Poker P&L Spreadsheet Instructions

Data is entered into the worksheets "Jan 2007" through "Dec 2007" in the yellow cells. You
only have to enter the number of hours you have played for, and your start and end balance
for each day. (Apart from the first day, you actually only have to enter your end balance, as
the start balance is presumed to be the same as the previous day's end balance. Only if you
make a deposit or withdrawal will you have to enter the new start balance.) There is also the
option of entering the total rake you receive each month. This is then approximately calculated
on a daily basis based on the number of hours played for each day.

The "Consolidated Data" worksheets collects all of the data and this information is used to
produce the various graphs. The "Performance to Date", "Daily Average", "Recent Form",
"Average Hourly Rate", "Average Hourly Rate (Monthly)", "Performance (Monthly)",
"Performance (Daily)", "Max Downswing" and "Hours Played (Monthly)" worksheets are
graphical forms of your performance.
EXAMPLE DATA VERSION
Some of the worksheets are protected to avoid mistakingly typing in cells that contain
formulae. To remove the protection go to: Tools --> Protection --> Unprotect Sheet.

(There is also a separate STT calculator worksheet which is pretty straight-forward. This
calculates your average return given your percentage of time in the money, and your ratio of
money placings. It also tells you your profit/loss at a given buy-in, given your finishing
positions.)

Each worksheet can be printed. To print one of the graphs, then click on the graph before
selecting print.
 Date Beginning End Profit/Loss Daily RB Jan Total Daily Rate Hours Played Hourly Rate Today's Rate
01/01/07 1,246 1,468 242 20 242 242 2.75 88 88
01/02/07 1,468 1,610 175 33 418 209 4.50 58 39
01/03/07 1,610 1,970 386 26 804 268 3.50 75 110
01/04/07 1,970 1,670 (274) 26 529 132 3.50 37 (78)
01/05/07 1,670 860 (769) 41 (240) (48) 5.50 (12) (140)
01/06/07 860 1,112 304 52 64 11 7.00 2 43
01/07/07 1,112 1,556 492 48 556 79 6.50 17 76
01/08/07 1,556 1,268 (273) 15 283 35 2.00 8 (137)
01/09/07 1,268 1,188 (65) 15 218 24 2.00 6 (33)
01/10/07 1,188 1,364 198 22 416 42 3.00 10 66
01/11/07 1,364 1,345 (4) 15 412 37 2.00 10 (2)
01/12/07 1,345 896 (438) 11 (26) (2) 1.50 (1) (292)
01/13/07 896 631 (213) 52 (239) (18) 7.00 (5) (30)
###

01/14/07 631 571 (23) 37 (262) (19) 5.00 (5) (5)

01/15/07 571 589 33 15 (230) (15) 2.00 (4) 16
01/16/07 589 646 77 20 (152) (10) 2.75 (3) 28
01/17/07 646 439 (185) 22 (337) (20) 3.00 (5) (62)
01/18/07 439 692 272 19 (66) (4) 2.50 (1) 109
01/19/07 692 702 29 19 (37) (2) 2.50 (1) 11
01/20/07 702 1,028 345 19 307 15 2.50 4 138
01/21/07 1,028 1,463 485 50 792 38 6.75 10 72
01/22/07 1,463 1,572 139 30 931 42 4.00 11 35
01/23/07 1,572 972 (567) 33 364 16 4.50 4 (126)
01/24/07 972 990 48 30 412 17 4.00 5 12
01/25/07 990 1,214 250 26 662 26 3.50 7 71
01/26/07 1,214 1,268 84 30 745 29 4.00 8 21
01/27/07 1,268 1,015 (227) 26 518 19 3.50 5 (65)
01/28/07 1,015 1,113 157 59 676 24 8.00 6 20
01/29/07 1,113 986 (90) 37 586 20 5.00 5 (18)
01/30/07 986 1,194 219 11 805 27 1.50 7 146
01/31/07 1,194 1,003 (158) 33 647 21 4.50 5 (35)
Rakeback: 890 120.25
 Date Beginning End Profit/Loss Daily RB Feb Total Daily Rate Hours Played Hourly Rate Today's Rate
02/01/07 1,003 981 (3) 19 (3) (3) 3.50 (1) (1)
02/02/07 981 1,089 125 17 122 61 3.00 19 42
02/03/07 1,089 1,380 335 44 457 152 8.00 32 42
02/04/07 1,380 1,084 (241) 55 216 54 10.00 9 (24)
02/05/07 1,084 1,124 68 28 284 57 5.00 10 14
02/06/07 1,124 1,114 18 28 302 50 5.00 9 4
02/07/07 1,114 1,123 31 22 333 48 4.00 9 8
02/08/07 1,123 1,123 17 17 349 44 3.00 8 6
02/09/07 1,123 1,201 106 28 455 51 5.00 10 21
02/10/07 1,201 1,397 213 17 667 67 3.00 13 71
02/11/07 1,397 1,018 (343) 36 324 29 6.50 6 (53)
###

02/12/07 1,018 1,018 44 44 368 31 8.00 6 6

02/13/07 1,018 1,018 28 28 396 30 5.00 6 6
02/14/07 1,018 1,018 25 25 421 30 4.50 6 6
02/15/07 1,018 899 (105) 14 316 21 2.50 4 (42)
02/16/07 899 845 (26) 28 289 18 5.00 4 (5)
02/17/07 845 1,022 232 55 522 31 10.00 6 23
02/18/07 1,022 1,136 180 66 702 39 12.00 7 15
02/19/07 1,136 1,136 33 33 735 39 6.00 7 6
02/20/07 1,136 1,151 43 28 778 39 5.00 7 9
02/21/07 1,151 1,151 22 22 800 38 4.00 7 6
02/22/07 1,151 1,151 17 17 816 37 3.00 7 6
02/23/07 1,151 1,151 28 28 844 37 5.00 7 6
02/24/07 1,151 2,172 1,071 50 1,915 80 9.00 14 119
02/25/07 2,172 1,771 (395) 6 1,519 61 1.00 11 (395)
02/26/07 1,771 1,937 221 55 1,740 67 10.00 12 22
02/27/07 1,937 1,500 (423) 14 1,317 49 2.50 9 (169)
02/28/07 1,500 1,720 245 25 1,562 56 4.50 10 54
Rakeback: 845 153.00
 Date Beginning End Profit/Loss Daily RB Mar Total Daily Rate Hours Played Hourly Rate Today's Rate
03/01/07 1,720 1,337 (351) 32 (351) (351) 5.00 (70) (70)
03/02/07 1,337 1,743 425 19 74 37 3.00 9 142
03/03/07 1,743 1,971 285 57 359 120 9.00 21 32
03/04/07 1,971 1,911 (3) 57 356 89 9.00 14 (0)
03/05/07 1,911 2,273 394 32 749 150 5.00 24 79
03/06/07 2,273 2,624 379 28 1,129 188 4.50 32 84
03/07/07 2,624 2,815 210 19 1,339 191 3.00 35 70
03/08/07 2,815 3,335 539 19 1,878 235 3.00 45 180
03/09/07 3,335 2,559 (757) 19 1,121 125 3.00 25 (252)
03/10/07 2,559 2,837 322 44 1,443 144 7.00 28 46
03/11/07 2,837 2,831 26 32 1,469 134 5.00 26 5
03/12/07 2,831 3,098 286 19 1,755 146 3.00 29 95
03/13/07 3,098 3,199 110 9 1,865 143 1.50 31 74
###

03/14/07 3,199 3,001 (185) 13 1,680 120 2.00 27 (93)

03/15/07 3,001 3,411 419 9 2,099 140 1.50 33 280
03/16/07 3,411 3,322 (83) 6 2,017 126 1.00 31 (83)
03/17/07 3,322 4,119 854 57 2,870 169 9.00 39 95
03/18/07 4,119 5,038 976 57 3,846 214 9.00 46 108
03/19/07 5,038 3,879 (1,143) 16 2,703 142 2.50 31 (457)
03/20/07 3,879 3,018 (842) 19 1,861 93 3.00 21 (281)
03/21/07 3,018 3,598 608 28 2,470 118 4.50 26 135
03/22/07 3,598 3,210 (363) 25 2,107 96 4.00 22 (91)
03/23/07 3,210 2,888 (297) 25 1,810 79 4.00 18 (74)
03/24/07 2,888 3,261 411 38 2,221 93 6.00 21 68
03/25/07 3,261 4,713 1,503 51 3,724 149 8.00 32 188
03/26/07 4,713 3,883 (808) 22 2,916 112 3.50 25 (231)
03/27/07 3,883 3,091 (767) 25 2,149 80 4.00 17 (192)
03/28/07 3,091 3,384 328 35 2,477 88 5.50 19 60
03/29/07 3,384 3,597 245 32 2,722 94 5.00 20 49
03/30/07 3,597 3,205 (354) 38 2,368 79 6.00 17 (59)
03/31/07 3,205 3,596 432 41 2,800 90 6.50 19 66
Rakeback: 924 146.00
 Date Beginning End Profit/Loss Daily RB Apr Total Daily Rate Hours Played Hourly Rate Today's Rate
04/01/07 3,596 4,340 816 72 816 816 10.00 82 82
04/02/07 4,340 4,324 20 36 836 418 5.00 56 4
04/03/07 4,324 3,724 (582) 18 254 85 2.50 14 (233)
04/04/07 3,724 4,081 389 32 643 161 4.50 29 87
04/05/07 4,081 3,412 (633) 36 10 2 5.00 0 (127)
04/06/07 3,412 3,784 415 43 425 71 6.00 13 69
04/07/07 3,784 4,763 1,079 100 1,504 215 14.00 32 77
04/08/07 4,763 4,234 (472) 57 1,033 129 8.00 19 (59)
04/09/07 4,234 3,784 (428) 22 604 67 3.00 10 (143)
04/10/07 3,784 3,483 (251) 50 353 35 7.00 5 (36)
04/11/07 3,483 4,419 979 43 1,333 121 6.00 19 163
04/12/07 4,419 2,236 (2,140) 43 (807) (67) 6.00 (10) (357)
###

