League Financial Report for Professional Baseball Circuit

PROFESSIONAL BASEBALL CIRCUIT FINANCIAL REPORT 12/31/2006
BNN Index \| PBC \| SCORES \| STANDINGS \| STATS \| TEAMS \| PLAYERS \| TRANSACTIONS \| HISTORY

Rank	Team	Payroll
1	Atlanta Pilots	$8,486,500
2	Boston Shamrocks	$8,121,000
3	New York City Blues	$7,754,000
4	Philadelphia Keystones	$7,705,000
5	Dallas Texans	$7,087,000
6	San Francisco Peanuts	$7,082,000
7	St. Louis Lions	$6,859,000
8	Washington Warriors	$6,654,500
9	Los Angeles Knights	$6,439,000
10	Toronto Titans	$6,379,500
11	Chicago Blackhawks	$6,098,000
12	Denver Cutthroats	$5,580,000
13	Las Vegas Aces	$5,552,500
14	Houston Mavericks	$5,290,000
15	Salt Lake City Coyotes	$4,482,500
16	Tampa Bay Thunder	$4,158,000

Rank	Team	Attendance
1	Denver Cutthroats	1,401,538
2	Washington Warriors	1,388,304
3	San Francisco Peanuts	1,323,880
4	St. Louis Lions	1,169,137
5	Houston Mavericks	1,152,495
6	Philadelphia Keystones	1,150,729
7	New York City Blues	1,118,895
8	Atlanta Pilots	1,083,159
9	Tampa Bay Thunder	1,077,394
10	Boston Shamrocks	1,022,328
11	Toronto Titans	947,576
12	Salt Lake City Coyotes	945,987
13	Los Angeles Knights	945,824
14	Las Vegas Aces	944,557
15	Chicago Blackhawks	942,830
16	Dallas Texans	924,148

Rank	Team	Gate Revenue
1	Denver Cutthroats	$2,381,298
2	Washington Warriors	$2,355,588
3	San Francisco Peanuts	$2,245,740
4	Philadelphia Keystones	$1,989,891
5	Salt Lake City Coyotes	$1,826,973
6	Houston Mavericks	$1,823,721
7	New York City Blues	$1,764,369
8	St. Louis Lions	$1,623,639
9	Toronto Titans	$1,587,804
10	Tampa Bay Thunder	$1,575,978
11	Atlanta Pilots	$1,562,121
12	Boston Shamrocks	$1,460,016
13	Las Vegas Aces	$1,406,883
14	Los Angeles Knights	$1,320,792
15	Dallas Texans	$1,188,840
16	Chicago Blackhawks	$1,123,842

Rank	Team	Season Tickets
1	St. Louis Lions	$2,087,111
2	Denver Cutthroats	$2,016,678
3	Washington Warriors	$2,006,135
4	San Francisco Peanuts	$1,912,423
5	Chicago Blackhawks	$1,890,259
6	Atlanta Pilots	$1,870,258
7	Tampa Bay Thunder	$1,834,989
8	Houston Mavericks	$1,810,917
9	Boston Shamrocks	$1,780,561
10	New York City Blues	$1,764,665
11	Dallas Texans	$1,754,683
12	Los Angeles Knights	$1,679,251
13	Philadelphia Keystones	$1,621,348
14	Las Vegas Aces	$1,581,013
15	Toronto Titans	$1,390,882
16	Salt Lake City Coyotes	$1,121,446

Rank	Team	Media Revenue
1	St. Louis Lions	$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	Denver Cutthroats	$10,000,000
11	Las Vegas Aces	$10,000,000
12	Los Angeles Knights	$10,000,000
13	Salt Lake City Coyotes	$10,000,000
14	San Francisco Peanuts	$10,000,000
15	Houston Mavericks	$10,000,000
16	New York City Blues	$10,000,000

Rank	Team	Merchandising
1	St. Louis Lions	$1,637,116
2	Denver Cutthroats	$1,596,232
3	Washington Warriors	$1,581,988
4	San Francisco Peanuts	$1,515,400
5	Atlanta Pilots	$1,498,860
6	Chicago Blackhawks	$1,487,056
7	Tampa Bay Thunder	$1,473,802
8	Houston Mavericks	$1,463,748
9	Boston Shamrocks	$1,442,786
10	Dallas Texans	$1,419,976
11	New York City Blues	$1,409,635
12	Los Angeles Knights	$1,362,169
13	Philadelphia Keystones	$1,324,444
14	Las Vegas Aces	$1,318,724
15	Toronto Titans	$1,166,150
16	Salt Lake City Coyotes	$1,077,599

