League Financial Report for Professional Baseball Circuit

PROFESSIONAL BASEBALL CIRCUIT FINANCIAL REPORT 12/31/2005
BNN Index \| PBC \| SCORES \| STANDINGS \| STATS \| TEAMS \| PLAYERS \| TRANSACTIONS \| HISTORY

Rank	Team	Payroll
1	San Francisco Peanuts	$9,937,000
2	Las Vegas Aces	$8,782,000
3	Houston Mavericks	$7,543,000
4	New York City Blues	$7,514,650
5	Atlanta Pilots	$6,867,000
6	Toronto Titans	$6,726,500
7	Washington Warriors	$6,603,500
8	Chicago Blackhawks	$6,448,000
9	Boston Shamrocks	$6,390,000
10	St. Louis Lions	$6,125,000
11	Denver Cutthroats	$6,012,000
12	Philadelphia Keystones	$5,616,500
13	Los Angeles Knights	$5,367,000
14	Salt Lake City Coyotes	$5,166,000
15	Dallas Texans	$4,580,000
16	Tampa Bay Thunder	$3,751,500

Rank	Team	Attendance
1	San Francisco Peanuts	1,470,452
2	Washington Warriors	1,381,867
3	Houston Mavericks	1,203,794
4	Denver Cutthroats	1,194,844
5	New York City Blues	1,165,867
6	Atlanta Pilots	1,112,280
7	St. Louis Lions	1,091,901
8	Chicago Blackhawks	1,068,155
9	Tampa Bay Thunder	1,043,588
10	Boston Shamrocks	943,960
11	Los Angeles Knights	894,412
12	Dallas Texans	818,295
13	Philadelphia Keystones	0
14	Toronto Titans	0
15	Las Vegas Aces	0
16	Salt Lake City Coyotes	0

Rank	Team	Gate Revenue
1	San Francisco Peanuts	$3,036,319
2	Washington Warriors	$2,616,797
3	Houston Mavericks	$2,240,833
4	Salt Lake City Coyotes	$2,236,969
5	Toronto Titans	$2,175,184
6	Denver Cutthroats	$1,986,752
7	Philadelphia Keystones	$1,985,790
8	Atlanta Pilots	$1,931,632
9	New York City Blues	$1,786,056
10	Chicago Blackhawks	$1,765,450
11	Tampa Bay Thunder	$1,754,779
12	Las Vegas Aces	$1,712,770
13	St. Louis Lions	$1,696,441
14	Boston Shamrocks	$1,349,619
15	Los Angeles Knights	$1,298,291
16	Dallas Texans	$1,020,047

Rank	Team	Season Tickets
1	New York City Blues	$2,177,771
2	Washington Warriors	$2,081,436
3	Denver Cutthroats	$2,075,603
4	St. Louis Lions	$2,015,906
5	San Francisco Peanuts	$1,963,105
6	Chicago Blackhawks	$1,866,157
7	Boston Shamrocks	$1,859,726
8	Houston Mavericks	$1,851,943
9	Atlanta Pilots	$1,849,999
10	Philadelphia Keystones	$1,832,899
11	Tampa Bay Thunder	$1,793,307
12	Las Vegas Aces	$1,782,484
13	Dallas Texans	$1,762,043
14	Los Angeles Knights	$1,742,597
15	Toronto Titans	$1,574,988
16	Salt Lake City Coyotes	$1,258,285

Rank	Team	Media Revenue
1	Salt Lake City Coyotes	$10,000,000
2	Chicago Blackhawks	$10,000,000
3	Atlanta Pilots	$10,000,000
4	Boston Shamrocks	$10,000,000
5	Washington Warriors	$10,000,000
6	Tampa Bay Thunder	$10,000,000
7	Toronto Titans	$10,000,000
8	Philadelphia Keystones	$10,000,000
9	Dallas Texans	$10,000,000
10	Houston Mavericks	$10,000,000
11	St. Louis Lions	$10,000,000
12	San Francisco Peanuts	$10,000,000
13	Los Angeles Knights	$10,000,000
14	Denver Cutthroats	$10,000,000
15	Las Vegas Aces	$10,000,000
16	New York City Blues	$10,000,000