04/13/07 2,236 4,655 2,491 72 1,683 129 10.00 19 249

04/14/07 4,655 2,755 (1,861) 39 (177) (13) 5.50 (2) (338)
04/15/07 2,755 2,997 314 72 137 9 10.00 1 31
04/16/07 2,997 2,470 (509) 18 (373) (23) 2.50 (4) (204)
04/17/07 2,470 2,646 219 43 (153) (9) 6.00 (1) 37
04/18/07 2,646 2,687 45 4 (109) (6) 0.50 (1) 89
04/19/07 2,687 2,806 162 43 53 3 6.00 0 27
04/20/07 2,806 2,818 62 50 115 6 7.00 1 9
04/21/07 2,818 2,593 (175) 50 (59) (3) 7.00 (0) (25)
04/22/07 2,593 3,734 1,198 57 1,139 52 8.00 8 150
04/23/07 3,734 3,689 (23) 22 1,116 49 3.00 8 (8)
04/24/07 3,689 4,253 596 32 1,712 71 4.50 12 133
04/25/07 4,253 4,115 (102) 36 1,610 64 5.00 11 (20)
04/26/07 4,115 3,886 (193) 36 1,417 54 5.00 9 (39)
04/27/07 3,886 4,009 177 54 1,593 59 7.50 10 24
04/28/07 4,009 2,531 (1,428) 50 166 6 7.00 1 (204)
04/29/07 2,531 3,158 692 65 857 30 9.00 5 77
04/30/07 3,158 3,541 412 29 1,269 42 4.00 7 103
Rakeback: 1,324 184.50
 Date Beginning End Profit/Loss Daily RB May Total Daily Rate Hours Played Hourly Rate Today's Rate
05/01/07 3,541 2,674 (836) 31 (836) (836) 5.00 (167) (167)
05/02/07 2,674 3,572 948 50 113 56 8.00 9 119
05/03/07 3,572 3,171 (360) 41 (248) (83) 6.50 (13) (55)
05/04/07 3,171 4,236 1,112 47 865 216 7.50 32 148
05/05/07 4,236 2,368 (1,824) 44 (959) (192) 7.00 (28) (261)
05/06/07 2,368 2,746 428 50 (531) (89) 8.00 (13) 54
05/07/07 2,746 2,077 (625) 44 (1,156) (165) 7.00 (24) (89)
05/08/07 2,077 2,624 572 25 (584) (73) 4.00 (11) 143
05/09/07 2,624 3,498 924 50 340 38 8.00 6 116
05/10/07 3,498 3,926 459 31 800 80 5.00 12 92
05/11/07 3,926 5,290 1,395 31 2,195 200 5.00 31 279
05/12/07 5,290 4,626 (633) 31 1,562 130 5.00 21 (127)
05/13/07 4,626 2,934 (1,657) 35 (95) (7) 5.50 (1) (301)
###

05/14/07 2,934 3,347 422 9 327 23 1.50 4 282

05/15/07 3,347 3,452 118 13 445 30 2.00 5 59
05/16/07 3,452 2,974 (453) 25 (8) (1) 4.00 (0) (113)
05/17/07 2,974 3,030 75 19 67 4 3.00 1 25
05/18/07 3,030 3,362 351 19 418 23 3.00 4 117
05/19/07 3,362 2,974 (369) 19 48 3 3.00 0 (123)
05/20/07 2,974 3,256 345 63 393 20 10.00 4 34
05/21/07 3,256 3,442 199 13 592 28 2.00 5 99
05/22/07 3,442 4,314 891 19 1,483 67 3.00 13 297
05/23/07 4,314 3,746 (549) 19 934 41 3.00 8 (183)
05/24/07 3,746 3,093 (628) 25 306 13 4.00 3 (157)
05/25/07 3,093 4,077 1,015 31 1,321 53 5.00 11 203
05/26/07 4,077 4,122 45 0 1,366 53 0.00 11 0
05/27/07 4,122 3,729 (368) 25 998 37 4.00 8 (92)
05/28/07 3,729 3,518 (205) 6 793 28 1.00 6 (205)
05/29/07 3,518 3,225 (277) 16 516 18 2.50 4 (111)
05/30/07 3,225 3,231 31 25 547 18 4.00 4 1
05/31/07 3,231 3,984 769 16 1,316 42 2.50 9 307
Rakeback: 873 139.00
 Date Beginning End Profit/Loss Daily RB Jun Total Daily Rate Hours Played Hourly Rate Today's Rate
06/01/07 3,984 3,072 (912) 21 (912) (912) 3.00 (304) (304)
06/02/07 3,072 3,894 822 75 (90) (45) 10.50 (7) 78
06/03/07 3,894 2,405 (1,489) 28 (1,579) (526) 4.00 (90) (372)
06/04/07 2,405 2,952 547 78 (1,032) (258) 11.00 (36) 50
06/05/07 2,952 2,953 1 46 (1,031) (206) 6.50 (29) 0
06/06/07 2,953 2,359 (594) 36 (1,625) (271) 5.00 (41) (119)
06/07/07 2,359 2,339 (20) 43 (1,645) (235) 6.00 (36) (3)
06/08/07 2,339 2,921 582 46 (1,063) (133) 6.50 (20) 90
06/09/07 2,921 2,947 26 43 (1,037) (115) 6.00 (18) 4
06/10/07 2,947 4,540 1,593 71 556 56 10.00 8 159
06/11/07 4,540 4,534 (6) 4 550 50 0.50 8 (12)
06/12/07 4,534 3,094 (1,440) 21 (890) (74) 3.00 (12) (480)
###

06/13/07 3,094 3,941 847 36 (43) (3) 5.00 (1) 169

06/14/07 3,941 2,962 (979) 36 (1,022) (73) 5.00 (12) (196)
06/15/07 2,962 3,645 683 25 (339) (23) 3.50 (4) 195
06/16/07 3,645 3,083 (562) 7 (901) (56) 1.00 (10) (562)
06/17/07 3,083 3,386 303 50 (598) (35) 7.00 (6) 43
06/18/07 3,386 3,529 143 14 (455) (25) 2.00 (5) 72
06/19/07 3,529 3,133 (396) 18 (851) (45) 2.50 (9) (158)
06/20/07 3,133 3,884 751 21 (100) (5) 3.00 (1) 250
06/21/07 3,884 3,836 (48) 28 (148) (7) 4.00 (1) (12)
06/22/07 3,836 2,650 (1,186) 28 (1,334) (61) 4.00 (12) (297)
06/23/07 2,650 2,297 (353) 50 (1,687) (73) 7.00 (15) (50)
06/24/07 2,297 2,525 228 36 (1,459) (61) 5.00 (12) 46
06/25/07 2,525 3,390 865 50 (594) (24) 7.00 (5) 124
06/26/07 3,390 3,137 (253) 28 (847) (33) 4.00 (6) (63)
06/27/07 3,137 2,890 (247) 39 (1,094) (41) 5.50 (8) (45)
06/28/07 2,890 2,605 (285) 36 (1,379) (49) 5.00 (10) (57)
06/29/07 2,605 4,416 1,811 61 432 15 8.50 3 213
06/30/07 4,416 3,287 (1,129) 14 (697) (23) 2.00 (5) (565)
Rakeback: 1,090 153.00
 Date Beginning End Profit/Loss Daily RB Jul Total Daily Rate Hours Played Hourly Rate Today's Rate
07/01/07 3,287 2,837 (402) 48 (402) 7.50 (54) (54)
07/02/07 2,837 2,910 79 6 (323) 1.00 (38) 79
07/03/07 2,910 2,873 1 38 (321) 6.00 (22) 0
07/04/07 2,873 3,172 318 19 (3) 3.00 (0) 106
07/05/07 3,172 3,098 (42) 32 (45) (9) 5.00 (2) (8)
07/06/07 3,098 3,317 264 45 219 36 7.00 7 38
07/07/07 3,317 2,893 (392) 32 (173) (25) 5.00 (5) (78)
07/08/07 2,893 3,233 340 0 167 21 0.00 5 0
07/09/07 3,233 3,421 207 19 374 42 3.00 10 69
07/10/07 3,421 2,423 (985) 13 (611) (61) 2.00 (15) (493)
07/11/07 2,423 2,189 (213) 21 (825) (75) 3.25 (19) (66)
07/12/07 2,189 2,399 212 2 (613) (51) 0.25 (14) 846
07/13/07 2,399 2,799 426 26 (187) (14) 4.00 (4) 106
###

07/14/07 2,799 2,952 172 19 (15) (1) 3.00 (0) 57

07/15/07 2,952 4,307 1,385 30 1,370 91 4.75 25 292
07/16/07 4,307 4,307 32 32 1,402 88 5.00 23 6
07/17/07 4,307 3,456 (816) 35 586 34 5.50 9 (148)
07/18/07 3,456 3,467 11 0 597 33 0.00 9 0
07/19/07 3,467 3,869 437 35 1,035 54 5.50 15 79
07/20/07 3,869 4,814 1,003 58 2,037 102 9.00 26 111
07/21/07 4,814 4,843 80 51 2,117 101 8.00 24 10
07/22/07 4,843 6,117 1,338 64 3,455 157 10.00 35 134
07/23/07 6,117 6,196 124 45 3,579 156 7.00 34 18
07/24/07 6,196 6,959 793 30 4,372 182 4.75 40 167
07/25/07 6,959 5,979 (945) 35 3,428 137 5.50 30 (172)
07/26/07 5,979 7,025 1,064 18 4,491 173 2.75 38 387
07/27/07 7,025 7,076 85 34 4,576 169 5.25 37 16
07/28/07 7,076 8,475 1,439 40 6,015 215 6.25 47 230
07/29/07 8,475 8,374 (43) 58 5,971 206 9.00 43 (5)
07/30/07 8,374 7,738 (620) 16 5,351 178 2.50 38 (248)
07/31/07 7,738 7,929 204 13 5,555 179 2.00 39 102
Rakeback: 913 142.75
 Date Beginning End Profit/Loss Daily RB Aug Total Daily Rate Hours Played Hourly Rate Today's Rate
08/01/07 7,929 6,897 (1,021) 11 (1,021) (1,021) 1.75 (584) (584)
08/02/07 6,897 6,787 (96) 14 (1,117) (559) 2.25 (279) (43)
08/03/07 6,787 7,101 340 26 (777) (259) 4.25 (94) 80
08/04/07 7,101 7,621 572 52 (205) (51) 8.50 (12) 67
08/05/07 7,621 6,555 (1,029) 37 (1,234) (247) 6.00 (54) (172)
08/06/07 6,555 6,725 192 22 (1,042) (174) 3.50 (40) 55
08/07/07 6,725 8,998 2,285 12 1,243 178 2.00 44 1,143
08/08/07 1,250 1,233 (11) 6 1,232 154 1.00 42 (11)
08/09/07 1,233 1,233 0 0 1,232 137 0.00 42 0
08/10/07 1,233 1,232 17 18 1,250 125 3.00 39 6
08/11/07 1,232 2,787 1,589 34 2,838 258 5.50 75 289
08/12/07 2,787 2,778 8 17 2,846 237 2.75 70 3
08/13/07 2,778 2,905 145 18 2,992 230 3.00 69 48
###

08/14/07 2,905 2,688 (192) 25 2,799 200 4.00 59 (48)

