|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017 Payout Forecast |
|
|
|
|
|
|
2017 WPT Kickback
Calculator |
|
|
|
50/50 Year End Draw |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prize Pool: |
$3,649 |
|
Points Qualifiers: |
3 |
|
|
|
Qualifier |
Winnings |
Kickback |
Shared |
Net |
|
Player |
Entries |
Odds |
Min |
Max |
|
|
|
|
|
|
|
|
|
|
|
|
Mark |
$0 |
$0 |
$0 |
$0 |
|
Mark |
41 |
10.6% |
1 |
41 |
|
|
254 |
|
|
Player |
Fallsview |
Accomodations |
Bonus Payout |
Total Payout |
|
|
|
Dennis |
$0 |
$0 |
$0 |
$0 |
|
Dennis |
18 |
4.7% |
42 |
59 |
|
|
|
1 |
Mark |
$1,100 |
$66 |
$0 |
$1,166 |
|
|
|
Rubbage |
$0 |
$0 |
$0 |
$0 |
|
Rubbage |
10 |
2.6% |
60 |
69 |
|
|
|
|
|
2 |
Dennis |
$1,100 |
$66 |
$0 |
$1,166 |
|
|
|
Denym |
$0 |
$0 |
$0 |
$0 |
|
Ol Bob |
48 |
12.5% |
70 |
117 |
|
|
1 |
|
|
3 |
Rubbage |
$1,100 |
$66 |
$0 |
$1,166 |
|
|
|
Total |
$0 |
$0 |
$0 |
|
|
Yvette |
48 |
12.5% |
118 |
165 |
|
|
|
|
|
4 |
Ol Bob |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
Papa J |
34 |
8.8% |
166 |
199 |
|
|
|
|
|
5 |
Yvette |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
Malcolm |
1 |
0.3% |
200 |
200 |
|
|
|
|
|
6 |
Papa J |
$0 |
$0 |
$0 |
$0 |
|
|
|
Shareholders |
Shares |
Share % |
Payout |
|
|
Kyle |
17 |
4.4% |
201 |
217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ol Bob |
48 |
13.3% |
$0 |
|
|
Michelle |
1 |
0.3% |
218 |
218 |
|
|
|
|
|
|
Remaining: |
$349 |
$0 |
$0 |
|
|
|
|
Yvette |
48 |
13.3% |
$0 |
|
|
Yvonne |
20 |
5.2% |
219 |
238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Papa J |
35 |
9.7% |
$0 |
|
|
Karry |
40 |
10.4% |
239 |
278 |
WIN |
|
|
|
|
|
Random Draws: |
$150 |
|
** see Rules tab for
payout formulas |
|
|
|
Malcolm |
32 |
8.9% |
$0 |
|
|
Erica |
21 |
5.5% |
279 |
299 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kyle |
26 |
7.2% |
$0 |
|
|
James |
9 |
2.3% |
300 |
308 |
|
|
|
|
|
|
Club Expenses: |
$0 |
|
|
|
|
|
|
Michelle |
40 |
11.1% |
$0 |
|
|
PJ |
1 |
0.3% |
309 |
309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yvonne |
35 |
9.7% |
$0 |
|
|
Kristy |
7 |
1.8% |
310 |
316 |
|
|
|
|
|
|
Party Fund: |
$364 |
|
|
|
|
|
|
Karry |
40 |
11.1% |
$0 |
|
|
Sod |
4 |
1.0% |
317 |
320 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Erica |
22 |
6.1% |
$0 |
|
|
Norval |
4 |
1.0% |
321 |
324 |
|
|
|
|
|
|
Bonus payouts shown
above are based on total prize pool remaining |
|
|
|
|
James |
0 |
0.0% |
|
|
|
Shawn |
0 |
0.0% |
325 |
324 |
|
|
|
|
|
|
after cost of WPT
entries, random draws, and accomodations are covered: |
|
|
|
|
PJ |
0 |
0.0% |
|
|
|
Schweitz |
1 |
0.3% |
325 |
325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kristy |
20 |
5.5% |
$0 |
|
|
Donnie |
0 |
0.0% |
326 |
325 |
|
|
|
|
|
|
Bonus Payouts |
Above $3,300 |
$2,200 - $3,300 |
Below $2,200 |
|
|
|
|
Sod |
0 |
0.0% |
|
|
|
Russ |
1 |
0.3% |
326 |
326 |
|
|
|
|
|
|
1st |
25% |
20% |
0% |
|
|
|
|
Norval |
0 |
0.0% |
|
|
|
Adcock |
1 |
0.3% |
327 |
327 |
|
|
|
|
|
|
2nd |
10% |
0% |
60% |
|
|
|
|
Shawn |
0 |
0.0% |
|
|
|
Cotton |
0 |
0.0% |
328 |
327 |
|
|
|
|
|
|
3rd |
0% |
50% |
30% |
|
|
|
|
Schweitz |
0 |
0.0% |
|
|
|
Bill O |
1 |
0.3% |
328 |
328 |
|
|
|
|
|
|
4th |
40% |
20% |
10% |
|
|
|
|
Donnie |
0 |
0.0% |
|
|
|
Jarred |
1 |
0.3% |
329 |
329 |
|
|
|
|
|
|
5th |
20% |
10% |
|
|
|
|
|
Russ |
0 |
0.0% |
|
|
|
Dean |
1 |
0.3% |
330 |
330 |
|
|
|
|
|
|
6th |
5% |
|
|
|
|
|
|
Adcock |
0 |
0.0% |
|
|
|
Dave C |
10 |
2.6% |
331 |
340 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cotton |
0 |
0.0% |
|
|
|
Chris |
4 |
1.0% |
341 |
344 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bill O |
0 |
0.0% |
|
|
|
Cabbage |
1 |
0.3% |
345 |
345 |
|
|
|
|
|
|
Equity Sharing for
Qualifiers (if prize pool is above $3,300) |
|
|
|
|
Jarred |
0 |
0.0% |
|
|
|
Rick |
1 |
0.3% |
346 |
346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dean |
0 |
0.0% |
|
|
|
New Bob |
1 |
0.3% |
347 |
347 |
|
|
|
|
|
|
If all qualifiers are
playing in the $1,100 event: |
|
|
|
|
|
Dave C |
0 |
0.0% |
|
|
|
Mucker |
1 |
0.3% |
348 |
348 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chris |
0 |
0.0% |
|
|
|
Charlene |
2 |
0.5% |
349 |
350 |
|
|
|
|
|
|
|
Buy-In |
Qual 1 |
Qual 2 |
Qual 3 |
Qual 4 |
Total Out |
|
Cabbage |
0 |
0.0% |
|
|
|
Darren |
1 |
0.3% |
351 |
351 |
|
|
|
|
|
|
Qual 1 |
$1,100 |
- |
2% |
2% |
2% |
6% |
|
Rick |
0 |
0.0% |
|
|
|
Mark H |
0 |
0.0% |
352 |
351 |
|
|
|
|
|
|
Qual 2 |
$1,100 |
2% |
- |
2% |
2% |
6% |
|
New Bob |
0 |
0.0% |
|
|
|
Phil |
1 |
0.3% |
352 |
352 |
|
|
|
|
|
|
Qual 3 |
$1,100 |
2% |
2% |
- |
2% |
6% |
|
Mucker |
0 |
0.0% |
|
|
|
Carlo |
1 |
0.3% |
353 |
353 |
|
|
|
|
|
|
Qual 4 |
$1,100 |
2% |
2% |
2% |
- |
6% |
|
Charlene |
0 |
0.0% |
|
|
|
Frank |
0 |
0.0% |
354 |
353 |
|
|
|
|
|
|
|
Total In |
6% |
6% |
6% |
6% |
|
|
Darren |
0 |
0.0% |
|
|
|
Hanish |
1 |
0.3% |
354 |
354 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mark H |
0 |
0.0% |
|
|
|
Frank |
0 |
0.0% |
355 |
354 |
|
|
|
|
|
|
If a double qualifier
(Qual 1) is playing in the $2,500 event: |
|
|
|
|
Phil |
0 |
0.0% |
|
|
|
Frasier |
6 |
1.6% |
355 |
360 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carlo |
0 |
0.0% |
|
|
|
Ed |
3 |
0.8% |
361 |
363 |
|
|
|
|
|
|
|
Buy-In |
Qual 1 |
Qual 2 |
Qual 3 |
Total Out |
|
|
Frank |
0 |
0.0% |
|
|
|
Tony |
7 |
1.8% |
364 |
370 |
|
|
|
|
|
|
Qual 1 |
$2,500 |
- |
2% |
2% |
4% |
|
|
Hanish |
0 |
0.0% |
|
|
|
Denym |
13 |
3.4% |
371 |
383 |
|
|
|
|
|
|
Qual 2 |
$1,100 |
4% |
- |
2% |
6% |
|
|
Frank |
0 |
0.0% |
|
|
|
Rodney |
2 |
0.5% |
384 |
385 |
|
|
|
|
|
|
Qual 3 |
$1,100 |
4% |
2% |
- |
6% |
|
|
Frasier |
0 |
0.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total In |
8% |
4% |
4% |
|
|
|
Ed |
0 |
0.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tony |
0 |
0.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denym |
15 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rodney |
15 |
4.2% |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|