Rank	Team	Total Revenue
1	Washington Warriors	$17,244,640
2	Denver Cutthroats	$17,118,873
3	San Francisco Peanuts	$16,589,811
4	New York City Blues	$16,000,421
5	St. Louis Lions	$15,916,291
6	Philadelphia Keystones	$15,266,977
7	Houston Mavericks	$15,036,282
8	Atlanta Pilots	$14,968,284
9	Tampa Bay Thunder	$14,919,809
10	Boston Shamrocks	$14,766,551
11	Chicago Blackhawks	$14,625,393
12	Dallas Texans	$14,480,676
13	Los Angeles Knights	$14,456,310
14	Las Vegas Aces	$14,314,080
15	Toronto Titans	$14,186,899
16	Salt Lake City Coyotes	$13,995,490

Rank	Team	Total Expenses
1	Las Vegas Aces	$15,863,177
2	New York City Blues	$14,779,707
3	San Francisco Peanuts	$14,715,972
4	Salt Lake City Coyotes	$14,703,480
5	Philadelphia Keystones	$14,481,847
6	Atlanta Pilots	$14,436,415
7	St. Louis Lions	$14,367,433
8	Chicago Blackhawks	$14,292,065
9	Los Angeles Knights	$14,014,371
10	Denver Cutthroats	$13,870,845
11	Toronto Titans	$13,812,252
12	Boston Shamrocks	$13,260,427
13	Houston Mavericks	$13,204,044
14	Tampa Bay Thunder	$13,153,937
15	Washington Warriors	$12,703,261
16	Dallas Texans	$11,201,836

Rank	Team	Current Budget
1	Denver Cutthroats	$16,000,000
2	Los Angeles Knights	$15,600,000
3	St. Louis Lions	$15,600,000
4	Tampa Bay Thunder	$15,600,000
5	Chicago Blackhawks	$15,400,000
6	Washington Warriors	$15,400,000
7	New York City Blues	$15,200,000
8	Atlanta Pilots	$15,200,000
9	San Francisco Peanuts	$15,200,000
10	Houston Mavericks	$15,200,000
11	Las Vegas Aces	$14,700,000
12	Salt Lake City Coyotes	$14,700,000
13	Toronto Titans	$14,600,000
14	Boston Shamrocks	$14,400,000
15	Dallas Texans	$14,400,000
16	Philadelphia Keystones	$13,900,000

Rank	Player	Team	Salary
1	Howie Park	Chicago	$2,840,000
2	Sam Conroy	San Francisco	$2,820,000
3	Dustin Denmark	Boston	$2,800,000
4	Dan Stricklin	New York City	$2,240,000
5	Matthew Hinton	Denver	$2,160,000
6	Willie Zamora	New York City	$2,016,000
7	Eddie Stevenson	Las Vegas	$2,000,000
8	Aaron Sales	Toronto	$1,950,000
9	Matt Lopresti	Philadelphia	$1,900,000
10	Dave McCune	Washington	$1,900,000
11	Bobby Brown	Atlanta	$1,771,000
12	Nate Kelley	Philadelphia	$1,760,000
13	James Queen	Atlanta	$1,735,000
14	Joe Levensailor	Dallas	$1,700,000
15	Brad Woodall	Washington	$1,700,000
16	Pat Winston	Houston	$1,550,000
17	Brian Bunner	Las Vegas	$1,460,000
18	Ray Jackson	St. Louis	$1,400,000
19	Brad Kuhlman	San Francisco	$1,380,000
20	Zack Taylor	Dallas	$1,380,000
21	Andy Fulton	Los Angeles	$1,340,000
22	Tony Carreras	Boston	$1,300,000
23	Jarred Grubic	Boston	$1,300,000
24	Jose Ortiz	Washington	$1,300,000
25	Tony Parker	St. Louis	$1,250,000

ATLANTA PILOTS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,106,500
Player Payroll	$8,486,500
Current Budget	$15,200,000
Projected Balance	-$165,000

Average Player Salary	$275,167
League Average Salary	$246,944

Highest Paid Players:
1) Bobby Brown	$1,771,000
2) James Queen	$1,735,000
3) Matt Walsh	$1,200,000
4) Alexis Juarez	$750,000
5) Cody Eleam	$500,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$65,000

	Gate Revenue	$0
	Season Ticket Revenue	$645,164
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$4,050,000

