SEMI-PRO BASEBALL CIRCUIT
FINANCIAL REPORT
12/31/2004
BNN Index | SPBC | SCORES | STANDINGS | STATS | TEAMS | PLAYERS | TRANSACTIONS | HISTORY
 
Rank Team Payroll
1 Vacaville Steelheads $101,940
2 Saskatoon Moose $94,565
3 Southern California Empires $94,520
4 Winnipeg Goldeyes $77,810
5 Ottawa Capitals $74,575
6 Edmonton Drillers $73,455
7 New Team Stars $41,200
8 New Team Stars $41,000
9 Quebec City Blues $39,405
10 Newark Eagles $37,155
11 New Team Stars $30,700
12 Calgary Caracals $29,365
13 New Team Stars $23,000
14 Hamilton Tigers $22,165
15 Albany Senators $19,115
16 Allentown Fleetwings $17,155
Rank Team Attendance
1 Edmonton Drillers 153,921
2 Hamilton Tigers 153,828
3 Saskatoon Moose 153,544
4 Vacaville Steelheads 151,448
5 Ottawa Capitals 139,852
6 Quebec City Blues 138,363
7 Winnipeg Goldeyes 132,219
8 Calgary Caracals 118,856
9 Newark Eagles 117,264
10 Albany Senators 116,687
11 Southern California Empires 113,300
12 Allentown Fleetwings 111,850
13 New Team Stars 0
14 New Team Stars 0
15 New Team Stars 0
16 New Team Stars 0
Rank Team Gate Revenue
1 Vacaville Steelheads $261,865
2 Hamilton Tigers $259,931
3 Edmonton Drillers $254,665
4 Saskatoon Moose $253,855
5 Quebec City Blues $224,437
6 New Team Stars $202,144
7 Winnipeg Goldeyes $195,392
8 Ottawa Capitals $194,933
9 New Team Stars $178,464
10 New Team Stars $168,168
11 New Team Stars $162,333
12 Albany Senators $157,686
13 Newark Eagles $148,265
14 Southern California Empires $144,835
15 Calgary Caracals $143,579
16 Allentown Fleetwings $118,273
Rank Team Season Tickets
1 Ottawa Capitals $222,552
2 Allentown Fleetwings $206,015
3 Calgary Caracals $205,289
4 Newark Eagles $191,729
5 Saskatoon Moose $191,352
6 Winnipeg Goldeyes $187,264
7 Edmonton Drillers $184,910
8 Vacaville Steelheads $178,714
9 Hamilton Tigers $178,514
10 Southern California Empires $177,627
11 New Team Stars $175,032
12 Quebec City Blues $170,991
13 New Team Stars $168,940
14 New Team Stars $164,736
15 Albany Senators $157,575
16 New Team Stars $129,129
Rank Team Media Revenue
1 New Team Stars $110,000
2 Vacaville Steelheads $105,000
3 Calgary Caracals $80,000
4 Saskatoon Moose $80,000
5 Allentown Fleetwings $80,000
6 New Team Stars $76,000
7 New Team Stars $76,000
8 New Team Stars $76,000
9 Albany Senators $73,000
10 Newark Eagles $73,000
11 Edmonton Drillers $73,000
12 Winnipeg Goldeyes $52,000
13 Southern California Empires $52,000
14 Ottawa Capitals $51,000
15 Quebec City Blues $48,000
16 Hamilton Tigers $48,000
Rank Team Merchandising
1 New Team Stars $14,300
2 New Team Stars $14,300
3 New Team Stars $13,684
4 Ottawa Capitals $13,014
5 Allentown Fleetwings $12,556
6 Calgary Caracals $12,364
7 Newark Eagles $12,088
8 Saskatoon Moose $12,004
9 New Team Stars $11,924
