(After each 100 games, re-calculate the new starting bankroll and use the same 3% per bet)
| |
Start |
3% |
56W |
44L |
W-L |
End |
| 1 |
$1000
|
$30 |
$1680 |
$1320 |
+360 |
$1360 |
| 2 |
1360 |
40 |
2240 |
1760 |
480 |
1840 |
| 3 |
1840 |
55 |
3080 |
2420 |
660 |
2500 |
| 4 |
2500 |
75 |
4200 |
3080 |
900 |
3400 |
| 5 |
3400 |
102 |
5712 |
4488 |
1224 |
4624 |
| 6 |
4624 |
140 |
7840 |
6160 |
1680 |
6304 |
| 7 |
6304 |
190 |
10,640 |
8360 |
2280 |
8584 |
| 8 |
8584 |
260 |
14,560 |
11,440 |
3120 |
11,704 |
| 9 |
11,704 |
350 |
19,600 |
15,400 |
4200 |
15,904 |
| 10 |
15,904 |
480 |
26,880 |
21,120 |
5760 |
21,664 |
| 11 |
21,664 |
650 |
36,400 |
28,600 |
7800 |
29,464 |
| 12 |
29,464 |
885 |
49,560 |
38,940 |
10,620 |
$40,084 |
| |
Start |
3% |
60W |
40L |
W-L |
End |
| 1 |
$1000 |
$30 |
$1800 |
$1200 |
$+600 |
$1600 |
| 2 |
1600 |
48 |
2880 |
1920 |
960 |
2560 |
| 3 |
2560 |
76 |
4560 |
3040 |
1520 |
4080 |
| 4 |
4080 |
125 |
7500 |
5000 |
2500 |
6580 |
| 5 |
6580 |
200 |
12,200 |
8000 |
4000 |
10,580 |
| 6 |
10,580 |
320 |
19,200 |
12,800 |
6400 |
16,980 |
| 7 |
16,980 |
510 |
30,600 |
20,400 |
10,200 |
27,180 |
| 8 |
27,180 |
815 |
48,900 |
32,600 |
16,300 |
43,480 |
| 9 |
43,480 |
1300 |
78,000 |
52,000 |
26,000 |
69,480 |
| 10 |
69,480 |
2080 |
124,800 |
83,200 |
41,600 |
111,080 |
| 11 |
111,080 |
3330 |
199,800 |
133,200 |
66,600 |
177,680 |
| 12 |
177,680 |
5330 |
319,800 |
213,200 |
106,600 |
$284,280 |
| |
Start |
3% |
64W |
36L |
W-L |
End |
| 1 |
$1000 |
$30 |
$1920 |
$1080 |
+$840 |
$1840 |
| 2 |
1840 |
55 |
3520 |
1980 |
1540 |
3380 |
| 3 |
3380 |
101 |
6464 |
3636 |
2828 |
6208 |
| 4 |
6208 |
185 |
11,840 |
6660 |
5180 |
11,388 |
| 5 |
11,308 |
340 |
21,760 |
12,240 |
9520 |
20,908 |
| 6 |
20,908 |
630 |
40,320 |
22,680 |
17,640 |
38,548 |
| 7 |
38,548 |
1160 |
74,240 |
41,760 |
32,480 |
71,028 |
| 8 |
71,028 |
2130 |
136,320 |
76,680 |
59,640 |
130,668 |
| 9 |
130,668 |
3920 |
250,880 |
141,120 |
109,760 |
240,428 |
| 10 |
240,428 |
7210 |
461,440 |
259,560 |
201,880 |
442,308 |
| 11 |
442,308 |
13,270 |
847,360 |
477,720 |
369,640 |
811,948 |
| 12 |
811,948 |
24,358 |
1,558,912 |
876,888 |
682,024 |
$1,493,972 |
12 month projection with three different winning percentages
56% Winners
60% Winners
64%
Winners
BACK HOME