 |
EVOLUTION
FINANCIAL REPORT
12/31/2049
|
 |
 |
|
|
|
Rank |
Team |
Payroll |
1 |
University of Michigan Wolverines |
$458,200 |
2 |
Clemson University Tigers |
$452,475 |
3 |
UCLA Bruins |
$450,000 |
4 |
Fresno State University Bulldogs |
$450,000 |
5 |
Rice University Owls |
$450,000 |
6 |
Pennsylvania State University Nittany Lions |
$450,000 |
7 |
University of Arizona Wildcats |
$450,000 |
8 |
University of South Carolina Gamecocks |
$450,000 |
9 |
Washington State University Cougars |
$450,000 |
10 |
Oklahoma State University Cowboys |
$450,000 |
11 |
Ohio State University Buckeyes |
$450,000 |
12 |
Wichita State University Shockers |
$450,000 |
13 |
Vanderbilt University Commodores |
$435,000 |
14 |
University of Toronto Marlies |
$420,000 |
15 |
Stanford University Cardinal |
$420,000 |
16 |
University of North Carolina at Chapel Hill Tar Heels |
$420,000 |
17 |
University of California Golden Bears |
$420,000 |
18 |
University of Illinois Fighting Illini |
$420,000 |
|
Rank |
Team |
Attendance |
1 |
Washington State University Cougars |
2,199,346 |
2 |
Fresno State University Bulldogs |
1,932,844 |
3 |
Vanderbilt University Commodores |
1,893,940 |
4 |
University of South Carolina Gamecocks |
1,602,417 |
5 |
UCLA Bruins |
1,594,932 |
6 |
Pennsylvania State University Nittany Lions |
1,571,180 |
7 |
Wichita State University Shockers |
1,542,381 |
8 |
Oklahoma State University Cowboys |
1,494,583 |
9 |
University of North Carolina at Chapel Hill Tar Heels |
1,482,449 |
10 |
Rice University Owls |
1,472,813 |
11 |
University of Toronto Marlies |
1,414,092 |
12 |
University of Michigan Wolverines |
1,396,227 |
13 |
Clemson University Tigers |
1,353,485 |
14 |
Stanford University Cardinal |
1,338,691 |
15 |
University of Arizona Wildcats |
1,334,250 |
16 |
University of California Golden Bears |
1,167,759 |
17 |
Ohio State University Buckeyes |
1,114,105 |
18 |
University of Illinois Fighting Illini |
1,037,869 |
|
|
|
Rank |
Team |
Season Tickets |
1 |
University of Toronto Marlies |
$27,673,386 |
2 |
Stanford University Cardinal |
$15,571,010 |
3 |
University of North Carolina at Chapel Hill Tar Heels |
$14,109,546 |
4 |
University of South Carolina Gamecocks |
$13,930,839 |
5 |
Oklahoma State University Cowboys |
$13,610,259 |
6 |
Washington State University Cougars |
$13,605,588 |
7 |
Pennsylvania State University Nittany Lions |
$13,423,430 |
8 |
Ohio State University Buckeyes |
$12,952,920 |
9 |
Vanderbilt University Commodores |
$12,821,272 |
10 |
UCLA Bruins |
$12,544,954 |
11 |
University of Arizona Wildcats |
$12,294,679 |
12 |
Fresno State University Bulldogs |
$12,090,114 |
13 |
Rice University Owls |
$11,074,949 |
14 |
University of Illinois Fighting Illini |
$11,011,759 |
15 |
University of California Golden Bears |
$10,995,912 |
16 |
Clemson University Tigers |
$10,478,449 |
17 |
University of Michigan Wolverines |
$9,487,960 |
18 |
Wichita State University Shockers |
$4,537,198 |
|
Rank |
Team |
Media Revenue |
1 |
University of Toronto Marlies |
$540,000 |
2 |
University of Michigan Wolverines |
$530,000 |
3 |
University of North Carolina at Chapel Hill Tar Heels |
$250,000 |
4 |
University of South Carolina Gamecocks |
$240,000 |
5 |
Pennsylvania State University Nittany Lions |
$230,000 |
6 |
University of Arizona Wildcats |
$230,000 |
7 |
Ohio State University Buckeyes |
$230,000 |
8 |
Stanford University Cardinal |
$230,000 |
9 |
Fresno State University Bulldogs |
$220,000 |
10 |
Oklahoma State University Cowboys |
$220,000 |
11 |
University of California Golden Bears |
$220,000 |
12 |
UCLA Bruins |
$210,000 |
13 |
Vanderbilt University Commodores |
$210,000 |
14 |
Rice University Owls |