10 Edmonton Drillers $11,840
11 Winnipeg Goldeyes $11,744
12 Vacaville Steelheads $11,510
13 Hamilton Tigers $11,484
14 Southern California Empires $11,202
15 Quebec City Blues $11,132
16 Albany Senators $10,904
Rank Team Total Revenue
1 Vacaville Steelheads $588,370
2 Hamilton Tigers $534,091
3 Saskatoon Moose $525,979
4 Edmonton Drillers $507,937
5 Ottawa Capitals $479,690
6 Calgary Caracals $454,220
7 New Team Stars $453,197
8 Quebec City Blues $450,662
9 Winnipeg Goldeyes $449,253
10 Newark Eagles $436,141
11 Allentown Fleetwings $434,994
12 New Team Stars $433,500
13 New Team Stars $432,884
14 New Team Stars $421,573
15 Albany Senators $404,952
16 Southern California Empires $396,733
Rank Team Total Expenses
1 New Team Stars $237,756
2 New Team Stars $237,400
3 New Team Stars $237,321
4 New Team Stars $236,908
5 Ottawa Capitals $169,597
6 Winnipeg Goldeyes $149,250
7 Saskatoon Moose $137,054
8 Hamilton Tigers $132,272
9 Allentown Fleetwings $130,275
10 Vacaville Steelheads $122,640
11 Quebec City Blues $122,374
12 Newark Eagles $108,898
13 Calgary Caracals $105,377
14 Edmonton Drillers $105,004
15 Southern California Empires $95,884
16 Albany Senators $85,388
Rank Team Current Budget
1 Vacaville Steelheads $610,000
2 Edmonton Drillers $560,000
3 Hamilton Tigers $550,000
4 Ottawa Capitals $510,000
5 Saskatoon Moose $510,000
6 Calgary Caracals $498,000
7 Quebec City Blues $490,000
8 Winnipeg Goldeyes $486,000
9 Southern California Empires $478,000
10 Allentown Fleetwings $478,000
11 Newark Eagles $470,000
12 New Team Stars $460,000
13 New Team Stars $440,000
14 New Team Stars $440,000
15 New Team Stars $430,000
16 Albany Senators $418,000
Rank Player Team Salary  
1 Ricardo Mercado Vacaville $35,400  
2 Danny Behnam Vacaville $35,200  
3 Tim King Edmonton $33,800  
4 Adam Torgerson Southern California $33,800  
5 Dennis Ziemer Winnipeg $31,200  
6 Andy Gugler Ottawa $28,200  
7 Mike White Ottawa $27,400  
8 Dave Oppelt Southern California $27,000  
9 Danny Schulz Winnipeg $26,000  
10 Vince Pinedo Saskatoon $25,400  
11 Beau Beadle Saskatoon $24,600  
12 Nate Spalding Newark $21,000  
13 Josh Glaser Quebec City $20,200  
14 Lavan Katzir Southern California $20,200  
15 Jose Martinez Saskatoon $20,200  
16 Federico Cardenas New Team $19,200  
17 Ernesto Castillo New Team $19,000  
18 Danny Teague Edmonton $10,800  
19 Brian Emmert Vacaville $10,200  
20 Frank Cramer Edmonton $10,000  
21 Tim Essenburg New Team $8,700  
22 Danny Beasley Calgary $8,200  
23 Justin Easter Saskatoon $6,200  
24 Casey Bacic Edmonton $5,700  
25 Chad Applegate Albany $3,640  
ALBANY SENATORS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$12,860
Player Payroll$19,115
Current Budget$418,000
Projected Balance$41,990
  
