 |
|
PROFESSIONAL BASEBALL CIRCUIT
FINANCIAL REPORT
12/31/2001
|
 |
 |
|
|
|
| Rank |
Team |
Payroll |
| 1 |
Detroit Motors |
$8,071,500 |
| 2 |
Los Angeles Knights |
$7,755,500 |
| 3 |
New York City Blues |
$6,324,000 |
| 4 |
Houston Mavericks |
$6,302,500 |
| 5 |
St. Louis Lions |
$5,704,500 |
| 6 |
Philadelphia Keystones |
$4,901,500 |
| 7 |
Dallas Texans |
$4,761,000 |
| 8 |
Boston Shamrocks |
$4,553,500 |
| 9 |
Washington Warriors |
$4,437,500 |
| 10 |
Chicago Blackhawks |
$4,327,500 |
| 11 |
San Francisco Peanuts |
$4,166,500 |
| 12 |
Denver Cutthroats |
$4,048,500 |
|
| Rank |
Team |
Attendance |
| 1 |
Detroit Motors |
1,386,202 |
| 2 |
Los Angeles Knights |
1,293,080 |
| 3 |
Washington Warriors |
1,278,720 |
| 4 |
Chicago Blackhawks |
1,268,190 |
| 5 |
San Francisco Peanuts |
1,222,540 |
| 6 |
New York City Blues |
1,203,172 |
| 7 |
Houston Mavericks |
1,174,686 |
| 8 |
Denver Cutthroats |
1,161,612 |
| 9 |
Boston Shamrocks |
1,148,472 |
| 10 |
Dallas Texans |
1,111,006 |
| 11 |
St. Louis Lions |
997,353 |
| 12 |
Philadelphia Keystones |
841,486 |
|
| Rank |
Team |
Gate Revenue |
| 1 |
Detroit Motors |
$2,858,327 |
| 2 |
Los Angeles Knights |
$2,542,312 |
| 3 |
Chicago Blackhawks |
$2,453,349 |
| 4 |
Washington Warriors |
$2,381,290 |
| 5 |
San Francisco Peanuts |
$2,301,876 |
| 6 |
Houston Mavericks |
$2,136,628 |
| 7 |
New York City Blues |
$2,012,826 |
| 8 |
Denver Cutthroats |
$1,988,206 |
| 9 |
St. Louis Lions |
$1,958,562 |
| 10 |
Boston Shamrocks |
$1,941,738 |
| 11 |
Dallas Texans |
$1,921,166 |
| 12 |
Philadelphia Keystones |
$1,471,400 |
|
|
| Rank |
Team |
Season Tickets |
| 1 |
New York City Blues |
$2,077,841 |
| 2 |
Washington Warriors |
$1,966,232 |
| 3 |
Boston Shamrocks |
$1,962,950 |
| 4 |
Denver Cutthroats |
$1,961,146 |
| 5 |
Chicago Blackhawks |
$1,858,374 |
| 6 |
Houston Mavericks |
$1,857,185 |
| 7 |
Dallas Texans |
$1,856,126 |
| 8 |
San Francisco Peanuts |
$1,854,639 |
| 9 |
Detroit Motors |
$1,854,638 |
| 10 |
Los Angeles Knights |
$1,854,032 |
| 11 |
St. Louis Lions |
$1,432,320 |
| 12 |
Philadelphia Keystones |
$1,389,532 |
|
| Rank |
Team |
Media Revenue |
| 1 |
Denver Cutthroats |
$10,000,000 |
| 2 |
Chicago Blackhawks |
$10,000,000 |
| 3 |
Philadelphia Keystones |
$10,000,000 |
| 4 |
Boston Shamrocks |
$10,000,000 |
| 5 |
Washington Warriors |
$10,000,000 |
| 6 |
Detroit Motors |
$10,000,000 |
| 7 |
Dallas Texans |
$10,000,000 |
| 8 |
Houston Mavericks |
$10,000,000 |
| 9 |
St. Louis Lions |
$10,000,000 |
| 10 |
San Francisco Peanuts |
$10,000,000 |
| 11 |
Los Angeles Knights |
$10,000,000 |
| 12 |
New York City Blues |
$10,000,000 |
|
|
|
| Rank |
Team |
Total Revenue |
| 1 |
Detroit Motors |
$15,319,907 |
| 2 |
Dallas Texans |
$14,909,699 |
| 3 |
Washington Warriors |
$14,667,623 |
| 4 |
Los Angeles Knights |
$14,322,694 |
| 5 |
Chicago Blackhawks |
$14,272,036 |
| 6 |
New York City Blues |
$14,123,798 |
| 7 |
San Francisco Peanuts |
$14,118,464 |
| 8 |
Houston Mavericks |
$14,029,697 |
| 9 |
Denver Cutthroats |
$13,988,290 |
| 10 |
Boston Shamrocks |
$13,948,422 |
| 11 |
St. Louis Lions |
$13,403,644 |
| 12 |
Philadelphia Keystones |
$13,037,409 |
|
| Rank |
Team |
Total Expenses |
| 1 |
Denver Cutthroats |
$14,767,505 |
| 2 |
Detroit Motors |
$14,366,433 |
| 3 |
Boston Shamrocks |
$13,625,327 |