$190,000 |
15 |
Washington State University Cougars |
$190,000 |
16 |
University of Illinois Fighting Illini |
$190,000 |
17 |
Clemson University Tigers |
$175,000 |
18 |
Wichita State University Shockers |
$123,000 |
|
|
|
Rank |
Team |
Total Revenue |
1 |
University of Toronto Marlies |
$28,213,386 |
2 |
Stanford University Cardinal |
$15,801,010 |
3 |
University of North Carolina at Chapel Hill Tar Heels |
$14,359,546 |
4 |
University of South Carolina Gamecocks |
$14,170,839 |
5 |
Oklahoma State University Cowboys |
$13,830,259 |
6 |
Washington State University Cougars |
$13,795,588 |
7 |
Pennsylvania State University Nittany Lions |
$13,653,430 |
8 |
Ohio State University Buckeyes |
$13,182,920 |
9 |
Vanderbilt University Commodores |
$13,031,272 |
10 |
UCLA Bruins |
$12,754,954 |
11 |
University of Arizona Wildcats |
$12,524,679 |
12 |
Fresno State University Bulldogs |
$12,310,114 |
13 |
Rice University Owls |
$11,264,949 |
14 |
University of California Golden Bears |
$11,215,912 |
15 |
University of Illinois Fighting Illini |
$11,201,759 |
16 |
Clemson University Tigers |
$10,653,449 |
17 |
University of Michigan Wolverines |
$10,017,960 |
18 |
Wichita State University Shockers |
$4,660,198 |
|
Rank |
Team |
Total Expenses |
1 |
Rice University Owls |
$22,718,721 |
2 |
University of California Golden Bears |
$21,896,610 |
3 |
University of Arizona Wildcats |
$17,719,899 |
4 |
University of Toronto Marlies |
$11,336,286 |
5 |
Ohio State University Buckeyes |
$11,219,900 |
6 |
University of Illinois Fighting Illini |
$9,545,525 |
7 |
University of North Carolina at Chapel Hill Tar Heels |
$9,498,847 |
8 |
Washington State University Cougars |
$9,449,600 |
9 |
Oklahoma State University Cowboys |
$9,448,800 |
10 |
Wichita State University Shockers |
$9,426,600 |
11 |
Fresno State University Bulldogs |
$9,418,600 |
12 |
University of South Carolina Gamecocks |
$9,405,000 |
13 |
Pennsylvania State University Nittany Lions |
$9,405,000 |
14 |
Stanford University Cardinal |
$9,389,400 |
15 |
Vanderbilt University Commodores |
$9,300,000 |
16 |
Clemson University Tigers |
$9,285,000 |
17 |
UCLA Bruins |
$9,254,800 |
18 |
University of Michigan Wolverines |
$7,748,374 |
|
Rank |
Team |
Current Budget |
1 |
Ohio State University Buckeyes |
$30,000,000 |
2 |
University of Arizona Wildcats |
$28,400,000 |
3 |
University of California Golden Bears |
$28,400,000 |
4 |
Washington State University Cougars |
$28,400,000 |
5 |
Clemson University Tigers |
$28,400,000 |
6 |
Stanford University Cardinal |
$28,400,000 |
7 |
University of North Carolina at Chapel Hill Tar Heels |
$28,400,000 |
8 |
Pennsylvania State University Nittany Lions |
$28,000,000 |
9 |
Fresno State University Bulldogs |
$27,000,000 |
10 |
University of Toronto Marlies |
$27,000,000 |
11 |
Vanderbilt University Commodores |
$27,000,000 |
12 |
University of South Carolina Gamecocks |
$26,800,000 |
13 |
UCLA Bruins |
$26,000,000 |
14 |
University of Michigan Wolverines |
$26,000,000 |
15 |
Oklahoma State University Cowboys |
$24,200,000 |
16 |
University of Illinois Fighting Illini |
$24,000,000 |
17 |
Rice University Owls |
$22,000,000 |
18 |
Wichita State University Shockers |
$21,000,000 |
|
|
Rank |
Player |
Team |
Salary |
|
1 |
Danny Arroyo |
University of Michigan |
$23,200 |
|
2 |
Howie Abrams |
University of California |
$15,000 |
|
3 |
Alex Aldaya |
University of North Carolina at Chapel Hill |
$15,000 |
|
4 |
Michael Alvarado |
UCLA |
$15,000 |
|
5 |
Joe Alverson |
Stanford University |
$15,000 |
|
6 |
Eddy Amaya |
University of Arizona |
$15,000 |
|
7 |
Brian Anderson |
Clemson University |
$15,000 |
|
8 |
Josh Benefield |
Stanford University |
$15,000 |
