1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20

Name Horse Horse Horse Horse Horse Horse Horse Horse Horse Horse Horse Horse Horse Horse Horse Horse Horse

Betfair Lay Odds 4.00 5.00 5.00 2.00

Adjust

Stakes 10.00 2.50 2.50 10.00

Net Liability -15.00 11.88 11.88 4.75

Gross Liability -15.00 12.50 12.50 5.00

Individual Liability -30.00 -10.00 -10.00 -10.00

If ALL successful Lays

25.00

Overtype in column B to show what your Lays represent Use this spreadsheet to Lay one selection or score line and reduce the liability by laying others to a liability of the original stake All additional lays are staked to lose the amount staked on the first selection, so that these additional lays break even on the 2nd selection but show a profit with 3 selections or more. If none of your selections win, you clean up with the total of all the lay amounts shown at E23 Input your commission rate at K1 Input your initial stake at E3 and the Lay odds of your selections in column C Stake the amounts in column E Your liability or profit after commission on each selection is shown in column F Liability or profit on each selection before commission is shown in column G Only the first selection will have a negative liability Once you lay more than 2 selections, a profit will be made on selections 2 to 20. The percentage of individual odds is shown in column J, and your Total Book percentage at J3 Adjust your stakes Input +ve or -ve amonts at column D to Adjust stakes to balance returns. Note that any adjustment will affect everything in column F
Copyright 2007 [Howard Hutchinson]. All rights reserved.

% 25.00 20.00 20.00 50.00

Commission Rate 5.00 % Accumulated 115.00

by laying others to a liability of the original stake amount o that these additional lays break even on

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20

Name Old Plodder Notso Fast Horse 3 Horse 4 Red Rum White Rum Right Zoomin Star Man Nijinsky Shergar Sea Bird Horse 12 Horse 13 Horse 14 Horse 15 Horse 16 Horse 17

Betfair Lay Odds 5.00 6.00 12.00

Adjust

50.00 Stakes 10.00 8.33 1.67

< Stake to return Net Liability -9.15 -9.15 19.81

Gross Individual Liability Liability -9.15 -40.00 -9.15 -41.67 20.85 -18.33

8.00 2.00

-0.10

2.52 18.33

19.67 3.98

20.70 4.19

-17.63 -18.33

If ALL successful Lays

40.85

Overtype in column B to show what your Lays represent Use this spreadsheet to Lay two horses or other selections (eg Score lines in a football match) and reduce the liability by laying others to a liability of the original 2 stakes The spreadsheet adds together the stakes on the first 2 selections at cells E3 and E4, and Lays all the other selections to lose All additional lays are staked to lose the amounts staked on the first 2 selections, so that these additional lays break even when 3 selections are layed, but show a profit when 4 or more selections are layed. If none of the selections win, we clean up with the total of all the lay amounts shown at E23 Input your commission rate at K1 Input your Stake to return for the first 2 selections at E1 and the odds of your selections in column C Stake the amounts in column E Your liability or profit on each selection after commission is shown in column F Liability or profit on each selection before commission is shown in column G Only the first 2 selections will have negative liabilities. Once you lay more than 3 selections, a profit will be made on selections 3 to 20. The percentage of individual odds is shown in column i, and your Total Book percentage at J3 Adjust your stakes Input +ve or -ve amonts at column D to Adjust stakes to balance returns. Note that any adjustment will affect everything in column F
Copyright 2004 [Howard Hutchinson]. All rights reserved.

% 20.00 16.67 8.33

Commission rate % Accumulated 107.50

5.00

12.50 50.00

E4, and Lays all the other selections to lose that amount. o that these additional lays break even when

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20

Name Horse 1 Horse 2 Horse 3 Horse 4 Horse 5 Horse 6 Horse 7 Horse 8 Horse 9 Horse 10 Horse 11 Horse 12 Horse 13 Horse 14 Horse 15 Horse 16 Horse 17

