 |
|
SOL BASEBALL LEAGUE 2
FINANCIAL REPORT
09/22/1999
|
 |
|
|
|
|
| Rank |
Team |
Payroll |
| 1 |
Lunar Dark Knights |
$59,989,120 |
| 2 |
Umbriel Shadows |
$51,104,130 |
| 3 |
Luna Lumineers |
$37,598,620 |
| 4 |
Europa Mudraptors |
$34,985,240 |
| 5 |
Deimos Dracos |
$29,892,000 |
| 6 |
Mexico City Meteors |
$29,284,280 |
| 7 |
Neptune Navigators |
$29,170,150 |
| 8 |
Chiron Comets |
$29,041,240 |
| 9 |
Pluto Plutarchs |
$26,436,850 |
| 10 |
Dione Dynamos |
$24,252,620 |
|
| Rank |
Team |
Attendance |
| 1 |
Europa Mudraptors |
1,257,368 |
| 2 |
Luna Lumineers |
1,071,271 |
| 3 |
Chiron Comets |
1,063,754 |
| 4 |
Umbriel Shadows |
1,027,169 |
| 5 |
Dione Dynamos |
1,008,058 |
| 6 |
Pluto Plutarchs |
952,820 |
| 7 |
Mexico City Meteors |
853,697 |
| 8 |
Deimos Dracos |
847,113 |
| 9 |
Neptune Navigators |
762,867 |
| 10 |
Lunar Dark Knights |
760,810 |
|
| Rank |
Team |
Gate Revenue |
| 1 |
Europa Mudraptors |
$11,408,234 |
| 2 |
Luna Lumineers |
$10,831,604 |
| 3 |
Chiron Comets |
$9,471,910 |
| 4 |
Dione Dynamos |
$8,717,767 |
| 5 |
Pluto Plutarchs |
$8,289,689 |
| 6 |
Mexico City Meteors |
$7,496,421 |
| 7 |
Umbriel Shadows |
$6,953,702 |
| 8 |
Deimos Dracos |
$6,098,022 |
| 9 |
Lunar Dark Knights |
$5,742,578 |
| 10 |
Neptune Navigators |
$5,110,196 |
|
|
| Rank |
Team |
Season Tickets |
| 1 |
Umbriel Shadows |
$9,578,916 |
| 2 |
Europa Mudraptors |
$8,135,592 |
| 3 |
Lunar Dark Knights |
$6,480,131 |
| 4 |
Pluto Plutarchs |
$6,391,474 |
| 5 |
Luna Lumineers |
$6,161,648 |
| 6 |
Neptune Navigators |
$6,152,907 |
| 7 |
Dione Dynamos |
$6,132,376 |
| 8 |
Deimos Dracos |
$6,059,780 |
| 9 |
Mexico City Meteors |
$6,033,907 |
| 10 |
Chiron Comets |
$5,867,780 |
|
| Rank |
Team |
Media Revenue |
| 1 |
Lunar Dark Knights |
$24,000,000 |
| 2 |
Umbriel Shadows |
$24,000,000 |
| 3 |
Chiron Comets |
$16,000,000 |
| 4 |
Dione Dynamos |
$16,000,000 |
| 5 |
Deimos Dracos |
$15,750,000 |
| 6 |
Mexico City Meteors |
$15,750,000 |
| 7 |
Luna Lumineers |
$15,750,000 |
| 8 |
Neptune Navigators |
$15,750,000 |
| 9 |
Europa Mudraptors |
$15,750,000 |
| 10 |
Pluto Plutarchs |
$15,750,000 |
|
| Rank |
Team |
Merchandising |
| 1 |
Umbriel Shadows |
$7,524,660 |
| 2 |
Europa Mudraptors |
$6,319,443 |
| 3 |
Luna Lumineers |
$6,125,490 |
| 4 |
Pluto Plutarchs |
$5,696,706 |
| 5 |
Chiron Comets |
$5,567,850 |
| 6 |
Lunar Dark Knights |
$5,104,671 |
| 7 |
Deimos Dracos |
$4,557,429 |
| 8 |
Mexico City Meteors |
$4,349,241 |
| 9 |
Dione Dynamos |
$4,294,992 |
| 10 |
Neptune Navigators |
$4,239,567 |
|
|
| Rank |
Team |
Total Revenue |
| 1 |
Umbriel Shadows |
$48,819,193 |
| 2 |
Lunar Dark Knights |
$42,444,448 |
| 3 |
Europa Mudraptors |
$40,977,924 |
| 4 |
Luna Lumineers |
$38,282,263 |
| 5 |
Chiron Comets |
$36,785,995 |
| 6 |
Pluto Plutarchs |
$36,156,933 |
| 7 |
Dione Dynamos |
$35,003,191 |
| 8 |
Mexico City Meteors |
$34,713,447 |
| 9 |
Deimos Dracos |
$32,959,570 |
| 10 |
Neptune Navigators |
$31,871,530 |
|
| Rank |
Team |
Total Expenses |
| 1 |
Umbriel Shadows |
$64,772,231 |
| 2 |
Lunar Dark Knights |
$60,177,578 |
| 3 |
Europa Mudraptors |
$42,862,117 |
| 4 |
Deimos Dracos |
$34,683,532 |
| 5 |
Pluto Plutarchs |
$31,754,665 |
| 6 |
Mexico City Meteors |
$30,497,103 |
| 7 |
Chiron Comets |
$29,209,511 |
| 8 |
Neptune Navigators |
$27,906,665 |
| 9 |
Dione Dynamos |
$27,562,359 |
| 10 |
Luna Lumineers |
$27,225,947 |
|
| Rank |
Team |
Current Budget |
| 1 |
Lunar Dark Knights |
$66,000,000 |
| 2 |
Umbriel Shadows |
$65,000,000 |
| 3 |
Mexico City Meteors |
$45,000,000 |
| 4 |
Luna Lumineers |