|
9 |
Gustavo Carena |
Clemson University |
$15,000 |
|
10 |
Rogelio Chavez |
University of Arizona |
$15,000 |
|
11 |
Richard Clements |
Clemson University |
$15,000 |
|
12 |
Steve Clothier |
University of California |
$15,000 |
|
13 |
Kenny Coolbaugh |
UCLA |
$15,000 |
|
14 |
Mark Cummings |
UCLA |
$15,000 |
|
15 |
Luis de Jesus |
UCLA |
$15,000 |
|
16 |
Juan Debayle |
University of California |
$15,000 |
|
17 |
Ron Dondale |
University of Arizona |
$15,000 |
|
18 |
Berry Dow |
University of North Carolina at Chapel Hill |
$15,000 |
|
19 |
Jason Duncan |
Clemson University |
$15,000 |
|
20 |
Norm Franklin |
Vanderbilt University |
$15,000 |
|
21 |
Chris Galloway |
University of Arizona |
$15,000 |
|
22 |
Carlos Gaona |
University of California |
$15,000 |
|
23 |
Adam Gavel |
University of California |
$15,000 |
|
24 |
Leo Gomez |
University of California |
$15,000 |
|
25 |
George Grace |
University of Arizona |
$15,000 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $0 |
Player Payroll | $452,475 |
Current Budget | $28,400,000 |
Projected Balance | $388,402,589 |
| |
Average Player Salary | $15,000 |
League Average Salary | $15,121 |
| | |
Highest Paid Players: | |
1) Brian Anderson | $15,000 |
2) Gustavo Carena | $15,000 |
3) Richard Clements | $15,000 |
4) Jason Duncan | $15,000 |
5) Jonathan Hughes | $15,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,353,485 |
| Attendance per Game | 24,169 |
| Starting Balance | $413,404,902 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $10,478,449 |
| Playoff Revenue | $0 |
| Media Revenue | $175,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $9,285,000 |
| | |
| Misc Expenses | $387,559,273 |
| | |
| Total Revenue | $10,653,449 |
| Total Expenses | $9,285,000 |
| BALANCE | $802,332,624 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,133,661 |
| Attendance per Game | 15,967 |
| Starting Balance | $408,239,286 |
| | |
| Gate Revenue | $8,949,801 |
| Season Ticket Revenue | $11,343,686 |
| Playoff Revenue | $0 |
| Media Revenue | $175,000 |
| Merchandising Revenue | $104,236 |
| Other Revenue | $0 |
| | |
| Player Expenses | $413,029 |
| Staff Expenses | $9,839,402 |
| Other Expenses | $10,189,175 |
| | |
| Misc Expenses | $415,857,904 |
| | |
| Total Revenue | $21,797,913 |
| Total Expenses | $20,441,606 |
| BALANCE | $825,453,497 |
|
|
 |
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,932,844 |
| Attendance per Game | 34,515 |
| Starting Balance | $488,220,423 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $12,090,114 |
| Playoff Revenue | $0 |
| Media Revenue | $220,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $9,418,600 |
| | |
| Misc Expenses | $312,569,977 |
| | |
| Total Revenue | $12,310,114 |
| Total Expenses | $9,418,600 |
| BALANCE | $803,681,914 |
|
| LAST SEASON OVERVIEW |
| Attendance | 2,344,726 |
| Attendance per Game | 33,024 |
| Starting Balance | $490,359,665 |
| | |
| Gate Revenue | $11,758,986 |
| Season Ticket Revenue | $10,960,885 |
| Playoff Revenue | $0 |
| Media Revenue | $230,000 |
| Merchandising Revenue | $108,673 |
| Other Revenue | $0 |
| | |
| Player Expenses | $395,398 |
| Staff Expenses | $21,825,775 |
| Other Expenses | $8,635,400 |
| | |
| Misc Expenses | $495,194,131 |
| | |
| Total Revenue | $26,300,098 |
| Total Expenses | $30,856,573 |
| BALANCE | $980,997,321 |
|
|
 |
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,114,105 |
| Attendance per Game | 20,256 |
| Starting Balance | $185,885,137 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $12,952,920 |
| Playoff Revenue | $0 |
| Media Revenue | $230,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $11,219,900 |
| | |