08/15/07 2,688 2,424 (230) 34 2,569 171 5.50 48 (42)
08/16/07 2,424 2,597 195 22 2,764 173 3.50 49 56
08/17/07 2,597 3,292 726 31 3,490 205 5.00 57 145
08/18/07 3,292 2,829 (414) 49 3,076 171 8.00 44 (52)
08/19/07 2,829 2,824 57 62 3,133 165 10.00 39 6
08/20/07 2,824 2,735 (52) 37 3,080 154 6.00 36 (9)
08/21/07 2,735 2,734 30 31 3,110 148 5.00 34 6
08/22/07 2,734 2,514 (180) 40 2,930 133 6.50 30 (28)
08/23/07 2,514 2,386 (91) 37 2,839 123 6.00 28 (15)
08/24/07 2,386 3,318 969 37 3,808 159 6.00 35 161
08/25/07 3,318 4,065 796 49 4,604 184 8.00 39 100
08/26/07 4,065 3,915 (125) 25 4,479 172 4.00 37 (31)
08/27/07 3,915 4,982 1,113 46 5,592 207 7.50 44 148
08/28/07 4,982 5,714 766 34 6,358 227 5.50 47 139
08/29/07 5,714 4,856 (815) 43 5,543 191 7.00 39 (116)
08/30/07 4,856 2,856 (1,982) 18 3,562 119 3.00 25 (661)
08/31/07 2,856 2,856 12 12 3,574 115 2.00 24 6
Rakeback: 899 146.00
 Date Beginning End Profit/Loss Daily RB Sep Total Daily Rate Hours Played Hourly Rate Today's Rate
09/01/07 378 1,098 720 11 720 720 1.00 720 720
09/02/07 1,098 1,172 74 11 794 397 1.00 397 74
09/03/07 1,172 1,232 60 11 854 285 1.00 285 60
09/04/07 1,232 1,763 531 22 1,385 346 2.00 277 266
09/05/07 1,763 1,983 220 22 1,605 321 2.00 229 110
09/06/07 1,983 2,103 120 22 1,725 288 2.00 192 60
09/07/07 2,103 1,864 (239) 11 1,486 212 1.00 149 (239)
09/08/07 1,864 2,064 200 22 1,686 211 2.00 141 100
09/09/07 2,064 1,763 (301) 33 1,385 154 3.00 92 (100)
09/10/07 1,763 1,983 220 22 1,605 161 2.00 94 110
09/11/07 1,983 2,103 120 22 1,725 157 2.00 91 60
09/12/07 2,103 1,763 (340) 33 1,385 115 3.00 63 (113)
###

09/13/07 1,763 1,983 220 28 1,605 123 2.50 66 88

09/14/07 1,983 2,103 120 50 1,725 123 4.50 59 27
09/15/07 2,103 3,352 1,249 55 2,974 198 5.00 87 250
09/16/07 3,352 3,446 94 78 3,068 192 7.00 75 13
09/17/07 3,446 2,766 (680) 44 2,388 140 4.00 53 (170)
09/18/07 2,766 3,175 409 55 2,797 155 5.00 56 82
09/19/07 3,175 2,561 (614) 67 2,183 115 6.00 39 (102)
09/20/07 2,561 3,157 596 67 2,779 139 6.00 45 99
09/21/07 3,157 3,408 251 50 3,030 144 4.50 46 56
09/22/07 3,408 4,431 1,023 47 4,053 184 4.25 57 241
09/23/07 4,431 3,405 (1,026) 22 3,027 132 2.00 42 (513)
09/24/07 3,405 3,493 88 28 3,115 130 2.50 41 35
09/25/07 3,493 3,289 (204) 25 2,911 116 2.25 38 (91)
09/26/07 3,289 4,291 1,002 30 3,913 151 2.75 49 364
09/27/07 4,291 1,956 (2,335) 22 1,578 58 2.00 19 (1,168)
09/28/07 1,956 2,455 499 22 2,077 74 2.00 25 250
09/29/07 2,455 3,702 1,247 47 3,324 115 4.25 38 293
09/30/07 3,702 3,551 (151) 30 3,173 106 2.75 35 (55)
Rakeback: 1,012 91.25
 Date Beginning End Profit/Loss Daily RB Oct Total Daily Rate Hours Played Hourly Rate Today's Rate
10/01/07 3,601 3,841 260 20 260 260 3.25 80 80
10/02/07 3,841 1,528 (2,287) 26 (2,027) (1,014) 4.25 (270) (538)
10/03/07 1,528 1,653 163 38 (1,864) (621) 6.25 (136) 26
10/04/07 642 1,872 1,251 21 (613) (153) 3.50 (36) 358
10/05/07 1,719 1,726 31 24 (582) (116) 4.00 (27) 8
10/06/07 1,412 2,465 1,093 40 511 85 6.50 18 168
10/07/07 1,735 3,378 1,697 55 2,208 315 9.00 60 189
10/08/07 3,378 3,150 (198) 30 2,010 251 5.00 48 (40)
10/09/07 3,138 3,739 656 55 2,666 296 9.00 53 73
10/10/07 3,739 3,882 183 40 2,848 285 6.50 50 28
10/11/07 3,882 3,194 (661) 27 2,187 199 4.45 35 (149)
10/12/07 3,194 3,503 353 44 2,541 212 7.25 37 49
10/13/07 3,503 3,106 (361) 36 2,180 168 6.00 29 (60)
###

10/14/07 3,106 2,706 (339) 61 1,841 132 10.00 22 (34)

10/15/07 2,706 2,553 (123) 30 1,719 115 5.00 19 (25)
10/16/07 2,553 3,440 927 40 2,645 165 6.50 27 143
10/17/07 3,440 3,592 198 46 2,843 167 7.50 27 26
10/18/07 3,592 3,058 (519) 15 2,324 129 2.50 22 (208)
10/19/07 3,058 3,118 72 12 2,396 126 2.00 22 36
10/20/07 3,118 4,274 1,189 33 3,586 179 5.50 31 216
10/21/07 4,274 4,320 61 15 3,647 174 2.50 31 24
10/22/07 4,320 6,488 2,198 30 5,845 266 5.00 48 440
10/23/07 6,488 5,966 (486) 36 5,360 233 6.00 42 (81)
10/24/07 5,966 5,904 (26) 36 5,334 222 6.00 40 (4)
10/25/07 5,904 6,753 881 32 6,215 249 5.25 45 168
10/26/07 6,753 6,691 (53) 9 6,162 237 1.50 44 (35)
10/27/07 6,691 6,821 179 49 6,341 235 8.00 43 22
10/28/07 6,821 7,310 529 40 6,869 245 6.50 44 81
10/29/07 7,310 7,310 0 0 6,869 237 0.00 44 0
10/30/07 7,310 8,325 1,042 27 7,912 264 4.50 50 232
10/31/07 8,325 7,494 (817) 14 7,094 229 2.25 44 (363)
Rakeback: 982 161.45
 Date Beginning End Profit/Loss Daily RB Nov Total Daily Rate Hours Played Hourly Rate Today's Rate
11/01/07 2,127 1,437 (674) 16 (674) (674) 2.00 (337) (337)
11/02/07 1,437 1,476 71 32 (603) (302) 4.00 (101) 18
11/03/07 1,476 1,476 50 50 (554) (185) 6.25 (45) 8
11/04/07 1,476 1,320 (112) 44 (666) (167) 5.50 (38) (20)
11/05/07 1,320 807 (493) 20 (1,159) (232) 2.50 (57) (197)
11/06/07 807 807 24 24 (1,135) (189) 3.00 (49) 8
11/07/07 807 1,823 1,032 16 (104) (15) 2.00 (4) 516
11/08/07 1,823 1,823 24 24 (80) (10) 3.00 (3) 8
11/09/07 1,823 1,923 116 16 36 4 2.00 1 58
11/10/07 1,923 1,923 24 24 60 6 3.00 2 8
11/11/07 1,923 2,259 340 4 400 36 0.50 12 680
11/12/07 2,259 2,509 268 18 668 56 2.25 19 119
###

11/13/07 2,509 3,578 1,097 28 1,764 136 3.50 45 313

11/14/07 3,578 1,290 (2,256) 32 (492) (35) 4.00 (11) (564)
11/15/07 1,290 1,357 95 28 (397) (26) 3.50 (8) 27
11/16/07 1,357 437 (880) 40 (1,277) (80) 5.00 (25) (176)
11/17/07 437 1,639 1,273 71 (4) (0) 9.00 (0) 141
11/18/07 1,639 1,533 (50) 56 (54) (3) 7.00 (1) (7)
11/19/07 1,533 1,581 76 28 21 1 3.50 0 22
11/20/07 1,581 1,799 291 73 313 16 9.25 4 `
11/21/07 1,799 2,853 1,125 71 1,438 68 9.00 16 125
11/22/07 2,853 3,350 570 73 2,009 91 9.25 20 62
11/23/07 3,350 3,780 458 28 2,467 107 3.50 24 131
11/24/07 3,780 4,200 470 50 2,936 122 6.25 27 75
11/25/07 4,200 3,194 (958) 48 1,978 79 6.00 17 (160)
11/26/07 3,194 4,786 1,626 34 3,603 139 4.25 30 383
11/27/07 4,786 4,355 (377) 54 3,226 119 6.75 26 (56)
11/28/07 4,355 4,660 370 65 3,597 128 8.25 27 45
11/29/07 4,660 5,300 662 22 4,258 147 2.75 31 241
11/30/07 5,300 5,335 77 42 4,335 145 5.25 31 15
Rakeback: 1,127 142.00
 Date Beginning End Profit/Loss Daily RB Dec Total Daily Rate Hours Played Hourly Rate Today's Rate
12/01/07 2,597 2,169 (383) 45 (383) (383) 5.50 (70) (70)
12/02/07 2,169 2,437 293 25 (90) (45) 3.00 (11) 98
12/03/07 2,437 2,624 220 33 129 43 4.00 10 55
12/04/07 2,624 2,016 (594) 14 (464) (116) 1.75 (33) (339)
12/05/07 2,016 1,674 (324) 18 (788) (158) 2.25 (48) (144)
12/06/07 1,674 1,744 84 14 (704) (117) 1.75 (39) 48
12/07/07 1,744 1,856 118 6 (586) (84) 0.75 (31) 158
12/08/07 1,856 3,018 1,203 41 617 77 5.00 26 241
12/09/07 3,018 2,250 (719) 49 (102) (11) 6.00 (3) (120)
12/10/07 2,250 2,134 (75) 41 (177) (18) 5.00 (5) (15)
12/11/07 2,134 1,728 (332) 74 (509) (46) 9.00 (12) (37)
12/12/07 1,728 2,232 557 53 48 4 6.50 1 86
12/13/07 2,232 2,172 (24) 36 24 2 4.45 0 (5)
###

