Turn onwards ev

	A	B	D	E	F	G	H	I	J	K	L	P
1	Turn pot size	564		Ev adjusted with fold equity			ev vs opponent			Adj 4 sunk costs edge %
2	Price given	50		169.2		Sticky calls 70%	288.5136	577.03%		6.5136	13.03%
3	Hand equity %	20	36	57.96		Medium calls 50%	345.312	690.62%	edge %	63.312	126.62%
4	Breakeven point	132.8		227.16	Total ev	Nitty calls 30%	432.7872	865.57%		150.7872	301.57%
5	Fold equity	30	50	454.32%	Edge %	check ev	187.248					936.24
6	Call %	70		Profit over sunk cost	-19.45%
7
8					After sunk costs
9	Ev	82.8	-199.2		-54.84
10	Edge %	165.60%	-398.40%	adj for sunk costs	-109.68%
11					L
12
13	Ev assuming you always get 33% pot value on river			664	<— river pot size				830
14		Your river value bet		219.12	Ev adjusted with fold equity
15		Profit		883.12	169.2
16		Adjusted breakeven point		176.624	88.6368
17		Adjusted ev		126.624	257.8368	Total ev
18		Edge %		253.25%	515.67%
19		Adj 4 sunk costs		-24.1632	-48.33%
20		Profit over sunk cost		-8.57%
21
22	Ev assuming you always get 66% pot value on river			664	<— river pot size
23		Your river value bet		438.24	Ev adjusted with fold equity
24		Profit		1102.24	169.2
25		Adjusted breakeven point		220.448	119.3136
26		Adjusted ev		170.448	288.5136	Total ev
27		Edge %		340.90%	577.03%
28		Adj 4 sunk costs		6.5136	13.03%
29		Profit over sunk cost		2.31%
30
31
32
33
34
35
36
37
38
39
40	*enter data in yellow tiles only
41	*check ev is an estimation assuming villain stabs river half the time
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100