|
UNITED STATES PREMIER LEAGUE
FINANCIAL REPORT
12/31/2040
|
|
|
|
|
|
Rank |
Team |
Payroll |
1 |
New Orleans Voodoo |
$180,400,000 |
2 |
Hollywood Shredders |
$155,315,732 |
3 |
Buffalo White Walkers |
$118,530,000 |
4 |
Charleston Battery |
$117,777,500 |
5 |
Portland Evergreens |
$109,055,000 |
6 |
Northern Virginia Rainbow Mermaids |
$78,124,000 |
7 |
Boston Patriots |
$77,440,000 |
8 |
Chicago Silver Sox |
$59,444,000 |
9 |
Greenville 84s |
$44,008,000 |
10 |
Las Vegas Flamingos |
$33,880,000 |
|
Rank |
Team |
Attendance |
1 |
Buffalo White Walkers |
2,728,812 |
2 |
New Orleans Voodoo |
2,660,302 |
3 |
Hollywood Shredders |
2,583,457 |
4 |
Boston Patriots |
2,566,856 |
5 |
Charleston Battery |
2,463,705 |
6 |
Portland Evergreens |
2,403,849 |
7 |
Northern Virginia Rainbow Mermaids |
2,353,792 |
8 |
Greenville 84s |
2,019,444 |
9 |
Las Vegas Flamingos |
1,819,360 |
10 |
Chicago Silver Sox |
1,703,173 |
|
Rank |
Team |
Gate Revenue |
1 |
Boston Patriots |
$53,348,846 |
2 |
Buffalo White Walkers |
$52,987,608 |
3 |
Northern Virginia Rainbow Mermaids |
$50,660,900 |
4 |
New Orleans Voodoo |
$49,768,061 |
5 |
Hollywood Shredders |
$48,904,021 |
6 |
Portland Evergreens |
$47,206,485 |
7 |
Charleston Battery |
$45,169,928 |
8 |
Greenville 84s |
$39,669,695 |
9 |
Las Vegas Flamingos |
$35,458,174 |
10 |
Chicago Silver Sox |
$30,700,674 |
|
|
Rank |
Team |
Season Tickets |
1 |
New Orleans Voodoo |
$77,333,400 |
2 |
Hollywood Shredders |
$77,271,300 |
3 |
Boston Patriots |
$70,270,200 |
4 |
Northern Virginia Rainbow Mermaids |
$64,241,100 |
5 |
Portland Evergreens |
$61,663,680 |
6 |
Greenville 84s |
$46,005,840 |
7 |
Buffalo White Walkers |
$45,999,954 |
8 |
Las Vegas Flamingos |
$41,392,080 |
9 |
Charleston Battery |
$37,065,168 |
10 |
Chicago Silver Sox |
$17,792,649 |
|
Rank |
Team |
Media Revenue |
1 |
Buffalo White Walkers |
$12,500,000 |
2 |
Portland Evergreens |
$12,500,000 |
3 |
New Orleans Voodoo |
$12,500,000 |
4 |
Chicago Silver Sox |
$12,500,000 |
5 |
Greenville 84s |
$12,500,000 |
6 |
Northern Virginia Rainbow Mermaids |
$12,500,000 |
7 |
Hollywood Shredders |
$12,500,000 |
8 |
Las Vegas Flamingos |
$12,500,000 |
9 |
Charleston Battery |
$12,500,000 |
10 |
Boston Patriots |
$12,500,000 |
|
Rank |
Team |
Merchandising |
1 |
Hollywood Shredders |
$33,285,006 |
2 |
New Orleans Voodoo |
$32,769,969 |
3 |
Boston Patriots |
$30,715,296 |
4 |
Portland Evergreens |
$29,917,788 |
5 |
Buffalo White Walkers |
$29,196,907 |
6 |
Northern Virginia Rainbow Mermaids |
$28,935,277 |
7 |
Las Vegas Flamingos |
$24,553,973 |
8 |
Charleston Battery |
$23,760,117 |
9 |
Greenville 84s |
$23,250,010 |
10 |
Chicago Silver Sox |
$16,841,313 |
|
|
Rank |
Team |
Total Revenue |
1 |
New Orleans Voodoo |
$212,984,479 |
2 |
Boston Patriots |
$199,948,523 |
3 |
Buffalo White Walkers |
$195,371,126 |
4 |
Northern Virginia Rainbow Mermaids |
$183,675,994 |
5 |
Hollywood Shredders |
$183,552,734 |
6 |
Portland Evergreens |
$170,211,387 |
7 |
Greenville 84s |
$146,992,165 |
8 |
Charleston Battery |
$146,594,292 |
9 |
Las Vegas Flamingos |
$128,735,871 |
10 |
Chicago Silver Sox |
$85,058,620 |
|
Rank |
Team |
Total Expenses |
1 |
New Orleans Voodoo |