| 4 |
Philadelphia Keystones |
$13,589,461 |
| 5 |
Los Angeles Knights |
$13,258,665 |
| 6 |
Houston Mavericks |
$13,201,085 |
| 7 |
Chicago Blackhawks |
$13,140,674 |
| 8 |
Washington Warriors |
$13,007,242 |
| 9 |
New York City Blues |
$12,404,835 |
| 10 |
Dallas Texans |
$11,741,489 |
| 11 |
St. Louis Lions |
$11,560,395 |
| 12 |
San Francisco Peanuts |
$11,501,023 |
|
| Rank |
Team |
Current Budget |
| 1 |
Detroit Motors |
$14,600,000 |
| 2 |
Washington Warriors |
$14,400,000 |
| 3 |
Los Angeles Knights |
$14,400,000 |
| 4 |
Chicago Blackhawks |
$14,300,000 |
| 5 |
New York City Blues |
$14,200,000 |
| 6 |
San Francisco Peanuts |
$14,200,000 |
| 7 |
Houston Mavericks |
$14,100,000 |
| 8 |
Denver Cutthroats |
$14,000,000 |
| 9 |
Boston Shamrocks |
$14,000,000 |
| 10 |
Dallas Texans |
$13,800,000 |
| 11 |
St. Louis Lions |
$13,500,000 |
| 12 |
Philadelphia Keystones |
$13,100,000 |
|
|
| Rank |
Player |
Team |
Salary |
|
| 1 |
Jason Johnson |
Washington |
$2,300,000 |
|
| 2 |
Kamlyn Ogawa |
Los Angeles |
$2,000,000 |
|
| 3 |
Zack Taylor |
Detroit |
$1,900,000 |
|
| 4 |
Nick Hafer |
Chicago |
$1,820,000 |
|
| 5 |
Ricky Wilson |
St. Louis |
$1,580,000 |
|
| 6 |
Pat Winston |
Denver |
$1,400,000 |
|
| 7 |
Ray Jackson |
Houston |
$1,270,000 |
|
| 8 |
Mike Newton |
Los Angeles |
$1,200,000 |
|
| 9 |
Seigo Yamamoto |
New York City |
$1,140,000 |
|
| 10 |
Matt Walsh |
Detroit |
$1,100,000 |
|
| 11 |
Steve Contreras |
New York City |
$1,080,000 |
|
| 12 |
Ricky Sori |
Los Angeles |
$1,080,000 |
|
| 13 |
Sam Conroy |
Detroit |
$1,040,000 |
|
| 14 |
Matthew Hinton |
Houston |
$1,020,000 |
|
| 15 |
Zach Edwards |
San Francisco |
$1,000,000 |
|
| 16 |
Miguel Miron |
Boston |
$1,000,000 |
|
| 17 |
Dal-soo Kim |
Detroit |
$950,000 |
|
| 18 |
D.J. Murphy |
Boston |
$940,000 |
|
| 19 |
Jose Silva |
Los Angeles |
$880,000 |
|
| 20 |
Bailey Strachan |
Dallas |
$860,000 |
|
| 21 |
Paul Abrantes |
Dallas |
$850,000 |
|
| 22 |
Josh Westrick |
New York City |
$820,000 |
|
| 23 |
Rodrigo Nino |
Boston |
$810,000 |
|
| 24 |
Manny Mendoza |
Philadelphia |
$800,000 |
|
| 25 |
Brett Spivey |
Denver |
$800,000 |
|
|
 |
|
|
|
|
| GENERAL INFORMATION | |
| Team Focus | Neutral |
| Staff Payroll | $828,500 |
| Player Payroll | $4,553,500 |
| Current Budget | $14,000,000 |
| Projected Balance | $3,551,614 |
| | |
| Average Player Salary | $182,400 |
| League Average Salary | $200,989 |
| | |
| Highest Paid Players: | |
| 1) Miguel Miron | $1,000,000 |
| 2) D.J. Murphy | $940,000 |
| 3) Rodrigo Nino | $810,000 |
| 4) Jim Walker | $122,000 |
| 5) Bobby Brown | $100,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $1,107,749 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $2,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $11,107,749 |
| Total Expenses | $2,000,000 |
| BALANCE | $10,107,749 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,148,472 |
| Attendance per Game | 26,102 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $1,941,738 |
| Season Ticket Revenue | $1,962,950 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $9,468,189 |
| Staff Expenses | $778,954 |
| Other Expenses | $3,378,184 |
| | |
| Misc Expenses | -$323,095 |
| | |
| Total Revenue | $13,948,422 |
| Total Expenses | $13,625,327 |
| BALANCE | $1,000,000 |
|
|
 |
|
|
|
|
