SEMI-PRO BASEBALL CIRCUIT
FINANCIAL REPORT
12/31/2005
BNN Index | SPBC | SCORES | STANDINGS | STATS | TEAMS | PLAYERS | TRANSACTIONS | HISTORY
 
Rank Team Payroll
1 Newark Eagles $204,580
2 Ottawa Capitals $132,770
3 Edmonton Drillers $132,725
4 Hamilton Tigers $117,450
5 Vacaville Steelheads $113,260
6 Albany Senators $83,875
7 Saskatoon Moose $78,055
8 Quebec City Blues $74,600
9 Winnipeg Goldeyes $64,515
10 Calgary Caracals $63,090
11 Allentown Fleetwings $61,110
12 Southern California Empires $51,900
13 Las Vegas Aces $34,860
14 Toronto Titans $23,000
15 Philadelphia Keystones $23,000
16 Salt Lake City Alpines $23,000
Rank Team Attendance
1 Vacaville Steelheads 167,525
2 Salt Lake City Alpines 166,432
3 Hamilton Tigers 165,489
4 Las Vegas Aces 160,915
5 Philadelphia Keystones 156,307
6 Toronto Titans 148,814
7 Edmonton Drillers 147,302
8 Newark Eagles 142,366
9 Saskatoon Moose 139,468
10 Quebec City Blues 139,126
11 Allentown Fleetwings 136,210
12 Albany Senators 127,975
13 Winnipeg Goldeyes 126,917
14 Southern California Empires 118,718
15 Calgary Caracals 117,548
16 Ottawa Capitals 113,489
Rank Team Gate Revenue
1 Hamilton Tigers $275,745
2 Vacaville Steelheads $263,468
3 Edmonton Drillers $231,264
4 Quebec City Blues $219,675
5 Newark Eagles $217,484
6 Saskatoon Moose $210,817
7 Allentown Fleetwings $199,578
8 Albany Senators $188,100
9 Philadelphia Keystones $179,680
10 Winnipeg Goldeyes $175,599
11 Salt Lake City Alpines $170,081
12 Southern California Empires $162,398
13 Calgary Caracals $146,145
14 Ottawa Capitals $145,818
15 Las Vegas Aces $141,141
16 Toronto Titans $130,751
Rank Team Season Tickets
1 Vacaville Steelheads $240,240
2 Ottawa Capitals $199,497
3 Hamilton Tigers $197,428
4 Allentown Fleetwings $195,662
5 Newark Eagles $195,281
6 Saskatoon Moose $195,018
7 Calgary Caracals $192,600
8 Edmonton Drillers $192,415
9 Winnipeg Goldeyes $186,027
10 Quebec City Blues $176,746
11 Las Vegas Aces $161,634
12 Toronto Titans $159,316
13 Albany Senators $158,160
14 Southern California Empires $158,040
15 Salt Lake City Alpines $154,343
16 Philadelphia Keystones $125,006
Rank Team Media Revenue
1 Philadelphia Keystones $110,000
2 Edmonton Drillers $105,000
3 Newark Eagles $105,000
4 Saskatoon Moose $105,000
5 Calgary Caracals $105,000
6 Vacaville Steelheads $105,000
7 Hamilton Tigers $105,000
8 Albany Senators $100,000
9 Southern California Empires $100,000
10 Quebec City Blues $80,000
11 Allentown Fleetwings $80,000
12 Ottawa Capitals $76,000
13 Toronto Titans $76,000
14 Salt Lake City Alpines $76,000
15 Las Vegas Aces $76,000
16 Winnipeg Goldeyes $52,000
Rank Team Merchandising
1 Toronto Titans $14,300
2 Las Vegas Aces $14,300
3 Vacaville Steelheads $13,979
4 Salt Lake City Alpines $13,684
5 Hamilton Tigers $12,368
6 Saskatoon Moose $12,281
7 Allentown Fleetwings $12,194
