 |
|
PIONEER LEAGUE
FINANCIAL REPORT
03/01/2026
|
 |
 |
|
|
|
| Rank |
Team |
Payroll |
| 1 |
Modesto Roadsters |
$15,000 |
| 2 |
Great Falls Voyagers |
$15,000 |
| 3 |
Idaho Falls Chukars |
$15,000 |
| 4 |
Missoula PaddleHeads |
$15,000 |
| 5 |
Glacier Range Riders |
$15,000 |
| 6 |
Boise Hawks |
$15,000 |
| 7 |
Grand Junction Jackalopes |
$15,000 |
| 8 |
Northern Colorado Owlz |
$15,000 |
| 9 |
Ogden Raptors |
$15,000 |
| 10 |
Rocky Mountain Vibes |
$15,000 |
| 11 |
Oakland Ballers |
$15,000 |
| 12 |
Yuba-Sutter High Wheelers |
$15,000 |
| 13 |
Long Beach Coast |
$15,000 |
| 14 |
Billings Mustangs |
$15,000 |
|
|
|
|
| Rank |
Team |
Season Tickets |
| 1 |
Grand Junction Jackalopes |
$201,062 |
| 2 |
Long Beach Coast |
$201,062 |
| 3 |
Modesto Roadsters |
$199,056 |
| 4 |
Missoula PaddleHeads |
$199,056 |
| 5 |
Glacier Range Riders |
$198,643 |
| 6 |
Ogden Raptors |
$195,124 |
| 7 |
Northern Colorado Owlz |
$194,107 |
| 8 |
Idaho Falls Chukars |
$192,844 |
| 9 |
Oakland Ballers |
$192,835 |
| 10 |
Billings Mustangs |
$190,800 |
| 11 |
Boise Hawks |
$190,800 |
| 12 |
Great Falls Voyagers |
$186,451 |
| 13 |
Rocky Mountain Vibes |
$185,803 |
| 14 |
Yuba-Sutter High Wheelers |
$185,803 |
|
| Rank |
Team |
Media Revenue |
| 1 |
Modesto Roadsters |
$8,000 |
| 2 |
Great Falls Voyagers |
$8,000 |
| 3 |
Idaho Falls Chukars |
$8,000 |
| 4 |
Missoula PaddleHeads |
$8,000 |
| 5 |
Glacier Range Riders |
$8,000 |
| 6 |
Boise Hawks |
$8,000 |
| 7 |
Grand Junction Jackalopes |
$8,000 |
| 8 |
Northern Colorado Owlz |
$8,000 |
| 9 |
Ogden Raptors |
$8,000 |
| 10 |
Rocky Mountain Vibes |
$8,000 |
| 11 |
Oakland Ballers |
$8,000 |
| 12 |
Yuba-Sutter High Wheelers |
$8,000 |
| 13 |
Long Beach Coast |
$8,000 |
| 14 |
Billings Mustangs |
$8,000 |
|
|
|
| Rank |
Team |
Total Revenue |
| 1 |
Grand Junction Jackalopes |
$209,062 |
| 2 |
Long Beach Coast |
$209,062 |
| 3 |
Modesto Roadsters |
$207,056 |
| 4 |
Missoula PaddleHeads |
$207,056 |
| 5 |
Glacier Range Riders |
$206,643 |
| 6 |
Ogden Raptors |
$203,124 |
| 7 |
Northern Colorado Owlz |
$202,107 |
| 8 |
Idaho Falls Chukars |
$200,844 |
| 9 |
Oakland Ballers |
$200,835 |
| 10 |
Billings Mustangs |
$198,800 |
| 11 |
Boise Hawks |
$198,800 |
| 12 |
Great Falls Voyagers |
$194,451 |
| 13 |
Rocky Mountain Vibes |
$193,803 |
| 14 |
Yuba-Sutter High Wheelers |
$193,803 |
|
| Rank |
Team |
Total Expenses |
| 1 |
Modesto Roadsters |
$69,370 |
| 2 |
Great Falls Voyagers |
$69,370 |
| 3 |
Idaho Falls Chukars |
$69,370 |
| 4 |
Missoula PaddleHeads |
$69,370 |
| 5 |
Glacier Range Riders |
$69,370 |
| 6 |
Billings Mustangs |
$69,370 |
| 7 |
Grand Junction Jackalopes |
$69,370 |
| 8 |
Northern Colorado Owlz |
$69,370 |
| 9 |
Ogden Raptors |
$69,370 |
| 10 |
Rocky Mountain Vibes |
$69,370 |
| 11 |
Oakland Ballers |
$69,370 |
| 12 |
Yuba-Sutter High Wheelers |
$69,370 |
| 13 |
Long Beach Coast |
$69,370 |
| 14 |
Boise Hawks |
$45,000 |
|
| Rank |
Team |
Current Budget |
| 1 |
Billings Mustangs |
$248,000 |
| 2 |
Missoula PaddleHeads |
$172,000 |
| 3 |
Great Falls Voyagers |
$168,000 |
| 4 |
Boise Hawks |
$140,000 |
| 5 |
Glacier Range Riders |
$134,000 |
| 6 |
Ogden Raptors |
$128,000 |
| 7 |
Rocky Mountain Vibes |
$120,000 |
| 8 |
Idaho Falls Chukars |
$114,000 |
| 9 |
Grand Junction Jackalopes |
$108,000 |
| 10 |
Modesto Roadsters |
$65,000 |
| 11 |
Northern Colorado Owlz |
$65,000 |
| 12 |
Oakland Ballers |
$65,000 |
| 13 |
Yuba-Sutter High Wheelers |
$65,000 |
| 14 |
Long Beach Coast |
$65,000 |
|
|
|
|
 |
|
|
|
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $190,800 |
| Playoff Revenue | $0 |
| Media Revenue | $8,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $69,370 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $198,800 |
| Total Expenses | $69,370 |
