 |  | | | | | | | | | | |
|
Tolkien Baseball 07-31-2017 Financial Report | | |
| Rank | Team | Payroll | | 1 | Old Forest Merry Fellows | $103,053,300 | | 2 | Minas Morgul Slayers | $101,386,200 | | 3 | Ravenhill Darkwings | $99,550,300 | | 4 | Dol Guldur Dragons | $99,414,660 | | 5 | Moria Miners | $93,570,600 | | 6 | Minas Ithil Wyrms | $92,008,000 | | 7 | Misty Mountain Hops | $91,297,400 | | 8 | Minas Tirith Titans | $90,079,800 | | 9 | Bywater Bounders | $89,731,400 | | 10 | Dagorlad Disaster | $89,622,028 | | 11 | Grey Havens Stars | $88,425,000 | | 12 | Lothlorien Lumberjacks | $86,346,604 | | 13 | Mirkwood Marauders | $86,286,546 | | 14 | Bree Cheese | $85,174,800 | | 15 | Erebor Eagles | $83,523,700 | | 16 | Numenor Kings | $83,229,600 | | 17 | Weathertop Witch Kings | $80,738,820 | | 18 | Dead Marshes Uruk-hai | $79,563,300 | | 19 | Lake Town Archers | $75,966,600 | | 20 | Bucklebury Fairies | $75,515,760 | | 21 | Carrock Bears | $69,171,300 | | 22 | Dunharrow Devils | $66,932,493 | | 23 | Rivendell Royals | $65,191,360 | | 24 | Isengard Raiders | $64,352,060 |
| | Rank | Team | Attendance | | 1 | Minas Morgul Slayers | 2,563,455 | | 2 | Dol Guldur Dragons | 2,283,469 | | 3 | Bree Cheese | 2,256,677 | | 4 | Bywater Bounders | 2,206,410 | | 5 | Moria Miners | 2,166,452 | | 6 | Old Forest Merry Fellows | 1,889,468 | | 7 | Dagorlad Disaster | 1,849,649 | | 8 | Ravenhill Darkwings | 1,843,483 | | 9 | Rivendell Royals | 1,743,326 | | 10 | Dunharrow Devils | 1,735,653 | | 11 | Grey Havens Stars | 1,716,516 | | 12 | Isengard Raiders | 1,704,439 | | 13 | Mirkwood Marauders | 1,656,318 | | 14 | Misty Mountain Hops | 1,654,329 | | 15 | Lothlorien Lumberjacks | 1,615,750 | | 16 | Minas Ithil Wyrms | 1,602,660 | | 17 | Erebor Eagles | 1,573,868 | | 18 | Lake Town Archers | 1,558,273 | | 19 | Weathertop Witch Kings | 1,504,099 | | 20 | Minas Tirith Titans | 1,486,310 | | 21 | Bucklebury Fairies | 1,457,465 | | 22 | Dead Marshes Uruk-hai | 1,388,881 | | 23 | Numenor Kings | 1,143,450 | | 24 | Carrock Bears | 611,424 |
| | Rank | Team | Gate Revenue | | 1 | Bree Cheese | $25,370,859 | | 2 | Minas Morgul Slayers | $21,995,355 | | 3 | Lothlorien Lumberjacks | $21,916,099 | | 4 | Ravenhill Darkwings | $21,474,880 | | 5 | Bywater Bounders | $20,867,040 | | 6 | Moria Miners | $20,721,261 | | 7 | Dol Guldur Dragons | $20,188,502 | | 8 | Old Forest Merry Fellows | $20,005,368 | | 9 | Dagorlad Disaster | $19,962,728 | | 10 | Misty Mountain Hops | $19,871,882 | | 11 | Grey Havens Stars | $18,646,334 | | 12 | Isengard Raiders | $18,322,163 | | 13 | Minas Tirith Titans | $17,825,488 | | 14 | Mirkwood Marauders | $17,792,545 | | 15 | Lake Town Archers | $16,328,617 | | 16 | Bucklebury Fairies | $16,264,265 | | 17 | Dead Marshes Uruk-hai | $16,232,267 | | 18 | Minas Ithil Wyrms | $16,200,110 | | 19 | Erebor Eagles | $16,154,094 | | 20 | Dunharrow Devils | $16,097,498 | | 21 | Numenor Kings | $14,994,744 | | 22 | Weathertop Witch Kings | $14,735,360 | | 23 | Rivendell Royals | $14,282,607 | | 24 | Carrock Bears | $7,595,584 |
|
|
| Rank | Team | Media Revenue | | 1 | Minas Tirith Titans | $35,000,000 | | 2 | Mirkwood Marauders | $35,000,000 | | 3 | Old Forest Merry Fellows | $35,000,000 | | 4 | Rivendell Royals | $35,000,000 | | 5 | Bywater Bounders | $35,000,000 | | 6 | Lake Town Archers | $35,000,000 | | 7 | Minas Ithil Wyrms | $35,000,000 | | 8 | Erebor Eagles | $35,000,000 | | 9 | Bree Cheese | $35,000,000 | | 10 | Bucklebury Fairies | $35,000,000 | | 11 | Carrock Bears | $35,000,000 | | 12 | Moria Miners | $35,000,000 | | 13 | Dead Marshes Uruk-hai | $35,000,000 | | 14 | Dunharrow Devils | $35,000,000 | | 15 | Grey Havens Stars | $35,000,000 | | 16 | Misty Mountain Hops | $35,000,000 | | 17 | Lothlorien Lumberjacks | $35,000,000 | | 18 | Numenor Kings | $35,000,000 | | 19 | Ravenhill Darkwings | $35,000,000 | | 20 | Weathertop Witch Kings | $35,000,000 | | 21 | Dagorlad Disaster | $35,000,000 | | 22 | Dol Guldur Dragons | $35,000,000 | | 23 | Isengard Raiders | $35,000,000 | | 24 | Minas Morgul Slayers | $35,000,000 |