Rank	Team	Merchandising
1	Salt Lake City Coyotes	$0
2	Chicago Blackhawks	$0
3	Atlanta Pilots	$0
4	Boston Shamrocks	$0
5	Washington Warriors	$0
6	Tampa Bay Thunder	$0
7	Toronto Titans	$0
8	Philadelphia Keystones	$0
9	Dallas Texans	$0
10	Houston Mavericks	$0
11	St. Louis Lions	$0
12	San Francisco Peanuts	$0
13	Los Angeles Knights	$0
14	Denver Cutthroats	$0
15	Las Vegas Aces	$0
16	New York City Blues	$0

Rank	Team	Total Revenue
1	San Francisco Peanuts	$16,167,719
2	New York City Blues	$15,627,470
3	Washington Warriors	$15,415,592
4	Houston Mavericks	$14,620,518
5	Denver Cutthroats	$14,058,159
6	Philadelphia Keystones	$13,818,689
7	Atlanta Pilots	$13,772,663
8	Toronto Titans	$13,750,172
9	St. Louis Lions	$13,726,436
10	Chicago Blackhawks	$13,640,292
11	Tampa Bay Thunder	$13,532,932
12	Salt Lake City Coyotes	$13,495,254
13	Las Vegas Aces	$13,495,254
14	Boston Shamrocks	$13,328,938
15	Los Angeles Knights	$13,167,335
16	Dallas Texans	$12,989,573

Rank	Team	Total Expenses
1	Toronto Titans	$24,966,171
2	Philadelphia Keystones	$24,756,373
3	Las Vegas Aces	$24,540,481
4	Salt Lake City Coyotes	$24,376,076
5	Washington Warriors	$16,365,569
6	Denver Cutthroats	$14,792,703
7	Boston Shamrocks	$14,776,756
8	Atlanta Pilots	$14,564,842
9	Chicago Blackhawks	$14,382,382
10	New York City Blues	$14,281,717
11	San Francisco Peanuts	$13,323,863
12	St. Louis Lions	$12,839,082
13	Los Angeles Knights	$11,568,337
14	Houston Mavericks	$11,311,015
15	Tampa Bay Thunder	$11,165,344
16	Dallas Texans	$8,488,800

Rank	Team	Current Budget
1	Washington Warriors	$14,600,000
2	Denver Cutthroats	$14,100,000
3	Toronto Titans	$14,000,000
4	Philadelphia Keystones	$14,000,000
5	Atlanta Pilots	$13,800,000
6	Chicago Blackhawks	$13,700,000
7	Salt Lake City Coyotes	$13,500,000
8	Las Vegas Aces	$13,500,000
9	Boston Shamrocks	$13,400,000
10	St. Louis Lions	$13,200,000
11	San Francisco Peanuts	$13,000,000
12	New York City Blues	$12,700,000
13	Los Angeles Knights	$12,200,000
14	Houston Mavericks	$11,200,000
15	Tampa Bay Thunder	$11,200,000
16	Dallas Texans	$10,000,000