| BALANCE | $129,430 |
|
| LAST SEASON OVERVIEW |
| Attendance | 97,344 |
| Attendance per Game | 2,028 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $325,123 |
| Season Ticket Revenue | $190,800 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $5,760 |
| Other Revenue | $0 |
| | |
| Player Expenses | $15,000 |
| Staff Expenses | $181,115 |
| Other Expenses | $50,000 |
| | |
| Misc Expenses | -$288,818 |
| | |
| Total Revenue | $531,183 |
| Total Expenses | $246,115 |
| BALANCE | -$3,750 |
|
|
 |
|
|
|
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $190,800 |
| Playoff Revenue | $0 |
| Media Revenue | $8,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $45,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $198,800 |
| Total Expenses | $45,000 |
| BALANCE | $153,800 |
|
| LAST SEASON OVERVIEW |
| Attendance | 97,344 |
| Attendance per Game | 2,028 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $325,123 |
| Season Ticket Revenue | $190,800 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $5,760 |
| Other Revenue | $0 |
| | |
| Player Expenses | $15,000 |
| Staff Expenses | $82,445 |
| Other Expenses | $50,000 |
| | |
| Misc Expenses | -$403,738 |
| | |
| Total Revenue | $531,183 |
| Total Expenses | $147,445 |
| BALANCE | -$20,000 |
|
|
 |
|
|
|
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $198,643 |
| Playoff Revenue | $0 |
| Media Revenue | $8,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $69,370 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $206,643 |
| Total Expenses | $69,370 |
| BALANCE | $137,273 |
|
| LAST SEASON OVERVIEW |
| Attendance | 91,056 |
| Attendance per Game | 1,897 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $311,270 |
| Season Ticket Revenue | $198,643 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,240 |
| Other Revenue | $0 |
| | |
| Player Expenses | $15,000 |
| Staff Expenses | $68,205 |
| Other Expenses | $50,000 |
| | |
| Misc Expenses | -$396,198 |
| | |
| Total Revenue | $525,653 |
| Total Expenses | $133,205 |
| BALANCE | -$3,750 |
|
|
 |
|
|
|
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $201,062 |
| Playoff Revenue | $0 |
| Media Revenue | $8,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $69,370 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $209,062 |
| Total Expenses | $69,370 |
| BALANCE | $139,692 |
|
| LAST SEASON OVERVIEW |
| Attendance | 92,112 |
| Attendance per Game | 1,919 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $314,765 |
| Season Ticket Revenue | $201,062 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,336 |
| Other Revenue | $0 |
| | |
| Player Expenses | $15,000 |
| Staff Expenses | $42,715 |
| Other Expenses | $50,000 |
| | |
| Misc Expenses | -$427,698 |
| | |
| Total Revenue | $531,663 |
| Total Expenses | $107,715 |
| BALANCE | -$3,750 |
|
|
 |
|
|
|
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $186,451 |
| Playoff Revenue | $0 |
| Media Revenue | $8,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $69,370 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $194,451 |
| Total Expenses | $69,370 |
| BALANCE | $125,081 |
|
| LAST SEASON OVERVIEW |
| Attendance | 99,696 |
| Attendance per Game | 2,077 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $331,968 |
| Season Ticket Revenue | $186,451 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $5,424 |
| Other Revenue | $0 |
| | |
| Player Expenses | $15,000 |
| Staff Expenses | $101,925 |
| Other Expenses | $50,000 |
| | |
| Misc Expenses | -$370,168 |
| | |
| Total Revenue | $533,343 |
| Total Expenses | $166,925 |
| BALANCE | -$3,750 |
|
|
 |
|
|
|
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $192,844 |
| Playoff Revenue | $0 |