| | Rank | Team | Merchandising | | 1 | Minas Morgul Slayers | $15,738,129 | | 2 | Bree Cheese | $14,754,531 | | 3 | Ravenhill Darkwings | $11,356,258 | | 4 | Misty Mountain Hops | $10,553,065 | | 5 | Dol Guldur Dragons | $10,506,494 | | 6 | Grey Havens Stars | $10,009,765 | | 7 | Old Forest Merry Fellows | $10,009,502 | | 8 | Moria Miners | $9,886,331 | | 9 | Bywater Bounders | $9,288,245 | | 10 | Mirkwood Marauders | $9,188,141 | | 11 | Dagorlad Disaster | $8,481,767 | | 12 | Lake Town Archers | $8,197,068 | | 13 | Lothlorien Lumberjacks | $7,758,474 | | 14 | Bucklebury Fairies | $7,419,761 | | 15 | Isengard Raiders | $7,283,146 | | 16 | Rivendell Royals | $6,991,067 | | 17 | Dead Marshes Uruk-hai | $6,884,998 | | 18 | Minas Tirith Titans | $6,303,118 | | 19 | Erebor Eagles | $6,288,414 | | 20 | Dunharrow Devils | $5,936,598 | | 21 | Minas Ithil Wyrms | $5,730,404 | | 22 | Weathertop Witch Kings | $4,643,671 | | 23 | Numenor Kings | $4,118,740 | | 24 | Carrock Bears | $1,332,994 |
| | Rank | Team | Current Budget | | 1 | Old Forest Merry Fellows | $100,000,000 | | 2 | Misty Mountain Hops | $89,490,143 | | 3 | Bree Cheese | $88,103,340 | | 4 | Minas Morgul Slayers | $83,571,080 | | 5 | Lothlorien Lumberjacks | $78,555,922 | | 6 | Ravenhill Darkwings | $74,104,797 | | 7 | Lake Town Archers | $72,458,143 | | 8 | Bywater Bounders | $69,497,755 | | 9 | Grey Havens Stars | $65,501,875 | | 10 | Dead Marshes Uruk-hai | $63,210,879 | | 11 | Mirkwood Marauders | $62,273,074 | | 12 | Rivendell Royals | $60,813,923 | | 13 | Moria Miners | $60,795,541 | | 14 | Minas Tirith Titans | $57,638,955 | | 15 | Bucklebury Fairies | $56,872,756 | | 16 | Isengard Raiders | $53,462,541 | | 17 | Minas Ithil Wyrms | $52,260,148 | | 18 | Erebor Eagles | $52,096,522 | | 19 | Dagorlad Disaster | $50,816,160 | | 20 | Dol Guldur Dragons | $48,097,809 | | 21 | Numenor Kings | $45,945,544 | | 22 | Dunharrow Devils | $43,472,906 | | 23 | Weathertop Witch Kings | $40,169,184 | | 24 | Carrock Bears | $32,053,189 |
|
|
| Rank | Player | Team | Salary | | | 1 | Saravin Darkbrother | Erebor | $27,850,000 | | | 2 | Orgulas Black | Dagorlad | $27,520,000 | | | 3 | Bagdreg the Hated | Bywater | $25,000,000 | | | 4 | Ciurk Badgerpoker | Lake Town | $23,780,000 | | | 5 | Tran Clawfoot | Misty Mountain | $21,860,000 | | | 6 | Gollomer Gauthor | Weathertop | $19,920,000 | | | 7 | Boinar Clubwalker | Minas Tirith | $18,670,000 | | | 8 | Raymond Miller | Dead Marshes | $18,620,000 | | | 9 | Gandaugrin Gamaiborn | Carrock | $17,760,000 | | | 10 | Sjors Cheeseslicer | Old Forest | $17,500,000 | | | 11 | Shaglakh the Devastator | Moria | $17,300,000 | | | 12 | Elramli Elimir | Ravenhill | $16,500,000 | | | 13 | Relin Rockmaster | Rivendell | $16,020,000 | | | 14 | Imcir Imcirion | Dead Marshes | $15,830,000 | | | 15 | Drogo Boffin | Bree | $15,750,000 | | | 16 | Boris Ruano | Minas Morgul | $15,700,000 | | | 17 | Sorrel Amblestar | Misty Mountain | $15,540,000 | | | 18 | Tubur Trollsnapper | Moria | $15,200,000 | | | 19 | Isembard Ploughman | Ravenhill | $15,000,000 | | | 20 | Galaigast Faromli | Carrock | $14,830,000 | | | 21 | Sortai Guril | Numenor | $14,470,000 | | | 22 | Hallalonn Brilhirion | Dunharrow | $14,000,000 | | | 23 | Niara Smoothflower | Minas Morgul | $14,000,000 | | | 24 | Curt Ballscarer | Mirkwood | $13,989,086 | | | 25 | Camellia Baggins | Mirkwood | $13,300,000 | | |
Bree Cheese 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Win Now! | | Staff Payroll | $4,352,000 | | Player Payroll | $80,822,800 | | Current Budget | $88,103,340 | | Projected Balance | $-27,971,421 | | | | | Average Player Salary | $2,993,437 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Drogo Boffin | $15,750,000 | | 2) Teun Mulder | $9,120,000 | | 3) Duuk Braingobber | $7,500,000 | | 4) Rebo Roadapple | $7,240,000 | | 5) Grikak Spleenwhomper | $6,120,400 |
| | Current Financial Overview | | Attendance | 2,256,677 | | Attendance per Game | 43,398 | | | | | Gate Revenue | $25,370,859 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $14,754,531 | | Revenue Sharing | $0 | | CASH | $125,213,635 | | | | | Player Expenses | $83,784,036 | | Staff Expenses | $2,847,584 | | | | | BALANCE | $113,707,405 |
