Cash Game Planner 2011- Lite

VPP/Hand Big Blind Size Big Blinds/100 Hands Per Hour Hrs Played/Week
0.10 $0.10 4.00 400 20

Total Hrs Played Total VPPs VPPs/hr Total Hands Total Profit
840 33,600.00 40.00 336,000 $2,769.20

Milestone Bonuses
$1,400.00
VPPs Bonus VPPs Bonus
$1,200.00
750 $10.00 90,000 $0.00
1,500 $10.00 100,000 $0.00 $1,000.00
2,250 $10.00 200,000 $0.00 $800.00
3,000 $10.00 300,000 $0.00 $600.00
4,000 $10.00 400,000 $0.00 $400.00
5,000 $50.00 500,000 $0.00
$200.00
10,000 $50.00 600,000 $0.00
$0.00
15,000 $50.00 700,000 $0.00
20,000 $50.00 800,000 $0.00
25,000 $50.00 1,000,000 $0.00
30,000 $50.00 1,250,000 $0.00
35,000 $0.00 1,500,000 $0.00
40,000 $0.00 1,750,000 $0.00
45,000 $0.00 2,000,000 $0.00
50,000 $0.00 2,225,000 $0.00
60,000 $0.00 2,500,000 $0.00
70,000 $0.00 2,750,000 $0.00
80,000 $0.00 3,000,000 $0.00

Notes/Instructions:
1. Any cell this color is to be adjusted by you.
2. For info on the full version: http://pokerware.blogspot.com/
Planner by JJJ
 1
1.5
2
2.5
3.5
5
2011- Lite Bankroll
Management
Weeks Played FPP Multiplier Buy-in Level
42 2 $10.0

Hourly Rate Buy-ins Desired

$3.30 In Bankroll
50
Profit Sources
Bankroll Required
$1,400.00
$500
$1,200.00
$1,000.00
$800.00
$600.00
$400.00
$200.00
$0.00
1 2 3
Breakdown
Profit/Hand Rakeback/Hand Milestones/Hand
$0.00 $0.003 $0.07

Base Profit Total Rakeback Milestones

$1,344.00 $1,075.20 $350

Base Hourly Rate Rakeback $/Hr Milestone $/Hr

$1.60 $1.28 $0.42
 Double Or Nothing Planner 2011
Buy-in Rake ITM % Games/Hr Hrs Played/Week Weeks Played
$5.00 $0.20 55.00% 8 40 52

Hrs Played Total VPPs VPPs/hr Total Games Total Profit Hourly Rate
2080 18304 8.80 16640 $5,778.08 $2.78

Profit Sources
Milestone Bonuses
VPPs Bonus VPPs Bonus $5,000.00
750 $10.00 90,000 $0.00 $4,000.00
1,500 $10.00 100,000 $0.00
2,250 $10.00 200,000 $0.00 $3,000.00
3,000 $10.00 300,000 $0.00
4,000 $10.00 400,000 $0.00
$2,000.00
5,000 $50.00 500,000 $0.00 $1,000.00
10,000 $50.00 600,000 $0.00
$0.00
15,000 $50.00 700,000 $0.00
1 2
20,000 $0.00 800,000 $0.00
25,000 $0.00 1,000,000 $0.00
30,000 $0.00 1,250,000 $0.00 Profit/Game
35,000 $0.00 1,500,000 $0.00 $0.30
40,000 $0.00 1,750,000 $0.00
45,000 $0.00 2,000,000 $0.00 Base Profit
50,000 $0.00 2,225,000 $0.00 $4,992.00
60,000 $0.00 2,500,000 $0.00
70,000 $0.00 2,750,000 $0.00 Base Hourly Rate
80,000 $0.00 3,000,000 $0.00 $2.40

Notes/Instructions:
1. Any cell this color is to be adjusted by you.
3. To plan for a different payout structure whether it be an SNG or MTT, simply put in the appropriate buy-in and rake and then adju

Planner by JJJ
 1
1.5
2
2.5
3.5
5
 Planner 2011- Lite Kelly Criterion Calculator

FPP Multiplier ROI ITM % Buy-in

2 ROI 5.77% 55% $5.20
Base ROI---> 5.77%
Adjusted ---> 6.68% Recommended # of Buy-ins
Full Kelly 1/2 Kelly 1/4 Kelly
16 32 64
Profit Sources
Recommended Bankroll
Full Kelly 1/2 Kelly 1/4 Kelly
$83 $166 $333

M Calculator
Players Stack SB BB
6 2500 100 200
1 2 3
Breakdown PF Pot Size BBs Left M
Rakeback/Game Milestones/Game 420 12.5 5.95
0.0352 $0.01

Total Rakeback Milestones

$585.73 $200

Rakeback $/Hr Milestone $/Hr

$0.28 $0.10

ate buy-in and rake and then adjust cell C4 up and down until cell G11 matches what your expected ROI is for that game.
Ante
20