$44,500,000 |
| 5 |
Dione Dynamos |
$43,000,000 |
| 6 |
Neptune Navigators |
$43,000,000 |
| 7 |
Pluto Plutarchs |
$42,500,000 |
| 8 |
Deimos Dracos |
$42,500,000 |
| 9 |
Chiron Comets |
$42,500,000 |
| 10 |
Europa Mudraptors |
$42,000,000 |
|
|
| Rank |
Player |
Team |
Salary |
|
| 1 |
Hong-chang Lee |
Lunar |
$13,000,000 |
|
| 2 |
Elisai Tapai |
Lunar |
$11,000,000 |
|
| 3 |
Omar Arechiga |
Umbriel |
$9,500,000 |
|
| 4 |
Tony Ruiz |
Europa |
$8,800,000 |
|
| 5 |
Denis Legras |
Luna |
$8,500,000 |
|
| 6 |
Jai-guo Eng |
Umbriel |
$8,400,000 |
|
| 7 |
Byron Ventura |
Pluto |
$7,900,000 |
|
| 8 |
Terry Ladner |
Mexico City |
$6,500,000 |
|
| 9 |
Chang-wei Qin |
Lunar |
$6,000,000 |
|
| 10 |
Seon-jong Ko |
Lunar |
$5,600,000 |
|
| 11 |
Yasa Odern |
Deimos |
$5,500,000 |
|
| 12 |
Charlie Lovett |
Lunar |
$4,800,000 |
|
| 13 |
Zhao-ji Pei |
Europa |
$4,760,000 |
|
| 14 |
Griff Carney |
Umbriel |
$4,560,000 |
|
| 15 |
Neil Lees |
Deimos |
$4,200,000 |
|
| 16 |
Suggut Mayat |
Europa |
$3,840,000 |
|
| 17 |
Munehiko Hamaguchi |
Luna |
$3,600,000 |
|
| 18 |
Fu-Kang Qu |
Umbriel |
$3,480,000 |
|
| 19 |
Matt Whitson |
Umbriel |
$3,400,000 |
|
| 20 |
Riley Delamarre |
Mexico City |
$3,360,000 |
|
| 21 |
Zhong-yan Xú |
Neptune |
$3,043,600 |
|
| 22 |
Nabi Ulmalhamah bin Mustafa |
Neptune |
$2,840,000 |
|
| 23 |
Jun-seo Kim |
Luna |
$2,800,000 |
|
| 24 |
Masnsen Okoth |
Lunar |
$2,635,200 |
|
| 25 |
Josh Bobbitt |
Dione |
$2,600,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $435,000 |
| Player Payroll | $29,041,240 |
| Current Budget | $42,500,000 |
| Projected Balance | $3,500,000 |
| | |
| Average Player Salary | $901,697 |
| League Average Salary | $1,242,668 |
| | |
| Highest Paid Players: | |
| 1) Link Jackson | $2,040,000 |
| 2) Minoru Kaneko | $1,800,000 |
| 3) Bong-su Kim | $1,760,000 |
| 4) Louis Gonzalez | $1,500,000 |
| 5) Ulani Marlee | $1,400,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $6,500,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $16,500,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $4,650,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $16,500,000 |
| Total Expenses | $4,650,000 |
| BALANCE | $18,350,000 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 1,063,754 |
| Attendance per Game | 26,266 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $9,471,910 |
| Season Ticket Revenue | $5,867,780 |
| Playoff Revenue | $0 |
| Media Revenue | $16,000,000 |
| Merchandising Revenue | $5,567,850 |
| Other Revenue | $0 |
| | |
| Player Expenses | $25,492,931 |
| Staff Expenses | $155,000 |
| Other Expenses | $3,561,580 |
| | |
| Misc Expenses | -$1,076,484 |
| | |
| Total Revenue | $36,785,995 |
| Total Expenses | $29,209,511 |
| BALANCE | $6,500,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $400,000 |
| Player Payroll | $29,892,000 |
| Current Budget | $42,500,000 |
| Projected Balance | $0 |
| | |
| Average Player Salary | $1,494,421 |
| League Average Salary | $1,242,668 |
| | |
| Highest Paid Players: | |
| 1) Yasa Odern | $5,500,000 |
| 2) Neil Lees | $4,200,000 |
| 3) Jacques Ménard | $2,200,000 |
| 4) Taban Mwinyi | $2,000,000 |
| 5) Sammar Musoke | $1,700,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $17,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $4,920,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $17,000,000 |
| Total Expenses | $4,920,000 |
| BALANCE | $12,080,000 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 847,113 |
| Attendance per Game | 20,916 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $6,098,022 |
