I suspect the budgeted gate figure is probably around 18000. It was clear even pre the RL and MW return that season ticket sales were going to drop my several thousand and, despite the rhetoric, a mid table finish would be the most optimistic of season outcomes.
Decent cup runs will probably be needed to acheive the required adequate attendances though that would not have been budgeted for.