| | Last Season Overview | | Attendance | 3,697,449 | | Attendance per Game | 45,648 | | | | | Gate Revenue | $39,259,285 | | Playoff Revenue | $2,123,064 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $22,120,991 | | Revenue Sharing | $0 | | CASH | $135,323,810 | | | | | Player Expenses | $101,572,947 | | Staff Expenses | $6,565,568 | | | | | BALANCE | $125,213,635 |
| |
Bucklebury Fairies 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $4,570,000 | | Player Payroll | $70,945,760 | | Current Budget | $56,872,756 | | Projected Balance | $-20,394,859 | | | | | Average Player Salary | $2,533,777 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Mim Marblerage | $12,000,000 | | 2) Buugush Badgerdicer | $8,300,000 | | 3) Christof Worm | $8,000,000 | | 4) William O'Connor | $5,700,000 | | 5) Robert Tookes | $5,300,000 |
| | Current Financial Overview | | Attendance | 1,457,465 | | Attendance per Game | 27,499 | | | | | Gate Revenue | $16,264,265 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $7,419,761 | | Revenue Sharing | $0 | | CASH | $72,900,222 | | | | | Player Expenses | $48,173,142 | | Staff Expenses | $2,990,260 | | | | | BALANCE | $80,420,846 |
| | Last Season Overview | | Attendance | 2,166,941 | | Attendance per Game | 26,752 | | | | | Gate Revenue | $24,337,282 | | Playoff Revenue | $0 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $11,610,474 | | Revenue Sharing | $0 | | CASH | $98,467,900 | | | | | Player Expenses | $86,365,544 | | Staff Expenses | $9,674,890 | | | | | BALANCE | $72,900,222 |
| |
Bywater Bounders 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Win Now! | | Staff Payroll | $3,334,000 | | Player Payroll | $86,397,400 | | Current Budget | $69,497,755 | | Projected Balance | $-20,059,501 | | | | | Average Player Salary | $3,199,904 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Bagdreg the Hated | $25,000,000 | | 2) Ugbag Blacktooth | $11,110,000 | | 3) Lester Pulley | $8,500,000 | | 4) Glodunter Bromburg | $6,800,000 | | 5) Ralin Rockbinder | $6,250,000 |
| | Current Financial Overview | | Attendance | 2,206,410 | | Attendance per Game | 42,431 | | | | | Gate Revenue | $20,867,040 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $9,288,245 | | Revenue Sharing | $0 | | CASH | $4,345,926 | | | | | Player Expenses | $56,357,514 | | Staff Expenses | $2,181,480 | | | | | BALANCE | $10,962,217 |
| | Last Season Overview | | Attendance | 3,644,235 | | Attendance per Game | 44,991 | | | | | Gate Revenue | $31,297,544 | | Playoff Revenue | $3,609,415 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $13,665,796 | | Revenue Sharing | $0 | | CASH | $11,391,478 | | | | | Player Expenses | $87,266,593 | | Staff Expenses | $2,876,714 | | | | | BALANCE | $4,345,926 |
| |
Carrock Bears 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Rebuilding | | Staff Payroll | $3,902,400 | | Player Payroll | $65,268,900 | | Current Budget | $32,053,189 | | Projected Balance | $-37,310,086 | | | | | Average Player Salary | $2,175,630 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Gandaugrin Gamaiborn | $17,760,000 | | 2) Galaigast Faromli | $14,830,000 | | 3) Rognash Kidneyslammer | $12,500,000 | | 4) Durin Brickfoot | $3,213,000 | | 5) Camelia Mugworts | $3,000,000 |
| | Current Financial Overview | | Attendance | 611,424 | | Attendance per Game | 10,918 | | | | | Gate Revenue | $7,595,584 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $1,332,994 | | Revenue Sharing | $0 | | CASH | $39,100,376 | | | | | Player Expenses | $42,821,745 | | Staff Expenses | $2,630,463 | | | | | BALANCE | $37,576,746 |
| | Last Season Overview | | Attendance | 610,879 | | Attendance per Game | 7,542 | | | | | Gate Revenue | $9,857,265 | | Playoff Revenue | $0 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $1,270,924 | | Revenue Sharing | $0 | | CASH | $61,978,422 | | | | | Player Expenses | $64,166,386 | | Staff Expenses | $4,364,849 | | | | | BALANCE | $39,100,376 |
| |