	Misc Expenses	$0

	Total Revenue	$10,645,164
	Total Expenses	$4,050,000
	BALANCE	$6,660,164

	LAST SEASON OVERVIEW
	Attendance	1,083,159
	Attendance per Game	24,617
	Starting Balance	-$286,839

	Gate Revenue	$1,562,121
	Season Ticket Revenue	$1,870,258
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,498,860
	Other Revenue	$0

	Player Expenses	$7,705,415
	Staff Expenses	$1,081,000
	Other Expenses	$5,650,000

	Misc Expenses	-$180,030

	Total Revenue	$14,968,284
	Total Expenses	$14,436,415
	BALANCE	$65,000

BOSTON SHAMROCKS

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$1,021,500
Player Payroll	$8,121,000
Current Budget	$14,400,000
Projected Balance	$0

Average Player Salary	$358,240
League Average Salary	$246,944

Highest Paid Players:
1) Dustin Denmark	$2,800,000
2) Tony Carreras	$1,300,000
3) Jarred Grubic	$1,300,000
4) Nick Hafer	$800,000
5) Eric Kolbe	$456,000

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

	Gate Revenue	$0
	Season Ticket Revenue	$595,549
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$110,250
	Staff Expenses	$0
	Other Expenses	$2,250,000

	Misc Expenses	$0

	Total Revenue	$10,595,549
	Total Expenses	$2,360,250
	BALANCE	$8,235,299

	LAST SEASON OVERVIEW
	Attendance	1,022,328
	Attendance per Game	23,235
	Starting Balance	-$947,818

	Gate Revenue	$1,460,016
	Season Ticket Revenue	$1,780,561
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,442,786
	Other Revenue	$0

	Player Expenses	$7,503,155
	Staff Expenses	$1,159,000
	Other Expenses	$4,598,272

	Misc Expenses	-$558,306

	Total Revenue	$14,766,551
	Total Expenses	$13,260,427
	BALANCE	$0

CHICAGO BLACKHAWKS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,772,000
Player Payroll	$6,098,000
Current Budget	$15,400,000
Projected Balance	-$160,000

Average Player Salary	$195,632
League Average Salary	$246,944

Highest Paid Players:
1) Howie Park	$2,840,000
2) Dave Kershner	$400,000
3) John Maguire	$292,000
4) Jared Bruggeman	$250,000
5) John Watson	$232,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	-$50,000

	Gate Revenue	$0
	Season Ticket Revenue	$636,797
	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	$10,636,797
	Total Expenses	$3,000,000
	BALANCE	$7,586,797

	LAST SEASON OVERVIEW
	Attendance	942,830
	Attendance per Game	21,428
	Starting Balance	-$507,684

	Gate Revenue	$1,123,842
	Season Ticket Revenue	$1,890,259
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,487,056
	Other Revenue	$0

	Player Expenses	$7,546,566
	Staff Expenses	$1,735,499
	Other Expenses	$5,010,000

	Misc Expenses	$124,356

	Total Revenue	$14,625,393
	Total Expenses	$14,292,065
	BALANCE	-$50,000

DALLAS TEXANS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,445,500
Player Payroll	$7,087,000
Current Budget	$14,400,000
Projected Balance	-$600,000

Average Player Salary	$247,563
League Average Salary	$246,944

Highest Paid Players:
1) Joe Levensailor	$1,700,000
2) Zack Taylor	$1,380,000
3) Bryce Goolsby	$1,000,000
4) Mahir Ezrahi	$660,000
5) Greg Claussen	$330,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,100,000

	Gate Revenue	$0
	Season Ticket Revenue	$591,838
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$4,010,000

	Misc Expenses	$0

	Total Revenue	$10,591,838
	Total Expenses	$4,010,000
	BALANCE	$7,681,838

	LAST SEASON OVERVIEW
	Attendance	924,148
	Attendance per Game	21,003
	Starting Balance	$1,000,000

	Gate Revenue	$1,188,840
	Season Ticket Revenue	$1,754,683
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,419,976
	Other Revenue	$0

	Player Expenses	$5,511,938
	Staff Expenses	$1,348,989
	Other Expenses	$4,340,909

	Misc Expenses	-$3,178,840

	Total Revenue	$14,480,676
	Total Expenses	$11,201,836
	BALANCE	$1,100,000

DENVER CUTTHROATS

GENERAL INFORMATION
Team Focus	Win Now!
Staff Payroll	$1,244,500
Player Payroll	$5,580,000
Current Budget	$16,000,000
Projected Balance	$0

