You are on page 1of 8

PolishMagic's laying at fixed liability, untill initial liability has been cleared of

http://forum.punterslounge.com/f23/simple-excel-formula-124924/
Initial bank (liability/exposure fixed at): 38.00 Percent of profit to save:
Comission, %: 5.00
Liability Potential Outcome
Be Selectio Type Net Cumulat
Match Odds Stake /Exposur net
t# n of bet (W/V/L) profit ive profit
e profit
1 Match 1 Away Back 1.05 38.00 38.00 1.81 W 1.81 1.81

2 Match 2 Home Back 1.06 38.00 38.00 2.17 W 2.17 3.97

3 Match 3 Home Lay 20.00 2.00 38.00 1.90 W 1.90 5.87

4 Match 4 Away Back 1.07 38.00 38.00 2.53 W 2.53 8.40

5 Match 5 Home Lay 20.00 2.00 38.00 1.90 W 1.90 10.30

6 Match 6 Home Lay 20.00 2.00 38.00 1.90 W 1.90 12.20

7 Match 7 Home Lay 20.00 2.00 38.00 1.90 W 1.90 14.10

8 Match 8 Away Back 1.04 38.00 38.00 1.44 W 1.44 15.54

9 Match 9 Draw Lay 20.00 2.00 38.00 1.90 W 1.90 17.44

10 Match 10 Home Lay 20.00 2.00 38.00 1.90 W 1.90 19.34

11 Match 11 Away Back 1.08 38.00 38.00 2.89 W 2.89 22.23

12 Match 12 Draw Back 1.05 38.00 38.00 1.81 W 1.81 24.04

13 Match 13 Home Lay 20.00 2.00 38.00 1.90 W 1.90 25.94

14 Match 14 Away Back 1.01 38.00 38.00 0.36 W 0.36 26.30

15 Match 15 Away Lay 20.00 2.00 38.00 1.90 W 1.90 28.20

16 Match 16 Away Back 1.08 38.00 38.00 2.89 W 2.89 31.08

17 Match 17 Away Back 1.10 38.00 38.00 3.61 W 3.61 34.69

18 Match 18 Away Back 1.10 38.00 38.00 3.61 W 3.61 38.30

19 Match 19 Away Back 1.05 36.50 36.50 1.73 W 1.73 40.04

20 Match 20 Away Lay 20.00 1.97 37.37 1.87 W 1.87 41.91

21 Match 21 Away Lay 20.00 2.02 38.30 1.91 W 1.91 43.82

22 Match 22 Away Back 1.06 39.26 39.26 2.24 W 2.24 46.06

23 Match 23 Away Lay 20.00 2.13 40.38 2.02 W 2.02 48.08

24 Match 24 Away Back 1.07 41.39 41.39 2.75 W 2.75 50.83


25 Match 25 Away Back 1.05 42.76 42.76 2.03 W 2.03 52.86

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52
53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80
81

82

83

84

85

86

87

88

89

90

91

92

93

94

95

96

97

98

99

100
has been cleared of
-124924/
ent of profit to save: 50

Liability
Bank Savings Cumulativ
e savings for next bet Message

39.81 0.00 0.00 38.00

41.97 0.00 0.00 38.00

43.87 0.00 0.00 38.00

46.40 0.00 0.00 38.00

48.30 0.00 0.00 38.00

50.20 0.00 0.00 38.00

52.10 0.00 0.00 38.00

53.54 0.00 0.00 38.00

55.44 0.00 0.00 38.00

57.34 0.00 0.00 38.00

60.23 0.00 0.00 38.00

62.04 0.00 0.00 38.00

63.94 0.00 0.00 38.00

64.30 0.00 0.00 38.00

66.20 0.00 0.00 38.00

69.08 0.00 0.00 38.00

72.69 0.00 0.00 38.00

You've just cleared your initial liability! From now on,


76.30 1.81 1.81 36.50 you're betting with money you have won!

78.04 0.87 2.67 37.37

79.91 0.93 3.61 38.30

81.82 0.96 4.56 39.26

84.06 1.12 5.68 40.38

86.08 1.01 6.69 41.39

88.83 1.38 8.07 42.76


90.86 1.02 9.08 43.78

You might also like