid; BORDER-LEFT: black; WIDTH: 56pt; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" width=75> </TD><TD class=xl60 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: black 1.5pt solid; BORDER-LEFT: black; WIDTH: 218pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: white" width=291 colSpan=3>
Scenarios</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl23 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black 1.5pt solid; BORDER-BOTTOM: black 1.5pt solid; HEIGHT: 12.75pt; BACKGROUND-COLOR: white" height=17>
Bet</TD><TD class=xl23 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: black 1.5pt solid; BACKGROUND-COLOR: white">
Line</TD><TD class=xl24 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 1.5pt solid; BACKGROUND-COLOR: white">
Fave Loss</TD><TD class=xl25 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 1.5pt solid; BACKGROUND-COLOR: white">
Fave Win By 1</TD><TD class=xl26 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: black 1.5pt solid; BACKGROUND-COLOR: white">
Fave Win By > 1</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl27 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black 1.5pt solid; BORDER-BOTTOM: #e0dfe3; HEIGHT: 12.75pt; BACKGROUND-COLOR: white" height=17>
Fave ML</TD><TD class=xl28 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: silver" align=right x:num>
-250</TD><TD class=xl29 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="-250" x:fmla="=IF($B$3<0,$B$3,-10000/$B$3)">
-$250.00</TD><TD class=xl30 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="100">
$100.00</TD><TD class=xl31 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="100">
$100.00</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl27 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black 1.5pt solid; BORDER-BOTTOM: #e0dfe3; HEIGHT: 12.75pt; BACKGROUND-COLOR: white" height=17>
Dog ML</TD><TD class=xl28 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: silver" align=right x:num>
-103</TD><TD class=xl29 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="97.087378640776706" x:fmla="=IF($B$4<0,-10000/$B$4,$B$4)">
$97.09</TD><TD class=xl30 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="-100">
-$100.00</TD><TD class=xl31 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="-100">
-$100.00</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl27 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black 1.5pt solid; BORDER-BOTTOM: #e0dfe3; HEIGHT: 12.75pt; BACKGROUND-COLOR: white" height=17>
Fave -1.5</TD><TD class=xl28 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: silver" align=right x:num>
-108</TD><TD class=xl29 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="-100">
-$100.00</TD><TD class=xl30 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="-100" x:fmla="=-D3">
-$100.00</TD><TD class=xl31 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="92.592592592592595" x:fmla="=IF($B$5>0,$B$5,-10000/$B$5)">
$92.59</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl27 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black 1.5pt solid; BORDER-BOTTOM: #e0dfe3; HEIGHT: 12.75pt; BACKGROUND-COLOR: white" height=17>
Dog +1.5</TD><TD class=xl28 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: silver" align=right x:num="120">
+120</TD><TD class=xl29 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="100">
$100.00</TD><TD class=xl30 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="100">
$100.00</TD><TD class=xl31 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="-83.333333333333329" x:fmla="=IF($B$6<0,$B$6,-10000/$B$6)">
-$83.33</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl32 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: black 0.5pt solid; BORDER-LEFT: black 1.5pt solid; BORDER-BOTTOM: #e0dfe3; HEIGHT: 12.75pt; BACKGROUND-COLOR: white" height=17>
Fave -1</TD><TD class=xl33 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: black 0.5pt solid; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="-181.7307692307692" x:fmla="=IF(-C7<E7,-E7/C7,C7/E7)*100">
-182</TD><TD class=xl34 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 0.5pt solid; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="-350" x:fmla="=C3+C5">
-$350.00</TD><TD class=xl35 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 0.5pt solid; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="0" x:fmla="=D3+D5">
$0.00</TD><TD class=xl36 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: black 0.5pt solid; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white" align=right x:num="192.59259259259261" x:fmla="=E3+E5">
$192.59</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl23 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black 1.5pt solid; BORDER-BOTTOM: black 1.5pt solid; HEIGHT: 12.75pt; BACKGROUND-COLOR: white" height=17>
Dog +1</TD><TD class=xl37 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: black 1.5pt solid; BACKGROUND-COLOR: white" align=right x:num="107.50220653133276" x:fmla="=IF(C8<-E8,E8/C8,-C8/E8)*100">