8 Newark Eagles $12,120
9 Philadelphia Keystones $11,924
10 Edmonton Drillers $11,692
11 Calgary Caracals $11,653
12 Winnipeg Goldeyes $11,644
13 Ottawa Capitals $11,548
14 Quebec City Blues $11,244
15 Albany Senators $10,888
16 Southern California Empires $10,848
Rank Team Total Revenue
1 Vacaville Steelheads $794,438
2 Quebec City Blues $638,182
3 Newark Eagles $632,181
4 Hamilton Tigers $630,825
5 Saskatoon Moose $603,687
6 Edmonton Drillers $584,998
7 Allentown Fleetwings $548,354
8 Salt Lake City Alpines $519,567
9 Calgary Caracals $463,258
10 Albany Senators $460,504
11 Ottawa Capitals $445,163
12 Southern California Empires $439,792
13 Philadelphia Keystones $428,741
14 Winnipeg Goldeyes $424,917
15 Las Vegas Aces $402,209
16 Toronto Titans $394,836
Rank Team Total Expenses
1 Vacaville Steelheads $440,100
2 Philadelphia Keystones $412,315
3 Toronto Titans $408,174
4 Edmonton Drillers $379,049
5 Hamilton Tigers $358,532
6 Saskatoon Moose $326,093
7 Newark Eagles $303,844
8 Las Vegas Aces $268,567
9 Quebec City Blues $266,958
10 Albany Senators $231,286
11 Salt Lake City Alpines $218,684
12 Winnipeg Goldeyes $214,616
13 Ottawa Capitals $190,328
14 Southern California Empires $174,032
15 Calgary Caracals $158,483
16 Allentown Fleetwings $112,510
Rank Team Current Budget
1 Vacaville Steelheads $620,000
2 Hamilton Tigers $570,000
3 Edmonton Drillers $540,000
4 Quebec City Blues $510,000
5 Saskatoon Moose $496,000
6 Ottawa Capitals $458,000
7 Southern California Empires $458,000
8 Calgary Caracals $454,000
9 Philadelphia Keystones $450,000
10 Winnipeg Goldeyes $450,000
11 Allentown Fleetwings $444,000
12 Newark Eagles $432,000
13 Las Vegas Aces $422,000
14 Salt Lake City Alpines $408,000
15 Toronto Titans $386,000
16 Albany Senators $372,000
Rank Player Team Salary  
1 Mark Buchholz Edmonton $36,400  
2 Tom Hutchinson Hamilton $35,600  
3 John Whitmyer Newark $35,600  
4 Chris Oldfield Vacaville $35,400  
5 Chris Rossin Albany $35,400  
6 Felix Pennington Newark $33,400  
7 Colt Emerich Hamilton $33,000  
8 Gil Clark Ottawa $31,400  
9 Dennis Ziemer Winnipeg $31,200  
10 Mark Hensley Edmonton $27,800  
11 Mike White Ottawa $27,400  
12 Dave Oppelt Southern California $27,000  
13 Tim Palmer Allentown $26,400  
14 Danny Schulz Vacaville $26,000  
15 David Waggoner Newark $25,800  
16 Beau Beadle Saskatoon $24,600  
17 Kevin Decker Saskatoon $23,000  
18 John Mouser Newark $22,400  
19 Josh Hale Ottawa $22,200  
20 Allberto Menagem Newark $21,800  
21 Nate Spalding Newark $21,000  
22 Josh Bartell Newark $20,800  
23 Josh Glaser Quebec City $20,200  
24 Seth Shupe Albany $19,400  
25 Kent Beaton Edmonton $19,000  
ALBANY SENATORS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$12,665
Player Payroll$83,875
Current Budget$372,000
Projected Balance$0
  