Rank	Player	Team	Salary
1	Howie Park	Chicago	$2,840,000
2	Dustin Denmark	Boston	$2,600,000
3	Matthew Hinton	Denver	$2,080,000
4	Dave McCune	Washington	$1,900,000
5	Eddie Stevenson	Las Vegas	$1,900,000
6	Zack Taylor	New York City	$1,900,000
7	Bobby Brown	Atlanta	$1,771,000
8	Nate Kelley	Las Vegas	$1,760,000
9	Joe Levensailor	Dallas	$1,700,000
10	Brad Woodall	Washington	$1,700,000
11	Willie Zamora	San Francisco	$1,700,000
12	Pat Winston	Houston	$1,600,000
13	Sam Conroy	San Francisco	$1,500,000
14	Arthur Hubley	Houston	$1,500,000
15	Matt Lopresti	Philadelphia	$1,500,000
16	Brad Kuhlman	San Francisco	$1,480,000
17	Brian Bunner	Las Vegas	$1,460,000
18	Seigo Yamamoto	Las Vegas	$1,350,000
19	Tony Carreras	Boston	$1,300,000
20	Nick Hafer	Toronto	$1,300,000
21	Jose Ortiz	Washington	$1,300,000
22	Matt Walsh	Atlanta	$1,300,000
23	Ray Jackson	St. Louis	$1,200,000
24	Josh Westrick	Salt Lake City	$1,200,000
25	Ricky Sori	St. Louis	$1,100,000

ATLANTA PILOTS

GENERAL INFORMATION
Team Focus	Win Now!
Staff Payroll	$1,081,000
Player Payroll	$6,867,000
Current Budget	$13,800,000
Projected Balance	$1,876,016

Average Player Salary	$266,704
League Average Salary	$254,380

Highest Paid Players:
1) Bobby Brown	$1,771,000
2) Matt Walsh	$1,300,000
3) Alexis Juarez	$775,000
4) Eduardo Ruiz	$450,000
5) Dave Kershner	$425,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	-$286,839

	Gate Revenue	$0
	Season Ticket Revenue	$814,233
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$4,100,000

	Misc Expenses	$0

	Total Revenue	$10,814,233
	Total Expenses	$4,100,000
	BALANCE	$6,427,394

	LAST SEASON OVERVIEW
	Attendance	1,112,280
	Attendance per Game	25,279
	Starting Balance	$1,000,000

	Gate Revenue	$1,931,632
	Season Ticket Revenue	$1,849,999
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,654,842
	Staff Expenses	$1,060,000
	Other Expenses	$4,850,000

	Misc Expenses	-$494,660

	Total Revenue	$13,772,663
	Total Expenses	$14,564,842
	BALANCE	-$286,839

BOSTON SHAMROCKS

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$1,135,500
Player Payroll	$6,390,000
Current Budget	$13,400,000
Projected Balance	$2,372,333

Average Player Salary	$258,615
League Average Salary	$254,380

Highest Paid Players:
1) Dustin Denmark	$2,600,000
2) Tony Carreras	$1,300,000
3) Eric Kolbe	$456,000
4) Mario Villanueva	$168,000
5) Mike Baiza	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	-$947,818

	Gate Revenue	$0
	Season Ticket Revenue	$769,649
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$334,300
	Staff Expenses	$0
	Other Expenses	$3,500,000

	Misc Expenses	$0

	Total Revenue	$10,769,649
	Total Expenses	$3,834,300
	BALANCE	$5,987,531

	LAST SEASON OVERVIEW
	Attendance	943,960
	Attendance per Game	21,454
	Starting Balance	$1,000,000

	Gate Revenue	$1,349,619
	Season Ticket Revenue	$1,859,726
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$9,199,029
	Staff Expenses	$919,000
	Other Expenses	$4,658,727

	Misc Expenses	-$500,000

	Total Revenue	$13,328,938
	Total Expenses	$14,776,756
	BALANCE	-$947,818

CHICAGO BLACKHAWKS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,701,000
Player Payroll	$6,448,000
Current Budget	$13,700,000
Projected Balance	$2,194,116

Average Player Salary	$229,548
League Average Salary	$254,380

Highest Paid Players:
1) Howie Park	$2,840,000
2) Javier Aguilar	$800,000
3) Jared Bruggeman	$250,000
4) Kenjyu Takaki	$232,000
5) John Watson	$232,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	-$507,684

	Gate Revenue	$0
	Season Ticket Revenue	$810,191
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$20,000
	Staff Expenses	$0
	Other Expenses	$3,430,000