Average Player Salary	$201,548
League Average Salary	$246,944

Highest Paid Players:
1) Matthew Hinton	$2,160,000
2) Trevor Busenbark	$600,000
3) Alfredo Negrete	$600,000
4) Tom Thompson	$188,000
5) Guillermo Adame	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$2,000,000

	Gate Revenue	$0
	Season Ticket Revenue	$717,150
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$30,000
	Other Expenses	$6,000,000

	Misc Expenses	-$1

	Total Revenue	$10,717,150
	Total Expenses	$6,030,000
	BALANCE	$6,687,149

	LAST SEASON OVERVIEW
	Attendance	1,401,538
	Attendance per Game	31,853
	Starting Balance	$270,910

	Gate Revenue	$2,381,298
	Season Ticket Revenue	$2,016,678
	Playoff Revenue	$1,234,221
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,596,232
	Other Revenue	$0

	Player Expenses	$6,389,754
	Staff Expenses	$1,222,000
	Other Expenses	$6,259,091

	Misc Expenses	-$1,518,938

	Total Revenue	$17,118,873
	Total Expenses	$13,870,845
	BALANCE	$2,000,000

HOUSTON MAVERICKS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$985,000
Player Payroll	$5,290,000
Current Budget	$15,200,000
Projected Balance	$600,000

Average Player Salary	$190,667
League Average Salary	$246,944

Highest Paid Players:
1) Pat Winston	$1,550,000
2) Mike Brown	$800,000
3) Josh Columbus	$540,000
4) Eduardo Moreno	$372,000
5) Angelo Vera	$230,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,600,000

	Gate Revenue	$0
	Season Ticket Revenue	$655,714
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$144,500
	Other Expenses	$4,450,000

	Misc Expenses	$0

	Total Revenue	$10,655,714
	Total Expenses	$4,594,500
	BALANCE	$7,661,214

	LAST SEASON OVERVIEW
	Attendance	1,152,495
	Attendance per Game	26,193
	Starting Balance	$1,000,000

	Gate Revenue	$1,823,721
	Season Ticket Revenue	$1,810,917
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,463,748
	Other Revenue	$0

	Player Expenses	$7,089,135
	Staff Expenses	$1,025,000
	Other Expenses	$5,089,909

	Misc Expenses	-$1,232,238

	Total Revenue	$15,036,282
	Total Expenses	$13,204,044
	BALANCE	$1,600,000

LAS VEGAS ACES

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,162,000
Player Payroll	$5,552,500
Current Budget	$14,700,000
Projected Balance	$1,110,000

Average Player Salary	$285,333
League Average Salary	$246,944

Highest Paid Players:
1) Eddie Stevenson	$2,000,000
2) Brian Bunner	$1,460,000
3) Virgile Columbana	$172,000
4) Bill Ravey	$104,000
5) Chris Alcaro	$100,000

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

	Gate Revenue	$0
	Season Ticket Revenue	$554,191
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$531,000
	Staff Expenses	$114,500
	Other Expenses	$3,806,000

	Misc Expenses	$1

	Total Revenue	$10,554,191
	Total Expenses	$4,451,500
	BALANCE	$5,102,692

	LAST SEASON OVERVIEW
	Attendance	944,557
	Attendance per Game	21,467
	Starting Balance	$0

	Gate Revenue	$1,406,883
	Season Ticket Revenue	$1,581,013
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,318,724
	Other Revenue	$0

	Player Expenses	$8,735,875
	Staff Expenses	$1,555,484
	Other Expenses	$5,571,818

	Misc Expenses	$549,097

	Total Revenue	$14,314,080
	Total Expenses	$15,863,177
	BALANCE	-$1,000,000

LOS ANGELES KNIGHTS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,516,791
Player Payroll	$6,439,000
Current Budget	$15,600,000
Projected Balance	-$550,000

Average Player Salary	$239,310
League Average Salary	$246,944

Highest Paid Players:
1) Andy Fulton	$1,340,000
2) Kyle Paar	$1,000,000
3) Curtis Regan	$1,000,000
4) Mauricio Barahona	$900,000
5) Andres Quintana	$300,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,100,000

	Gate Revenue	$0
	Season Ticket Revenue	$577,649
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$5,500,000

	Misc Expenses	$0

	Total Revenue	$10,577,649
	Total Expenses	$5,500,000
	BALANCE	$6,177,649

	LAST SEASON OVERVIEW
	Attendance	945,824
	Attendance per Game	21,496
	Starting Balance	$1,000,000