Dagorlad Disaster 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Win Now! | | Staff Payroll | $3,690,000 | | Player Payroll | $85,932,028 | | Current Budget | $50,816,160 | | Projected Balance | $-38,878,054 | | | | | Average Player Salary | $2,604,001 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Orgulas Black | $27,520,000 | | 2) Nalin Shieldmaster | $11,830,000 | | 3) Hildibrand Bridger | $9,360,000 | | 4) Bill Sauers | $6,320,000 | | 5) Vim Rinlyg | $6,300,000 |
| | Current Financial Overview | | Attendance | 1,849,649 | | Attendance per Game | 34,253 | | | | | Gate Revenue | $19,962,728 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $8,481,767 | | Revenue Sharing | $0 | | CASH | $197,599,365 | | | | | Player Expenses | $56,299,292 | | Staff Expenses | $2,414,468 | | | | | BALANCE | $202,330,100 |
| | Last Season Overview | | Attendance | 1,911,787 | | Attendance per Game | 23,602 | | | | | Gate Revenue | $22,309,956 | | Playoff Revenue | $0 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $7,581,204 | | Revenue Sharing | $0 | | CASH | $221,149,039 | | | | | Player Expenses | $84,010,569 | | Staff Expenses | $3,955,265 | | | | | BALANCE | $197,599,365 |
| |
Dead Marshes Uruk-hai 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $2,942,000 | | Player Payroll | $76,621,300 | | Current Budget | $63,210,879 | | Projected Balance | $-15,379,032 | | | | | Average Player Salary | $2,253,568 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Raymond Miller | $18,620,000 | | 2) Imcir Imcirion | $15,830,000 | | 3) Todo Sandybanks | $9,830,000 | | 4) Gealf Faramir | $5,820,000 | | 5) Ludor Elrondir | $4,540,000 |
| | Current Financial Overview | | Attendance | 1,388,881 | | Attendance per Game | 27,233 | | | | | Gate Revenue | $16,232,267 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $6,884,998 | | Revenue Sharing | $0 | | CASH | $200,212,107 | | | | | Player Expenses | $49,161,588 | | Staff Expenses | $1,924,960 | | | | | BALANCE | $207,242,824 |
| | Last Season Overview | | Attendance | 2,728,755 | | Attendance per Game | 33,688 | | | | | Gate Revenue | $29,079,232 | | Playoff Revenue | $0 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $13,206,647 | | Revenue Sharing | $0 | | CASH | $215,127,075 | | | | | Player Expenses | $88,783,927 | | Staff Expenses | $2,941,920 | | | | | BALANCE | $200,212,107 |
| |
Dol Guldur Dragons 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Win Now! | | Staff Payroll | $2,644,000 | | Player Payroll | $96,770,660 | | Current Budget | $48,097,809 | | Projected Balance | $-73,413,545 | | | | | Average Player Salary | $2,846,196 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Samwise Peatfingers | $13,000,000 | | 2) Amadis Xiquena | $11,500,000 | | 3) Palin Oakenslayer | $11,320,000 | | 4) Gollilmer Fyrith | $11,000,000 | | 5) Ronald Husband | $6,900,000 |
| | Current Financial Overview | | Attendance | 2,283,469 | | Attendance per Game | 43,913 | | | | | Gate Revenue | $20,188,502 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $10,506,494 | | Revenue Sharing | $0 | | CASH | $247,533,549 | | | | | Player Expenses | $85,415,767 | | Staff Expenses | $1,730,026 | | | | | BALANCE | $226,082,752 |
| | Last Season Overview | | Attendance | 2,967,992 | | Attendance per Game | 36,642 | | | | | Gate Revenue | $21,220,013 | | Playoff Revenue | $1,295,981 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $8,331,815 | | Revenue Sharing | $0 | | CASH | $285,355,074 | | | | | Player Expenses | $98,535,495 | | Staff Expenses | $4,658,839 | | | | | BALANCE | $247,533,549 |
| |
Dunharrow Devils 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $2,860,000 | | Player Payroll | $64,072,493 | | Current Budget | $43,472,906 | | Projected Balance | $-29,554,676 | | | | | Average Player Salary | $2,066,855 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Hallalonn Brilhirion | $14,000,000 | | 2) Fufur Goblinarm | $9,000,000 | | 3) Eucalypta the Pink | $9,000,000 | | 4) Foisil Belol | $5,000,000 | | 5) Bulbo Sandybanks | $4,000,000 |
| | Current Financial Overview | | Attendance | 1,735,653 | | Attendance per Game | 31,557 | | | | | Gate Revenue | $16,097,498 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $5,936,598 | | Revenue Sharing | $0 | | CASH | $13,379,917 | | | | | Player Expenses | $48,019,100 | | Staff Expenses | $1,871,324 | | | | | BALANCE | $20,523,589 |
