| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $13,740 |
| Player Payroll | $77,810 |
| Current Budget | $486,000 |
| Projected Balance | $134,218 |
| | |
| Average Player Salary | $5,034 |
| League Average Salary | $3,868 |
| | |
| Highest Paid Players: | |
| 1) Dennis Ziemer | $31,200 |
| 2) Danny Schulz | $26,000 |
| 3) John Koger | $2,280 |
| 4) Bill Gibbons | $1,000 |
| 5) Matt Hunter | $1,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $25,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $87,138 |
| Playoff Revenue | $0 |
| Media Revenue | $52,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $32,250 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $139,138 |
| Total Expenses | $32,250 |
| BALANCE | $131,888 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 132,219 |
| Attendance per Game | 3,005 |
| Starting Balance | $24 |
| | |
| Gate Revenue | $195,392 |
| Season Ticket Revenue | $187,264 |
| Playoff Revenue | $0 |
| Media Revenue | $52,000 |
| Merchandising Revenue | $11,744 |
| Other Revenue | $0 |
| | |
| Player Expenses | $112,095 |
| Staff Expenses | $11,944 |
| Other Expenses | $25,211 |
| | |
| Misc Expenses | -$275,027 |
| | |
| Total Revenue | $449,253 |
| Total Expenses | $149,250 |
| BALANCE | $25,000 |
|