Average Player Salary$2,737
League Average Salary$3,276
  
Highest Paid Players: 
 1) Chris Rossin$35,400
 2) Seth Shupe$19,400
 3) Chad Applegate$3,640
 4) Jimmy Rinehart$3,120
 5) Jason Thompson$2,500
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$5,000
  
Gate Revenue$0
Season Ticket Revenue$67,820
Playoff Revenue$0
Media Revenue$100,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$32,690
  
Misc Expenses$0
  
Total Revenue$167,820
Total Expenses$32,690
BALANCE$140,130
LAST SEASON OVERVIEW
Attendance127,975
Attendance per Game2,909
Starting Balance$5,000
  
Gate Revenue$188,100
Season Ticket Revenue$158,160
Playoff Revenue$0
Media Revenue$100,000
Merchandising Revenue$10,888
Other Revenue$0
  
Player Expenses$184,756
Staff Expenses$12,860
Other Expenses$33,670
  
Misc Expenses-$229,218
  
Total Revenue$460,504
Total Expenses$231,286
BALANCE$5,000
ALLENTOWN FLEETWINGS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$37,295
Player Payroll$61,110
Current Budget$444,000
Projected Balance$0
  
Average Player Salary$2,080
League Average Salary$3,276
  
Highest Paid Players: 
 1) Tim Palmer$26,400
 2) Chris Tarter$11,600
 3) Carlos Rojas$1,880
 4) Adam Falco$1,380
 5) Lorenzo Martinez$1,380
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$25,000
  
Gate Revenue$0
Season Ticket Revenue$88,692
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$35,250
  
Misc Expenses$0
  
Total Revenue$193,692
Total Expenses$35,250
BALANCE$183,442
LAST SEASON OVERVIEW
Attendance136,210
Attendance per Game3,096
Starting Balance$25,000
  
Gate Revenue$199,578
Season Ticket Revenue$195,662
Playoff Revenue$59,859
Media Revenue$80,000
Merchandising Revenue$12,194
Other Revenue$0
  
Player Expenses$60,841
Staff Expenses$14,020
Other Expenses$37,649
  
Misc Expenses-$435,844
  
Total Revenue$548,354
Total Expenses$112,510
BALANCE$25,000
CALGARY CARACALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$13,370
Player Payroll$63,090
Current Budget$454,000
Projected Balance$0
  
Average Player Salary$2,077
League Average Salary$3,276
  
Highest Paid Players: 
 1) T.J. Baxa$12,400
 2) Danny Beasley$8,200
 3) Kasey Felton$7,100
 4) Andy Richmond$3,940
 5) Ryan Ferraioli$3,600
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$20,000
  
Gate Revenue$0
Season Ticket Revenue$71,390
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$176,390
Total Expenses$40,500
BALANCE$155,890
LAST SEASON OVERVIEW
Attendance117,548
Attendance per Game2,672
Starting Balance$20,000
  
Gate Revenue$146,145
Season Ticket Revenue$192,600
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$11,653
Other Revenue$0
  
Player Expenses$102,078
Staff Expenses$14,280
Other Expenses$42,125
  
Misc Expenses-$304,775
  
Total Revenue$463,258
Total Expenses$158,483
BALANCE$20,000
EDMONTON DRILLERS
GENERAL INFORMATION
Team FocusWin Now!
Staff Payroll$16,150
Player Payroll$132,725
Current Budget$540,000
Projected Balance$0
  
Average Player Salary$4,836
League Average Salary$3,276
  
Highest Paid Players: 
 1) Mark Buchholz$36,400
 2) Mark Hensley$27,800
 3) Kent Beaton$19,000
 4) Frank Cramer$10,000
 5) Larry Wagner$9,600
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$30,000
  
Gate Revenue$0
Season Ticket Revenue$77,559
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$27,370
  
Misc Expenses$0
  
Total Revenue$182,559
Total Expenses$27,370
BALANCE$185,189
LAST SEASON OVERVIEW
Attendance147,302
Attendance per Game3,348
Starting Balance$30,000
  
Gate Revenue$231,264
Season Ticket Revenue$192,415
Playoff Revenue$50,474
Media Revenue$105,000
Merchandising Revenue$11,692
Other Revenue$0
  
Player Expenses$323,364
Staff Expenses$16,845
Other Expenses$38,840
  
Misc Expenses-$205,949
  
Total Revenue$584,998
Total Expenses$379,049
BALANCE$30,000
HAMILTON TIGERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$14,465
Player Payroll$117,450
Current Budget$570,000
Projected Balance$0
  
Average Player Salary$4,374
League Average Salary$3,276
  
Highest Paid Players: 
 1) Tom Hutchinson$35,600
 2) Colt Emerich$33,000
 3) Pete Mellema$18,800
 4) Justin Easter$6,200
 5) Josh Wickware$4,980
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$30,000
  
Gate Revenue$0
Season Ticket Revenue$91,377
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$196,377
Total Expenses$32,250
BALANCE$194,127
LAST SEASON OVERVIEW
Attendance165,489
Attendance per Game3,761
Starting Balance$30,000
  
Gate Revenue$275,745
Season Ticket Revenue$197,428
Playoff Revenue$58,898
Media Revenue$105,000
Merchandising Revenue$12,368
Other Revenue$0
  