| | Last Season Overview | | Attendance | 1,296,296 | | Attendance per Game | 16,004 | | | | | Gate Revenue | $14,972,772 | | Playoff Revenue | $0 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $3,900,134 | | Revenue Sharing | $0 | | CASH | $36,454,911 | | | | | Player Expenses | $73,993,419 | | Staff Expenses | $2,479,481 | | | | | BALANCE | $13,379,917 |
| |
Erebor Eagles 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Rebuilding | | Staff Payroll | $2,754,400 | | Player Payroll | $80,769,300 | | Current Budget | $52,096,522 | | Projected Balance | $-31,854,372 | | | | | Average Player Salary | $2,125,508 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Saravin Darkbrother | $27,850,000 | | 2) Bugrin Spinner | $9,000,000 | | 3) Fosco Bramble | $8,450,000 | | 4) Tanta Chubb | $4,500,000 | | 5) Geagast Gamialob | $3,500,000 |
| | Current Financial Overview | | Attendance | 1,573,868 | | Attendance per Game | 29,696 | | | | | Gate Revenue | $16,154,094 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $6,288,414 | | Revenue Sharing | $0 | | CASH | $87,020,807 | | | | | Player Expenses | $53,171,828 | | Staff Expenses | $1,906,676 | | | | | BALANCE | $89,384,811 |
| | Last Season Overview | | Attendance | 2,129,332 | | Attendance per Game | 26,288 | | | | | Gate Revenue | $22,483,218 | | Playoff Revenue | $0 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $8,688,304 | | Revenue Sharing | $0 | | CASH | $171,166,632 | | | | | Player Expenses | $76,741,429 | | Staff Expenses | $2,925,918 | | | | | BALANCE | $157,195,807 |
| |
Grey Havens Stars 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $3,750,000 | | Player Payroll | $84,675,000 | | Current Budget | $65,501,875 | | Projected Balance | $-26,214,727 | | | | | Average Player Salary | $2,822,500 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Isszava Eliondel | $12,300,000 | | 2) Golligast Gandulbo | $10,610,000 | | 3) Born Long Cleve | $9,720,000 | | 4) Bror Brickfist | $8,820,000 | | 5) Narnose Filthsludgefad | $7,160,000 |
| | Current Financial Overview | | Attendance | 1,716,516 | | Attendance per Game | 31,209 | | | | | Gate Revenue | $18,646,334 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $10,009,765 | | Revenue Sharing | $0 | | CASH | $199,460,349 | | | | | Player Expenses | $55,639,766 | | Staff Expenses | $5,510,169 | | | | | BALANCE | $201,966,513 |
| | Last Season Overview | | Attendance | 2,724,274 | | Attendance per Game | 33,633 | | | | | Gate Revenue | $28,976,232 | | Playoff Revenue | $0 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $15,600,643 | | Revenue Sharing | $0 | | CASH | $208,630,933 | | | | | Player Expenses | $79,991,494 | | Staff Expenses | $8,280,965 | | | | | BALANCE | $199,460,349 |
| |
Isengard Raiders 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $2,544,000 | | Player Payroll | $61,808,060 | | Current Budget | $53,462,541 | | Projected Balance | $-11,168,651 | | | | | Average Player Salary | $1,931,502 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Glomli of Erebor | $11,600,000 | | 2) Merilmir Knifecrawler | $7,050,000 | | 3) Renato Morales | $6,200,000 | | 4) Isengrim Baggins | $5,000,000 | | 5) Sancho Peatfingers | $4,150,000 |
| | Current Financial Overview | | Attendance | 1,704,439 | | Attendance per Game | 32,159 | | | | | Gate Revenue | $18,322,163 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $7,283,146 | | Revenue Sharing | $0 | | CASH | $117,647,622 | | | | | Player Expenses | $40,721,411 | | Staff Expenses | $1,664,624 | | | | | BALANCE | $135,866,896 |
| | Last Season Overview | | Attendance | 2,228,670 | | Attendance per Game | 27,514 | | | | | Gate Revenue | $23,833,953 | | Playoff Revenue | $0 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $8,703,588 | | Revenue Sharing | $0 | | CASH | $126,348,051 | | | | | Player Expenses | $72,992,143 | | Staff Expenses | $2,770,827 | | | | | BALANCE | $117,647,622 |
| |
