[ALL1N]

[ QUOTE ]
David that seems like a very difficult question.

[/ QUOTE ]

It is only difficult if the fact that the game is normally beatable for $50/hr means there is an idiot trying to crack you from any position but the BB. Otherwise, assuming no collusion then 2 things happen:

1) Someone has AA. They will reraise preflop, and we will lose 4BB total calling down.

This will happen 9/221, so 9 * (-4.75) / 221 = -0.19 BB

2) Someone will call from the BB with an ace or pocket pair and try to spike. The value lost here is marginal, and I'd estimate it at ~0.05 BB, since the implied odds aren't great for them.

So that's -0.24 BB to tack onto the 0.75BB gained from stealing the blinds ~0.51 BB per hand, or ~$1225/hr.

edit- missed the 0.75 BB lost in stolen blinds when AA happens. also forgot other KK, but that's worth ~0.005BB.