| GENERAL INFORMATION | |
|---|
| Team Focus | |
| Staff Payroll | $93,800 |
| Player Payroll | $3,006,370 |
| Current Budget | $4,560,000 |
| Projected Balance | $723,688 |
| | |
| Average Player Salary | $93,582 |
| League Average Salary | $76,688 |
| | |
| Highest Paid Players: | |
| 1) Luke Scrimger | $600,000 |
| 2) Sam Campos | $550,000 |
| 3) John Austin | $500,000 |
| 4) Leo Serna | $372,000 |
| 5) Steve McClung | $160,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | -$248,043 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $623,088 |
| Playoff Revenue | $0 |
| Media Revenue | $33,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $318,294 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $656,088 |
| Total Expenses | $318,294 |
| BALANCE | $89,751 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 2,171,072 |
| Attendance per Game | 26,803 |
| Starting Balance | $940,000 |
| | |
| Gate Revenue | $2,121,095 |
| Season Ticket Revenue | $2,112,331 |
| Playoff Revenue | $0 |
| Media Revenue | $32,800 |
| Merchandising Revenue | $7,350 |
| Other Revenue | $0 |
| | |
| Player Expenses | $3,565,916 |
| Staff Expenses | $133,484 |
| Other Expenses | $1,780,750 |
| | |
| Misc Expenses | -$20,662 |
| | |
| Total Revenue | $4,312,769 |
| Total Expenses | $5,480,150 |
| BALANCE | -$248,043 |
|