| Misc Expenses | $195,590,667 |
| | |
| Total Revenue | $13,182,920 |
| Total Expenses | $11,219,900 |
| BALANCE | $383,438,824 |
|
| LAST SEASON OVERVIEW |
| Attendance | 2,134,920 |
| Attendance per Game | 30,069 |
| Starting Balance | $205,306,592 |
| | |
| Gate Revenue | $12,766,124 |
| Season Ticket Revenue | $11,561,640 |
| Playoff Revenue | $0 |
| Media Revenue | $230,000 |
| Merchandising Revenue | $112,367 |
| Other Revenue | $0 |
| | |
| Player Expenses | $386,139 |
| Staff Expenses | $34,797,507 |
| Other Expenses | $10,602,575 |
| | |
| Misc Expenses | $211,232,160 |
| | |
| Total Revenue | $23,401,982 |
| Total Expenses | $45,786,221 |
| BALANCE | $394,154,513 |
|
|
 |
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,494,583 |
| Attendance per Game | 26,221 |
| Starting Balance | $513,716,990 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $13,610,259 |
| Playoff Revenue | $0 |
| Media Revenue | $220,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $9,448,800 |
| | |
| Misc Expenses | $287,075,660 |
| | |
| Total Revenue | $13,830,259 |
| Total Expenses | $9,448,800 |
| BALANCE | $805,174,109 |
|
| LAST SEASON OVERVIEW |
| Attendance | 2,183,080 |
| Attendance per Game | 30,748 |
| Starting Balance | $503,550,172 |
| | |
| Gate Revenue | $18,160,806 |
| Season Ticket Revenue | $13,836,716 |
| Playoff Revenue | $4,109,222 |
| Media Revenue | $220,000 |
| Merchandising Revenue | $116,235 |
| Other Revenue | $0 |
| | |
| Player Expenses | $413,384 |
| Staff Expenses | $10,889,770 |
| Other Expenses | $7,287,550 |
| | |
| Misc Expenses | $496,854,828 |
| | |
| Total Revenue | $32,307,694 |
| Total Expenses | $18,590,704 |
| BALANCE | $1,014,121,990 |
|
|
 |
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,571,180 |
| Attendance per Game | 28,567 |
| Starting Balance | $497,325,009 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $13,423,430 |
| Playoff Revenue | $0 |
| Media Revenue | $230,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $9,405,000 |
| | |
| Misc Expenses | $303,532,091 |
| | |
| Total Revenue | $13,653,430 |
| Total Expenses | $9,405,000 |
| BALANCE | $805,105,530 |
|
| LAST SEASON OVERVIEW |
| Attendance | 2,179,241 |
| Attendance per Game | 30,694 |
| Starting Balance | $504,505,749 |
| | |
| Gate Revenue | $20,587,163 |
| Season Ticket Revenue | $12,987,742 |
| Playoff Revenue | $1,909,556 |
| Media Revenue | $230,000 |
| Merchandising Revenue | $115,542 |
| Other Revenue | $0 |
| | |
| Player Expenses | $390,555 |
| Staff Expenses | $21,983,574 |
| Other Expenses | $10,082,100 |
| | |
| Misc Expenses | $495,899,251 |
| | |
| Total Revenue | $29,781,238 |
| Total Expenses | $32,456,229 |
| BALANCE | $997,730,009 |
|
|
 |
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,472,813 |
| Attendance per Game | 24,547 |
| Starting Balance | $507,799,368 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $11,074,949 |
| Playoff Revenue | $0 |
| Media Revenue | $190,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $13,251,296 |
| Other Expenses | $9,467,425 |
| | |
| Misc Expenses | $293,106,557 |
| | |
| Total Revenue | $11,264,949 |
| Total Expenses | $22,718,721 |
| BALANCE | $789,452,153 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,912,459 |
| Attendance per Game | 26,936 |
| Starting Balance | $499,061,137 |
| | |
| Gate Revenue | $14,621,849 |
| Season Ticket Revenue | $9,873,812 |
| Playoff Revenue | $5,794,366 |
| Media Revenue | $190,000 |
| Merchandising Revenue | $97,608 |
| Other Revenue | $0 |
| | |
| Player Expenses | $430,199 |
| Staff Expenses | $14,859,732 |
| Other Expenses | $9,005,925 |
| | |
| Misc Expenses | $501,373,863 |
| | |