$230,547,404 |
2 |
Hollywood Shredders |
$218,154,907 |
3 |
Buffalo White Walkers |
$193,911,793 |
4 |
Northern Virginia Rainbow Mermaids |
$175,621,187 |
5 |
Portland Evergreens |
$166,764,003 |
6 |
Boston Patriots |
$150,415,834 |
7 |
Charleston Battery |
$137,698,940 |
8 |
Greenville 84s |
$135,712,348 |
9 |
Chicago Silver Sox |
$99,028,755 |
10 |
Las Vegas Flamingos |
$78,903,025 |
|
Rank |
Team |
Current Budget |
1 |
New Orleans Voodoo |
$174,000,000 |
2 |
Hollywood Shredders |
$172,000,000 |
3 |
Boston Patriots |
$168,000,000 |
4 |
Northern Virginia Rainbow Mermaids |
$158,000,000 |
5 |
Portland Evergreens |
$152,000,000 |
6 |
Buffalo White Walkers |
$142,000,000 |
7 |
Charleston Battery |
$120,000,000 |
8 |
Greenville 84s |
$96,000,000 |
9 |
Las Vegas Flamingos |
$96,000,000 |
10 |
Chicago Silver Sox |
$78,000,000 |
|
|
Rank |
Player |
Team |
Salary |
|
1 |
Jorge Herrera |
Buffalo |
$32,500,000 |
|
2 |
Jesús Vidro |
Hollywood |
$32,500,000 |
|
3 |
Doug Allerdale |
Charleston |
$31,000,000 |
|
4 |
Je-myung Yu |
Buffalo |
$30,500,000 |
|
5 |
Juan Guillén |
Buffalo |
$27,810,000 |
|
6 |
Willie McGirt |
Portland |
$25,190,000 |
|
7 |
Zhao-ji Qiu |
Buffalo |
$25,000,000 |
|
8 |
Kanko Umaba |
Hollywood |
$25,000,000 |
|
9 |
Matthew Fallows |
Hollywood |
$24,000,000 |
|
10 |
Jerry Yates |
New Orleans |
$23,060,000 |
|
11 |
Mario Castillo |
Northern Virginia |
$22,990,000 |
|
12 |
Johan Kroening |
Hollywood |
$21,000,000 |
|
13 |
Joey Coco |
Charleston |
$20,000,000 |
|
14 |
Kameron Guangorena |
Portland |
$20,000,000 |
|
15 |
Jonathan Gunner |
New Orleans |
$20,000,000 |
|
16 |
Freddy Díaz |
Boston |
$19,600,000 |
|
17 |
Colm Goodwill |
New Orleans |
$19,000,000 |
|
18 |
Giovanni Mireles |
Portland |
$19,000,000 |
|
19 |
Eustacio Tafalla |
Northern Virginia |
$19,000,000 |
|
20 |
Baldomero Avino |
Hollywood |
$17,710,000 |
|
21 |
Raúl Romero |
Portland |
$17,000,000 |
|
22 |
Tony Alfonso |
Hollywood |
$16,000,000 |
|
23 |
Melvin Thomas |
Chicago |
$15,625,000 |
|
24 |
Jorge Alejándrez |
New Orleans |
$15,000,000 |
|
25 |
Billy Dotson |
Portland |
$15,000,000 |
|
|
|
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $2,597,000 |
Player Payroll | $77,440,000 |
Current Budget | $168,000,000 |
Projected Balance | $68,839,471 |
| |
Average Player Salary | $2,013,929 |
League Average Salary | $3,598,818 |
| | |
Highest Paid Players: | |
1) Freddy Díaz | $19,600,000 |
2) Roland Deschain | $10,230,000 |
3) Edward Sterrenburg | $8,840,000 |
4) Rafael Herrera | $7,790,000 |
5) Ramón Ramírez | $4,700,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $0 |
| Revenue Sharing | $0 |
| CASH | $50,000,000 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| | |
| BALANCE | $46,500,000 |
|
| LAST SEASON OVERVIEW |
| Attendance | 2,566,856 |
| Attendance per Game | 47,534 |
| | |
| Gate Revenue | $53,348,846 |
| Season Ticket Revenue | $70,270,200 |
| Playoff Revenue | $33,114,181 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $30,715,296 |
| Revenue Sharing | $0 |
| CASH | $6,297,157 |
| | |
| Player Expenses | $129,691,963 |
| Staff Expenses | $2,766,000 |
| | |
| BALANCE | $55,829,846 |
|
|
|
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $2,827,000 |