Average Player Salary$1,294
League Average Salary$3,868
  
Highest Paid Players: 
 1) Chad Applegate$3,640
 2) Andrew Winward$2,920
 3) Alex Lozano$1,740
 4) Ismael Cano$1,000
 5) Huo-tu Choi$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$5,000
  
Gate Revenue$0
Season Ticket Revenue$73,639
Playoff Revenue$0
Media Revenue$100,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$33,000
  
Misc Expenses$0
  
Total Revenue$173,639
Total Expenses$33,000
BALANCE$145,639
LAST SEASON OVERVIEW
Attendance116,687
Attendance per Game2,652
Starting Balance$1,200
  
Gate Revenue$157,686
Season Ticket Revenue$157,575
Playoff Revenue$0
Media Revenue$73,000
Merchandising Revenue$10,904
Other Revenue$0
  
Player Expenses$43,612
Staff Expenses$11,590
Other Expenses$30,186
  
Misc Expenses-$315,764
  
Total Revenue$404,952
Total Expenses$85,388
BALANCE$5,000
ALLENTOWN FLEETWINGS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$14,020
Player Payroll$17,155
Current Budget$478,000
Projected Balance$126,351
  
Average Player Salary$1,000
League Average Salary$3,868
  
Highest Paid Players: 
 1) Alex Anguiano$1,000
 2) Alex Aragon$1,000
 3) Tony Boss$1,000
 4) Jamie Furman$1,000
 5) Tsugio (Jiro) Ishimoto$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$25,000
  
Gate Revenue$0
Season Ticket Revenue$92,367
Playoff Revenue$0
Media Revenue$80,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$35,250
  
Misc Expenses$0
  
Total Revenue$172,367
Total Expenses$35,250
BALANCE$162,117
LAST SEASON OVERVIEW
Attendance111,850
Attendance per Game2,542
Starting Balance$0
  
Gate Revenue$118,273
Season Ticket Revenue$206,015
Playoff Revenue$0
Media Revenue$80,000
Merchandising Revenue$12,556
Other Revenue$0
  
Player Expenses$77,955
Staff Expenses$11,970
Other Expenses$40,350
  
Misc Expenses-$279,719
  
Total Revenue$434,994
Total Expenses$130,275
BALANCE$25,000
CALGARY CARACALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$14,280
Player Payroll$29,365
Current Budget$498,000
Projected Balance$248,909
  
Average Player Salary$1,720
League Average Salary$3,868
  
Highest Paid Players: 
 1) Danny Beasley$8,200
 2) Cameron Buss$1,000
 3) Steffen Fox$1,000
 4) Rafael Garcia$1,000
 5) Sean Mundell$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$20,000
  
Gate Revenue$0
Season Ticket Revenue$91,472
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$40,500
  
Misc Expenses$0
  
Total Revenue$196,472
Total Expenses$40,500
BALANCE$175,972
LAST SEASON OVERVIEW
Attendance118,856
Attendance per Game2,701
Starting Balance$5,500
  
Gate Revenue$143,579
Season Ticket Revenue$205,289
Playoff Revenue$0
Media Revenue$80,000
Merchandising Revenue$12,364
Other Revenue$0
  
Player Expenses$58,503
Staff Expenses$12,685
Other Expenses$34,189
  
Misc Expenses-$334,343
  
Total Revenue$454,220
Total Expenses$105,377
BALANCE$20,000
EDMONTON DRILLERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$16,845
Player Payroll$73,455
Current Budget$560,000
Projected Balance$36,965
  
Average Player Salary$4,312
League Average Salary$3,868
  
Highest Paid Players: 
 1) Tim King$33,800
 2) Danny Teague$10,800
 3) Frank Cramer$10,000
 4) Casey Bacic$5,700
 5) Rob Corkle$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$30,000
  
Gate Revenue$0
Season Ticket Revenue$91,148
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$36,750
  
Misc Expenses$0
  
Total Revenue$196,148
Total Expenses$36,750
BALANCE$189,398
LAST SEASON OVERVIEW
Attendance153,921
Attendance per Game3,498
Starting Balance$2,800
  
Gate Revenue$254,665
Season Ticket Revenue$184,910
Playoff Revenue$0
Media Revenue$73,000
Merchandising Revenue$11,840
Other Revenue$0
  
Player Expenses$55,269
Staff Expenses$12,985
Other Expenses$36,750
  
Misc Expenses-$375,733
  
Total Revenue$507,937
Total Expenses$105,004
BALANCE$30,000
HAMILTON TIGERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$14,460
Player Payroll$22,165
Current Budget$550,000
Projected Balance$163,075
  
Average Player Salary$1,000
League Average Salary$3,868
  
Highest Paid Players: 
 1) Howard Berard$1,000
 2) Emanuel Bilyeu$1,000
 3) Justin Lawrence$1,000
 4) Guillermo Madrigal$1,000
 5) Jose Romo$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$30,000
  
Gate Revenue$0
Season Ticket Revenue$94,286
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$32,250
  
Misc Expenses$0
  
Total Revenue$199,286
Total Expenses$32,250
BALANCE$197,036
LAST SEASON OVERVIEW
Attendance153,828
Attendance per Game3,496
Starting Balance$8,500
  
Gate Revenue$259,931
Season Ticket Revenue$178,514
Playoff Revenue$47,966
Media Revenue$48,000
Merchandising Revenue$11,484
Other Revenue$0
  