| Season Ticket Revenue | $6,059,780 |
| Playoff Revenue | $0 |
| Media Revenue | $15,750,000 |
| Merchandising Revenue | $4,557,429 |
| Other Revenue | $0 |
| | |
| Player Expenses | $29,858,815 |
| Staff Expenses | $120,000 |
| Other Expenses | $4,704,717 |
| | |
| Misc Expenses | $1,723,962 |
| | |
| Total Revenue | $32,959,570 |
| Total Expenses | $34,683,532 |
| BALANCE | $0 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $345,000 |
| Player Payroll | $24,252,620 |
| Current Budget | $43,000,000 |
| Projected Balance | $2,500,000 |
| | |
| Average Player Salary | $911,481 |
| League Average Salary | $1,242,668 |
| | |
| Highest Paid Players: | |
| 1) Josh Bobbitt | $2,600,000 |
| 2) Sofiane Moreau | $1,980,000 |
| 3) Shuhei Kitamoto | $1,500,000 |
| 4) Manase Mallee | $1,500,000 |
| 5) Mitsuru Ryu | $1,300,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $7,500,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $16,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $2,412,057 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $16,000,000 |
| Total Expenses | $2,412,057 |
| BALANCE | $21,087,943 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 1,008,058 |
| Attendance per Game | 24,890 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $8,717,767 |
| Season Ticket Revenue | $6,132,376 |
| Playoff Revenue | $0 |
| Media Revenue | $16,000,000 |
| Merchandising Revenue | $4,294,992 |
| Other Revenue | $0 |
| | |
| Player Expenses | $24,990,543 |
| Staff Expenses | $65,000 |
| Other Expenses | $2,506,816 |
| | |
| Misc Expenses | $59,168 |
| | |
| Total Revenue | $35,003,191 |
| Total Expenses | $27,562,359 |
| BALANCE | $7,500,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $360,000 |
| Player Payroll | $34,985,240 |
| Current Budget | $42,000,000 |
| Projected Balance | $1,800,000 |
| | |
| Average Player Salary | $1,373,077 |
| League Average Salary | $1,242,668 |
| | |
| Highest Paid Players: | |
| 1) Tony Ruiz | $8,800,000 |
| 2) Zhao-ji Pei | $4,760,000 |
| 3) Suggut Mayat | $3,840,000 |
| 4) Zhu-lan Yap | $2,200,000 |
| 5) Dave Campos-Santos | $2,160,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $15,750,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $4,300,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $15,750,000 |
| Total Expenses | $4,300,000 |
| BALANCE | $11,450,000 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 1,257,368 |
| Attendance per Game | 31,046 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $11,408,234 |
| Season Ticket Revenue | $8,135,592 |
| Playoff Revenue | $0 |
| Media Revenue | $15,750,000 |
| Merchandising Revenue | $6,319,443 |
| Other Revenue | $0 |
| | |
| Player Expenses | $36,230,267 |
| Staff Expenses | $79,999 |
| Other Expenses | $6,551,851 |
| | |
| Misc Expenses | $1,884,193 |
| | |
| Total Revenue | $40,977,924 |
| Total Expenses | $42,862,117 |
| BALANCE | $0 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $397,500 |
| Player Payroll | $37,598,620 |
| Current Budget | $44,500,000 |
| Projected Balance | $1,000,000 |
| | |
| Average Player Salary | $1,405,778 |
| League Average Salary | $1,242,668 |
| | |
| Highest Paid Players: | |
| 1) Denis Legras | $8,500,000 |
| 2) Munehiko Hamaguchi | $3,600,000 |
| 3) Jun-seo Kim | $2,800,000 |
| 4) Lowai Oliwa | $2,440,000 |
| 5) Il-young Kim | $2,400,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $9,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $21,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $1,600,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $21,000,000 |
