| Analysis of | |||||||||
| Roundtrip Fare | Ridership (using the "average" game - KSU - as 100%, each step down in % here represents one fewer bus running) | Fares Waived | Bus Hours (based on average game) | Roundtrip Rides (based on average game) | Fares Collected | Bill (based on rate paid last year) | Cost of two ticket takers, 5 hours overtime | Balance (Single game) | Balance (All 7 home games) |
| $4.00 | 100% | 75% | 35.54 | 811 | $811.00 | 2487.8 | 150 | -$1,826.80 | -$12,787.60 |
| $4.00 | 100% | 50% | 35.54 | 811 | $1,622.00 | 2487.8 | 150 | -$1,015.80 | -$7,110.60 |
| $4.00 | 100% | 0% | 35.54 | 811 | $3,244.00 | 2487.8 | 150 | $606.20 | $4,243.40 |
| $4.00 | 80% | 75% | 28.43 | 649 | $648.80 | 1990.24 | 150 | -$1,491.44 | -$10,440.08 |
| $4.00 | 80% | 50% | 28.43 | 649 | $1,297.60 | 1990.24 | 150 | -$842.64 | -$5,898.48 |
| $4.00 | 80% | 0% | 28.43 | 649 | $2,595.20 | 1990.24 | 150 | $454.96 | $3,184.72 |
| $4.00 | 60% | 75% | 21.32 | 487 | $486.60 | 1492.68 | 150 | -$1,156.08 | -$8,092.56 |
| $4.00 | 60% | 50% | 21.32 | 487 | $973.20 | 1492.68 | 150 | -$669.48 | -$4,686.36 |
| $4.00 | 60% | 0% | 21.32 | 487 | $1,946.40 | 1492.68 | 150 | $303.72 | $2,126.04 |
| $4.00 | 40% | 75% | 14.22 | 324 | $324.40 | 995.12 | 150 | -$820.72 | -$5,745.04 |
| $4.00 | 40% | 50% | 14.22 | 324 | $648.80 | 995.12 | 150 | -$496.32 | -$3,474.24 |
| $4.00 | 40% | 0% | 14.22 | 324 | $1,297.60 | 995.12 | 150 | $152.48 | $1,067.36 |
| $4.00 | 20% | 75% | 7.11 | 162 | $162.20 | 497.56 | 150 | -$485.36 | -$3,397.52 |
| $4.00 | 20% | 50% | 7.11 | 162 | $324.40 | 497.56 | 150 | -$323.16 | -$2,262.12 |
| $4.00 | 20% | 0% | 7.11 | 162 | $648.80 | 497.56 | 150 | $1.24 | $8.68 |
| $3.00 | 100% | 75% | 35.54 | 811 | $608.25 | 2487.8 | 150 | -$2,029.55 | -$14,206.85 |
| $3.00 | 100% | 50% | 35.54 | 811 | $1,216.50 | 2487.8 | 150 | -$1,421.30 | -$9,949.10 |
| $3.00 | 100% | 0% | 35.54 | 811 | $2,433.00 | 2487.8 | 150 | -$204.80 | -$1,433.60 |
| $3.00 | 80% | 75% | 28.43 | 649 | $486.60 | 1990.24 | 150 | -$1,653.64 | -$11,575.48 |
| $3.00 | 80% | 50% | 28.43 | 649 | $973.20 | 1990.24 | 150 | -$1,167.04 | -$8,169.28 |
| $3.00 | 80% | 0% | 28.43 | 649 | $1,946.40 | 1990.24 | 150 | -$193.84 | -$1,356.88 |
| $3.00 | 60% | 75% | 21.32 | 487 | $364.95 | 1492.68 | 150 | -$1,277.73 | -$8,944.11 |
| $3.00 | 60% | 50% | 21.32 | 487 | $729.90 | 1492.68 | 150 | -$912.78 | -$6,389.46 |
| $3.00 | 60% | 0% | 21.32 | 487 | $1,459.80 | 1492.68 | 150 | -$182.88 | -$1,280.16 |
| $3.00 | 40% | 75% | 14.22 | 324 | $243.30 | 995.12 | 150 | -$901.82 | -$6,312.74 |
| $3.00 | 40% | 50% | 14.22 | 324 | $486.60 | 995.12 | 150 | -$658.52 | -$4,609.64 |
| $3.00 | 40% | 0% | 14.22 | 324 | $973.20 | 995.12 | 150 | -$171.92 | -$1,203.44 |
| $3.00 | 20% | 75% | 7.11 | 162 | $121.65 | 497.56 | 150 | -$525.91 | -$3,681.37 |