	Misc Expenses	$0

	Total Revenue	$10,810,191
	Total Expenses	$3,450,000
	BALANCE	$6,852,507

	LAST SEASON OVERVIEW
	Attendance	1,068,155
	Attendance per Game	24,276
	Starting Balance	$234,406

	Gate Revenue	$1,765,450
	Season Ticket Revenue	$1,866,157
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,092,746
	Staff Expenses	$1,332,000
	Other Expenses	$4,957,636

	Misc Expenses	$0

	Total Revenue	$13,640,292
	Total Expenses	$14,382,382
	BALANCE	-$507,684

DALLAS TEXANS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,334,500
Player Payroll	$4,580,000
Current Budget	$10,000,000
Projected Balance	$4,096,899

Average Player Salary	$189,000
League Average Salary	$254,380

Highest Paid Players:
1) Joe Levensailor	$1,700,000
2) Greg Claussen	$320,000
3) Jason Davis	$302,000
4) Tony Estrada	$260,000
5) Eddy Little	$232,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,000,000

	Gate Revenue	$0
	Season Ticket Revenue	$747,212
	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	$10,747,212
	Total Expenses	$3,500,000
	BALANCE	$8,247,212

	LAST SEASON OVERVIEW
	Attendance	818,295
	Attendance per Game	18,598
	Starting Balance	$661,796

	Gate Revenue	$1,020,047
	Season Ticket Revenue	$1,762,043
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$3,970,659
	Staff Expenses	$1,018,141
	Other Expenses	$3,500,000

	Misc Expenses	-$4,162,569

	Total Revenue	$12,989,573
	Total Expenses	$8,488,800
	BALANCE	$1,000,000

DENVER CUTTHROATS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,207,000
Player Payroll	$6,012,000
Current Budget	$14,100,000
Projected Balance	$2,592,999

Average Player Salary	$215,484
League Average Salary	$254,380

Highest Paid Players:
1) Matthew Hinton	$2,080,000
2) Alfredo Negrete	$700,000
3) Trevor Busenbark	$550,000
4) David Enger	$350,000
5) Luis Moreno	$220,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$270,910

	Gate Revenue	$0
	Season Ticket Revenue	$869,437
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$4,150,000

	Misc Expenses	$0

	Total Revenue	$10,869,437
	Total Expenses	$4,150,000
	BALANCE	$6,990,347

	LAST SEASON OVERVIEW
	Attendance	1,194,844
	Attendance per Game	27,156
	Starting Balance	$1,000,000

	Gate Revenue	$1,986,752
	Season Ticket Revenue	$2,075,603
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$9,337,748
	Staff Expenses	$1,189,500
	Other Expenses	$4,265,455

	Misc Expenses	$5,454

	Total Revenue	$14,058,159
	Total Expenses	$14,792,703
	BALANCE	$270,910

HOUSTON MAVERICKS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,025,000
Player Payroll	$7,543,000
Current Budget	$11,200,000
Projected Balance	$2,333,142

Average Player Salary	$287,286
League Average Salary	$254,380

Highest Paid Players:
1) Pat Winston	$1,600,000
2) Arthur Hubley	$1,500,000
3) Mike Brown	$790,000
4) Jose Giraldo	$650,000
5) Bryce Goolsby	$650,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,000,000

	Gate Revenue	$0
	Season Ticket Revenue	$774,291
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$3,050,000

	Misc Expenses	$0

	Total Revenue	$10,774,291
	Total Expenses	$3,050,000
	BALANCE	$8,724,291

	LAST SEASON OVERVIEW
	Attendance	1,203,794
	Attendance per Game	27,359
	Starting Balance	$1,000,000

	Gate Revenue	$2,240,833
	Season Ticket Revenue	$1,851,943
	Playoff Revenue	$638,389
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$6,735,515
	Staff Expenses	$937,500
	Other Expenses	$3,638,000