| GENERAL INFORMATION | |
| Team Focus | Neutral |
| Staff Payroll | $817,000 |
| Player Payroll | $4,327,500 |
| Current Budget | $14,300,000 |
| Projected Balance | $2,804,288 |
| | |
| Average Player Salary | $155,000 |
| League Average Salary | $200,989 |
| | |
| Highest Paid Players: | |
| 1) Nick Hafer | $1,820,000 |
| 2) Billy Sabin | $310,000 |
| 3) Justice Durant | $150,000 |
| 4) Daniel Adams | $100,000 |
| 5) Angel Arzola | $100,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $1,109,697 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $5,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $11,109,697 |
| Total Expenses | $5,000,000 |
| BALANCE | $7,109,697 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,268,190 |
| Attendance per Game | 28,823 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $2,453,349 |
| Season Ticket Revenue | $1,858,374 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $7,256,674 |
| Staff Expenses | $884,000 |
| Other Expenses | $5,000,000 |
| | |
| Misc Expenses | -$1,131,362 |
| | |
| Total Revenue | $14,272,036 |
| Total Expenses | $13,140,674 |
| BALANCE | $1,000,000 |
|
|
 |
|
|
|
|
| GENERAL INFORMATION | |
| Team Focus | Neutral |
| Staff Payroll | $819,500 |
| Player Payroll | $4,761,000 |
| Current Budget | $13,800,000 |
| Projected Balance | $5,772,792 |
| | |
| Average Player Salary | $181,448 |
| League Average Salary | $200,989 |
| | |
| Highest Paid Players: | |
| 1) Bailey Strachan | $860,000 |
| 2) Paul Abrantes | $850,000 |
| 3) Tim King | $540,000 |
| 4) Bryan Largent | $360,000 |
| 5) Johnny McGee | $252,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $1,057,482 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $2,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $11,057,482 |
| Total Expenses | $2,000,000 |
| BALANCE | $10,057,482 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,111,006 |
| Attendance per Game | 25,250 |
| Starting Balance | -$762,734 |
| | |
| Gate Revenue | $1,921,166 |
| Season Ticket Revenue | $1,856,126 |
| Playoff Revenue | $1,124,494 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $8,965,989 |
| Staff Expenses | $775,500 |
| Other Expenses | $2,000,000 |
| | |
| Misc Expenses | -$1,405,476 |
| | |
| Total Revenue | $14,909,699 |
| Total Expenses | $11,741,489 |
| BALANCE | $1,000,000 |
|
|
 |
|
|
|
|
| GENERAL INFORMATION | |
| Team Focus | Win Now! |
| Staff Payroll | $1,212,000 |
| Player Payroll | $4,048,500 |
| Current Budget | $14,000,000 |
| Projected Balance | $1,637,435 |
| | |
| Average Player Salary | $192,000 |
| League Average Salary | $200,989 |
| | |
| Highest Paid Players: | |
| 1) Pat Winston | $1,400,000 |
| 2) Brett Spivey | $800,000 |
| 3) Francisco Carreno | $400,000 |
| 4) Chris Buckner | $100,000 |
| 5) Jose Giraldo | $100,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | -$279,224 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $1,183,141 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $6,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $11,183,141 |
| Total Expenses | $6,000,000 |
| BALANCE | $4,903,917 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,161,612 |
| Attendance per Game | 26,400 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $1,988,206 |