| Total Revenue | $32,095,224 |
| Total Expenses | $24,295,856 |
| BALANCE | $1,008,234,368 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $0 |
Player Payroll | $420,000 |
Current Budget | $28,400,000 |
Projected Balance | $305,171,882 |
| |
Average Player Salary | $15,000 |
League Average Salary | $15,121 |
| | |
Highest Paid Players: | |
1) Joe Alverson | $15,000 |
2) Josh Benefield | $15,000 |
3) Larry Steen | $15,000 |
4) Juvas Tanuja | $15,000 |
5) Steven Townsend | $15,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,338,691 |
| Attendance per Game | 22,690 |
| Starting Balance | $501,521,565 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $15,571,010 |
| Playoff Revenue | $0 |
| Media Revenue | $230,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $9,389,400 |
| | |
| Misc Expenses | $299,417,371 |
| | |
| Total Revenue | $15,801,010 |
| Total Expenses | $9,389,400 |
| BALANCE | $807,350,546 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,652,261 |
| Attendance per Game | 23,271 |
| Starting Balance | $501,861,358 |
| | |
| Gate Revenue | $14,062,803 |
| Season Ticket Revenue | $14,956,940 |
| Playoff Revenue | $0 |
| Media Revenue | $230,000 |
| Merchandising Revenue | $126,566 |
| Other Revenue | $0 |
| | |
| Player Expenses | $424,367 |
| Staff Expenses | $17,602,030 |
| Other Expenses | $10,163,936 |
| | |
| Misc Expenses | $498,587,586 |
| | |
| Total Revenue | $29,711,898 |
| Total Expenses | $28,190,333 |
| BALANCE | $1,001,970,509 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $5,000,000 |
Player Payroll | $450,000 |
Current Budget | $26,000,000 |
Projected Balance | $309,420,324 |
| |
Average Player Salary | $15,000 |
League Average Salary | $15,121 |
| | |
Highest Paid Players: | |
1) Michael Alvarado | $15,000 |
2) Kenny Coolbaugh | $15,000 |
3) Mark Cummings | $15,000 |
4) Luis de Jesus | $15,000 |
5) Issac Konol | $15,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,594,932 |
| Attendance per Game | 30,093 |
| Starting Balance | $493,507,887 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $12,544,954 |
| Playoff Revenue | $0 |
| Media Revenue | $210,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $9,254,800 |
| | |
| Misc Expenses | $307,278,738 |
| | |
| Total Revenue | $12,754,954 |
| Total Expenses | $9,254,800 |
| BALANCE | $804,286,779 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,779,725 |
| Attendance per Game | 25,067 |
| Starting Balance | $487,516,384 |
| | |
| Gate Revenue | $14,116,489 |
| Season Ticket Revenue | $11,226,975 |
| Playoff Revenue | $1,822,308 |
| Media Revenue | $210,000 |
| Merchandising Revenue | $105,946 |
| Other Revenue | $0 |
| | |
| Player Expenses | $411,975 |
| Staff Expenses | $17,372,912 |
| Other Expenses | $8,331,525 |
| | |
| Misc Expenses | $491,345,328 |
| | |
| Total Revenue | $30,193,443 |
| Total Expenses | $26,116,412 |
| BALANCE | $982,938,743 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $2,775,900 |
Player Payroll | $450,000 |
Current Budget | $28,400,000 |
Projected Balance | $289,277,176 |
| |
Average Player Salary | $15,000 |
League Average Salary | $15,121 |
| | |
Highest Paid Players: | |
1) Eddy Amaya | $15,000 |
2) Rogelio Chavez | $15,000 |
3) Ron Dondale | $15,000 |
4) Chris Galloway | $15,000 |
5) George Grace | $15,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,334,250 |
| Attendance per Game | 24,259 |
| Starting Balance | $505,076,604 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $12,294,679 |
| Playoff Revenue | $0 |
| Media Revenue | $230,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $8,447,349 |
| Other Expenses | $9,272,550 |
| | |
| Misc Expenses | $295,719,571 |