12/14/07 2,172 2,334 203 41 227 16 5.00 4 41

12/15/07 2,334 1,782 (478) 74 (251) (17) 9.00 (4) (53)
12/16/07 1,782 1,928 199 53 (52) (3) 6.50 (1) 31
12/17/07 1,928 2,345 453 36 401 24 4.45 5 102
12/18/07 2,345 2,864 578 59 980 54 7.25 11 80
12/19/07 2,864 3,109 294 49 1,274 67 6.00 14 49
12/20/07 3,109 3,362 335 82 1,609 80 10.00 16 33
12/21/07 3,362 3,198 (123) 41 1,486 71 5.00 14 (25)
12/22/07 3,198 2,893 (252) 53 1,234 56 6.50 11 (39)
12/23/07 2,893 3,284 452 61 1,686 73 7.50 14 60
12/24/07 3,284 3,347 83 20 1,769 74 2.50 14 33
12/25/07 3,347 3,576 245 16 2,015 81 2.00 16 123
12/26/07 3,576 3,874 343 45 2,358 91 5.50 18 62
12/27/07 3,874 4,193 339 20 2,697 100 2.50 20 136
12/28/07 4,193 4,483 331 41 3,028 108 5.00 22 66
12/29/07 4,483 4,783 349 49 3,377 116 6.00 23 58
12/30/07 4,783 5,109 375 49 3,752 125 6.00 25 63
12/31/07 5,109 4,783 (293) 33 3,459 112 4.00 22 (73)
Rakeback: 1,273 155.65
 THIS PAGE COLLECTS ALL OF THE DATA FOR USE IN THE VARIOUS GRAPHS