Betfair Lay Odds 4.00 8.00 10.00 6.00 7.00 2.00

Adjust

50.00 Stakes 12.50 6.25 5.00 4.75 3.96 23.75

<< Stake to return Net Liability 6.21 6.21 6.21 26.32 27.08 8.27

Gross Liability 6.21 6.21 6.21 27.71 28.50 8.71

If ALL successful Lays

56.21

Overtype in column B to show what your Lays represent Use this spreadsheet to Lay 3 horses or other selections (eg Score lines in a football match) and reduce the liability by laying others to a liability of the original 3 stakes The spreadsheet adds together the stakes on the first 3 selections at cells E3, E4 and E5, and Lays all the other selections All additional lays are staked to lose the amounts staked on the first 3 selections, so that these additional lays break even w 4 selections are layed, but show a profit when 5 or more selections are layed. If none of the selections win, we clean up with the total of all the lay amounts shown at E23 Input your commission rate at K1 Input your Stake to return for the first 3 selections at E1 and the odds of your selections in column C Stake to return amout is the stake a bettor would expect to be paid out by a bookie INCLUDING his stake. Stake the amounts in column E Your liability or profit on each selection after commission is shown in column F Liability or profit on each selection before commission is shown in column G Only the first 3 selections will have negative liabilities. Once you lay more than 4 selections, a profit will be made on selections 4 to 20. The percentage of individual odds is shown in column i, and your Total Book percentage at J3 Adjust your stakes Input +ve or -ve amonts at column D to Adjust stakes to balance returns. Note that any adjustment will affect everything in column F
Copyright 2004 [Howard Hutchinson]. All rights reserved.

Individual Liability -37.50 -43.75 -45.00 -23.75 -23.75 -23.75

% 25.00 12.50 10.00 16.67 14.29 50.00

Commission Rate % Accumulated 128.45

5.00

d E5, and Lays all the other selections to lose that amount. hat these additional lays break even when

ns in column C CLUDING his stake.

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20

Name 0-0 0-1 0-2 0-3 1-0 1-1 1-2 1-3 2-0 2-1 2-2 2-3 3-0 3-1 3-2 3-3 Any Unquoted

Betfair Lay Odds 10.00 10.00 20.00 20.00

Adjust

50.00 Stakes 5.00 5.00 2.50 2.50

<< Stake to return Net Liability -29.17 -29.17 -29.17 -29.17

Gross Liability -29.17 -29.17 -29.17 -29.17

7.00 10.00 10.00

2.50 1.67 1.67

3.17 3.96 3.96

3.33 4.17 4.17

If ALL successful Lays

20.83

Overtype in column B to show what your Lays represent Use this spreadsheet to Lay 4 horses or other selections (eg Score lines in a football match) and reduce the liability by laying others to a liability of the original 4 stakes The spreadsheet adds together the stakes on the first 4 selections at cells E3, E4, E5 and E6, and Lays all the other selections All additional lays are staked to lose the amounts staked on the first 4 selections, so that these additional lays break even when 5 selections are layed, but show a profit when 6 or more selections are layed. If none of the selections win, we clean up with the total of all the lay amounts shown at E23 Input your Stake to return amount for the first 4 selectionsat E1 and the odds of your selections in column C Stake to return amout is the stake a bettor would expect to be paid out by a bookie INCLUDING his stake. Stake the amounts in column E Your liability or profit on each selection after commission is shown in column F Liability or profit on each selection before commission is shown in column G Only the first 4 selections will have negative liabilities. Once you lay more than 5 selections, a profit will be made on selections 5 to 20. The percentage of individual odds is shown in column H, and your Total Book percenatge at J3 Adjust your stakes Input +ve or -ve amonts at column D to Adjust stakes to balance returns. Note that any adjustment will affect everything in column F
Copyright 2004 [Howard Hutchinson]. All rights reserved.

Individual Liability -45.00 -45.00 -47.50 -47.50

% 10.00 10.00 5.00 5.00

Commission Rate % Accumulated 64.29

5.00

-15.00 -15.00 -15.00

14.29 10.00 10.00

E4, E5 and E6, and Lays all the other selections to lose that amount. ns, so that these additional lays break even when

of your selections in column C okie INCLUDING his stake.

Don't delete this sheet or calculations will be lost.