| Season Ticket Revenue | $1,961,146 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $9,231,778 |
| Staff Expenses | $1,159,000 |
| Other Expenses | $4,376,727 |
| | |
| Misc Expenses | -$500,009 |
| | |
| Total Revenue | $13,988,290 |
| Total Expenses | $14,767,505 |
| BALANCE | -$279,224 |
|
|
 |
|
|
|
|
| GENERAL INFORMATION | |
| Team Focus | Neutral |
| Staff Payroll | $793,501 |
| Player Payroll | $8,071,500 |
| Current Budget | $14,600,000 |
| Projected Balance | $3,818,224 |
| | |
| Average Player Salary | $272,424 |
| League Average Salary | $200,989 |
| | |
| Highest Paid Players: | |
| 1) Zack Taylor | $1,900,000 |
| 2) Matt Walsh | $1,100,000 |
| 3) Sam Conroy | $1,040,000 |
| 4) Dal-soo Kim | $950,000 |
| 5) Kyle Pelletier | $770,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $959,724 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $1,050,152 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $130,000 |
| Staff Expenses | $0 |
| Other Expenses | $2,300,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $11,050,152 |
| Total Expenses | $2,430,000 |
| BALANCE | $9,579,876 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,386,202 |
| Attendance per Game | 31,505 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $2,858,327 |
| Season Ticket Revenue | $1,854,638 |
| Playoff Revenue | $755,045 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $9,994,568 |
| Staff Expenses | $973,501 |
| Other Expenses | $3,398,364 |
| | |
| Misc Expenses | -$993,750 |
| | |
| Total Revenue | $15,319,907 |
| Total Expenses | $14,366,433 |
| BALANCE | $959,724 |
|
|
 |
|
|
|
|
| GENERAL INFORMATION | |
| Team Focus | Neutral |
| Staff Payroll | $881,500 |
| Player Payroll | $6,302,500 |
| Current Budget | $14,100,000 |
| Projected Balance | $1,096,564 |
| | |
| Average Player Salary | $207,471 |
| League Average Salary | $200,989 |
| | |
| Highest Paid Players: | |
| 1) Ray Jackson | $1,270,000 |
| 2) Matthew Hinton | $1,020,000 |
| 3) Austin Richards | $540,000 |
| 4) Carlos Ventura | $488,000 |
| 5) Tim Essenburg | $330,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $1,052,696 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $2,950,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $11,052,696 |
| Total Expenses | $2,950,000 |
| BALANCE | $9,102,696 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,174,686 |
| Attendance per Game | 26,697 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $2,136,628 |
| Season Ticket Revenue | $1,857,185 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $9,171,086 |
| Staff Expenses | $875,454 |
| Other Expenses | $3,154,545 |
| | |
| Misc Expenses | -$828,612 |
| | |
| Total Revenue | $14,029,697 |
| Total Expenses | $13,201,085 |
| BALANCE | $1,000,000 |
|
|
 |
|
|
|
|
| GENERAL INFORMATION | |
| Team Focus | Win Now! |
| Staff Payroll | $1,044,500 |
| Player Payroll | $7,755,500 |
| Current Budget | $14,400,000 |
| Projected Balance | $2,926,766 |
| | |
| Average Player Salary | $237,053 |
| League Average Salary | $200,989 |
| | |
| Highest Paid Players: | |
| 1) Kamlyn Ogawa | $2,000,000 |
| 2) Mike Newton | $1,200,000 |
| 3) Ricky Sori | $1,080,000 |
| 4) Jose Silva | $880,000 |