| | |
| Total Revenue | $12,524,679 |
| Total Expenses | $17,719,899 |
| BALANCE | $795,600,955 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,184,442 |
| Attendance per Game | 16,682 |
| Starting Balance | $503,881,233 |
| | |
| Gate Revenue | $12,852,452 |
| Season Ticket Revenue | $12,284,216 |
| Playoff Revenue | $0 |
| Media Revenue | $230,000 |
| Merchandising Revenue | $114,334 |
| Other Revenue | $0 |
| | |
| Player Expenses | $433,608 |
| Staff Expenses | $10,703,340 |
| Other Expenses | $10,171,075 |
| | |
| Misc Expenses | $496,493,767 |
| | |
| Total Revenue | $26,384,627 |
| Total Expenses | $21,308,023 |
| BALANCE | $1,005,451,604 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $1,700,200 |
Player Payroll | $420,000 |
Current Budget | $28,400,000 |
Projected Balance | $290,774,957 |
| |
Average Player Salary | $15,000 |
League Average Salary | $15,121 |
| | |
Highest Paid Players: | |
1) Howie Abrams | $15,000 |
2) Steve Clothier | $15,000 |
3) Juan Debayle | $15,000 |
4) Carlos Gaona | $15,000 |
5) Adam Gavel | $15,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,167,759 |
| Attendance per Game | 20,487 |
| Starting Balance | $498,786,071 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $10,995,912 |
| Playoff Revenue | $0 |
| Media Revenue | $220,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $12,581,610 |
| Other Expenses | $9,315,000 |
| | |
| Misc Expenses | $302,161,604 |
| | |
| Total Revenue | $11,215,912 |
| Total Expenses | $21,896,610 |
| BALANCE | $790,266,977 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,332,166 |
| Attendance per Game | 18,763 |
| Starting Balance | $501,893,417 |
| | |
| Gate Revenue | $7,911,373 |
| Season Ticket Revenue | $9,540,817 |
| Playoff Revenue | $0 |
| Media Revenue | $220,000 |
| Merchandising Revenue | $101,424 |
| Other Revenue | $0 |
| | |
| Player Expenses | $409,090 |
| Staff Expenses | $14,106,142 |
| Other Expenses | $7,262,575 |
| | |
| Misc Expenses | $498,541,583 |
| | |
| Total Revenue | $20,563,878 |
| Total Expenses | $21,777,807 |
| BALANCE | $999,221,071 |
|
|
 |
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,037,869 |
| Attendance per Game | 18,533 |
| Starting Balance | $327,971,445 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $11,011,759 |
| Playoff Revenue | $0 |
| Media Revenue | $190,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $9,545,525 |
| | |
| Misc Expenses | $332,675,995 |
| | |
| Total Revenue | $11,201,759 |
| Total Expenses | $9,545,525 |
| BALANCE | $662,303,674 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,122,154 |
| Attendance per Game | 15,805 |
| Starting Balance | $316,764,831 |
| | |
| Gate Revenue | $8,784,928 |
| Season Ticket Revenue | $14,878,702 |
| Playoff Revenue | $827,429 |
| Media Revenue | $190,000 |
| Merchandising Revenue | $111,195 |
| Other Revenue | $0 |
| | |
| Player Expenses | $584,169 |
| Staff Expenses | $12,606,794 |
| Other Expenses | $5,047,259 |
| | |
| Misc Expenses | $323,849,559 |
| | |
| Total Revenue | $25,902,472 |
| Total Expenses | $18,238,222 |
| BALANCE | $648,278,640 |
|
|
 |
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,396,227 |
| Attendance per Game | 26,344 |
| Starting Balance | $500,775,717 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $9,487,960 |
| Playoff Revenue | $0 |
| Media Revenue | $530,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $7,748,374 |
| | |
| Misc Expenses | $299,958,895 |
| | |
| Total Revenue | $10,017,960 |
| Total Expenses | $7,748,374 |
| BALANCE | $803,004,198 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,163,445 |
| Attendance per Game | 16,387 |