Player Expenses$86,696
Staff Expenses$12,330
Other Expenses$33,246
  
Misc Expenses-$380,319
  
Total Revenue$534,091
Total Expenses$132,272
BALANCE$30,000
NEW TEAM STARS
GENERAL INFORMATION
Team FocusRebuilding
Staff Payroll$6,870
Player Payroll$30,700
Current Budget$460,000
Projected Balance-$29,296
  
Average Player Salary$8,700
League Average Salary$3,868
  
Highest Paid Players: 
 1) Tim Essenburg$8,700
 2) Minoru Abe$3,880
 3) Ramon Agosto$0
 4) Mike Anderson$0
 5) Stuart Breedijk$0
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game 
Starting Balance$30,000
  
Gate Revenue$0
Season Ticket Revenue$60,556
Playoff Revenue$0
Media Revenue$110,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$56,250
  
Misc Expenses$0
  
Total Revenue$170,556
Total Expenses$56,250
BALANCE$144,306
LAST SEASON OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$0
  
Gate Revenue$202,144
Season Ticket Revenue$129,129
Playoff Revenue$0
Media Revenue$110,000
Merchandising Revenue$11,924
Other Revenue$0
  
Player Expenses$58,408
Staff Expenses$0
Other Expenses$178,500
  
Misc Expenses-$186,289
  
Total Revenue$453,197
Total Expenses$236,908
BALANCE$30,000
NEW TEAM STARS
GENERAL INFORMATION
Team FocusRebuilding
Staff Payroll$7,625
Player Payroll$41,200
Current Budget$430,000
Projected Balance$54,185
  
Average Player Salary$19,200
League Average Salary$3,868
  
Highest Paid Players: 
 1) Federico Cardenas$19,200
 2) Dave Bello$0
 3) Pat Clemon$0
 4) Seth Davenport$0
 5) Jason Davis$0
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game 
Starting Balance$5,000
  
Gate Revenue$0
Season Ticket Revenue$75,827
Playoff Revenue$0
Media Revenue$76,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$49,470
  
Misc Expenses$0
  
Total Revenue$151,827
Total Expenses$49,470
BALANCE$107,357
LAST SEASON OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$0
  
Gate Revenue$162,333
Season Ticket Revenue$168,940
Playoff Revenue$0
Media Revenue$76,000
Merchandising Revenue$14,300
Other Revenue$0
  
Player Expenses$58,821
Staff Expenses$0
Other Expenses$178,500
  
Misc Expenses-$179,252
  
Total Revenue$421,573
Total Expenses$237,321
BALANCE$5,000
NEW TEAM STARS
GENERAL INFORMATION
Team FocusRebuilding
Staff Payroll$10,780
Player Payroll$23,000
Current Budget$440,000
Projected Balance$134,654
  
Average Player Salary$0
League Average Salary$3,868
  
Highest Paid Players: 
 1) Eddie Castaneda$0
 2) Bill DeLury$0
 3) Tony Florez$0
 4) Bill Forristal$1,380
 5) Jeremy Frederick$0
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game 
Starting Balance$25,000
  
Gate Revenue$0
Season Ticket Revenue$72,650
Playoff Revenue$0
Media Revenue$76,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$56,250
  
Misc Expenses$0
  
Total Revenue$148,650
Total Expenses$56,250
BALANCE$117,400
LAST SEASON OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$0
  
Gate Revenue$178,464
Season Ticket Revenue$164,736
Playoff Revenue$0
Media Revenue$76,000
Merchandising Revenue$13,684
Other Revenue$0
  
Player Expenses$58,900
Staff Expenses$0
Other Expenses$178,500
  
Misc Expenses-$170,484
  
Total Revenue$432,884
Total Expenses$237,400
BALANCE$25,000
NEW TEAM STARS
GENERAL INFORMATION
Team FocusRebuilding
Staff Payroll$7,295
Player Payroll$41,000
Current Budget$440,000
Projected Balance$30,255
  
Average Player Salary$19,000
League Average Salary$3,868
  
Highest Paid Players: 
 1) Ernesto Castillo$19,000
 2) Jacob Bancroft$0
 3) Josh Brown$0
 4) Kyle Bryant$0
 5) Pablo Burgess$0
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game 
Starting Balance$35,000
  
Gate Revenue$0
Season Ticket Revenue$76,083
Playoff Revenue$0
Media Revenue$76,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$56,250
  
Misc Expenses$0
  
Total Revenue$152,083
Total Expenses$56,250
BALANCE$130,833
LAST SEASON OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$0
  
