Hi UB
You may wish to double check those figures.

Unless I did something different.

I figured
14 sel= O/L 14.00
Ret divs 9.43 (including stake)
Lay profit +4.57
Less 5% Com .22
Total $4.34
POT 31%

__________________
Cheers.