Player Payroll | $118,530,000 |
Current Budget | $142,000,000 |
Projected Balance | $327,469 |
| |
Average Player Salary | $7,499,546 |
League Average Salary | $3,598,818 |
| | |
Highest Paid Players: | |
1) Jorge Herrera | $32,500,000 |
2) Je-myung Yu | $30,500,000 |
3) Juan Guillén | $27,810,000 |
4) Zhao-ji Qiu | $25,000,000 |
5) Kenji Aoki | $13,440,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $0 |
| Revenue Sharing | $0 |
| CASH | $50,000,000 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| | |
| BALANCE | $48,500,000 |
|
| LAST SEASON OVERVIEW |
| Attendance | 2,728,812 |
| Attendance per Game | 50,534 |
| | |
| Gate Revenue | $52,987,608 |
| Season Ticket Revenue | $45,999,954 |
| Playoff Revenue | $54,686,657 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $29,196,907 |
| Revenue Sharing | $0 |
| CASH | $59,294,141 |
| | |
| Player Expenses | $185,942,794 |
| Staff Expenses | $1,968,999 |
| | |
| BALANCE | $60,753,474 |
|
|
|
|
|
GENERAL INFORMATION | |
Team Focus | Rebuilding |
Staff Payroll | $397,000 |
Player Payroll | $117,777,500 |
Current Budget | $120,000,000 |
Projected Balance | $-18,289,287 |
| |
Average Player Salary | $2,800,098 |
League Average Salary | $3,598,818 |
| | |
Highest Paid Players: | |
1) Doug Allerdale | $31,000,000 |
2) Joey Coco | $20,000,000 |
3) Datu Lesaca | $12,540,000 |
4) Mario Álvarez | $8,500,000 |
5) Mike Case | $6,500,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $0 |
| Revenue Sharing | $0 |
| CASH | $8,895,956 |
| | |
| Player Expenses | $1,000,000 |
| Staff Expenses | $0 |
| | |
| BALANCE | $2,785,956 |
|
| LAST SEASON OVERVIEW |
| Attendance | 2,463,705 |
| Attendance per Game | 45,624 |
| | |
| Gate Revenue | $45,169,928 |
| Season Ticket Revenue | $37,065,168 |
| Playoff Revenue | $28,099,079 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $23,760,117 |
| Revenue Sharing | $0 |
| CASH | $604 |
| | |
| Player Expenses | $113,929,941 |
| Staff Expenses | $6,158,999 |
| | |
| BALANCE | $8,895,956 |
|
|
|
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $5,927,000 |
Player Payroll | $59,444,000 |
Current Budget | $78,000,000 |
Projected Balance | $6,033,635 |
| |
Average Player Salary | $2,666,265 |
League Average Salary | $3,598,818 |
| | |
Highest Paid Players: | |
1) Melvin Thomas | $15,625,000 |
2) Rhys Maskell | $15,000,000 |
3) Joe Pruitt | $13,740,000 |
4) Gerrie Bond | $11,471,250 |
5) Brock Dean | $8,000,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $0 |
| Revenue Sharing | $0 |
| CASH | $-320,000 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| | |
| BALANCE | $5,750,000 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,703,173 |
| Attendance per Game | 31,540 |
| | |
| Gate Revenue | $30,700,674 |
| Season Ticket Revenue | $17,792,649 |
| Playoff Revenue | $7,223,984 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $16,841,313 |
| Revenue Sharing | $0 |
| CASH | $12,412,781 |
| | |
| Player Expenses | $87,109,755 |
| Staff Expenses | $5,489,000 |
| | |
| BALANCE | $-1,557,354 |
|
|
|
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $9,557,000 |
Player Payroll | $44,008,000 |