	Misc Expenses	-$3,309,503

	Total Revenue	$14,620,518
	Total Expenses	$11,311,015
	BALANCE	$1,000,000

LAS VEGAS ACES

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$367,000
Player Payroll	$8,782,000
Current Budget	$13,500,000
Projected Balance	$569,560

Average Player Salary	$623,500
League Average Salary	$254,380

Highest Paid Players:
1) Eddie Stevenson	$1,900,000
2) Nate Kelley	$1,760,000
3) Brian Bunner	$1,460,000
4) Seigo Yamamoto	$1,350,000
5) Harry Parker	$312,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game
	Starting Balance	$0

	Gate Revenue	$0
	Season Ticket Revenue	$669,430
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$3,812,000

	Misc Expenses	$0

	Total Revenue	$10,669,430
	Total Expenses	$3,812,000
	BALANCE	$6,857,430

	LAST SEASON OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$0

	Gate Revenue	$1,712,770
	Season Ticket Revenue	$1,782,484
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,740,481
	Staff Expenses	$0
	Other Expenses	$16,800,000

	Misc Expenses	$11,045,227

	Total Revenue	$13,495,254
	Total Expenses	$24,540,481
	BALANCE	$0

LOS ANGELES KNIGHTS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,529,791
Player Payroll	$5,367,000
Current Budget	$12,200,000
Projected Balance	$3,588,624

Average Player Salary	$193,813
League Average Salary	$254,380

Highest Paid Players:
1) Mauricio Barahona	$900,000
2) Cody Eleam	$750,000
3) Phil Knobbe	$650,000
4) Josh Rouse	$452,000
5) William Murillo	$350,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,000,000

	Gate Revenue	$0
	Season Ticket Revenue	$721,178
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$3,000,000

	Misc Expenses	$0

	Total Revenue	$10,721,178
	Total Expenses	$3,000,000
	BALANCE	$8,721,178

	LAST SEASON OVERVIEW
	Attendance	894,412
	Attendance per Game	20,328
	Starting Balance	$430,083

	Gate Revenue	$1,298,291
	Season Ticket Revenue	$1,742,597
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$6,755,486
	Staff Expenses	$1,612,851
	Other Expenses	$3,200,000

	Misc Expenses	-$1,029,081

	Total Revenue	$13,167,335
	Total Expenses	$11,568,337
	BALANCE	$1,000,000

NEW YORK CITY BLUES

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$737,500
Player Payroll	$7,514,650
Current Budget	$12,700,000
Projected Balance	$2,826,093

Average Player Salary	$245,719
League Average Salary	$254,380

Highest Paid Players:
1) Zack Taylor	$1,900,000
2) Bryan Bassett	$800,150
3) Dal-soo Kim	$750,000
4) Earl Dunbar	$700,000
5) Josh Columbus	$560,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,000,000

	Gate Revenue	$0
	Season Ticket Revenue	$769,506
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$2,600,000

	Misc Expenses	$0

	Total Revenue	$10,769,506
	Total Expenses	$2,600,000
	BALANCE	$9,169,506

	LAST SEASON OVERVIEW
	Attendance	1,165,867
	Attendance per Game	26,497
	Starting Balance	$1,000,000

	Gate Revenue	$1,786,056
	Season Ticket Revenue	$2,177,771
	Playoff Revenue	$1,624,120
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$10,189,353
	Staff Expenses	$990,772
	Other Expenses	$3,101,592

	Misc Expenses	-$1,345,753

	Total Revenue	$15,627,470
	Total Expenses	$14,281,717
	BALANCE	$1,000,000

PHILADELPHIA KEYSTONES

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$1,934,000
Player Payroll	$5,616,500
Current Budget	$14,000,000
Projected Balance	$3,048,189

Average Player Salary	$260,913
League Average Salary	$254,380

Highest Paid Players:
1) Matt Lopresti	$1,500,000
2) Angel Arzola	$1,000,000
3) Zack Doyle	$700,000
4) Francisco Chavez	$600,000
5) Nate Hanson	$401,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game
	Starting Balance	$0