Lake Town Archers 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Rebuilding | | Staff Payroll | $2,356,000 | | Player Payroll | $73,610,600 | | Current Budget | $72,458,143 | | Projected Balance | $-4,727,403 | | | | | Average Player Salary | $2,103,160 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Ciurk Badgerpoker | $23,780,000 | | 2) Imredoc Gwildur | $10,000,000 | | 3) Gemina Velenda | $9,140,000 | | 4) Mefur Orcdelver | $5,610,000 | | 5) Ishwush the Basher | $4,842,000 |
| | Current Financial Overview | | Attendance | 1,558,273 | | Attendance per Game | 31,165 | | | | | Gate Revenue | $16,328,617 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $8,197,068 | | Revenue Sharing | $0 | | CASH | $15,429,329 | | | | | Player Expenses | $49,212,558 | | Staff Expenses | $1,712,929 | | | | | BALANCE | $24,029,527 |
| | Last Season Overview | | Attendance | 3,141,720 | | Attendance per Game | 38,787 | | | | | Gate Revenue | $30,578,477 | | Playoff Revenue | $0 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $17,279,666 | | Revenue Sharing | $0 | | CASH | $33,772,401 | | | | | Player Expenses | $98,023,808 | | Staff Expenses | $2,702,407 | | | | | BALANCE | $15,429,329 |
| |
Lothlorien Lumberjacks 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Win Now! | | Staff Payroll | $3,850,000 | | Player Payroll | $82,496,604 | | Current Budget | $78,555,922 | | Projected Balance | $-8,335,790 | | | | | Average Player Salary | $2,578,019 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) AnlaShok Valen | $12,650,000 | | 2) Fulgor Flashheart | $8,470,000 | | 3) Gimli Cloudskin | $8,400,000 | | 4) Minta Sandyman | $8,000,000 | | 5) Meli Eläril | $5,904,800 |
| | Current Financial Overview | | Attendance | 1,615,750 | | Attendance per Game | 31,072 | | | | | Gate Revenue | $21,916,099 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $7,758,474 | | Revenue Sharing | $0 | | CASH | $152,871,996 | | | | | Player Expenses | $54,524,413 | | Staff Expenses | $2,519,090 | | | | | BALANCE | $160,503,066 |
| | Last Season Overview | | Attendance | 2,837,644 | | Attendance per Game | 35,033 | | | | | Gate Revenue | $35,310,477 | | Playoff Revenue | $1,891,383 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $13,079,062 | | Revenue Sharing | $0 | | CASH | $170,885,813 | | | | | Player Expenses | $98,688,703 | | Staff Expenses | $4,131,036 | | | | | BALANCE | $152,871,996 |
| |
Minas Ithil Wyrms 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $1,180,000 | | Player Payroll | $90,828,000 | | Current Budget | $52,260,148 | | Projected Balance | $-44,596,028 | | | | | Average Player Salary | $2,929,935 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Jerrolde Rector | $9,000,000 | | 2) Tusil Boffin | $8,850,000 | | 3) Tina Legāl | $8,750,000 | | 4) Hudash Elfprodder | $8,000,000 | | 5) Fufur Trollbreaker | $7,847,500 |
| | Current Financial Overview | | Attendance | 1,602,660 | | Attendance per Game | 29,139 | | | | | Gate Revenue | $16,200,110 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $5,730,404 | | Revenue Sharing | $0 | | CASH | $221,190,547 | | | | | Player Expenses | $64,278,837 | | Staff Expenses | $772,104 | | | | | BALANCE | $213,070,120 |
| | Last Season Overview | | Attendance | 2,315,889 | | Attendance per Game | 28,591 | | | | | Gate Revenue | $23,932,684 | | Playoff Revenue | $0 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $7,402,464 | | Revenue Sharing | $0 | | CASH | $226,228,177 | | | | | Player Expenses | $69,115,554 | | Staff Expenses | $1,782,224 | | | | | BALANCE | $221,190,547 |
| |
Minas Morgul Slayers 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $3,276,400 | | Player Payroll | $98,109,800 | | Current Budget | $83,571,080 | | Projected Balance | $-30,153,506 | | | | | Average Player Salary | $3,065,931 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Boris Ruano | $15,700,000 | | 2) Niara Smoothflower | $14,000,000 | | 3) Denaumir Deneadur | $12,000,000 | | 4) Milo Grudgesmelter | $7,760,000 | | 5) Nilcair Nilcarion | $7,500,000 |
| | Current Financial Overview | | Attendance | 2,563,455 | | Attendance per Game | 45,776 | | | | | Gate Revenue | $21,995,355 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $15,738,129 | | Revenue Sharing | $0 | | CASH | $28,883,347 | | | | | Player Expenses | $76,533,655 | | Staff Expenses | $2,143,850 | | | | | BALANCE | $22,939,326 |