Date Profit/Loss 2006 Total Average Hrs Played Hrly Rate 30 Day Av 90 Day Av Projection 30 Projection 90
1 01/01/07 242 242 n/a 2.75 n/a n/a n/a n/a n/a
2 01/02/07 175 418 n/a 4.50 n/a n/a n/a n/a n/a
3 01/03/07 386 804 n/a 3.50 n/a n/a n/a n/a n/a
4 01/04/07 (274) 529 n/a 3.50 n/a n/a n/a n/a n/a
5 01/05/07 (769) (240) n/a 5.50 n/a n/a n/a n/a n/a
6 01/06/07 304 64 n/a 7.00 n/a n/a n/a n/a n/a
7 01/07/07 492 556 n/a 6.50 n/a n/a n/a n/a n/a
8 01/08/07 (273) 283 n/a 2.00 n/a n/a n/a n/a n/a
9 01/09/07 (65) 218 n/a 2.00 n/a n/a n/a n/a n/a
### 01/10/07 198 416 n/a 3.00 n/a n/a n/a n/a n/a
### 01/11/07 (4) 412 n/a 2.00 n/a n/a n/a n/a n/a
### 01/12/07 (438) (26) n/a 1.50 n/a n/a n/a n/a n/a
### 01/13/07 (213) (239) n/a 7.00 n/a n/a n/a n/a n/a
### 01/14/07 (23) (262) n/a 5.00 n/a n/a n/a n/a n/a
### 01/15/07 33 (230) n/a 2.00 n/a n/a n/a n/a n/a
### 01/16/07 77 (152) n/a 2.75 n/a n/a n/a n/a n/a
### 01/17/07 (185) (337) n/a 3.00 n/a n/a n/a n/a n/a
### 01/18/07 272 (66) n/a 2.50 n/a n/a n/a n/a n/a
### 01/19/07 29 (37) n/a 2.50 n/a n/a n/a n/a n/a
### 01/20/07 345 307 n/a 2.50 n/a n/a n/a n/a n/a
### 01/21/07 485 792 n/a 6.75 n/a n/a n/a n/a n/a
### 01/22/07 139 931 n/a 4.00 n/a n/a n/a n/a n/a
### 01/23/07 (567) 364 n/a 4.50 n/a n/a n/a n/a n/a
### 01/24/07 48 412 n/a 4.00 n/a n/a n/a n/a n/a
### 01/25/07 250 662 n/a 3.50 n/a n/a n/a n/a n/a
### 01/26/07 84 745 n/a 4.00 n/a n/a n/a n/a n/a
### 01/27/07 (227) 518 19 3.50 5.12 19 n/a n/a n/a
### 01/28/07 157 676 24 8.00 6.18 24 24 8,807 8,807
### 01/29/07 (90) 586 20 5.00 5.13 20 20 7,370 7,370
### 01/30/07 219 805 27 1.50 6.95 27 27 9,790 9,790
### 01/31/07 (158) 647 21 4.50 5.38 13 21 5,152 7,618
### 02/01/07 (3) 644 20 3.50 5.21 8 20 3,160 7,349
### 02/02/07 125 769 23 3.00 6.07 (1) 23 385 8,504
### 02/03/07 335 1,104 32 8.00 8.19 19 32 7,444 11,853
### 02/04/07 (241) 863 25 10.00 5.96 37 25 12,998 9,003
### 02/05/07 68 931 26 5.00 6.22 29 26 10,438 9,439
### 02/06/07 18 949 26 5.00 6.13 13 26 5,239 9,357
### 02/07/07 31 980 26 4.00 6.17 23 26 8,574 9,410
### 02/08/07 17 996 26 3.00 6.16 26 26 9,456 9,323
### 02/09/07 106 1,102 28 5.00 6.61 23 28 8,533 10,054
### 02/10/07 213 1,314 32 3.00 7.74 30 32 11,063 11,701
### 02/11/07 (343) 971 23 6.50 5.51 33 23 11,711 8,441
### 02/12/07 44 1,015 24 8.00 5.51 42 24 14,484 8,620
### 02/13/07 28 1,043 24 5.00 5.51 44 24 15,011 8,653
### 02/14/07 25 1,068 24 4.50 5.51 43 24 14,908 8,662
### 02/15/07 (105) 963 21 2.50 4.91 37 21 12,819 7,639
### 02/16/07 (26) 936 20 5.00 4.65 42 20 14,434 7,272
### 02/17/07 232 1,169 24 10.00 5.53 41 24 14,209 8,886
### 02/18/07 180 1,349 28 12.00 6.04 46 28 15,947 10,048
### 02/19/07 33 1,382 28 6.00 6.03 36 28 12,664 10,089
### 02/20/07 43 1,425 28 5.00 6.08 21 28 8,041 10,196
### 02/21/07 22 1,447 28 4.00 6.07 17 28 6,827 10,155
### 02/22/07 17 1,463 28 3.00 6.07 37 28 12,892 10,077
### 02/23/07 28 1,491 28 5.00 6.05 36 28 12,676 10,077
### 02/24/07 1,071 2,562 47 9.00 10.04 63 47 22,192 17,000
### 02/25/07 (395) 2,166 39 1.00 8.45 47 39 16,799 14,118
### 02/26/07 221 2,387 42 10.00 8.97 62 42 21,575 15,287
### 02/27/07 (423) 1,964 34 2.50 7.31 43 34 15,150 12,361
### 02/28/07 245 2,209 37 4.50 8.08 54 37 18,768 13,666
### 03/01/07 (351) 1,858 31 5.00 6.68 35 31 12,563 11,301
### 03/02/07 425 2,283 37 3.00 8.12 55 37 18,857 13,658
### 03/03/07 285 2,568 41 9.00 8.85 64 41 21,993 15,116
### 03/04/07 (3) 2,565 41 9.00 8.57 60 41 20,641 14,858
### 03/05/07 394 2,958 46 5.00 9.72 62 46 21,561 16,871
### 03/06/07 379 3,338 51 4.50 10.81 82 51 28,081 18,742
### 03/07/07 210 3,548 54 3.00 11.38 87 54 29,628 19,620
### 03/08/07 539 4,087 61 3.00 12.98 105 61 35,258 22,263
### 03/09/07 (757) 3,330 49 3.00 10.48 78 49 26,595 17,872
### 03/10/07 322 3,652 53 7.00 11.25 89 53 29,855 19,318
### 03/11/07 26 3,678 53 5.00 11.15 86 53 29,006 19,176
### 03/12/07 286 3,964 56 3.00 11.91 88 56 29,926 20,376
### 03/13/07 110 4,074 57 1.50 12.19 103 57 34,378 20,653
### 03/14/07 (185) 3,889 53 2.00 11.56 96 53 31,855 19,444
### 03/15/07 419 4,308 58 1.50 12.76 109 58 35,980 21,250
### 03/16/07 (83) 4,226 56 1.00 12.47 105 56 34,749 20,564
### 03/17/07 854 5,079 67 9.00 14.61 137 67 44,738 24,395
### 03/18/07 976 6,055 79 9.00 16.97 171 79 55,199 28,704
### 03/19/07 (1,143) 4,912 63 2.50 13.67 125 63 40,727 22,987
### 03/20/07 (842) 4,070 52 3.00 11.24 91 52 30,014 18,806
### 03/21/07 608 4,679 58 4.50 12.76 110 58 35,998 21,347
### 03/22/07 (363) 4,316 53 4.00 11.64 96 53 31,688 19,449
### 03/23/07 (297) 4,019 49 4.00 10.73 86 49 28,288 17,891
### 03/24/07 411 4,430 53 6.00 11.64 99 53 32,321 19,483
### 03/25/07 1,503 5,933 71 8.00 15.26 148 71 47,541 25,780
### 03/26/07 (808) 5,125 60 3.50 13.07 85 60 29,051 22,008
### 03/27/07 (767) 4,358 51 4.00 11.00 73 51 24,747 18,498
### 03/28/07 328 4,686 54 5.50 11.66 77 54 25,989 19,661
### 03/29/07 245 4,931 56 5.00 12.12 99 56 32,324 20,452
### 03/30/07 (354) 4,577 51 6.00 11.09 79 51 26,361 18,770
### 03/31/07 432 5,009 56 6.50 11.95 105 56 33,896 20,314
### 04/01/07 816 5,825 64 10.00 13.57 118 62 38,176 22,820
### 04/02/07 20 5,845 64 5.00 13.46 109 60 35,666 22,306
### 04/03/07 (582) 5,263 57 2.50 12.05 90 50 29,725 18,739
### 04/04/07 389 5,652 60 4.50 12.81 90 57 29,985 21,076
### 04/05/07 (633) 5,019 53 5.00 11.25 56 58 20,149 20,795
### 04/06/07 415 5,434 57 6.00 12.02 63 60 22,346 21,484
### 04/07/07 1,079 6,513 67 14.00 13.97 81 66 28,191 24,252
### 04/08/07 (472) 6,042 62 8.00 12.74 90 64 30,179 23,126
### 04/09/07 (428) 5,613 57 3.00 11.76 65 60 23,003 21,560
### 04/10/07 (251) 5,362 54 7.00 11.07 56 55 20,246 19,927
### 04/11/07 979 6,342 63 6.00 12.94 79 66 27,267 23,736
### 04/12/07 (2,140) 4,202 41 6.00 8.47 4 47 5,319 16,556
### 04/13/07 2,491 6,692 65 10.00 13.22 93 77 31,177 26,871
### 04/14/07 (1,861) 4,832 46 5.50 9.44 17 57 9,387 19,605
### 04/15/07 314 5,146 49 10.00 9.86 31 60 13,119 20,674
### 04/16/07 (509) 4,636 44 2.50 8.84 (15) 53 812 18,417
### 04/17/07 219 4,856 45 6.00 9.16 (40) 58 (5,464) 19,741
### 04/18/07 45 4,900 45 0.50 9.23 (0) 55 4,796 19,080
### 04/19/07 162 5,062 46 6.00 9.43 33 57 13,527 19,567
### 04/20/07 62 5,124 47 7.00 9.42 15 54 8,913 18,772
### 04/21/07 (175) 4,950 45 7.00 8.99 21 46 10,314 16,682
### 04/22/07 1,198 6,148 55 8.00 11.00 71 58 24,100 20,814
### 04/23/07 (23) 6,125 54 3.00 10.90 56 64 20,356 22,253
### 04/24/07 596 6,721 59 4.50 11.87 26 70 13,313 24,316
### 04/25/07 (102) 6,619 58 5.00 11.59 50 66 19,066 23,166
### 04/26/07 (193) 6,426 55 5.00 11.15 69 63 23,584 22,141
### 04/27/07 177 6,602 56 7.50 11.31 64 68 22,443 23,368
### 04/28/07 (1,428) 5,175 44 7.00 8.76 8 50 7,182 17,522
### 04/29/07 692 5,866 49 9.00 9.78 43 59 16,440 20,300
### 04/30/07 412 6,278 52 4.00 10.40 42 61 16,642 21,178
### 05/01/07 (836) 5,442 45 5.00 8.94 (13) 53 2,333 18,443
### 05/02/07 948 6,391 52 8.00 10.36 18 64 10,813 21,906
### 05/03/07 (360) 6,030 49 6.50 9.68 26 58 12,225 20,178
### 05/04/07 1,112 7,143 58 7.50 11.32 50 67 19,118 23,312
### 05/05/07 (1,824) 5,319 43 7.00 8.34 10 50 7,717 17,199
### 05/06/07 428 5,747 46 8.00 8.90 10 54 8,240 18,536
### 05/07/07 (625) 5,122 40 7.00 7.85 (46) 46 (5,918) 16,158
### 05/08/07 572 5,694 44 4.00 8.67 (12) 52 2,946 18,108
### 05/09/07 924 6,618 51 8.00 9.96 33 62 14,523 21,360
### 05/10/07 459 7,078 54 5.00 10.57 57 66 20,512 22,681
### 05/11/07 1,395 8,473 65 5.00 12.56 71 80 25,098 27,085
### 05/12/07 (633) 7,840 59 5.00 11.53 121 76 36,101 25,624
### 05/13/07 (1,657) 6,183 46 5.50 9.02 (17) 57 2,243 19,503
### 05/14/07 422 6,605 49 1.50 9.62 59 62 20,261 20,882
### 05/15/07 118 6,723 50 2.00 9.76 53 63 18,815 21,174
### 05/16/07 (453) 6,270 46 4.00 9.05 54 59 18,739 19,774
### 05/17/07 75 6,345 46 3.00 9.12 50 60 17,663 20,046
### 05/18/07 351 6,696 49 3.00 9.58 60 61 20,282 20,636
### 05/19/07 (369) 6,326 46 3.00 9.02 42 55 15,851 18,826
### 05/20/07 345 6,671 48 10.00 9.37 52 59 18,273 19,895
### 05/21/07 199 6,870 49 2.00 9.63 64 61 21,207 20,422
### 05/22/07 891 7,761 55 3.00 10.83 54 70 19,748 23,405
### 05/23/07 (549) 7,212 50 3.00 10.02 36 64 15,255 21,391
### 05/24/07 (628) 6,584 46 4.00 9.10 (5) 57 5,573 19,089
### 05/25/07 1,015 7,599 52 5.00 10.43 33 56 14,788 19,913
### 05/26/07 45 7,644 52 0.00 10.49 41 61 16,539 20,974
### 05/27/07 (368) 7,276 49 4.00 9.93 22 54 12,172 19,118
### 05/28/07 (205) 7,071 48 1.00 9.64 63 57 20,791 19,386
### 05/29/07 (277) 6,794 46 2.50 9.23 31 51 13,475 17,799
### 05/30/07 31 6,825 46 4.00 9.22 18 55 10,748 18,692
### 05/31/07 769 7,594 50 2.50 10.22 72 59 22,942 20,223
### 06/01/07 (912) 6,682 44 3.00 8.96 10 46 8,751 16,419
### 06/02/07 822 7,504 49 10.50 9.92 49 55 17,917 19,139
### 06/03/07 (1,489) 6,015 39 4.00 7.91 (38) 34 (1,916) 13,182
### 06/04/07 547 6,562 42 11.00 8.51 41 36 15,266 14,085
### 06/05/07 1 6,563 42 6.50 8.44 27 34 12,249 13,565
### 06/06/07 (594) 5,969 38 5.00 7.63 28 21 11,843 10,319
### 06/07/07 (20) 5,949 38 6.00 7.54 9 29 7,709 11,974
### 06/08/07 582 6,531 41 6.50 8.21 (3) 32 5,933 13,121
### 06/09/07 26 6,557 41 6.00 8.18 (17) 32 3,000 13,116
### 06/10/07 1,593 8,150 51 10.00 10.05 (11) 47 5,954 17,639
### 06/11/07 (6) 8,144 50 0.50 10.03 10 45 10,199 17,324
### 06/12/07 (1,440) 6,704 41 3.00 8.23 17 31 10,213 13,023
### 06/13/07 847 7,551 46 5.00 9.21 32 36 13,887 14,793
### 06/14/07 (979) 6,572 40 5.00 7.97 (5) 26 5,566 11,786
### 06/15/07 683 7,255 44 3.50 8.76 33 24 13,789 12,065
### 06/16/07 (562) 6,693 40 1.00 8.07 12 7 8,991 8,096
### 06/17/07 303 6,996 42 7.00 8.37 10 23 8,968 11,557
### 06/18/07 143 7,139 42 2.00 8.52 27 34 12,447 13,822
### 06/19/07 (396) 6,743 40 2.50 8.02 2 23 7,209 11,216
### 06/20/07 751 7,494 44 3.00 8.88 21 35 11,530 14,344
### 06/21/07 (48) 7,446 43 4.00 8.78 (10) 38 5,421 14,794
### 06/22/07 (1,186) 6,260 36 4.00 7.35 (32) 20 170 10,163
### 06/23/07 (353) 5,907 34 7.00 6.88 (23) (0) 1,599 5,852
### 06/24/07 228 6,135 35 5.00 7.10 (49) 11 (3,137) 8,267
### 06/25/07 865 7,000 40 7.00 8.04 (21) 29 2,942 12,547
### 06/26/07 (253) 6,747 38 4.00 7.71 (18) 23 3,431 11,052
### 06/27/07 (247) 6,500 