| Starting Balance | $510,336,900 |
| | |
| Gate Revenue | $5,872,903 |
| Season Ticket Revenue | $16,561,920 |
| Playoff Revenue | $0 |
| Media Revenue | $530,000 |
| Merchandising Revenue | $157,440 |
| Other Revenue | $0 |
| | |
| Player Expenses | $497,086 |
| Staff Expenses | $15,429,560 |
| Other Expenses | $7,934,611 |
| | |
| Misc Expenses | $490,152,900 |
| | |
| Total Revenue | $24,636,974 |
| Total Expenses | $23,861,257 |
| BALANCE | $1,001,265,517 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $2,100,000 |
Player Payroll | $420,000 |
Current Budget | $28,400,000 |
Projected Balance | $319,248,384 |
| |
Average Player Salary | $15,000 |
League Average Salary | $15,121 |
| | |
Highest Paid Players: | |
1) Alex Aldaya | $15,000 |
2) Berry Dow | $15,000 |
3) Francisco Guerra | $15,000 |
4) Jason Kaelber | $15,000 |
5) Andrew Lowe | $15,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,482,449 |
| Attendance per Game | 26,954 |
| Starting Balance | $485,295,570 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $14,109,546 |
| Playoff Revenue | $0 |
| Media Revenue | $250,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $213,847 |
| Other Expenses | $9,285,000 |
| | |
| Misc Expenses | $315,594,380 |
| | |
| Total Revenue | $14,359,546 |
| Total Expenses | $9,498,847 |
| BALANCE | $805,750,649 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,420,876 |
| Attendance per Game | 20,012 |
| Starting Balance | $483,793,924 |
| | |
| Gate Revenue | $13,315,380 |
| Season Ticket Revenue | $14,913,823 |
| Playoff Revenue | $0 |
| Media Revenue | $250,000 |
| Merchandising Revenue | $125,382 |
| Other Revenue | $0 |
| | |
| Player Expenses | $440,234 |
| Staff Expenses | $10,686,977 |
| Other Expenses | $10,114,950 |
| | |
| Misc Expenses | $472,940,098 |
| | |
| Total Revenue | $28,170,720 |
| Total Expenses | $21,242,161 |
| BALANCE | $963,662,581 |
|
|
 |
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,602,417 |
| Attendance per Game | 28,615 |
| Starting Balance | $509,002,090 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $13,930,839 |
| Playoff Revenue | $0 |
| Media Revenue | $240,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $9,405,000 |
| | |
| Misc Expenses | $291,767,010 |
| | |
| Total Revenue | $14,170,839 |
| Total Expenses | $9,405,000 |
| BALANCE | $805,534,939 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,673,430 |
| Attendance per Game | 23,569 |
| Starting Balance | $504,079,038 |
| | |
| Gate Revenue | $12,200,638 |
| Season Ticket Revenue | $12,419,143 |
| Playoff Revenue | $1,554,044 |
| Media Revenue | $240,000 |
| Merchandising Revenue | $113,994 |
| Other Revenue | $0 |
| | |
| Player Expenses | $397,803 |
| Staff Expenses | $10,611,498 |
| Other Expenses | $9,094,100 |
| | |
| Misc Expenses | $496,385,962 |
| | |
| Total Revenue | $29,105,491 |
| Total Expenses | $20,103,401 |
| BALANCE | $1,009,467,090 |
|
|
 |
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,414,092 |
| Attendance per Game | 24,809 |
| Starting Balance | $33,970,520 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $27,673,386 |
| Playoff Revenue | $0 |
| Media Revenue | $540,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $11,336,286 |
| | |
| Misc Expenses | -$14,714,556 |
| | |
| Total Revenue | $28,213,386 |
| Total Expenses | $11,336,286 |
| BALANCE | $36,133,064 |
|
| LAST SEASON OVERVIEW |
| Attendance | 2,316,419 |
| Attendance per Game | 32,626 |
| Starting Balance | $27,856,209 |
| | |
| Gate Revenue | $31,353,862 |
| Season Ticket Revenue | $22,854,900 |
| Playoff Revenue | $9,246,590 |
| Media Revenue | $540,000 |
| Merchandising Revenue | $156,765 |
