| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ||||||||||||||||||
2 | ||||||||||||||||||
3 | Betting BANKER only without Target's help:- | Betting PLAYER only with Target achieving a AWB/ALB value of | 1.1136 | :1 | ||||||||||||||
4 | ||||||||||||||||||
5 | 1,000,000 | rounds of baccarat | 1,000,000 | rounds of baccarat | ||||||||||||||
6 | $100 | average or flat bet value | $100 | average loss value | $111 | average win value | ||||||||||||
7 | ||||||||||||||||||
8 | 458,600 | Banker wins | 446,200 | Player wins | ||||||||||||||
9 | $45,860,000 | Banker wins total | $49,688,832 | Player wins total | ||||||||||||||
10 | ||||||||||||||||||
11 | 446,200 | Banker losses | 458,600 | Player losses | ||||||||||||||
12 | $44,620,000 | Banker losses total | $45,860,000 | Player losses total | ||||||||||||||
13 | ||||||||||||||||||
14 | $1,240,000 | Banker gross win | $3,828,832 | Player gross win | ||||||||||||||
15 | $2,293,000 | Banker commission @ 5% of total wins of | $45,860,000 | $0 | Commission on Player wins | |||||||||||||
16 | ||||||||||||||||||
17 | ($1,053,000) | Overall loss on Banker | $3,828,832 | Overall win on Player | ||||||||||||||
18 | $100,000,000 | Total overall action including Tied hands | $100,000,000 | Total overall action including Tied hands | ||||||||||||||
19 | ||||||||||||||||||
20 | Banker losses = | -1.05% | of overall action/churn/grind | Player wins | 3.83% | of overall action/churn/grind | ||||||||||||
21 | -1.16% | of action on non-Tied hands | 4.01% | of action on non-Tied hands | ||||||||||||||
22 | ||||||||||||||||||
23 | Banker AV/HA | 1.24% | Player AV/HA | -1.24% | ||||||||||||||
24 | ||||||||||||||||||
25 | ||||||||||||||||||