37 5.50 7.38 (19) 17 2,938 9,760
### 06/28/07 (285) 6,215 35 5.00 7.02 (19) 18 2,624 9,600
### 06/29/07 1,811 8,026 45 8.50 8.98 40 34 15,430 14,228
### 06/30/07 (1,129) 6,897 38 2.00 7.70 (23) 12 2,622 9,089
### 07/01/07 (402) 6,495 36 7.50 7.19 (6) 7 5,354 7,817
### 07/02/07 79 6,574 36 1.00 7.27 (31) 15 935 9,227
### 07/03/07 1 6,576 36 6.00 7.22 19 10 9,959 8,434
### 07/04/07 318 6,894 37 3.00 7.55 11 21 8,885 10,644
### 07/05/07 (42) 6,852 37 5.00 7.46 10 16 8,576 9,672
### 07/06/07 264 7,116 38 7.00 7.69 38 7 13,919 8,307
### 07/07/07 (392) 6,724 36 5.00 7.23 26 8 11,294 8,065
### 07/08/07 340 7,064 37 0.00 7.59 18 16 10,189 9,900
### 07/09/07 207 7,271 38 3.00 7.79 24 21 11,435 10,982
### 07/10/07 (985) 6,286 33 2.00 6.72 (62) (1) (4,528) 6,178
### 07/11/07 (213) 6,072 32 3.25 6.47 (69) 21 (5,874) 9,669
### 07/12/07 212 6,284 33 0.25 6.69 (14) (5) 3,876 5,504
### 07/13/07 426 6,710 35 4.00 7.12 (28) 21 1,914 10,277
### 07/14/07 172 6,882 35 3.00 7.28 10 19 8,637 10,161
### 07/15/07 1,385 8,267 42 4.75 8.70 34 40 13,969 15,085
### 07/16/07 32 8,299 42 5.00 8.69 54 38 17,294 14,727
### 07/17/07 (816) 7,483 38 5.50 7.79 16 29 10,196 12,277
### 07/18/07 11 7,494 38 0.00 7.80 12 27 9,460 11,980
### 07/19/07 437 7,932 40 5.50 8.21 40 31 14,468 13,078
### 07/20/07 1,003 8,934 44 9.00 9.16 48 44 16,806 16,195
### 07/21/07 80 9,014 45 8.00 9.17 52 32 17,535 14,205
### 07/22/07 1,338 10,352 51 10.00 10.42 136 47 32,450 17,962
### 07/23/07 124 10,476 51 7.00 10.47 152 42 34,996 17,193
### 07/24/07 793 11,269 55 4.75 11.21 171 52 38,652 19,537
### 07/25/07 (945) 10,325 50 5.50 10.21 111 43 27,944 17,213
### 07/26/07 1,064 11,388 55 2.75 11.24 155 53 35,831 19,790
### 07/27/07 85 11,473 55 5.25 11.26 166 70 37,496 22,459
### 07/28/07 1,439 12,912 62 6.25 12.60 223 78 47,734 25,124
### 07/29/07 (43) 12,868 61 9.00 12.45 161 73 37,886 24,218
### 07/30/07 (620) 12,248 58 2.50 11.82 178 76 39,718 23,894
### 07/31/07 204 12,452 59 2.00 11.99 199 67 42,833 22,756
### 08/01/07 (1,021) 11,431 54 1.75 10.99 162 60 36,037 20,551
### 08/02/07 (96) 11,335 53 2.25 10.87 159 47 35,288 18,368
### 08/03/07 340 11,675 54 4.25 11.15 159 71 35,579 22,269
### 08/04/07 572 12,247 57 8.50 11.61 180 72 39,043 23,009
### 08/05/07 (1,029) 11,218 52 6.00 10.57 137 68 31,457 21,243
### 08/06/07 192 11,410 52 3.50 10.72 156 64 34,371 20,745
### 08/07/07 2,285 13,695 63 2.00 12.84 221 79 45,967 25,175
### 08/08/07 (11) 13,684 62 1.00 12.82 214 73 44,682 24,328
### 08/09/07 - 13,684 62 0.00 12.82 247 58 49,197 22,022
### 08/10/07 17 13,702 62 3.00 12.80 254 65 50,067 23,014
### 08/11/07 1,589 15,290 69 5.50 14.21 300 101 57,921 29,660
### 08/12/07 8 15,298 68 2.75 14.18 286 97 55,666 28,918
### 08/13/07 145 15,444 69 3.00 14.27 285 97 55,400 29,010
### 08/14/07 (192) 15,251 67 4.00 14.04 233 100 47,612 29,123
### 08/15/07 (230) 15,021 66 5.50 13.76 224 96 45,943 28,325
### 08/16/07 195 15,216 67 3.50 13.90 258 95 50,528 28,186
### 08/17/07 726 15,942 70 5.00 14.49 282 107 54,236 30,471
### 08/18/07 (414) 15,528 68 8.00 14.01 253 98 49,712 28,813
### 08/19/07 57 15,585 67 10.00 13.94 222 97 45,290 28,560
### 08/20/07 (52) 15,532 67 6.00 13.82 217 86 44,430 27,017
### 08/21/07 30 15,562 67 5.00 13.78 174 93 38,487 27,810
### 08/22/07 (180) 15,382 66 6.50 13.55 164 98 36,807 28,189
### 08/23/07 (91) 15,291 65 6.00 13.40 134 85 32,719 26,402
### 08/24/07 969 16,260 69 6.00 14.17 198 96 41,783 28,610
### 08/25/07 796 17,056 72 8.00 14.76 189 109 41,241 30,966
### 08/26/07 (125) 16,931 71 4.00 14.60 182 110 40,038 30,844
### 08/27/07 1,113 18,044 75 7.50 15.46 171 125 39,601 33,794
### 08/28/07 766 18,810 78 5.50 16.04 198 133 43,568 35,456
### 08/29/07 (815) 17,995 75 7.00 15.26 192 116 41,749 32,326
### 08/30/07 (1,982) 16,014 66 3.00 13.54 119 104 30,617 28,767
### 08/31/07 12 16,026 66 2.00 13.53 153 95 34,713 27,578
### 09/01/07 720 16,746 69 1.00 14.13 180 119 38,572 31,173
### 09/02/07 74 16,820 69 1.00 14.18 172 114 37,401 30,497
### 09/03/07 60 16,880 69 1.00 14.21 154 115 35,257 30,521
### 09/04/07 531 17,411 70 2.00 14.64 206 127 41,770 32,413
### 09/05/07 220 17,631 71 2.00 14.80 207 130 41,894 32,818
### 09/06/07 120 17,751 71 2.00 14.87 135 125 33,434 32,212
### 09/07/07 (239) 17,512 70 1.00 14.66 128 122 32,186 31,510
### 09/08/07 200 17,712 71 2.00 14.80 134 106 33,018 29,824
### 09/09/07 (301) 17,411 69 3.00 14.52 124 103 31,383 29,046
### 09/10/07 220 17,631 70 2.00 14.67 78 121 26,369 31,229
### 09/11/07 120 17,751 70 2.00 14.75 82 113 26,826 30,331
### 09/12/07 (340) 17,411 68 3.00 14.43 66 120 24,624 30,659
### 09/13/07 220 17,631 69 2.50 14.58 79 115 26,277 30,197
### 09/14/07 120 17,751 69 4.50 14.63 91 123 27,578 31,021
### 09/15/07 1,249 19,000 74 5.00 15.59 126 133 32,497 33,271
### 09/16/07 94 19,094 74 7.00 15.58 105 133 30,232 33,174
### 09/17/07 (680) 18,414 71 4.00 14.98 96 130 28,515 32,030
### 09/18/07 409 18,823 72 5.00 15.25 108 126 30,050 31,914
### 09/19/07 (614) 18,209 70 6.00 14.68 89 120 27,398 30,527
### 09/20/07 596 18,805 72 6.00 15.09 108 139 29,830 33,023
### 09/21/07 251 19,056 72 4.50 15.23 122 146 31,424 33,812
### 09/22/07 1,023 20,079 76 4.25 16.00 160 155 36,038 35,572
### 09/23/07 (1,026) 19,053 72 2.00 15.15 93 134 28,269 32,311
### 09/24/07 88 19,141 72 2.50 15.19 69 138 25,951 32,637
### 09/25/07 (204) 18,937 71 2.25 15.01 67 138 25,423 32,341
### 09/26/07 1,002 19,939 74 2.75 15.77 63 152 26,002 34,578
### 09/27/07 (2,335) 17,604 65 2.00 13.90 (40) 106 13,785 27,714
### 09/28/07 499 18,103 67 2.00 14.27 4 125 18,441 29,807
### 09/29/07 1,247 19,350 71 4.25 15.20 111 143 29,693 32,634
### 09/30/07 (151) 19,199 70 2.75 15.05 106 140 28,930 32,104
### 10/01/07 260 19,459 71 3.25 15.21 90 143 27,687 32,485
### 10/02/07 (2,287) 17,172 62 4.25 13.38 12 114 18,226 27,449
### 10/03/07 163 17,335 63 6.25 13.44 15 116 18,683 27,701
### 10/04/07 1,251 18,586 67 3.50 14.37 39 127 22,032 29,801
### 10/05/07 31 18,617 67 4.00 14.35 33 132 21,477 30,114
### 10/06/07 1,093 19,710 71 6.50 15.12 65 141 25,325 31,794
### 10/07/07 1,697 21,407 76 9.00 16.31 130 157 32,442 34,757
### 10/08/07 (198) 21,209 75 5.00 16.10 117 166 31,001 35,138
### 10/09/07 656 21,865 78 9.00 16.48 148 175 34,187 36,429
### 10/10/07 183 22,047 78 6.50 16.54 147 175 34,119 36,410
### 10/11/07 (661) 21,386 75 4.45 15.99 121 163 31,202 34,596
### 10/12/07 353 21,740 76 7.25 16.17 144 165 33,283 34,947
### 10/13/07 (361) 21,379 75 6.00 15.83 125 146 31,250 32,889
### 10/14/07 (339) 21,040 73 10.00 15.46 110 142 29,592 32,082
### 10/15/07 (123) 20,918 73 5.00 15.32 64 149 25,839 32,411
### 10/16/07 927 21,844 76 6.50 15.92 92 159 28,811 33,962
### 10/17/07 198 22,042 76 7.50 15.98 121 157 31,111 33,800
### 10/18/07 (519) 21,523 74 2.50 15.57 90 140 28,183 31,874
### 10/19/07 72 21,595 74 2.00 15.60 113 140 29,835 31,800
### 10/20/07 1,189 22,785 78 5.50 16.40 133 138 32,335 32,730
### 10/21/07 61 22,846 78 2.50 16.41 126 137 31,815 32,604
### 10/22/07 2,198 25,044 85 5.00 17.92 166 153 36,630 35,758
### 10/23/07 (486) 24,559 83 6.00 17.50 184 158 37,222 35,471
### 10/24/07 (26) 24,533 83 6.00 17.41 180 146 36,755 34,465
### 10/25/07 881 25,414 85 5.25 17.97 216 155 39,880 35,793
### 10/26/07 (53) 25,361 85 1.50 17.91 181 138 37,290 34,491
### 10/27/07 179 25,540 85 8.00 17.94 265 141 42,734 34,692
### 10/28/07 529 26,068 87 6.50 18.22 266 154 43,061 35,896
### 10/29/07 - 26,068 86 0.00 18.22 224 151 40,177 35,600
### 10/30/07 1,042 27,111 89 4.50 18.89 264 174 43,462 37,913
### 10/31/07 (817) 26,293 86 2.25 18.29 228 166 40,191 36,432
### 11/01/07 (674) 25,619 84 2.00 17.80 282 155 42,515 34,916
### 11/02/07 71 25,690 84 4.00 17.80 279 149 42,122 34,503
### 11/03/07 50 25,740 84 6.25 17.76 238 161 39,570 35,098
### 11/04/07 (112) 25,627 83 5.50 17.61 234 158 38,946 34,632
### 11/05/07 (493) 25,134 81 2.50 17.25 181 127 35,260 32,252
### 11/06/07 24 25,158 81 3.00 17.23 125 127 32,035 32,170
### 11/07/07 1,032 26,190 84 2.00 17.91 166 139 35,155 33,693
### 11/08/07 24 26,214 84 3.00 17.89 145 139 33,897 33,582
### 11/09/07 116 26,330 84 2.00 17.94 143 123 33,752 32,708
### 11/10/07 24 26,353 84 3.00 17.92 166 123 34,797 32,618
### 11/11/07 340 26,693 85 0.50 18.15 165 125 34,949 32,943
### 11/12/07 268 26,961 85 2.25 18.30 186 130 36,078 33,336
### 11/13/07 1,097 28,058 89 3.50 19.00 234 145 39,286 35,011
### 11/14/07 (2,256) 25,802 81 4.00 17.43 163 118 33,454 31,330
### 11/15/07 95 25,896 81 3.50 17.45 135 111 32,110 30,984
### 11/16/07 (880) 25,016 78 5.00 16.80 99 105 29,478 29,760
### 11/17/07 1,273 26,290 82 9.00 17.55 159 119 33,281 31,523
### 11/18/07 (50) 26,239 81 7.00 17.43 155 119 32,896 31,355
### 11/19/07 76 26,315 81 3.50 17.44 118 119 31,257 31,333
### 11/20/07 291 26,606 82 9.25 17.53 125 125 31,746 31,720
### 11/21/07 1,125 27,732 85 9.00 18.16 90 138 31,315 33,261
### 11/22/07 570 28,302 87 9.25 18.42 125 134 33,169 33,520
### 11/23/07 458 28,760 88 3.50 18.68 141 130 34,114 33,701
### 11/24/07 470 29,230 89 6.25 18.91 127 137 33,935 34,286
### 11/25/07 (958) 28,271 86 6.00 18.22 97 114 31,763 32,362
### 11/26/07 1,626 29,897 91 4.25 19.21 145 123 34,980 34,208
### 11/27/07 (377) 29,519 89 6.75 18.89 115 128 33,431 33,873
### 11/28/07 370 29,890 90 8.25 19.02 127 154 34,094 34,978
### 11/29/07 662 30,552 92 2.75 19.41 115 161 34,222 35,717
### 11/30/07 77 30,628 92 5.25 19.39 145 154 35,108 35,410
### 12/01/07 (383) 30,245 90 5.50 19.09 154 149 34,872 34,721
### 12/02/07 293 30,538 91 3.00 19.23 162 152 35,224 34,939
### 12/03/07 220 30,758 91 4.00 19.32 167 148 35,441 34,910
### 12/04/07 (594) 30,164 89 1.75 18.93 151 139 34,247 33,924
### 12/05/07 (324) 29,840 88 2.25 18.70 157 134 33,919 33,333
### 12/06/07 84 29,925 88 1.75 18.73 159 138 33,897 33,373
### 12/07/07 118 30,043 88 0.75 18.80 128 137 33,125 33,331
### 12/08/07 1,203 31,246 91 5.00 19.49 168 154 35,104 34,781
### 12/09/07 (719) 30,527 89 6.00 18.97 140 143 33,605 33,679
### 12/10/07 (75) 30,452 89 5.00 18.86 137 141 33,321 33,415
### 12/11/07 (332) 30,119 87 9.00 18.56 114 141 32,403 32,943
### 12/12/07 557 30,676 89 6.50 18.82 124 145 33,029 33,431
### 12/13/07 (24) 30,653 88 4.45 18.76 86 143 32,210 33,233
### 12/14/07 203 30,856 89 5.00 18.82 168 132 33,720 33,095
### 12/15/07 (478) 30,377 87 9.00 18.43 149 125 32,767 32,383
### 12/16/07 199 30,577 87 6.50 18.48 185 135 33,357 32,604
### 12/17/07 453 31,030 88 4.45 18.70 158 136 33,242 32,929
### 12/18/07 578 31,608 90 7.25 18.97 179 149 33,935 33,544
### 12/19/07 294 31,902 90 6.00 19.08 186 146 34,137 33,649
### 12/20/07 335 32,237 91 10.00 19.16 188 146 34,302 33,848
### 12/21/07 (123) 32,114 90 5.00 19.03 146 134 33,575 33,451
### 12/22/07 (252) 31,862 90 6.50 18.81 119 142 32,930 33,143
### 12/23/07 452 32,314 91 7.50 18.99 118 146 33,262 33,485
### 12/24/07 83 32,398 90 2.50 19.01 106 150 33,137 33,445
### 12/25/07 245 32,643 91 2.00 19.14 146 141 33,518 33,490
### 12/26/07 343 32,986 92 5.50 19.27 103 171 33,501 33,841
### 12/27/07 339 33,326 92 2.50 19.44 127 169 33,833 34,002
### 12/28/07 331 33,657 93 5.00 19.58 126 159 34,033 34,133
### 12/29/07 349 34,006 94 6.00 19.72 115 165 34,236 34,335
### 12/30/07 375 34,381 94 6.00 19.86 125 166 34,506 34,547
### 12/31/07 (293) 34,087 93 4.00 19.65 128 188 34,087 34,087
Projection Ave Max Profit Downswing