| Other Revenue | $0 |
| | |
| Player Expenses | $657,477 |
| Staff Expenses | $31,936,743 |
| Other Expenses | $7,628,221 |
| | |
| Misc Expenses | $15,335,143 |
| | |
| Total Revenue | $52,597,285 |
| Total Expenses | $40,222,441 |
| BALANCE | $55,566,196 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $0 |
Player Payroll | $435,000 |
Current Budget | $27,000,000 |
Projected Balance | $90,938,330 |
| |
Average Player Salary | $15,000 |
League Average Salary | $15,121 |
| | |
Highest Paid Players: | |
1) Norm Franklin | $15,000 |
2) Pakiana Kileona | $15,000 |
3) Matt Lane | $15,000 |
4) Gabriel Marsh | $15,000 |
5) Kyle McGuire | $15,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,893,940 |
| Attendance per Game | 33,227 |
| Starting Balance | $88,528,831 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $12,821,272 |
| Playoff Revenue | $0 |
| Media Revenue | $210,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $9,300,000 |
| | |
| Misc Expenses | $87,863,633 |
| | |
| Total Revenue | $13,031,272 |
| Total Expenses | $9,300,000 |
| BALANCE | $180,123,736 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,096,887 |
| Attendance per Game | 15,449 |
| Starting Balance | $88,643,023 |
| | |
| Gate Revenue | $13,464,393 |
| Season Ticket Revenue | $14,097,112 |
| Playoff Revenue | $0 |
| Media Revenue | $210,000 |
| Merchandising Revenue | $114,898 |
| Other Revenue | $0 |
| | |
| Player Expenses | $427,265 |
| Staff Expenses | $13,617,438 |
| Other Expenses | $7,472,575 |
| | |
| Misc Expenses | $74,274,503 |
| | |
| Total Revenue | $28,587,346 |
| Total Expenses | $21,517,278 |
| BALANCE | $169,987,594 |
|
|
 |
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 2,199,346 |
| Attendance per Game | 37,277 |
| Starting Balance | $364,738,995 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $13,605,588 |
| Playoff Revenue | $0 |
| Media Revenue | $190,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $9,449,600 |
| | |
| Misc Expenses | $373,402,201 |
| | |
| Total Revenue | $13,795,588 |
| Total Expenses | $9,449,600 |
| BALANCE | $742,487,184 |
|
| LAST SEASON OVERVIEW |
| Attendance | 2,324,216 |
| Attendance per Game | 32,735 |
| Starting Balance | $357,296,532 |
| | |
| Gate Revenue | $13,490,604 |
| Season Ticket Revenue | $11,474,340 |
| Playoff Revenue | $0 |
| Media Revenue | $190,000 |
| Merchandising Revenue | $109,758 |
| Other Revenue | $0 |
| | |
| Player Expenses | $415,695 |
| Staff Expenses | $11,026,857 |
| Other Expenses | $8,646,225 |
| | |
| Misc Expenses | $364,512,724 |
| | |
| Total Revenue | $23,923,144 |
| Total Expenses | $20,088,777 |
| BALANCE | $725,643,623 |
|
|
 |
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 1,542,381 |
| Attendance per Game | 25,706 |
| Starting Balance | $335,518,573 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $4,537,198 |
| Playoff Revenue | $0 |
| Media Revenue | $123,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $9,426,600 |
| | |
| Misc Expenses | $345,780,041 |
| | |
| Total Revenue | $4,660,198 |
| Total Expenses | $9,426,600 |
| BALANCE | $676,532,212 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,543,199 |
| Attendance per Game | 21,735 |
| Starting Balance | $326,056,740 |
| | |
| Gate Revenue | $6,813,031 |
| Season Ticket Revenue | $3,217,099 |
| Playoff Revenue | $6,747,583 |
| Media Revenue | $123,000 |
| Merchandising Revenue | $69,926 |
| Other Revenue | $0 |
| | |
| Player Expenses | $417,600 |
| Staff Expenses | $11,761,549 |
| Other Expenses | $7,973,100 |
| | |
| Misc Expenses | $339,036,878 |
| | |
| Total Revenue | $23,124,013 |
| Total Expenses | $20,152,249 |
| BALANCE | $668,065,382 |
|
|
 |