dutching lay calculator

Does anyone have an excel sheet that can be used to calculate a dutching lay. I've figured out how to do it for a dutching bet, but can't get it right for laying. I know there's plenty online but would like to have one in excel...if anyone can point me in the right direction or explain how it's calculated i'd appreciate it.

thanks in advance,