| | Last Season Overview | | Attendance | 4,364,121 | | Attendance per Game | 53,878 | | | | | Gate Revenue | $34,870,735 | | Playoff Revenue | $2,504,405 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $25,270,940 | | Revenue Sharing | $0 | | CASH | $54,349,384 | | | | | Player Expenses | $82,136,667 | | Staff Expenses | $5,500,450 | | | | | BALANCE | $63,883,347 |
| |
Minas Tirith Titans 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Win Now! | | Staff Payroll | $3,058,000 | | Player Payroll | $87,021,800 | | Current Budget | $57,638,955 | | Projected Balance | $-32,039,051 | | | | | Average Player Salary | $3,000,752 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Boinar Clubwalker | $18,670,000 | | 2) Rhedry Scimitar | $11,000,000 | | 3) Carl Granitehammer | $9,600,000 | | 4) Balin Bloodspear | $8,140,000 | | 5) Phaiar Gāndir | $7,685,000 |
| | Current Financial Overview | | Attendance | 1,486,310 | | Attendance per Game | 27,024 | | | | | Gate Revenue | $17,825,488 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $6,303,118 | | Revenue Sharing | $0 | | CASH | $54,735,592 | | | | | Player Expenses | $56,538,348 | | Staff Expenses | $2,000,962 | | | | | BALANCE | $55,324,888 |
| | Last Season Overview | | Attendance | 2,560,965 | | Attendance per Game | 31,617 | | | | | Gate Revenue | $25,950,328 | | Playoff Revenue | $0 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $10,763,627 | | Revenue Sharing | $0 | | CASH | $78,104,341 | | | | | Player Expenses | $85,496,732 | | Staff Expenses | $5,110,972 | | | | | BALANCE | $58,735,592 |
| |
Mirkwood Marauders 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Win Now! | | Staff Payroll | $3,764,000 | | Player Payroll | $82,522,546 | | Current Budget | $62,273,074 | | Projected Balance | $-23,883,867 | | | | | Average Player Salary | $2,947,234 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Curt Ballscarer | $13,989,086 | | 2) Camellia Baggins | $13,300,000 | | 3) Tonak Nosethrower | $9,700,000 | | 4) Gwelf Goriborn | $9,000,000 | | 5) Bagwurz Bloodaxe | $8,700,000 |
| | Current Financial Overview | | Attendance | 1,656,318 | | Attendance per Game | 30,115 | | | | | Gate Revenue | $17,792,545 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $9,188,141 | | Revenue Sharing | $0 | | CASH | $159,816,772 | | | | | Player Expenses | $53,866,583 | | Staff Expenses | $2,462,910 | | | | | BALANCE | $165,467,965 |
| | Last Season Overview | | Attendance | 2,210,103 | | Attendance per Game | 27,285 | | | | | Gate Revenue | $25,271,251 | | Playoff Revenue | $0 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $12,401,823 | | Revenue Sharing | $0 | | CASH | $172,880,363 | | | | | Player Expenses | $78,469,677 | | Staff Expenses | $6,791,988 | | | | | BALANCE | $159,816,772 |
| |
Misty Mountain Hops 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $3,640,000 | | Player Payroll | $87,657,400 | | Current Budget | $89,490,143 | | Projected Balance | $-38,703 | | | | | Average Player Salary | $2,827,658 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Tran Clawfoot | $21,860,000 | | 2) Sorrel Amblestar | $15,540,000 | | 3) Arghren Glimmerhand | $12,440,000 | | 4) Tathor Legaldor | $8,280,000 | | 5) Thuus Serith | $6,000,000 |
| | Current Financial Overview | | Attendance | 1,654,329 | | Attendance per Game | 33,087 | | | | | Gate Revenue | $19,871,882 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $10,553,065 | | Revenue Sharing | $0 | | CASH | $366,772,051 | | | | | Player Expenses | $55,587,537 | | Staff Expenses | $2,381,714 | | | | | BALANCE | $374,227,747 |
| | Last Season Overview | | Attendance | 3,935,497 | | Attendance per Game | 48,586 | | | | | Gate Revenue | $37,760,557 | | Playoff Revenue | $6,044,437 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $21,085,149 | | Revenue Sharing | $0 | | CASH | $363,365,836 | | | | | Player Expenses | $92,919,882 | | Staff Expenses | $3,089,046 | | | | | BALANCE | $366,772,051 |
| |