| $3.00 | 20% | 50% | 7.11 | 162 | $243.30 | 497.56 | 150 | -$404.26 | -$2,829.82 |
| $3.00 | 20% | 0% | 7.11 | 162 | $486.60 | 497.56 | 150 | -$160.96 | -$1,126.72 |
| $2.00 | 100% | 75% | 35.54 | 811 | $405.50 | 2487.8 | 150 | -$2,232.30 | -$15,626.10 |
| $2.00 | 100% | 50% | 35.54 | 811 | $811.00 | 2487.8 | 150 | -$1,826.80 | -$12,787.60 |
| $2.00 | 100% | 0% | 35.54 | 811 | $1,622.00 | 2487.8 | 150 | -$1,015.80 | -$7,110.60 |
| $2.00 | 80% | 75% | 28.43 | 649 | $324.40 | 1990.24 | 150 | -$1,815.84 | -$12,710.88 |
| $2.00 | 80% | 50% | 28.43 | 649 | $648.80 | 1990.24 | 150 | -$1,491.44 | -$10,440.08 |
| $2.00 | 80% | 0% | 28.43 | 649 | $1,297.60 | 1990.24 | 150 | -$842.64 | -$5,898.48 |
| $2.00 | 60% | 75% | 21.32 | 487 | $243.30 | 1492.68 | 150 | -$1,399.38 | -$9,795.66 |
| $2.00 | 60% | 50% | 21.32 | 487 | $486.60 | 1492.68 | 150 | -$1,156.08 | -$8,092.56 |
| $2.00 | 60% | 0% | 21.32 | 487 | $973.20 | 1492.68 | 150 | -$669.48 | -$4,686.36 |
| $2.00 | 40% | 75% | 14.22 | 324 | $162.20 | 995.12 | 150 | -$982.92 | -$6,880.44 |
| $2.00 | 40% | 50% | 14.22 | 324 | $324.40 | 995.12 | 150 | -$820.72 | -$5,745.04 |
| $2.00 | 40% | 0% | 14.22 | 324 | $648.80 | 995.12 | 150 | -$496.32 | -$3,474.24 |
| $2.00 | 20% | 75% | 7.11 | 162 | $81.10 | 497.56 | 150 | -$566.46 | -$3,965.22 |
| $2.00 | 20% | 50% | 7.11 | 162 | $162.20 | 497.56 | 150 | -$485.36 | -$3,397.52 |
| $2.00 | 20% | 0% | 7.11 | 162 | $324.40 | 497.56 | 150 | -$323.16 | -$2,262.12 |
| $1.00 | 100% | 75% | 35.54 | 811 | $202.75 | 2487.8 | 150 | -$2,435.05 | -$17,045.35 |
| $1.00 | 100% | 50% | 35.54 | 811 | $405.50 | 2487.8 | 150 | -$2,232.30 | -$15,626.10 |
| $1.00 | 100% | 0% | 35.54 | 811 | $811.00 | 2487.8 | 150 | -$1,826.80 | -$12,787.60 |
| $1.00 | 80% | 75% | 28.43 | 649 | $162.20 | 1990.24 | 150 | -$1,978.04 | -$13,846.28 |
| $1.00 | 80% | 50% | 28.43 | 649 | $324.40 | 1990.24 | 150 | -$1,815.84 | -$12,710.88 |
| $1.00 | 80% | 0% | 28.43 | 649 | $648.80 | 1990.24 | 150 | -$1,491.44 | -$10,440.08 |
| $1.00 | 60% | 75% | 21.32 | 487 | $121.65 | 1492.68 | 150 | -$1,521.03 | -$10,647.21 |
| $1.00 | 60% | 50% | 21.32 | 487 | $243.30 | 1492.68 | 150 | -$1,399.38 | -$9,795.66 |
| $1.00 | 60% | 0% | 21.32 | 487 | $486.60 | 1492.68 | 150 | -$1,156.08 | -$8,092.56 |
| $1.00 | 40% | 75% | 14.22 | 324 | $81.10 | 995.12 | 150 | -$1,064.02 | -$7,448.14 |
| $1.00 | 40% | 50% | 14.22 | 324 | $162.20 | 995.12 | 150 | -$982.92 | -$6,880.44 |
| $1.00 | 40% | 0% | 14.22 | 324 | $324.40 | 995.12 | 150 | -$820.72 | -$5,745.04 |
| $1.00 | 20% | 75% | 7.11 | 162 | $40.55 | 497.56 | 150 | -$607.01 | -$4,249.07 |
| $1.00 | 20% | 50% | 7.11 | 162 | $81.10 | 497.56 | 150 | -$566.46 | -$3,965.22 |
| $1.00 | 20% | 0% | 7.11 | 162 | $162.20 | 497.56 | 150 | -$485.36 | -$3,397.52 |