| 5) Bill Ravey | $500,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $1,055,233 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $3,250,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $11,055,233 |
| Total Expenses | $3,250,000 |
| BALANCE | $8,805,233 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,293,080 |
| Attendance per Game | 29,388 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $2,542,312 |
| Season Ticket Revenue | $1,854,032 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $9,223,665 |
| Staff Expenses | $785,000 |
| Other Expenses | $3,250,000 |
| | |
| Misc Expenses | -$1,064,029 |
| | |
| Total Revenue | $14,322,694 |
| Total Expenses | $13,258,665 |
| BALANCE | $1,000,000 |
|
|
 |
|
|
|
|
| GENERAL INFORMATION | |
| Team Focus | Neutral |
| Staff Payroll | $831,500 |
| Player Payroll | $6,324,000 |
| Current Budget | $14,200,000 |
| Projected Balance | $3,524,891 |
| | |
| Average Player Salary | $241,103 |
| League Average Salary | $200,989 |
| | |
| Highest Paid Players: | |
| 1) Seigo Yamamoto | $1,140,000 |
| 2) Steve Contreras | $1,080,000 |
| 3) Josh Westrick | $820,000 |
| 4) Irving Jordan | $670,000 |
| 5) Cody Moroney | $490,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $1,161,152 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $1,930,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $11,161,152 |
| Total Expenses | $1,930,000 |
| BALANCE | $10,231,152 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,203,172 |
| Attendance per Game | 27,345 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $2,012,826 |
| Season Ticket Revenue | $2,077,841 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $8,830,562 |
| Staff Expenses | $847,000 |
| Other Expenses | $2,727,273 |
| | |
| Misc Expenses | -$1,718,963 |
| | |
| Total Revenue | $14,123,798 |
| Total Expenses | $12,404,835 |
| BALANCE | $1,000,000 |
|
|
 |
|
|
|
|
| GENERAL INFORMATION | |
| Team Focus | Rebuilding |
| Staff Payroll | $744,500 |
| Player Payroll | $4,901,500 |
| Current Budget | $13,100,000 |
| Projected Balance | $3,574,564 |
| | |
| Average Player Salary | $194,000 |
| League Average Salary | $200,989 |
| | |
| Highest Paid Players: | |
| 1) Manny Mendoza | $800,000 |
| 2) Jon Person | $750,000 |
| 3) Bryan Bassett | $700,000 |
| 4) Erik Nester | $600,000 |
| 5) Roberto Morales | $260,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $447,948 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $856,266 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $3,500,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $10,856,266 |
| Total Expenses | $3,500,000 |
| BALANCE | $7,804,214 |
|
| LAST SEASON OVERVIEW |
| Attendance | 841,486 |
| Attendance per Game | 19,125 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $1,471,400 |
| Season Ticket Revenue | $1,389,532 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $8,765,052 |
| Staff Expenses | $783,500 |
| Other Expenses | $4,040,909 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $13,037,409 |
| Total Expenses | $13,589,461 |
| BALANCE | $447,948 |
|
|
 |
|
|
|
|
| GENERAL INFORMATION | |
| Team Focus | Neutral |
| Staff Payroll | $1,085,500 |
| Player Payroll | $4,166,500 |
| Current Budget | $14,200,000 |
| Projected Balance | $4,342,300 |
| | |
| Average Player Salary | $182,148 |
| League Average Salary | $200,989 |
| | |