Gate Revenue$168,168
Season Ticket Revenue$175,032
Playoff Revenue$0
Media Revenue$76,000
Merchandising Revenue$14,300
Other Revenue$0
  
Player Expenses$59,256
Staff Expenses$0
Other Expenses$178,500
  
Misc Expenses-$160,744
  
Total Revenue$433,500
Total Expenses$237,756
BALANCE$35,000
NEWARK EAGLES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$12,660
Player Payroll$37,155
Current Budget$470,000
Projected Balance$124,945
  
Average Player Salary$2,176
League Average Salary$3,868
  
Highest Paid Players: 
 1) Nate Spalding$21,000
 2) Lisuarte Apstola$1,000
 3) Jared Bryant$1,000
 4) Dan Dalton$1,000
 5) Steve Daniels$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$92,367
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$36,000
  
Misc Expenses$0
  
Total Revenue$197,367
Total Expenses$36,000
BALANCE$171,367
LAST SEASON OVERVIEW
Attendance117,264
Attendance per Game2,665
Starting Balance$1,200
  
Gate Revenue$148,265
Season Ticket Revenue$191,729
Playoff Revenue$0
Media Revenue$73,000
Merchandising Revenue$12,088
Other Revenue$0
  
Player Expenses$57,594
Staff Expenses$11,880
Other Expenses$39,424
  
Misc Expenses-$318,443
  
Total Revenue$436,141
Total Expenses$108,898
BALANCE$10,000
OTTAWA CAPITALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$15,550
Player Payroll$74,575
Current Budget$510,000
Projected Balance$170,178
  
Average Player Salary$4,181
League Average Salary$3,868
  
Highest Paid Players: 
 1) Andy Gugler$28,200
 2) Mike White$27,400
 3) Matt Williams$1,480
 4) Luciano Bacle$1,000
 5) Adam Brown$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$15,000
  
Gate Revenue$0
Season Ticket Revenue$96,746
Playoff Revenue$0
Media Revenue$76,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$37,500
  
Misc Expenses$0
  
Total Revenue$172,746
Total Expenses$37,500
BALANCE$150,246
LAST SEASON OVERVIEW
Attendance139,852
Attendance per Game3,178
Starting Balance$5,500
  
Gate Revenue$194,933
Season Ticket Revenue$222,552
Playoff Revenue$0
Media Revenue$51,000
Merchandising Revenue$13,014
Other Revenue$0
  
Player Expenses$117,269
Staff Expenses$13,599
Other Expenses$38,729
  
Misc Expenses-$300,593
  
Total Revenue$479,690
Total Expenses$169,597
BALANCE$15,000
QUEBEC CITY BLUES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$14,880
Player Payroll$39,405
Current Budget$490,000
Projected Balance$136,257
  
Average Player Salary$2,583
League Average Salary$3,868
  
Highest Paid Players: 
 1) Josh Glaser$20,200
 2) Tom Bennett$2,380
 3) Ron Babbitt$1,000
 4) Nathan Bolden$1,000
 5) Bill Foreman$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$20,000
  
Gate Revenue$0
Season Ticket Revenue$86,762
Playoff Revenue$0
Media Revenue$80,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$39,000
  
Misc Expenses$0
  
Total Revenue$166,762
Total Expenses$39,000
BALANCE$147,762
LAST SEASON OVERVIEW
Attendance138,363
Attendance per Game3,145
Starting Balance$11,000
  
Gate Revenue$224,437
Season Ticket Revenue$170,991
Playoff Revenue$0
Media Revenue$48,000
Merchandising Revenue$11,132
Other Revenue$0
  
Player Expenses$63,498
Staff Expenses$11,324
Other Expenses$47,552
  
Misc Expenses-$319,288
  
Total Revenue$450,662
Total Expenses$122,374
BALANCE$20,000
SASKATOON MOOSE
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$14,220
Player Payroll$94,565
Current Budget$510,000
Projected Balance$223,750
  
Average Player Salary$5,827
League Average Salary$3,868
  
Highest Paid Players: 
 1) Vince Pinedo$25,400
 2) Beau Beadle$24,600
 3) Jose Martinez$20,200
 4) Justin Easter$6,200
 5) Kevin Crawford$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$15,000
  