| Total Expenses | $1,600,000 |
| BALANCE | $28,400,000 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 1,071,271 |
| Attendance per Game | 26,451 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $10,831,604 |
| Season Ticket Revenue | $6,161,648 |
| Playoff Revenue | $0 |
| Media Revenue | $15,750,000 |
| Merchandising Revenue | $6,125,490 |
| Other Revenue | $0 |
| | |
| Player Expenses | $24,127,953 |
| Staff Expenses | $117,500 |
| Other Expenses | $2,980,494 |
| | |
| Misc Expenses | -$2,056,316 |
| | |
| Total Revenue | $38,282,263 |
| Total Expenses | $27,225,947 |
| BALANCE | $9,000,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $402,500 |
| Player Payroll | $59,989,120 |
| Current Budget | $66,000,000 |
| Projected Balance | $0 |
| | |
| Average Player Salary | $1,946,661 |
| League Average Salary | $1,242,668 |
| | |
| Highest Paid Players: | |
| 1) Hong-chang Lee | $13,000,000 |
| 2) Elisai Tapai | $11,000,000 |
| 3) Chang-wei Qin | $6,000,000 |
| 4) Seon-jong Ko | $5,600,000 |
| 5) Charlie Lovett | $4,800,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $24,500,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $1,600,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $24,500,000 |
| Total Expenses | $1,600,000 |
| BALANCE | $22,900,000 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 760,810 |
| Attendance per Game | 18,785 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $5,742,578 |
| Season Ticket Revenue | $6,480,131 |
| Playoff Revenue | $0 |
| Media Revenue | $24,000,000 |
| Merchandising Revenue | $5,104,671 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,459,337 |
| Staff Expenses | $343,426 |
| Other Expenses | $2,374,815 |
| | |
| Misc Expenses | $17,733,130 |
| | |
| Total Revenue | $42,444,448 |
| Total Expenses | $60,177,578 |
| BALANCE | $0 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $505,000 |
| Player Payroll | $29,284,280 |
| Current Budget | $45,000,000 |
| Projected Balance | $5,400,000 |
| | |
| Average Player Salary | $1,146,937 |
| League Average Salary | $1,242,668 |
| | |
| Highest Paid Players: | |
| 1) Terry Ladner | $6,500,000 |
| 2) Riley Delamarre | $3,360,000 |
| 3) Bill Lovell | $1,600,000 |
| 4) Keilan Meera | $1,600,000 |
| 5) Urzig Moyo | $1,600,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $4,600,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $24,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $3,750,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $24,000,000 |
| Total Expenses | $3,750,000 |
| BALANCE | $24,850,000 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 853,697 |
| Attendance per Game | 21,079 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $7,496,421 |
| Season Ticket Revenue | $6,033,907 |
| Playoff Revenue | $706,420 |
| Media Revenue | $15,750,000 |
| Merchandising Revenue | $4,349,241 |
| Other Revenue | $0 |
| | |
| Player Expenses | $26,612,278 |
| Staff Expenses | $224,999 |
| Other Expenses | $3,659,826 |
| | |
| Misc Expenses | $383,656 |
| | |
| Total Revenue | $34,713,447 |
| Total Expenses | $30,497,103 |
| BALANCE | $4,600,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $465,000 |
| Player Payroll | $29,170,150 |
| Current Budget | $43,000,000 |
| Projected Balance | -$1,100,000 |
| | |
| Average Player Salary | $911,018 |
| League Average Salary | $1,242,668 |
| | |
| Highest Paid Players: | |
| 1) Zhong-yan Xú | $3,043,600 |