Player Expenses$311,822
Staff Expenses$14,460
Other Expenses$32,250
  
Misc Expenses-$272,293
  
Total Revenue$630,825
Total Expenses$358,532
BALANCE$30,000
LAS VEGAS ACES
GENERAL INFORMATION
Team FocusRebuilding
Staff Payroll$11,025
Player Payroll$34,860
Current Budget$422,000
Projected Balance$0
  
Average Player Salary$2,078
League Average Salary$3,276
  
Highest Paid Players: 
 1) Danny Teague$10,800
 2) Henry Gonzales$3,060
 3) Joel Brewer$1,000
 4) Alex Diaz$1,000
 5) Tyler Gray$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$35,000
  
Gate Revenue$0
Season Ticket Revenue$66,916
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$142,916
Total Expenses$56,250
BALANCE$121,666
LAST SEASON OVERVIEW
Attendance160,915
Attendance per Game3,657
Starting Balance$35,000
  
Gate Revenue$141,141
Season Ticket Revenue$161,634
Playoff Revenue$0
Media Revenue$76,000
Merchandising Revenue$14,300
Other Revenue$0
  
Player Expenses$201,184
Staff Expenses$8,336
Other Expenses$59,047
  
Misc Expenses-$133,642
  
Total Revenue$402,209
Total Expenses$268,567
BALANCE$35,000
NEWARK EAGLES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$25,320
Player Payroll$204,580
Current Budget$432,000
Projected Balance$0
  
Average Player Salary$6,706
League Average Salary$3,276
  
Highest Paid Players: 
 1) John Whitmyer$35,600
 2) Felix Pennington$33,400
 3) David Waggoner$25,800
 4) John Mouser$22,400
 5) Allberto Menagem$21,800
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$87,351
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$192,351
Total Expenses$36,000
BALANCE$166,351
LAST SEASON OVERVIEW
Attendance142,366
Attendance per Game3,236
Starting Balance$10,000
  
Gate Revenue$217,484
Season Ticket Revenue$195,281
Playoff Revenue$107,742
Media Revenue$105,000
Merchandising Revenue$12,120
Other Revenue$0
  
Player Expenses$254,617
Staff Expenses$12,659
Other Expenses$36,568
  
Misc Expenses-$328,337
  
Total Revenue$632,181
Total Expenses$303,844
BALANCE$10,000
OTTAWA CAPITALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$16,585
Player Payroll$132,770
Current Budget$458,000
Projected Balance$0
  
Average Player Salary$3,802
League Average Salary$3,276
  
Highest Paid Players: 
 1) Gil Clark$31,400
 2) Mike White$27,400
 3) Josh Hale$22,200
 4) Jim Purchase$7,900
 5) Luis Vizcarra$6,900
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$15,000
  
Gate Revenue$0
Season Ticket Revenue$71,897
Playoff Revenue$0
Media Revenue$100,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$37,500
  
Misc Expenses$0
  
Total Revenue$171,897
Total Expenses$37,500
BALANCE$149,397
LAST SEASON OVERVIEW
Attendance113,489
Attendance per Game2,579
Starting Balance$15,000
  
Gate Revenue$145,818
Season Ticket Revenue$199,497
Playoff Revenue$0
Media Revenue$76,000
Merchandising Revenue$11,548
Other Revenue$0
  
Player Expenses$132,677
Staff Expenses$15,550
Other Expenses$42,101
  
Misc Expenses-$254,835
  
Total Revenue$445,163
Total Expenses$190,328
BALANCE$15,000
PHILADELPHIA KEYSTONES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$7,070
Player Payroll$23,000
Current Budget$450,000
Projected Balance$0
  
Average Player Salary$0
League Average Salary$3,276
  
Highest Paid Players: 
 1) Jim Ashley$0
 2) Qadir bin Suhayb$0
 3) Milt Chapman$0
 4) Rob Girkin$0
 5) Casey Hill$0
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$30,000
  
Gate Revenue$0
Season Ticket Revenue$52,326
Playoff Revenue$0
Media Revenue$110,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$37,500
  
Misc Expenses$0
  
Total Revenue$162,326
Total Expenses$37,500
BALANCE$154,826
LAST SEASON OVERVIEW
Attendance156,307
Attendance per Game3,552
Starting Balance$30,000
  