Current Budget | $96,000,000 |
Projected Balance | $33,796,545 |
| |
Average Player Salary | $1,729,029 |
League Average Salary | $3,598,818 |
| | |
Highest Paid Players: | |
1) Zadock Dinkelmann | $9,000,000 |
2) Juan Jose Ayala | $8,000,000 |
3) Gil Andersen | $7,000,000 |
4) Ángelo Delgado | $6,500,000 |
5) José Torres | $6,100,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $8,250,000 |
| Merchandising Revenue | $0 |
| Revenue Sharing | $0 |
| CASH | $22,384,195 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $234,000 |
| | |
| BALANCE | $820,195 |
|
| LAST SEASON OVERVIEW |
| Attendance | 2,019,444 |
| Attendance per Game | 37,397 |
| | |
| Gate Revenue | $39,669,695 |
| Season Ticket Revenue | $46,005,840 |
| Playoff Revenue | $25,566,620 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $23,250,010 |
| Revenue Sharing | $0 |
| CASH | $11,104,378 |
| | |
| Player Expenses | $99,166,571 |
| Staff Expenses | $6,887,999 |
| | |
| BALANCE | $22,384,195 |
|
|
|
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $2,109,000 |
Player Payroll | $155,315,732 |
Current Budget | $172,000,000 |
Projected Balance | $14,535,595 |
| |
Average Player Salary | $7,482,222 |
League Average Salary | $3,598,818 |
| | |
Highest Paid Players: | |
1) Jesús Vidro | $32,500,000 |
2) Kanko Umaba | $25,000,000 |
3) Matthew Fallows | $24,000,000 |
4) Johan Kroening | $21,000,000 |
5) Baldomero Avino | $17,710,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $0 |
| Revenue Sharing | $0 |
| CASH | $6,940,580 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| | |
| BALANCE | $19,440,580 |
|
| LAST SEASON OVERVIEW |
| Attendance | 2,583,457 |
| Attendance per Game | 47,842 |
| | |
| Gate Revenue | $48,904,021 |
| Season Ticket Revenue | $77,271,300 |
| Playoff Revenue | $11,592,407 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $33,285,006 |
| Revenue Sharing | $0 |
| CASH | $41,542,753 |
| | |
| Player Expenses | $177,557,908 |
| Staff Expenses | $2,016,999 |
| | |
| BALANCE | $6,940,580 |
|
|
|
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $2,177,000 |
Player Payroll | $33,880,000 |
Current Budget | $96,000,000 |
Projected Balance | $52,383,605 |
| |
Average Player Salary | $1,653,258 |
League Average Salary | $3,598,818 |
| | |
Highest Paid Players: | |
1) Joseph Papasogli | $8,510,000 |
2) Cisco Hernández | $8,190,000 |
3) Esteban León | $6,875,000 |
4) Dewitt Hopper | $6,700,000 |
5) Joo-Chan Park | $4,580,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $8,250,000 |
| Merchandising Revenue | $0 |
| Revenue Sharing | $0 |
| CASH | $43,079,872 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| | |
| BALANCE | $33,117,263 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,819,360 |
| Attendance per Game | 33,692 |
| | |
| Gate Revenue | $35,458,174 |
| Season Ticket Revenue | $41,392,080 |
| Playoff Revenue | $14,831,644 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $24,553,973 |
| Revenue Sharing | $0 |
| CASH | $-3,751,961 |
| | |
| Player Expenses | $58,741,417 |
| Staff Expenses | $1,948,999 |
| | |
| BALANCE | $46,080,885 |
|
|
|
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $2,641,000 |