| 2) Nabi Ulmalhamah bin Mustafa | $2,840,000 |
| 3) James Ward | $2,520,000 |
| 4) Mark Desiderato | $1,500,000 |
| 5) Hisham Chisulo | $1,400,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $5,500,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $15,750,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $3,850,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $15,750,000 |
| Total Expenses | $3,850,000 |
| BALANCE | $17,400,000 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 762,867 |
| Attendance per Game | 18,836 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $5,110,196 |
| Season Ticket Revenue | $6,152,907 |
| Playoff Revenue | $0 |
| Media Revenue | $15,750,000 |
| Merchandising Revenue | $4,239,567 |
| Other Revenue | $0 |
| | |
| Player Expenses | $24,917,938 |
| Staff Expenses | $184,999 |
| Other Expenses | $2,803,728 |
| | |
| Misc Expenses | $1,535,135 |
| | |
| Total Revenue | $31,871,530 |
| Total Expenses | $27,906,665 |
| BALANCE | $5,500,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $490,000 |
| Player Payroll | $26,436,850 |
| Current Budget | $42,500,000 |
| Projected Balance | $6,400,000 |
| | |
| Average Player Salary | $1,084,652 |
| League Average Salary | $1,242,668 |
| | |
| Highest Paid Players: | |
| 1) Byron Ventura | $7,900,000 |
| 2) Jorge Miranda | $1,500,000 |
| 3) Kamaliela Nalunani | $1,500,000 |
| 4) Makanamaikai Karribi | $1,444,300 |
| 5) Siaki Paselio | $1,400,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $3,600,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $18,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $2,800,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $18,000,000 |
| Total Expenses | $2,800,000 |
| BALANCE | $18,800,000 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 952,820 |
| Attendance per Game | 23,526 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $8,289,689 |
| Season Ticket Revenue | $6,391,474 |
| Playoff Revenue | $0 |
| Media Revenue | $15,750,000 |
| Merchandising Revenue | $5,696,706 |
| Other Revenue | $0 |
| | |
| Player Expenses | $29,207,629 |
| Staff Expenses | $209,999 |
| Other Expenses | $2,337,037 |
| | |
| Misc Expenses | -$802,268 |
| | |
| Total Revenue | $36,156,933 |
| Total Expenses | $31,754,665 |
| BALANCE | $3,600,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Rebuilding |
| Staff Payroll | $400,000 |
| Player Payroll | $51,104,130 |
| Current Budget | $65,000,000 |
| Projected Balance | $0 |
| | |
| Average Player Salary | $1,324,108 |
| League Average Salary | $1,242,668 |
| | |
| Highest Paid Players: | |
| 1) Omar Arechiga | $9,500,000 |
| 2) Jai-guo Eng | $8,400,000 |
| 3) Griff Carney | $4,560,000 |
| 4) Fu-Kang Qu | $3,480,000 |
| 5) Matt Whitson | $3,400,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $23,500,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $1,600,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $23,500,000 |
| Total Expenses | $1,600,000 |
| BALANCE | $21,900,000 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 1,027,169 |
| Attendance per Game | 25,362 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $6,953,702 |
| Season Ticket Revenue | $9,578,916 |
| Playoff Revenue | $0 |
| Media Revenue | $24,000,000 |
| Merchandising Revenue | $7,524,660 |
| Other Revenue | $0 |
| | |
| Player Expenses | $61,494,233 |
| Staff Expenses | $349,999 |
| Other Expenses | $2,927,999 |
| | |
| Misc Expenses | $15,953,038 |
| | |
| Total Revenue | $48,819,193 |
| Total Expenses | $64,772,231 |
| BALANCE | $0 |
|
|
 |