Gate Revenue$179,680
Season Ticket Revenue$125,006
Playoff Revenue$0
Media Revenue$110,000
Merchandising Revenue$11,924
Other Revenue$0
  
Player Expenses$349,300
Staff Expenses$6,765
Other Expenses$56,250
  
Misc Expenses-$16,426
  
Total Revenue$428,741
Total Expenses$412,315
BALANCE$30,000
QUEBEC CITY BLUES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$15,680
Player Payroll$74,600
Current Budget$510,000
Projected Balance$0
  
Average Player Salary$2,730
League Average Salary$3,276
  
Highest Paid Players: 
 1) Josh Glaser$20,200
 2) Brian Garretson$13,400
 3) Zack Califano$10,600
 4) Cody Reilly$10,600
 5) Bobby Pennington$2,980
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$20,000
  
Gate Revenue$0
Season Ticket Revenue$89,800
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$39,000
  
Misc Expenses$0
  
Total Revenue$194,800
Total Expenses$39,000
BALANCE$175,800
LAST SEASON OVERVIEW
Attendance139,126
Attendance per Game3,162
Starting Balance$20,000
  
Gate Revenue$219,675
Season Ticket Revenue$176,746
Playoff Revenue$158,168
Media Revenue$80,000
Merchandising Revenue$11,244
Other Revenue$0
  
Player Expenses$213,078
Staff Expenses$14,880
Other Expenses$39,000
  
Misc Expenses-$371,224
  
Total Revenue$638,182
Total Expenses$266,958
BALANCE$20,000
SALT LAKE CITY ALPINES
GENERAL INFORMATION
Team FocusRebuilding
Staff Payroll$11,050
Player Payroll$23,000
Current Budget$408,000
Projected Balance$0
  
Average Player Salary$0
League Average Salary$3,276
  
Highest Paid Players: 
 1) Jerry Alvarado$0
 2) David Baumgardner$0
 3) Randy Benson$0
 4) Mike Carter$0
 5) Jose Chavez$0
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$25,000
  
Gate Revenue$0
Season Ticket Revenue$66,231
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$142,231
Total Expenses$56,250
BALANCE$110,981
LAST SEASON OVERVIEW
Attendance166,432
Attendance per Game3,783
Starting Balance$25,000
  
Gate Revenue$170,081
Season Ticket Revenue$154,343
Playoff Revenue$102,427
Media Revenue$76,000
Merchandising Revenue$13,684
Other Revenue$0
  
Player Expenses$146,174
Staff Expenses$10,780
Other Expenses$61,730
  
Misc Expenses-$300,883
  
Total Revenue$519,567
Total Expenses$218,684
BALANCE$25,000
SASKATOON MOOSE
GENERAL INFORMATION
Team FocusWin Now!
Staff Payroll$12,065
Player Payroll$78,055
Current Budget$496,000
Projected Balance$0
  
Average Player Salary$2,644
League Average Salary$3,276
  
Highest Paid Players: 
 1) Beau Beadle$24,600
 2) Kevin Decker$23,000
 3) Tim Essenburg$5,100
 4) Jay Henton$2,760
 5) David Cabrera$2,640
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$15,000
  
Gate Revenue$0
Season Ticket Revenue$85,241
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$27,370
  
Misc Expenses$0
  
Total Revenue$190,241
Total Expenses$27,370
BALANCE$177,871
LAST SEASON OVERVIEW
Attendance139,468
Attendance per Game3,170
Starting Balance$15,000
  
Gate Revenue$210,817
Season Ticket Revenue$195,018
Playoff Revenue$86,460
Media Revenue$105,000
Merchandising Revenue$12,281
Other Revenue$0
  
Player Expenses$274,965
Staff Expenses$14,219
Other Expenses$36,909
  
Misc Expenses-$277,594
  
Total Revenue$603,687
Total Expenses$326,093
BALANCE$15,000
SOUTHERN CALIFORNIA EMPIRES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$10,365
Player Payroll$51,900
Current Budget$458,000
Projected Balance$0
  
Average Player Salary$1,953
League Average Salary$3,276
  
Highest Paid Players: 
 1) Dave Oppelt$27,000
 2) David Nunez$2,000
 3) Shichinosuke Ozawa$2,000
 4) Ray Miles$1,380
 5) Luke Martinson$1,200
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$35,000
  