| Media Revenue | $8,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $69,370 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $200,844 |
| Total Expenses | $69,370 |
| BALANCE | $131,474 |
|
| LAST SEASON OVERVIEW |
| Attendance | 93,984 |
| Attendance per Game | 1,958 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $314,669 |
| Season Ticket Revenue | $192,844 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,000 |
| Other Revenue | $0 |
| | |
| Player Expenses | $15,000 |
| Staff Expenses | $48,375 |
| Other Expenses | $50,000 |
| | |
| Misc Expenses | -$413,388 |
| | |
| Total Revenue | $523,013 |
| Total Expenses | $113,375 |
| BALANCE | -$3,750 |
|
|
 |
|
|
|
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $201,062 |
| Playoff Revenue | $0 |
| Media Revenue | $8,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $69,370 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $209,062 |
| Total Expenses | $69,370 |
| BALANCE | $139,692 |
|
| LAST SEASON OVERVIEW |
| Attendance | 92,112 |
| Attendance per Game | 1,919 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $314,765 |
| Season Ticket Revenue | $201,062 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,336 |
| Other Revenue | $0 |
| | |
| Player Expenses | $15,000 |
| Staff Expenses | $0 |
| Other Expenses | $50,000 |
| | |
| Misc Expenses | -$470,413 |
| | |
| Total Revenue | $531,663 |
| Total Expenses | $65,000 |
| BALANCE | -$3,750 |
|
|
 |
|
|
|
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $199,056 |
| Playoff Revenue | $0 |
| Media Revenue | $8,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $69,370 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $207,056 |
| Total Expenses | $69,370 |
| BALANCE | $137,686 |
|
| LAST SEASON OVERVIEW |
| Attendance | 95,280 |
| Attendance per Game | 1,985 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $324,984 |
| Season Ticket Revenue | $199,056 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,048 |
| Other Revenue | $0 |
| | |
| Player Expenses | $15,000 |
| Staff Expenses | $106,300 |
| Other Expenses | $50,000 |
| | |
| Misc Expenses | -$372,038 |
| | |
| Total Revenue | $539,588 |
| Total Expenses | $171,300 |
| BALANCE | -$3,750 |
|
|
 |
|
|
|
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $199,056 |
| Playoff Revenue | $0 |
| Media Revenue | $8,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $69,370 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $207,056 |
| Total Expenses | $69,370 |
| BALANCE | $137,686 |
|
| LAST SEASON OVERVIEW |
| Attendance | 95,280 |
| Attendance per Game | 1,985 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $324,984 |
| Season Ticket Revenue | $199,056 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,048 |
| Other Revenue | $0 |
| | |
| Player Expenses | $15,000 |
| Staff Expenses | $0 |
| Other Expenses | $50,000 |
| | |
| Misc Expenses | -$478,338 |
| | |
| Total Revenue | $539,588 |
| Total Expenses | $65,000 |
| BALANCE | -$3,750 |
|
|
 |
|
|
|
|
| GENERAL INFORMATION | |
| Team Focus | Neutral |
| Staff Payroll | $0 |
| Player Payroll | $15,000 |
| Current Budget | $65,000 |
| Projected Balance | $515,968 |
| | |
| Average Player Salary | $0 |
| League Average Salary | $0 |
| | |
| Highest Paid Players: | |
| | |
| | |
| | |
| | |
| | |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $194,107 |
| Playoff Revenue | $0 |
| Media Revenue | $8,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $69,370 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $202,107 |
| Total Expenses | $69,370 |
| BALANCE | $132,737 |
|
| LAST SEASON OVERVIEW |
| Attendance | 93,984 |
| Attendance per Game | 1,958 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $304,008 |