Moria Miners 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Win Now! | | Staff Payroll | $3,334,400 | | Player Payroll | $90,236,200 | | Current Budget | $60,795,541 | | Projected Balance | $-32,601,046 | | | | | Average Player Salary | $3,111,593 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Shaglakh the Devastator | $17,300,000 | | 2) Tubur Trollsnapper | $15,200,000 | | 3) Brandewyn of Rohan | $6,041,200 | | 4) Andrack Antslammer | $6,000,000 | | 5) Gibur Rockrender | $5,400,000 |
| | Current Financial Overview | | Attendance | 2,166,452 | | Attendance per Game | 40,119 | | | | | Gate Revenue | $20,721,261 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $9,886,331 | | Revenue Sharing | $0 | | CASH | $46,224,917 | | | | | Player Expenses | $58,869,396 | | Staff Expenses | $2,181,798 | | | | | BALANCE | $50,781,315 |
| | Last Season Overview | | Attendance | 3,253,458 | | Attendance per Game | 40,166 | | | | | Gate Revenue | $29,373,014 | | Playoff Revenue | $1,989,818 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $12,182,710 | | Revenue Sharing | $0 | | CASH | $54,013,042 | | | | | Player Expenses | $90,420,095 | | Staff Expenses | $3,438,572 | | | | | BALANCE | $38,224,917 |
| |
Numenor Kings 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $1,930,000 | | Player Payroll | $81,299,600 | | Current Budget | $45,945,544 | | Projected Balance | $-46,221,149 | | | | | Average Player Salary | $2,540,613 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Sortai Guril | $14,470,000 | | 2) Sarin Redear | $10,240,000 | | 3) Elendil Melwasul | $9,510,000 | | 4) Sylvania Arborna | $8,890,000 | | 5) Thudor Nadrierion | $7,850,000 |
| | Current Financial Overview | | Attendance | 1,143,450 | | Attendance per Game | 20,790 | | | | | Gate Revenue | $14,994,744 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $4,118,740 | | Revenue Sharing | $0 | | CASH | $149,218,190 | | | | | Player Expenses | $62,133,083 | | Staff Expenses | $1,262,884 | | | | | BALANCE | $139,935,707 |
| | Last Season Overview | | Attendance | 1,688,143 | | Attendance per Game | 20,841 | | | | | Gate Revenue | $19,148,377 | | Playoff Revenue | $0 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $5,872,167 | | Revenue Sharing | $0 | | CASH | $185,073,048 | | | | | Player Expenses | $91,268,368 | | Staff Expenses | $4,132,034 | | | | | BALANCE | $149,218,190 |
| |
Old Forest Merry Fellows 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $3,636,000 | | Player Payroll | $99,417,300 | | Current Budget | $100,000,000 | | Projected Balance | $-7,353,249 | | | | | Average Player Salary | $3,976,692 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Sjors Cheeseslicer | $17,500,000 | | 2) Cinquefoil Boartooth | $12,000,000 | | 3) Frodo Chubb | $10,000,000 | | 4) Beleg Roth | $10,000,000 | | 5) Rulina Veslay | $8,100,000 |
| | Current Financial Overview | | Attendance | 1,889,468 | | Attendance per Game | 37,048 | | | | | Gate Revenue | $20,005,368 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $10,009,502 | | Revenue Sharing | $0 | | CASH | $62,405,255 | | | | | Player Expenses | $69,350,822 | | Staff Expenses | $2,379,064 | | | | | BALANCE | $55,690,239 |
| | Last Season Overview | | Attendance | 3,586,578 | | Attendance per Game | 44,279 | | | | | Gate Revenue | $33,298,035 | | Playoff Revenue | $4,716,319 | | Media Revenue | $34,525,000 | | Merchandising Revenue | $16,973,453 | | Revenue Sharing | $0 | | CASH | $76,520,577 | | | | | Player Expenses | $97,004,971 | | Staff Expenses | $3,623,158 | | | | | BALANCE | $65,405,255 |
| |
Ravenhill Darkwings 07-31-2017 Team Financial Report |  |
| General Information | | Team Focus | Win Now! | | Staff Payroll | $3,400,000 | | Player Payroll | $96,150,300 | | Current Budget | $74,104,797 | | Projected Balance | $-25,463,358 | | | | | Average Player Salary | $3,101,623 | | League Average Salary | $2,630,228 | | Highest Paid Players: | | | 1) Elramli Elimir | $16,500,000 | | 2) Isembard Ploughman | $15,000,000 | | 3) Girith Falathion | $11,200,000 | | 4) Paul Fite | $8,000,000 | | 5) Mosin Bunce | $6,150,300 |
| | Current Financial Overview | | Attendance | 1,843,483 | | Attendance per Game | 36,870 | |
|
|