Gate Revenue$0
Season Ticket Revenue$66,750
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$166,750
Total Expenses$39,750
BALANCE$162,000
LAST SEASON OVERVIEW
Attendance118,718
Attendance per Game2,698
Starting Balance$35,000
  
Gate Revenue$162,398
Season Ticket Revenue$158,040
Playoff Revenue$0
Media Revenue$100,000
Merchandising Revenue$10,848
Other Revenue$0
  
Player Expenses$118,355
Staff Expenses$11,835
Other Expenses$43,842
  
Misc Expenses-$265,760
  
Total Revenue$439,792
Total Expenses$174,032
BALANCE$35,000
TORONTO TITANS
GENERAL INFORMATION
Team FocusRebuilding
Staff Payroll$7,685
Player Payroll$23,000
Current Budget$386,000
Projected Balance$5,000
  
Average Player Salary$1,000
League Average Salary$3,276
  
Highest Paid Players: 
 1) Luke Thompson$1,000
 2) Adam Brown$0
 3) Jorge Francisco$0
 4) Carlos Fransico$0
 5) Tony Garza$0
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$0
  
Gate Revenue$0
Season Ticket Revenue$65,628
Playoff Revenue$0
Media Revenue$76,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$51,800
  
Misc Expenses$0
  
Total Revenue$141,628
Total Expenses$51,800
BALANCE$89,828
LAST SEASON OVERVIEW
Attendance148,814
Attendance per Game3,382
Starting Balance$5,000
  
Gate Revenue$130,751
Season Ticket Revenue$159,316
Playoff Revenue$0
Media Revenue$76,000
Merchandising Revenue$14,300
Other Revenue$0
  
Player Expenses$340,278
Staff Expenses$8,010
Other Expenses$59,886
  
Misc Expenses$8,338
  
Total Revenue$394,836
Total Expenses$408,174
BALANCE$0
VACAVILLE STEELHEADS
GENERAL INFORMATION
Team FocusWin Now!
Staff Payroll$14,810
Player Payroll$113,260
Current Budget$620,000
Projected Balance$0
  
Average Player Salary$4,136
League Average Salary$3,276
  
Highest Paid Players: 
 1) Chris Oldfield$35,400
 2) Danny Schulz$26,000
 3) Johnny McGee$12,000
 4) Chris LaBriola$11,200
 5) Brian Emmert$10,200
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$30,000
  
Gate Revenue$0
Season Ticket Revenue$96,382
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$201,382
Total Expenses$26,620
BALANCE$204,762
LAST SEASON OVERVIEW
Attendance167,525
Attendance per Game3,807
Starting Balance$40,000
  
Gate Revenue$263,468
Season Ticket Revenue$240,240
Playoff Revenue$189,800
Media Revenue$105,000
Merchandising Revenue$13,979
Other Revenue$0
  
Player Expenses$388,845
Staff Expenses$15,255
Other Expenses$36,000
  
Misc Expenses-$364,338
  
Total Revenue$794,438
Total Expenses$440,100
BALANCE$30,000
WINNIPEG GOLDEYES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$15,355
Player Payroll$64,515
Current Budget$450,000
Projected Balance$0
  
Average Player Salary$2,233
League Average Salary$3,276
  
Highest Paid Players: 
 1) Dennis Ziemer$31,200
 2) David Lewis$9,200
 3) John Koger$2,280
 4) Kimio Yamada$1,640
 5) Ricardo Baez$1,380
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$25,000
  
Gate Revenue$0
Season Ticket Revenue$72,851
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$177,851
Total Expenses$32,250
BALANCE$170,601
LAST SEASON OVERVIEW
Attendance126,917
Attendance per Game2,884
Starting Balance$25,000
  
Gate Revenue$175,599
Season Ticket Revenue$186,027
Playoff Revenue$0
Media Revenue$52,000
Merchandising Revenue$11,644
Other Revenue$0
  
Player Expenses$167,159
Staff Expenses$13,740
Other Expenses$33,717
  
Misc Expenses-$210,301
  
Total Revenue$424,917
Total Expenses$214,616
BALANCE$25,000
Saturday, May 4th , 2024 - OOTP Baseball 25.3 Build 58