Player Payroll | $180,400,000 |
Current Budget | $174,000,000 |
Projected Balance | $-20,769,570 |
| |
Average Player Salary | $4,229,149 |
League Average Salary | $3,598,818 |
| | |
Highest Paid Players: | |
1) Jerry Yates | $23,060,000 |
2) Jonathan Gunner | $20,000,000 |
3) Colm Goodwill | $19,000,000 |
4) Jorge Alejándrez | $15,000,000 |
5) Ruud van Ineveld | $15,000,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $0 |
| Revenue Sharing | $0 |
| CASH | $32,937,060 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| | |
| BALANCE | $35,337,060 |
|
| LAST SEASON OVERVIEW |
| Attendance | 2,660,302 |
| Attendance per Game | 49,265 |
| | |
| Gate Revenue | $49,768,061 |
| Season Ticket Revenue | $77,333,400 |
| Playoff Revenue | $40,613,049 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $32,769,969 |
| Revenue Sharing | $0 |
| CASH | $50,499,985 |
| | |
| Player Expenses | $217,397,070 |
| Staff Expenses | $2,717,000 |
| | |
| BALANCE | $32,937,060 |
|
|
|
|
|
GENERAL INFORMATION | |
Team Focus | Rebuilding |
Staff Payroll | $6,001,000 |
Player Payroll | $78,124,000 |
Current Budget | $158,000,000 |
Projected Balance | $32,332,277 |
| |
Average Player Salary | $3,234,516 |
League Average Salary | $3,598,818 |
| | |
Highest Paid Players: | |
1) Mario Castillo | $22,990,000 |
2) Eustacio Tafalla | $19,000,000 |
3) Tim Stinson | $12,000,000 |
4) Manoo Satyavrat | $9,000,000 |
5) Yoriyoshi Sugimoto | $8,000,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $0 |
| Revenue Sharing | $0 |
| CASH | $20,355,512 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| | |
| BALANCE | $-7,024,488 |
|
| LAST SEASON OVERVIEW |
| Attendance | 2,353,792 |
| Attendance per Game | 43,589 |
| | |
| Gate Revenue | $50,660,900 |
| Season Ticket Revenue | $64,241,100 |
| Playoff Revenue | $27,338,717 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $28,935,277 |
| Revenue Sharing | $0 |
| CASH | $12,300,705 |
| | |
| Player Expenses | $115,399,853 |
| Staff Expenses | $4,153,000 |
| | |
| BALANCE | $20,355,512 |
|
|
|
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $3,050,000 |
Player Payroll | $109,055,000 |
Current Budget | $152,000,000 |
Projected Balance | $13,727,953 |
| |
Average Player Salary | $4,639,800 |
League Average Salary | $3,598,818 |
| | |
Highest Paid Players: | |
1) Willie McGirt | $25,190,000 |
2) Kameron Guangorena | $20,000,000 |
3) Giovanni Mireles | $19,000,000 |
4) Raúl Romero | $17,000,000 |
5) Billy Dotson | $15,000,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $0 |
| Playoff Revenue | $0 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $0 |
| Revenue Sharing | $0 |
| CASH | $12,890,625 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| | |
| BALANCE | $-64,375 |
|
| LAST SEASON OVERVIEW |
| Attendance | 2,403,849 |
| Attendance per Game | 44,516 |
| | |
| Gate Revenue | $47,206,485 |
| Season Ticket Revenue | $61,663,680 |
| Playoff Revenue | $18,923,434 |
| Media Revenue | $12,500,000 |
| Merchandising Revenue | $29,917,788 |
| Revenue Sharing | $0 |
| CASH | $9,443,241 |
| | |
| Player Expenses | $137,750,818 |
| Staff Expenses | $3,368,185 |
| | |
| BALANCE | $12,890,625 |
|
|
|