	Gate Revenue	$0
	Season Ticket Revenue	$708,774
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$3,220,000

	Misc Expenses	$0

	Total Revenue	$10,708,774
	Total Expenses	$3,220,000
	BALANCE	$7,488,774

	LAST SEASON OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$0

	Gate Revenue	$1,985,790
	Season Ticket Revenue	$1,832,899
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,956,373
	Staff Expenses	$0
	Other Expenses	$16,800,000

	Misc Expenses	$10,937,684

	Total Revenue	$13,818,689
	Total Expenses	$24,756,373
	BALANCE	$0

SALT LAKE CITY COYOTES

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$915,500
Player Payroll	$5,166,000
Current Budget	$13,500,000
Projected Balance	$2,579,060

Average Player Salary	$171,588
League Average Salary	$254,380

Highest Paid Players:
1) Josh Westrick	$1,200,000
2) Luis Perez	$400,000
3) Justice Durant	$325,000
4) Greg Molloy	$300,000
5) Simon Ciolino	$282,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game
	Starting Balance	$0

	Gate Revenue	$0
	Season Ticket Revenue	$486,020
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$147,000
	Other Expenses	$4,018,000

	Misc Expenses	$0

	Total Revenue	$10,486,020
	Total Expenses	$4,165,000
	BALANCE	$6,321,020

	LAST SEASON OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$0

	Gate Revenue	$2,236,969
	Season Ticket Revenue	$1,258,285
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,576,076
	Staff Expenses	$0
	Other Expenses	$16,800,000

	Misc Expenses	$10,880,822

	Total Revenue	$13,495,254
	Total Expenses	$24,376,076
	BALANCE	$0

SAN FRANCISCO PEANUTS

GENERAL INFORMATION
Team Focus	Win Now!
Staff Payroll	$933,800
Player Payroll	$9,937,000
Current Budget	$13,000,000
Projected Balance	$1,217,106

Average Player Salary	$397,480
League Average Salary	$254,380

Highest Paid Players:
1) Willie Zamora	$1,700,000
2) Sam Conroy	$1,500,000
3) Brad Kuhlman	$1,480,000
4) Dan Stricklin	$1,100,000
5) Dave Kaminski	$850,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,000,000

	Gate Revenue	$0
	Season Ticket Revenue	$818,428
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$190,000
	Staff Expenses	$0
	Other Expenses	$2,000,000

	Misc Expenses	$0

	Total Revenue	$10,818,428
	Total Expenses	$2,190,000
	BALANCE	$9,628,428

	LAST SEASON OVERVIEW
	Attendance	1,470,452
	Attendance per Game	33,419
	Starting Balance	$645,631

	Gate Revenue	$3,036,319
	Season Ticket Revenue	$1,963,105
	Playoff Revenue	$1,397,837
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$10,097,036
	Staff Expenses	$942,100
	Other Expenses	$2,284,727

	Misc Expenses	-$2,489,487

	Total Revenue	$16,167,719
	Total Expenses	$13,323,863
	BALANCE	$1,000,000

ST. LOUIS LIONS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,325,000
Player Payroll	$6,125,000
Current Budget	$13,200,000
Projected Balance	$1,272,546

Average Player Salary	$233,037
League Average Salary	$254,380

Highest Paid Players:
1) Ray Jackson	$1,200,000
2) Ricky Sori	$1,100,000
3) Jason Buckner	$720,000
4) Phil Van Haren	$700,000
5) Brent Farwell	$372,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,000,000

	Gate Revenue	$0
	Season Ticket Revenue	$888,581
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$650,000
	Staff Expenses	$0
	Other Expenses	$3,937,059

	Misc Expenses	$0

	Total Revenue	$10,888,581
	Total Expenses	$4,587,059
	BALANCE	$7,301,522

	LAST SEASON OVERVIEW
	Attendance	1,091,901
	Attendance per Game	24,816
	Starting Balance	$1,000,000

