Lords of the Rink

Fantasy Hockey League

Individual Account Standings for Each Owner

Owners' Expenditures and Awards

 Financial Report 2021

Franchise Fees (15x60$) = $900

Transactions (437x3$)=$1311

Total Revenue = $2211

Hall Rental = - 0$

Set up Yahoo draft- 30$ 

Administration = - $351

For 1st and 2nd Place  = $1830

1st Place  (3x$392) = $1176

2nd Place (3x$218) = $654

          Balance                     0$

Financial Report 2020

Franchise Fees (15x60$) = $900

Buys (157x5$) = $785

Trades  (82x3$) = $246

Position Change(84x$2) = $168

Total Revenue = $2099

Hall Rental = - 0$

Set up Yahoo draft- 30$ 

Administration = - $335

For 1st and 2nd Place  = $1734

1st Place  (3x$372) = $1116

2nd Place (3x$206) = $618

          Balance                     0$

 

 

Financial Report 2019

Franchise Fees (15x60$) = $900

Buys (220x5$) = $1100

Trades  (122x3$) = $366

Position Change(83x$2) = $166

Total Revenue = $2532

Hall Rental = - 50$

Inks,paper copies(2 years) 60$ 

Administration = - $389

For 1st and 2nd Place  = $2233

1st Place  (3x$435) = $1305

2nd Place (3x$242) = $726

          Balance                     0$

 

Financial Report 2018

Franchise Fees (15x60$) = $900

Buys (214x5$) = $1070

Trades  (162x3$) = $486

Position Change(110x$2) = $220

Total Revenue = $2676

Hall Rental = - 50$

Administration = - $421

For 1st and 2nd Place  = $2205

1st Place  (3x$470) = $1418

2nd Place (3x$261) = $787

          Balance                     0$

 

Financial Report 2017

Franchise Fees ($60X 15) = $900

Buys (192x5$) = $960

Trades  (116x3$) = $348

Position Change(73x$2) = $146

Total Revenue = $2354

Hall Rental = - 50$

Administration = - $369

For 1st and 2nd Place  = $1935

1st Place  (3x$415) = $1245

2nd Place (3x$230) = $690

          Balance                     0$

Financial Report 2016
Total Revenue from Franchise Fees ($60X 15) = $900

Buys (177x5$) = $885

Trades  (88x3$) = $264

Position Change(21x$2) = $42

Total Revenue = $2091

Hall Rental = - 50$

Administration = - $326.56

For Disbursement = $1714.44

Weekly Winners (26x$25) = $650

For 1st and 2nd Place  = $1064.44

1st Place  (3x$230.64) = $691.93

2nd Place (3x$124.17) = $372.51

          Balance                     0$


 Financial Report 2015

FRANCHISE FEES

TOTAL REVENUE

$2303 - less $50 for Hall rental = $2253 for disbursement

 AWARDS

Each 1st place winner (18%) = $405  x 3 = 1215$

Each 2nd place winner (10%) = $225 x 3 = 675$

Administration (16%)               = $363    =    363$

                                                    Total  =    2253$

 Financial Report 2014

 

INCOME:

Franchise Fees .....15 x $60 .........$900

Position Changes ...50 x $2..........  100

Trades.....................76 x $4.........   304

Purchases...............269 x $5....       1345

TOTAL..........................................$2649

Expense............Hall Rental..............-50$

Money for Dispersal  ...................$2599

PRIZES / Awards

Each 1st place team gets 18%...... $468

Each 2nd place team gets 10%..... $260

Administration gets 16%.................$415

     

Financial Report 2013

INCOME:

Franchise Fees .....15 x $60 .........$900

Position Changes ...33 x $2..........     66

Trades.....................73 x $4.........    292

Purchases...............144 x $5....       720

TOTAL..........................................$1978   ($2551 last year)

Expense............Hall Rental..............-50$

Money for Dispersal  ...................$1928

PRIZES / Awards

Each 1st place team gets 18%...... $347

Each 2nd place team gets 10%..... $193

Administration gets 16%.................$308

League Income, Expenses, Prizes 2012

INCOME:

Franchise fees - 15 x $60 = $900

Position Changes - 38 x $2 = $76

Trades - 85 x $4 = $340

Purchases - 247 x $5 = $1235

Total Income - $2551

 

EXPENSES:

Hall Rental - $50

Income less Expenses leaves $2551 for disbursement

 

PRIZES:   (rounded to nearest dollar)

1st place each division (18%) = $459 (times 3 divisions) is $1377

2nd place each division (10%) = $255 (times 3 divisions) is $765

Administration honourarium (16%) = $408