| Season Ticket Revenue | $194,107 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,096 |
| Other Revenue | $0 |
| | |
| Player Expenses | $15,000 |
| Staff Expenses | $0 |
| Other Expenses | $50,000 |
| | |
| Misc Expenses | -$452,461 |
| | |
| Total Revenue | $513,711 |
| Total Expenses | $65,000 |
| BALANCE | -$3,750 |
|
|
 |
|
|
|
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $192,835 |
| Playoff Revenue | $0 |
| Media Revenue | $8,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $69,370 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $200,835 |
| Total Expenses | $69,370 |
| BALANCE | $131,465 |
|
| LAST SEASON OVERVIEW |
| Attendance | 98,448 |
| Attendance per Game | 2,051 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $328,939 |
| Season Ticket Revenue | $192,835 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $5,808 |
| Other Revenue | $0 |
| | |
| Player Expenses | $15,000 |
| Staff Expenses | $0 |
| Other Expenses | $50,000 |
| | |
| Misc Expenses | -$475,832 |
| | |
| Total Revenue | $537,082 |
| Total Expenses | $65,000 |
| BALANCE | -$3,750 |
|
|
 |
|
|
|
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $195,124 |
| Playoff Revenue | $0 |
| Media Revenue | $8,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $69,370 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $203,124 |
| Total Expenses | $69,370 |
| BALANCE | $133,754 |
|
| LAST SEASON OVERVIEW |
| Attendance | 99,552 |
| Attendance per Game | 2,074 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $332,501 |
| Season Ticket Revenue | $195,124 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $5,856 |
| Other Revenue | $0 |
| | |
| Player Expenses | $15,000 |
| Staff Expenses | $61,095 |
| Other Expenses | $50,000 |
| | |
| Misc Expenses | -$420,636 |
| | |
| Total Revenue | $542,981 |
| Total Expenses | $126,095 |
| BALANCE | -$3,750 |
|
|
 |
|
|
|
|
| GENERAL INFORMATION | |
| Team Focus | Neutral |
| Staff Payroll | $53,580 |
| Player Payroll | $15,000 |
| Current Budget | $120,000 |
| Projected Balance | $465,186 |
| | |
| Average Player Salary | $0 |
| League Average Salary | $0 |
| | |
| Highest Paid Players: | |
| | |
| | |
| | |
| | |
| | |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $185,803 |
| Playoff Revenue | $0 |
| Media Revenue | $8,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $69,370 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $193,803 |
| Total Expenses | $69,370 |
| BALANCE | $124,433 |
|
| LAST SEASON OVERVIEW |
| Attendance | 98,496 |
| Attendance per Game | 2,052 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $316,526 |
| Season Ticket Revenue | $185,803 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $5,664 |
| Other Revenue | $0 |
| | |
| Player Expenses | $15,000 |
| Staff Expenses | $53,580 |
| Other Expenses | $50,000 |
| | |
| Misc Expenses | -$402,663 |
| | |
| Total Revenue | $517,493 |
| Total Expenses | $118,580 |
| BALANCE | -$3,750 |
|
|
 |
|
|
|
|
|
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $185,803 |
| Playoff Revenue | $0 |
| Media Revenue | $8,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $69,370 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $193,803 |
| Total Expenses | $69,370 |
| BALANCE | $124,433 |
|
| LAST SEASON OVERVIEW |
| Attendance | 98,496 |
| Attendance per Game | 2,052 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $316,526 |
| Season Ticket Revenue | $185,803 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $5,664 |
| Other Revenue | $0 |
| | |
| Player Expenses | $15,000 |
| Staff Expenses | $0 |
| Other Expenses | $50,000 |
| | |
| Misc Expenses | -$456,243 |
| | |
| Total Revenue | $517,493 |
| Total Expenses | $65,000 |
| BALANCE | -$3,750 |
|
|
 |