	Gate Revenue	$1,696,441
	Season Ticket Revenue	$2,015,906
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,167,400
	Staff Expenses	$1,445,500
	Other Expenses	$4,226,182

	Misc Expenses	-$887,354

	Total Revenue	$13,726,436
	Total Expenses	$12,839,082
	BALANCE	$1,000,000

TAMPA BAY THUNDER

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$986,500
Player Payroll	$3,751,500
Current Budget	$11,200,000
Projected Balance	$3,037,859

Average Player Salary	$160,593
League Average Salary	$254,380

Highest Paid Players:
1) Dan Weiss	$1,100,000
2) Ken Ortiz	$530,000
3) Azania Nicoll	$226,000
4) Giordano Paganin	$180,000
5) Matt Annunziato	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,000,000

	Gate Revenue	$0
	Season Ticket Revenue	$793,140
	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	$10,793,140
	Total Expenses	$6,000,000
	BALANCE	$5,793,140

	LAST SEASON OVERVIEW
	Attendance	1,043,588
	Attendance per Game	23,718
	Starting Balance	$1,000,000

	Gate Revenue	$1,754,779
	Season Ticket Revenue	$1,793,307
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$4,157,526
	Staff Expenses	$926,000
	Other Expenses	$6,081,818

	Misc Expenses	-$2,367,588

	Total Revenue	$13,532,932
	Total Expenses	$11,165,344
	BALANCE	$1,000,000

TORONTO TITANS

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$1,359,500
Player Payroll	$6,726,500
Current Budget	$14,000,000
Projected Balance	$2,051,023

Average Player Salary	$369,375
League Average Salary	$254,380

Highest Paid Players:
1) Nick Hafer	$1,300,000
2) Andy Fulton	$1,040,000
3) Ricardo Santana	$990,000
4) Ismael Cruz	$696,000
5) Michel Penalver	$420,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game
	Starting Balance	$0

	Gate Revenue	$0
	Season Ticket Revenue	$589,097
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$113,000
	Staff Expenses	$0
	Other Expenses	$3,500,000

	Misc Expenses	$0

	Total Revenue	$10,589,097
	Total Expenses	$3,613,000
	BALANCE	$6,976,097

	LAST SEASON OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$0

	Gate Revenue	$2,175,184
	Season Ticket Revenue	$1,574,988
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,166,171
	Staff Expenses	$0
	Other Expenses	$16,800,000

	Misc Expenses	$11,215,999

	Total Revenue	$13,750,172
	Total Expenses	$24,966,171
	BALANCE	$0

WASHINGTON WARRIORS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,377,000
Player Payroll	$6,603,500
Current Budget	$14,600,000
Projected Balance	$3,830,082

Average Player Salary	$270,897
League Average Salary	$254,380

Highest Paid Players:
1) Dave McCune	$1,900,000
2) Brad Woodall	$1,700,000
3) Jose Ortiz	$1,300,000
4) Victor Araque	$300,000
5) Mel Palma	$240,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$56,500

	Gate Revenue	$0
	Season Ticket Revenue	$872,284
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$1,000
	Staff Expenses	$0
	Other Expenses	$2,400,000

	Misc Expenses	$0

	Total Revenue	$10,872,284
	Total Expenses	$2,401,000
	BALANCE	$8,527,784

	LAST SEASON OVERVIEW
	Attendance	1,381,867
	Attendance per Game	31,406
	Starting Balance	$1,000,000

	Gate Revenue	$2,616,797
	Season Ticket Revenue	$2,081,436
	Playoff Revenue	$864,672
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,816,569
	Staff Expenses	$1,549,000
	Other Expenses	$6,000,000

	Misc Expenses	$6,477

	Total Revenue	$15,415,592
	Total Expenses	$16,365,569
	BALANCE	$56,500

Saturday, May 4th , 2024 - OOTP Baseball 25.3 Build 58