n/a 242 0 Month Profit Hours Hrly Rate
n/a 418 0 Jan '07 647 120 5
n/a 804 0 Feb '07 1,562 153 10
n/a 804 274 Mar '07 2,800 146 19
n/a 804 1,043 Apr '07 1,269 185 7
n/a 804 740 May '07 1,316 139 9
n/a 804 247 Jun '07 (697) 153 (5)
n/a 804 521 Jul '07 5,555 143 39
n/a 804 586 Aug '07 3,574 146 24
n/a 804 388 Sep '07 3,173 91 35
n/a 804 392 Oct '07 7,094 161 44
n/a 804 830 Nov '07 4,335 142 31
n/a 804 1,043 Dec '07 3,459 156 22
n/a 804 1,066 2007 34,087 1735 20
n/a 804 1,033
n/a 804 956
n/a 804 1,141
n/a 804 869
n/a 804 841
n/a 804 496
n/a 804 11 Ave Jan Feb
n/a 931 0 1 -212 242 (3)
n/a 931 567 2 -158 418 122
n/a 931 519 3 -207 804 457
n/a 931 269 4 84 529 216
n/a 931 186 5 -283 (240) 284
n/a 931 413 6 -55 64 302
8,807 931 255 7 417 556 333
7,370 931 345 8 627 283 349
9,790 931 126 9 608 218 455
6,385 931 284 10 767 416 667
5,255 931 287 11 1008 412 324
4,445 931 162 12 736 (26) 368
9,648 1,104 0 13 995 (239) 396
11,000 1,104 241 14 588 (262) 421
9,938 1,104 173 15 868 (230) 316
7,298 1,104 156 16 785 (152) 289
8,992 1,104 124 17 1006 (337) 522
 9,390 1,104 108 18 1171 (66) 702
9,293 1,104 2 19 1058 (37) 735
11,382 1,314 0 20 1397 307 778
10,076 1,314 343 21 1606 792 800
11,552 1,314 299 22 2056 931 816
11,832 1,314 271 23 1862 364 844
11,785 1,314 246 24 2203 412 1,915
10,229 1,314 352 25 2449 662 1,519
10,853 1,314 378 26 2695 745 1,740
11,547 1,314 146 27 2458 518 1,317
12,997 1,349 0 28 2687 676 1,562
11,376 1,382 0 29 3002 586 1,562
9,118 1,425 0 30 2828 805 1,562
8,491 1,447 0 31 2841 647 1,562
11,485 1,463 0
11,376 1,491 0
19,596 2,562 0
15,459 2,562 395
18,431 2,562 174
13,755 2,562 597
16,217 2,562 353
11,932 2,562 704
16,258 2,562 279
18,554 2,568 0
17,749 2,568 3
19,216 2,958 0
23,412 3,338 0
24,624 3,548 0
28,761 4,087 0
22,233 4,087 757
24,587 4,087 435
24,091 4,087 409
25,151 4,087 123
27,516 4,087 13
25,649 4,087 198 `
28,615 4,308 0
27,657 4,308 83
34,566 5,079 0
41,952 6,055 0
31,857 6,055 1,143
24,410 6,055 1,985
28,672 6,055 1,377
25,569 6,055 1,739
23,090 6,055 2,036
25,902 6,055 1,625
36,660 6,055 122
25,530 6,055 930
21,623 6,055 1,697 `
22,825 6,055 1,369
26,388 6,055 1,125
22,566 6,055 1,479
27,105 6,055 1,046
30,498 6,055 231
28,986 6,055 211
24,232 6,055 793
25,530 6,055 404
20,472 6,055 1,037
21,915 6,055 622
26,222 6,513 0
26,653 6,513 472
22,282 6,513 900
20,086 6,513 1,151
25,502 6,513 172
10,938 6,513 2,312
29,024 6,692 0
14,496 6,692 1,861
16,896 6,692 1,547
9,615 6,692 2,056
7,139 6,692 1,837
11,938 6,692 1,792
16,547 6,692 1,630
13,843 6,692 1,568
13,498 6,692 1,743
22,457 6,692 544
21,305 6,692 568
18,814 6,721 0
21,116 6,721 102
22,862 6,721 295
22,905 6,721 118
12,352 6,721 1,546
18,370 6,721 855
18,910 6,721 443
10,388 6,721 1,278
16,359 6,721 330
16,202 6,721 690
21,215 7,143 0
12,458 7,143 1,824
13,388 7,143 1,396
 5,120 7,143 2,021
10,527 7,143 1,449
17,942 7,143 524
21,596 7,143 65
26,092 8,473 0
30,862 8,473 633
10,873 8,473 2,290
20,571 8,473 1,868
19,995 8,473 1,750
19,256 8,473 2,203
18,855 8,473 2,128
20,459 8,473 1,777
17,338 8,473 2,146
19,084 8,473 1,802
20,815 8,473 1,603
21,577 8,473 712
18,323 8,473 1,261
12,331 8,473 1,889
17,350 8,473 874
18,756 8,473 829
15,645 8,473 1,197
20,089 8,473 1,401
15,637 8,473 1,679
14,720 8,473 1,648
21,583 8,473 879
12,585 8,473 1,791
18,528 8,473 969
5,633 8,473 2,458
14,676 8,473 1,911
12,907 8,473 1,910
11,081 8,473 2,504
9,841 8,473 2,524
9,527 8,473 1,942
8,058 8,473 1,916
11,797 8,473 323
13,761 8,473 329
11,618 8,473 1,769
14,340 8,473 922
8,676 8,473 1,901
12,927 8,473 1,218
8,543 8,473 1,780
10,263 8,473 1,477
13,135 8,473 1,334
9,212 8,473 1,730
12,937 8,473 979
10,108 8,473 1,027
5,167 8,473 2,213
3,725 8,473 2,566
2,565 8,473 2,338
7,745 8,473 1,473
7,241 8,473 1,726
6,349 8,473 1,973
6,112 8,473 2,258
14,829 8,473 447
5,856 8,473 1,576
6,586 8,473 1,978
5,081 8,473 1,899
9,196 8,473 1,897
9,765 8,473 1,579
9,124 8,473 1,621
11,113 8,473 1,357
9,679 8,473 1,749
10,044 8,473 1,409
11,208 8,473 1,202
825 8,473 2,187
1,897 8,473 2,401
4,690 8,473 2,189
6,096 8,473 1,763
9,399 8,473 1,591
14,527 8,473 206
16,010 8,473 174
11,236 8,473 990
10,720 8,473 979
13,773 8,473 541
16,500 8,934 0
15,870 9,014 0
25,206 10,352 0
26,095 10,476 0
29,095 11,269 0
22,578 11,269 945
27,810 11,388 0
29,978 11,473 0
36,429 12,912 0
31,052 12,912 43
31,806 12,912 663
32,795 12,912 460
28,294 12,912 1,481
26,828 12,912 1,577
28,924 12,912 1,237
31,026 12,912 665
26,350 12,912 1,694
27,558 12,912 1,502
35,571 13,695 0
34,505 13,695 11
35,609 13,695 11
36,541 13,702 0
43,791 15,290 0
42,292 15,298 0
42,205 15,444 0
38,368 15,444 192
37,134 15,444 423
39,357 15,444 228
42,354 15,942 0
39,262 15,942 414
36,925 15,942 357
35,724 15,942 409
33,148 15,942 379
32,498 15,942 559
29,561 15,942 650
35,197 16,260 0
36,104 17,056 0
35,441 17,056 125
36,698 18,044 0
39,512 18,810 0
37,038 18,810 815
29,692 18,810 2,796
31,146 18,810 2,784
34,873 18,810 2,064
33,949 18,810 1,990
32,889 18,810 1,930
37,091 18,810 1,399
37,356 18,810 1,179
32,823 18,810 1,059
31,848 18,810 1,298
31,421 18,810 1,098
30,215 18,810 1,399
28,799 18,810 1,179
28,578 18,810 1,059
27,641 18,810 1,399
28,237 18,810 1,179
29,299 18,810 1,059
32,884 19,000 0
31,703 19,094 0
30,273 19,094 680
30,982 19,094 271
28,963 19,094 885
31,426 19,094 289
32,618 19,094 38
35,805 20,079 0
30,290 20,079 1,026
29,294 20,079 938
28,882 20,079 1,142
30,290 20,079 140
20,749 20,079 2,475
24,124 20,079 1,976
31,163 20,079 729
30,517 20,079 880
30,086 20,079 620
22,838 20,079 2,907
23,192 20,079 2,744
25,917 20,079 1,493
25,796 20,079 1,462
28,559 20,079 369
33,600 21,407 0
33,069 21,407 198
35,308 21,865 0
35,264 22,047 0
32,899 22,047 661
34,115 22,047 308
32,069 22,047 668
30,837 22,047 1,007
29,125 22,047 1,130
31,386 22,047 203
32,456 22,047 6
30,028 22,047 524
30,817 22,047 452
32,533 22,785 0
32,209 22,846 0
36,194 25,044 0
36,347 25,044 486
35,610 25,044 511
37,836 25,414 0
35,890 25,414 53
38,713 25,540 0
39,479 26,068 0
37,888 26,068 0
40,687 27,111 0
38,311 27,111 817
38,715 27,111 1,491
38,313 27,111 1,421
37,334 27,111 1,371
36,789 27,111 1,483
33,756 27,111 1,977
32,102 27,111 1,953
34,424 27,111 921
33,739 27,111 897
33,230 27,111 781
33,707 27,111 757
33,946 27,111 417
34,707 27,111 150
37,149 28,058 0
32,392 28,058 2,256
31,547 28,058 2,161
29,619 28,058 3,042
32,402 28,058 1,768
32,125 28,058 1,819
31,295 28,058 1,743
31,733 28,058 1,452
32,288 28,058 326
33,345 28,302 0
33,908 28,760 0
34,110 29,230 0
32,063 29,230 958
34,594 29,897 0
33,652 29,897 377
34,536 29,897 7
34,969 30,552 0
35,259 30,628 0
34,796 30,628 383
35,082 30,628 90
35,176 30,758 0
34,085 30,758 594
33,626 30,758 917
33,635 30,758 833
33,228 30,758 715
34,942 31,246 0
33,642 31,246 719
33,368 31,246 794
32,673 31,246 1,126
33,230 31,246 569
32,722 31,246 593
33,407 31,246 390
32,575 31,246 868
32,980 31,246 669
33,085 31,246 216
33,739 31,608 0
33,893 31,902 0
34,075 32,237 0
33,513 32,237 123
33,037 32,237 375
33,374 32,314 0
33,291 32,398 0
33,504 32,643 0
33,671 32,986 0
33,918 33,326 0
34,083 33,657 0
34,285 34,006 0
34,526 34,381 0
34,087 34,381 293
Mar Apr May Jun Jul Aug Sep Oct Nov Dec
(351) 816 (836) (912) -402 -1021 720 260 -674 -383
74 836 113 (90) -323 -1117 794 -2027 -603 -90
359 254 (248) (1,579) -321 -777 854 -1864 -554 129
356 643 865 (1,032) -3 -205 1385 -613 -666 -464
749 10 (959) (1,031) -45 -1234 1605 -582 -1159 -788
1,129 425 (531) (1,625) 219 -1042 1725 511 -1135 -704
1,339 1,504 (1,156) (1,645) -173 1243 1486 2208 -104 -586
1,878 1,033 (584) (1,063) 167 1232 1686 2010 -80 617
1,121 604 340 (1,037) 374 1232 1385 2666 36 -102
1,443 353 800 556 -611 1250 1605 2848 60 -177
1,469 1,333 2,195 550 -825 2838 1725 2187 400 -509
1,755 (807) 1,562 (890) -613 2846 1385 2541 668 48
1,865 1,683 (95) (43) -187 2992 1605 2180 1764 24
1,680 (177) 327 (1,022) -15 2799 1725 1841 -492 227
2,099 137 445 (339) 1370 2569 2974 1719 -397 -251
2,017 (373) (8) (901) 1402 2764 3068 2645 -1277 -52
2,870 (153) 67 (598) 586 3490 2388 2843 -4 401
3,846 (109) 418 (455) 597 3076 2797 2324 -54 980
2,703 53 48 (851) 1035 3133 2183 2396 21 1274
1,861 115 393 (100) 2037 3080 2779 3586 313 1609
2,470 (59) 592 (148) 2117 3110 3030 3647 1438 1486
2,107 1,139 1,483 (1,334) 3455 2930 4053 5845 2009 1234
1,810 1,116 934 (1,687) 3579 2839 3027 5360 2467 1686
2,221 1,712 306 (1,459) 4372 3808 3115 5334 2936 1769
3,724 1,610 1,321 (594) 3428 4604 2911 6215 1978 2015
2,916 1,417 1,366 (847) 4491 4479 3913 6162 3603 2358
2,149 1,593 998 (1,094) 4576 5592 1578 6341 3226 2697
2,477 166 793 (1,379) 6015 6358 2077 6869 3597 3028
2,722 857 516 432 5971 5543 3324 6869 4258 3377
2,368 1,269 547 (697) 5351 3562 3173 7912 4335 3752
2,800 1,269 1,316 (697) 5555 3574 3173 7094 4335 3459
 Performance (Daily)
2,500
2,250
2,000
1,750
1,500
1,250
1,000
750
Profit/Loss