+108</TD><TD class=xl38 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: black 1.5pt solid; BACKGROUND-COLOR: white" align=right x:num="197.08737864077671" x:fmla="=C4+C6">
$197.09</TD><TD class=xl39 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: black 1.5pt solid; BACKGROUND-COLOR: white" align=right x:num="0" x:fmla="=D4+D6">
$0.00</TD><TD class=xl40 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: black 1.5pt solid; BACKGROUND-COLOR: white" align=right x:num="-183.33333333333331" x:fmla="=E4+E6">
-$183.33</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl41 style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; HEIGHT: 12.75pt; BACKGROUND-COLOR: white" height=17> </TD><TD class=xl42 style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white"> </TD><TD class=xl43 style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: white"> </TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl44 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: black 1.5pt solid; BORDER-LEFT: black 1.5pt solid; BORDER-BOTTOM: black 1.5pt solid; HEIGHT: 12.75pt; BACKGROUND-COLOR: white" height=17>
Bet</TD><TD class=xl45 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1.5pt solid; BORDER-LEFT: black; BORDER-BOTTOM: black 1.5pt solid; BACKGROUND-COLOR: transparent">
Risk $</TD><TD class=xl46 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: black 1.5pt solid; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: black 1.5pt solid; BACKGROUND-COLOR: white">
To Win $</TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl47 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: black; BORDER-LEFT: black 1.5pt solid; BORDER-BOTTOM: #e0dfe3; HEIGHT: 12.75pt; BACKGROUND-COLOR: white" height=17 x:fmla="=A7">
Fave -1</TD><TD class=xl48 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent" align=right x:num="181.7307692307692" x:fmla="=IF(B7<0,-B7/100*C12,100/B7*C12)">
$181.73</TD><TD class=xl49 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: black; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: silver" align=right x:num="100">
$100.00</TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl27 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black 1.5pt solid; BORDER-BOTTOM: #e0dfe3; HEIGHT: 12.75pt; BACKGROUND-COLOR: white" height=17 x:fmla="=A3">
Fave ML</TD><TD class=xl50 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent" align=right x:num="129.80769230769232" x:fmla="=IF(B3<0,-B3/100*C13,100/B3*C13)">
$129.81</TD><TD class=xl51 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent" align=right x:num="51.923076923076927" x:fmla="=C12-C14">
$51.92</TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl52 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black 1.5pt solid; BORDER-BOTTOM: black 0.5pt solid; HEIGHT: 12.75pt; BACKGROUND-COLOR: white" height=17 x:fmla="=A5">
Fave -1.5</TD><TD class=xl53 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" align=right x:num="51.92307692307692" x:fmla="=IF(B5<0,-B5/100*C14,100/B5*C14)">
$51.92</TD><TD class=xl54 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" align=right x:num="48.076923076923073" x:fmla="=E5/(100+E5)*C12">
$48.08</TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl55 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black 1.5pt solid; BORDER-BOTTOM: #e0dfe3; HEIGHT: 12.75pt; BACKGROUND-COLOR: white" height=17 x:fmla="=A8">
Dog +1</TD><TD class=xl50 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent" align=right x:num="288.36617405582922" x:fmla="=IF(B8<0,-B8/100*C15,100/B8*C15)">
$288.37</TD><TD class=xl56 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: silver" align=right x:num="310">
$310.00</TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl57 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black 1.5pt solid; BORDER-BOTTOM: #e0dfe3; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17 x:fmla="=A4">
Dog ML</TD><TD class=xl50 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent" align=right x:num="157.29064039408868" x:fmla="=IF(B4<0,-B4/100*C16,100/B4*C16)">
$157.29</TD><TD class=xl51 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent" align=right x:num="152.70935960591135" x:fmla="=C4/(100+C4)*C15">
$152.71</TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl23 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black 1.5pt solid; BORDER-BOTTOM: black 1.5pt solid; HEIGHT: 12.75pt; BACKGROUND-COLOR: white" height=17 x:fmla="=A6">
Dog +1.5</TD><TD class=xl58 style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: black; BORDER-BOTTOM: black 1.5pt solid; BACKGROUND-COLOR: transparent" align=right x:num="131.07553366174056" x:fmla="=IF(B6<0,-B6/100*C17,100/B6*C17)">
$131.08</TD><TD class=xl59 style="BORDER-RIGHT: black 1.5pt solid; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: black 1.5pt solid; BACKGROUND-COLOR: transparent" align=right x:num="157.29064039408865" x:fmla="=C15-C16">
$157.29</TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #e0dfe3; BORDER-TOP: #e0dfe3; BORDER-LEFT: #e0dfe3; BORDER-BOTTOM: #e0dfe3; BACKGROUND-COLOR: transparent"></TD></TR></TBODY></TABLE>