Gate Revenue$0
Season Ticket Revenue$94,912
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$36,750
  
Misc Expenses$0
  
Total Revenue$199,912
Total Expenses$36,750
BALANCE$178,162
LAST SEASON OVERVIEW
Attendance153,544
Attendance per Game3,490
Starting Balance$44
  
Gate Revenue$253,855
Season Ticket Revenue$191,352
Playoff Revenue$0
Media Revenue$80,000
Merchandising Revenue$12,004
Other Revenue$0
  
Player Expenses$87,810
Staff Expenses$12,494
Other Expenses$36,750
  
Misc Expenses-$373,969
  
Total Revenue$525,979
Total Expenses$137,054
BALANCE$15,000
SOUTHERN CALIFORNIA EMPIRES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$11,835
Player Payroll$94,520
Current Budget$478,000
Projected Balance$92,880
  
Average Player Salary$5,116
League Average Salary$3,868
  
Highest Paid Players: 
 1) Adam Torgerson$33,800
 2) Dave Oppelt$27,000
 3) Lavan Katzir$20,200
 4) Luke Martinson$1,200
 5) Noe Basulto$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$35,000
  
Gate Revenue$0
Season Ticket Revenue$74,234
Playoff Revenue$0
Media Revenue$100,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$39,750
  
Misc Expenses$0
  
Total Revenue$174,234
Total Expenses$39,750
BALANCE$169,484
LAST SEASON OVERVIEW
Attendance113,300
Attendance per Game2,575
Starting Balance$8,000
  
Gate Revenue$144,835
Season Ticket Revenue$177,627
Playoff Revenue$0
Media Revenue$52,000
Merchandising Revenue$11,202
Other Revenue$0
  
Player Expenses$41,569
Staff Expenses$8,879
Other Expenses$45,436
  
Misc Expenses-$273,849
  
Total Revenue$396,733
Total Expenses$95,884
BALANCE$35,000
VACAVILLE STEELHEADS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$15,255
Player Payroll$101,940
Current Budget$610,000
Projected Balance$165,930
  
Average Player Salary$8,894
League Average Salary$3,868
  
Highest Paid Players: 
 1) Ricardo Mercado$35,400
 2) Danny Behnam$35,200
 3) Brian Emmert$10,200
 4) Greg Aguilar$2,140
 5) D.J. Ellis$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$40,000
  
Gate Revenue$0
Season Ticket Revenue$114,444
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$26,620
  
Misc Expenses$0
  
Total Revenue$219,444
Total Expenses$26,620
BALANCE$232,824
LAST SEASON OVERVIEW
Attendance151,448
Attendance per Game3,442
Starting Balance$9,000
  
Gate Revenue$261,865
Season Ticket Revenue$178,714
Playoff Revenue$47,966
Media Revenue$105,000
Merchandising Revenue$11,510
Other Revenue$0
  
Player Expenses$82,339
Staff Expenses$12,885
Other Expenses$27,416
  
Misc Expenses-$434,730
  
Total Revenue$588,370
Total Expenses$122,640
BALANCE$40,000
WINNIPEG GOLDEYES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$13,740
Player Payroll$77,810
Current Budget$486,000
Projected Balance$134,218
  
Average Player Salary$5,034
League Average Salary$3,868
  
Highest Paid Players: 
 1) Dennis Ziemer$31,200
 2) Danny Schulz$26,000
 3) John Koger$2,280
 4) Bill Gibbons$1,000
 5) Matt Hunter$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$25,000
  
Gate Revenue$0
Season Ticket Revenue$87,138
Playoff Revenue$0
Media Revenue$52,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$32,250
  
Misc Expenses$0
  
Total Revenue$139,138
Total Expenses$32,250
BALANCE$131,888
LAST SEASON OVERVIEW
Attendance132,219
Attendance per Game3,005
Starting Balance$24
  
Gate Revenue$195,392
Season Ticket Revenue$187,264
Playoff Revenue$0
Media Revenue$52,000
Merchandising Revenue$11,744
Other Revenue$0
  
Player Expenses$112,095
Staff Expenses$11,944
Other Expenses$25,211
  
Misc Expenses-$275,027
  
Total Revenue$449,253
Total Expenses$149,250
BALANCE$25,000
Thursday, March 28th , 2024 - OOTP Baseball 24.11 Build 85