| Highest Paid Players: | |
| 1) Zach Edwards | $1,000,000 |
| 2) Jonathan Slaughter | $750,000 |
| 3) Christian Colin | $496,000 |
| 4) Erik Almond | $372,000 |
| 5) Greg Aguilar | $100,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $1,056,585 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $2,679,765 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $11,056,585 |
| Total Expenses | $2,679,765 |
| BALANCE | $9,376,820 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,222,540 |
| Attendance per Game | 27,785 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $2,301,876 |
| Season Ticket Revenue | $1,854,639 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $7,392,750 |
| Staff Expenses | $1,077,000 |
| Other Expenses | $3,031,273 |
| | |
| Misc Expenses | -$2,617,441 |
| | |
| Total Revenue | $14,118,464 |
| Total Expenses | $11,501,023 |
| BALANCE | $1,000,000 |
|
|
 |
|
|
|
|
| GENERAL INFORMATION | |
| Team Focus | Neutral |
| Staff Payroll | $755,800 |
| Player Payroll | $5,704,500 |
| Current Budget | $13,500,000 |
| Projected Balance | $1,591,878 |
| | |
| Average Player Salary | $188,611 |
| League Average Salary | $200,989 |
| | |
| Highest Paid Players: | |
| 1) Ricky Wilson | $1,580,000 |
| 2) Ismael Cruz | $730,000 |
| 3) Ryan Hall | $700,000 |
| 4) Dan Kelly | $500,000 |
| 5) Mike Bowman | $180,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $818,872 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $2,800,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $10,818,872 |
| Total Expenses | $2,800,000 |
| BALANCE | $9,018,872 |
|
| LAST SEASON OVERVIEW |
| Attendance | 997,353 |
| Attendance per Game | 22,667 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $1,958,562 |
| Season Ticket Revenue | $1,432,320 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $7,985,895 |
| Staff Expenses | $774,500 |
| Other Expenses | $2,800,000 |
| | |
| Misc Expenses | -$1,843,249 |
| | |
| Total Revenue | $13,403,644 |
| Total Expenses | $11,560,395 |
| BALANCE | $1,000,000 |
|
|
 |
|
|
|
|
| GENERAL INFORMATION | |
| Team Focus | Win Now! |
| Staff Payroll | $1,133,500 |
| Player Payroll | $4,437,500 |
| Current Budget | $14,400,000 |
| Projected Balance | $5,218,180 |
| | |
| Average Player Salary | $172,424 |
| League Average Salary | $200,989 |
| | |
| Highest Paid Players: | |
| 1) Jason Johnson | $2,300,000 |
| 2) Zack Califano | $220,000 |
| 3) Anthony Whitaker | $154,000 |
| 4) Kevin Tilley | $116,000 |
| 5) Victor Araque | $100,000 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $1,123,455 |
| Playoff Revenue | $0 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $2,700,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $11,123,455 |
| Total Expenses | $2,700,000 |
| BALANCE | $9,423,455 |
|
| LAST SEASON OVERVIEW |
| Attendance | 1,278,720 |
| Attendance per Game | 29,062 |
| Starting Balance | $1,000,000 |
| | |
| Gate Revenue | $2,381,290 |
| Season Ticket Revenue | $1,966,232 |
| Playoff Revenue | $369,449 |
| Media Revenue | $10,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $9,264,242 |
| Staff Expenses | $1,043,000 |
| Other Expenses | $2,700,000 |
| | |
| Misc Expenses | -$1,660,381 |
| | |
| Total Revenue | $14,667,623 |
| Total Expenses | $13,007,242 |
| BALANCE | $1,000,000 |
|
|
 |