500
250
0
(250)
(500)
(750)
(1,000)
(1,250)
(1,500)
(1,750)
(2,000)
(2,250)
(2,500)
0
1

0
1

0
7
0
2

0
6

0
7
0
3

1
4

0
7
0
4

1
9

0
7
0
5

2
5

0
7
0
6

3
0

0
7
0
8

0
5

0
7
0
9

1
0

0
7
1
0

1
6

0
7
1
1

2
1

0
7
/

/
Date
 2007 Performance (Running Total)
35,000
32,500

30,000
27,500

25,000
22,500

20,000
Profit

17,500

15,000
12,500

10,000
7,500
5,000

2,500
0

(2,500)
0
1

0
1

0
7
0
2

1
8

0
7
0
4

0
7

0
7
0
5

2
5

0
7
0
7

1
2

0
7
0
8

2
9

0
7
1
0

1
6

0
7
1
2

0
3

0
7
/

/
Date
 Profit/Loss

0
1

0
5
10
15
20
25
30
35
40
45
50
55
60
65
70
75
80
85
90
95

/
0
1
/
0
7
0
2
/
2
0
/
0
7
0
4
/
1
1
/
0
7
0
5
/
3
1
/
0
7
0
Date 7
/
2
0
2007 Daily Average

/
0
7
0
9
/
0
8
/
0
7
1
0
/
2
8
/
0
7
1
2
/
1
7
/
0
7
 Recent Form (Daily Average for the Past 30 Days)
325
300
275
250
225
200
175
Profit/Loss

150
125
100
75
50
25
0
(25)
(50)
(75)
0
1

0
1

0
7
0
2

2
0

0
7
0
4

1
1

0
7
0
5

3
1

0
7
0
7

2
0

0
7
0
9

0
8

0
7
1
0

2
8

0
7
1
2

1
7

0
7
/

/
Date
 Profit/Loss

0
1

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

/
0
1
/
0
7
0
2
/
2
0
/
0
7
0
4
/
1
1
/
0
7
0
5
/
3
1
/
0
7
0
Date 7
/
2
0
/
0
Average Hourly Rate 2007

7
0
9
/
0
8
/
0
7
1
0
/
2
8
/
0
7
1
2
/
1
7
/
0
7
 2007 Projected Year End
60,000

55,000

50,000

45,000

40,000

35,000

30,000
Profit

Projection 30
25,000
Projection 90
20,000 Projection Ave
15,000

10,000

5,000

(5,000)

(10,000)
0
1

2
8

0
7
0
3

2
0

0
7
0
5

1
0

0
7
0
6

3
0

0
7
0
8

2
0

0
7
1
0

1
0

0
7
1
1

3
0

0
7
/

/
Date
 Month by Month Performance
8,000
7,500
7,000
6,500
6,000
5,500
5,000
4,500 Ave
4,000 Jan
Feb
3,500 Mar
Profit

Apr
3,000
May
2,500 Jun
Jul
2,000 Aug
Sep
1,500
Oct
1,000 Nov
Dec
500
0
(500)
(1,000)
(1,500)
(2,000)
(2,500)
10

11

12

13

14

15

16

17

18

19

21

22

24

25

28

29

31
20

23

26

27

30
1

Day of Month
 Max Downswing
0
1

0
1,000
1,250
1,500
1,750
2,000
2,250
2,500
2,750
3,000
3,250

250
500
750
/
0
1
/
0
7
0
2
/
1
2
/
0
7
0
3
/
2
6
/
0
7
0
5
/
0
7
/
0
7
0
6
/
1
8
/
0
7
Date

0
7
/
Max Downswing

3
0
/
0
7
0
9
/
1
0
/
0
7
1
0
/
2
2
/
0
7
1
2
/
0
3
/
0
7
 Average Hourly Rate (Monthly)
45 44
43
40 39
38
35
35
33 31
30
28
Profit/Loss

25 24
23 22
20 19
18
15
13
10 9
10
8 7
5
5
3
(5)
0
(3)
(5)
Jan '07

Mar '07
Feb '07

Apr '07

May '07

Jun '07

Jul '07

Aug '07

Sep '07

Oct '07

Nov '07

Dec '07
Month
 Performance (Monthly)
7,500
7,094
7,000
6,500
6,000
5,555
5,500
5,000
4,500 4,335
Profit/Loss

4,000
3,574 3,459
3,500 3,173
3,000 2,800
2,500
2,000
1,562
1,500 1,269 1,316
1,000 647
500
(697)
0
(500)
(1,000)
Jan '07

Feb '07

Mar '07

May '07

Jul '07

Aug '07

Sep '07

Oct '07

Dec '07
Apr '07

Jun '07

Nov '07
Month
 Hours Played (Monthly)
190 185
180
170 161
160 153 153 156
150 146 143 146
142
139
140
Number of Hours

130
120
120
110
100
91
90
80
70
60
50
40
30
20
10
0
Jan '07

Feb '07

Mar '07

Apr '07

May '07

Jun '07

Jul '07

Aug '07

Sep '07

Oct '07

Nov '07

Dec '07
Month
Enter data into the cells highlighted in yellow

STT Calculator 6-Pak (Average Profit) STT Calculator 10-Seater (Average Profit)

STT Entry Fee £120 STT Entry Fee

STT House Fee £10 STT House Fee

STT Total Fee £130 STT Total Fee

Winning %age 40.00% Winning %age

Breakeven %age 36.11% Breakeven %age

1st 2nd
Ratio of 1:2 Placings 1 : 1 Ratio of 1:2:3 Placings

Average Win Amount £360.00 Average Win Amount

Average Profit per STT £14.00 Average Profit per STT

Average STTs per Hour 4 Average STTs per Hour

Average Profit per Hour £56.00 Average Profit per Hour

STT Calculator 6-Pak (Profit/Loss) STT Calculator 10-Seater (Profit/Loss)

STT Entry Fee £120 STT Entry Fee

STT House Fee £10 STT House Fee

1st Places 2 1st Places

2nd Places 1 2nd Places

3rd Places

Out of Money Placings: 3 Out of Money Placings:

Cost £780.00 Cost

Return £1,260.00 Return

Profit £480.00 Profit

tor 10-Seater (Average Profit)

£20

£2

£22

42.00%

33.00%

1st 2nd 3rd

1 : 1 : 1

£66.67

£6.00

£24.00

tor 10-Seater (Profit/Loss)

£20

£2

£264.00
£400.00

£136.00