2016 Payout Forecast								2016 WPT Kickback Calculator
	Prize Pool:	$4,542		Points Qualifiers:	3				Fallsview Qualifier	Winnings	Kickback	Shared	Net		Ed
									Ed	$0	$0	$0	$0		Malcolm
	Player	Fallsview	Accomodations	Bonus Payout	Total Payout				Malcolm	$0	$0	$0	$0		Dennis
1	Ed	$1,100	$150	$135	$1,385				Dennis	$0	$0	$0	$0		Denym
2	Malcolm	$1,100	$150	$55	$1,305				Sod	$0	$0	$0	$0		Mark
3	Dennis	$1,100	$150	$0	$1,250				Total	$0	$0	$0			Ol Bob
4	Denym	$0	$0	$215	$215										Papa J
5	Mark	$0	$0	$110	$110										Yvonne
6	Ol Bob	$0	$0	$25	$25				Shareholders	Shares	Share %	Payout			Yvette
									Denym	42	10.1%	$0			Karry
	Remaining:	$1,242	$542	$2					Mark	41	9.9%	$0			Phil
									Ol Bob	49	11.8%	$0			Reg
	Double Qualifier:	$0							Papa J	35	8.4%	$0			Carlo
									Yvonne	34	8.2%	$0			Michelle
	Random Draws:	$250		** see Rules tab for payout formulas					Yvette	49	11.8%	$0			Cotton
									Karry	45	10.8%	$0			Bruce
	Club Expenses	$0							Phil	26	6.3%	$0			Jarred
									Reg	36	8.7%	$0			Neil
	Bonus payouts shown above are based on total prize pool remaining								Carlo	0	0.0%				Cabbage
	after cost of WPT entries, random draws, and accomodations are covered:								Michelle	39	9.4%	$0			Norval
									Cotton	0	0.0%				Mimi
	Bonus Payouts	Above $3,300	$2,200 - $3,300	Below $2,200					Bruce	0	0.0%				Paul
	1st	25%	20%	0%					Jarred	0	0.0%				Tom O
	2nd	10%	0%	60%					Neil	0	0.0%				Chris
	3rd	0%	50%	30%					Cabbage	0	0.0%				PJ
	4th	40%	20%	10%					Norval	0	0.0%				Tim
	5th	20%	10%						Mimi	0	0.0%				Bill O
	6th	5%							Paul	0	0.0%				Papa B
									Tom O	0	0.0%				Bill V
									Chris	0	0.0%				Logan
	Equity Sharing for Qualifiers (if prize pool is above $3,300)								PJ	0	0.0%				Sod
									Tim	0	0.0%				James
	If all qualifiers are playing in the $1,100 event:								Bill O	0	0.0%				Matt
									Papa B	0	0.0%				Kristy
		Buy-In	Qual 1	Qual 2	Qual 3	Qual 4	Total Out		Bill V	0	0.0%				Kyle
	Qual 1	$1,100	-	5%	5%	5%	15%		Logan	0	0.0%				Jay
	Qual 2	$1,100	5%	-	5%	5%	15%		Sod	1	-				Sully
	Qual 3	$1,100	5%	5%	-	5%	15%		James	0	0.0%				Rubbage
	Qual 4	$1,100	5%	5%	5%	-	15%		Matt	0	0.0%				Jonny
		Total In	15%	15%	15%	15%			Kristy	0	0.0%				Kyle B
									Kyle	20	4.8%	$0			Crazy D
	If a double qualifier (Qual 1) is playing in the $2,500 event:								Jay	0	0.0%				Brian
									Sully	0	0.0%				Ryan
		Buy-In	Qual 1	Qual 2	Qual 3	Total Out			Rubbage	0	0.0%				Rodney
	Qual 1	$2,500	-	5%	5%	10%			Jonny	0	0.0%				Fraser
	Qual 2	$1,100	10%	-	5%	15%			Kyle B	0	0.0%				Schweitz
	Qual 3	$1,100	10%	5%	-	15%			Crazy D	0	0.0%				Rick
		Total In	20%	10%	10%				Brian	0	0.0%				Dave C
									Ryan	0	0.0%
									Rodney	0	0.0%
									Fraser	0	0.0%
									Schweitz	0	0.0%
									Rick	0	0.0%
									Dave C	0	0.0%