Hello,
I am struggling to figure out how to go about this, perhaps someone can point me in the right direction?
I wish to create a variable dutching calculator whereby, instead of all the runners in the field generating the same profit, one can be weighted to more than the rest. For example, Mr Ed's return to be 200% of all the other runners, whilst the overall stake remains constant.
Here is my standard dutching calculator:-
Can anyone give me any suggestions?
I am struggling to figure out how to go about this, perhaps someone can point me in the right direction?
I wish to create a variable dutching calculator whereby, instead of all the runners in the field generating the same profit, one can be weighted to more than the rest. For example, Mr Ed's return to be 200% of all the other runners, whilst the overall stake remains constant.
Here is my standard dutching calculator:-
Excel 2010 | |||||||||
---|---|---|---|---|---|---|---|---|---|
A | B | C | D | E | F | G | |||
1 | Winner | Price | % chance | % stake | Stake | Gross earnings | Net earnings | ||
2 | Mr Ed | 12.5 | 8.00% | 45.37% | £ 3.18 | £ 32.75 | £ 31.11 | ||
3 | Silver | 65.0 | 1.54% | 8.72% | £ 0.61 | £ 32.65 | £ 31.02 | ||
4 | Trigger | 30.0 | 3.33% | 18.90% | £ 1.32 | £ 32.60 | £ 30.97 | ||
5 | Quick Draw McGraw | 21.0 | 4.76% | 27.00% | £ 1.89 | £ 32.69 | £ 31.06 | ||
6 | |||||||||
7 | Total stake | £ 7.00 | |||||||
8 | Commission | 5% | |||||||
Sheet1 |
Cell Formulas | ||
---|---|---|
Range | Formula | |
C2 | =1/$B2 | |
C3 | =1/$B3 | |
C4 | =1/$B4 | |
C5 | =1/$B5 | |
D2 | =$C2/SUM($C$2:$C$5) | |
D3 | =$C3/SUM($C$2:$C$5) | |
D4 | =$C4/SUM($C$2:$C$5) | |
D5 | =$C5/SUM($C$2:$C$5) | |
E2 | =ROUND($D2*$B$7,2) | |
E3 | =ROUND($D3*$B$7,2) | |
E4 | =ROUND($D4*$B$7,2) | |
E5 | =ROUND($D5*$B$7,2) | |
F2 | =($E2*$B2)-SUM($E$2:$E$5) | |
F3 | =($E3*$B3)-SUM($E$2:$E$5) | |
F4 | =($E4*$B4)-SUM($E$2:$E$5) | |
F5 | =($E5*$B5)-SUM($E$2:$E$5) | |
G2 | =ROUND($F2-($F2*$B$8),2) | |
G3 | =ROUND($F3-($F3*$B$8),2) | |
G4 | =ROUND($F4-($F4*$B$8),2) | |
G5 | =ROUND($F5-($F5*$B$8),2) |
Can anyone give me any suggestions?
Last edited: