======================================================================
Income
======================================================================
Entries: 9 x $40.00 = $360.00                      $  360.00 
Donation from the Calgary Scrabble Club            $  100.00 
Prize Fund rounding (Scrabble Club)                $    2.00 
-------------------------------------------------- ----------
TOTAL                                              $  462.00


======================================================================
Expenses
======================================================================
Room Rental (1d x $27/d)                           $   27.00 
Prizes: Shared Categories ($5 ea)                  $   20.00 
Prizes: Categories Div A ($5 ea)                   $   35.00 
Prizes: Div A - 1st                                $  150.00 
Prizes: Div A - 2nd                                $   90.00 
Prizes: Div A - 1st U1200                          $   90.00 
Prizes: Div A - 1st unrated                        $   50.00 
-------------------------------------------------- ----------
TOTAL                                              $  462.00


Prize Payout Percentage = $435.00 / $360.00 = 120.83%