	Gate Revenue	$1,320,792
	Season Ticket Revenue	$1,679,251
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,362,169
	Other Revenue	$0

	Player Expenses	$5,724,716
	Staff Expenses	$1,513,291
	Other Expenses	$6,776,364

	Misc Expenses	-$341,939

	Total Revenue	$14,456,310
	Total Expenses	$14,014,371
	BALANCE	$1,100,000

NEW YORK CITY BLUES

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,114,500
Player Payroll	$7,754,000
Current Budget	$15,200,000
Projected Balance	-$1,150,000

Average Player Salary	$291,867
League Average Salary	$246,944

Highest Paid Players:
1) Dan Stricklin	$2,240,000
2) Willie Zamora	$2,016,000
3) Dal-soo Kim	$750,000
4) Earl Dunbar	$700,000
5) Diego Rodriquez	$550,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,200,000

	Gate Revenue	$0
	Season Ticket Revenue	$652,462
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$4,500,000

	Misc Expenses	$0

	Total Revenue	$10,652,462
	Total Expenses	$4,500,000
	BALANCE	$7,352,462

	LAST SEASON OVERVIEW
	Attendance	1,118,895
	Attendance per Game	25,429
	Starting Balance	$1,000,000

	Gate Revenue	$1,764,369
	Season Ticket Revenue	$1,764,665
	Playoff Revenue	$1,070,916
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,409,635
	Other Revenue	$0

	Player Expenses	$9,662,571
	Staff Expenses	$1,087,863
	Other Expenses	$4,029,273

	Misc Expenses	-$1,020,714

	Total Revenue	$16,000,421
	Total Expenses	$14,779,707
	BALANCE	$1,200,000

PHILADELPHIA KEYSTONES

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,448,500
Player Payroll	$7,705,000
Current Budget	$13,900,000
Projected Balance	$3,400

Average Player Salary	$272,094
League Average Salary	$246,944

Highest Paid Players:
1) Matt Lopresti	$1,900,000
2) Nate Kelley	$1,760,000
3) Zack Doyle	$700,000
4) Francisco Chavez	$600,000
5) Nate Hanson	$401,000

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

	Gate Revenue	$0
	Season Ticket Revenue	$561,704
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$3,110,000

	Misc Expenses	$0

	Total Revenue	$10,561,704
	Total Expenses	$3,110,000
	BALANCE	$7,451,704

	LAST SEASON OVERVIEW
	Attendance	1,150,729
	Attendance per Game	26,153
	Starting Balance	$0

	Gate Revenue	$1,989,891
	Season Ticket Revenue	$1,621,348
	Playoff Revenue	$416,754
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,324,444
	Other Revenue	$0

	Player Expenses	$8,075,574
	Staff Expenses	$1,934,000
	Other Expenses	$4,472,273

	Misc Expenses	-$785,130

	Total Revenue	$15,266,977
	Total Expenses	$14,481,847
	BALANCE	$0

SALT LAKE CITY COYOTES

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$932,500
Player Payroll	$4,482,500
Current Budget	$14,700,000
Projected Balance	$670,000

Average Player Salary	$182,038
League Average Salary	$246,944

Highest Paid Players:
1) Josh Westrick	$1,000,000
2) Greg Molloy	$300,000
3) Manny Ramirez	$300,000
4) Matthew Steele	$265,000
5) Colin Johnes	$250,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	-$420,000

	Gate Revenue	$0
	Season Ticket Revenue	$391,165
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$140,000
	Staff Expenses	$0
	Other Expenses	$4,500,000

	Misc Expenses	$0

	Total Revenue	$10,391,165
	Total Expenses	$4,640,000
	BALANCE	$5,331,165

	LAST SEASON OVERVIEW
	Attendance	945,987
	Attendance per Game	21,500
	Starting Balance	$0

	Gate Revenue	$1,826,973
	Season Ticket Revenue	$1,121,446
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,077,599
	Other Revenue	$0

	Player Expenses	$5,957,638
	Staff Expenses	$1,230,296
	Other Expenses	$7,515,546

	Misc Expenses	$287,990

	Total Revenue	$13,995,490
	Total Expenses	$14,703,480
	BALANCE	-$420,000

SAN FRANCISCO PEANUTS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,003,800
Player Payroll	$7,082,000
Current Budget	$15,200,000
Projected Balance	$200,000

Average Player Salary	$332,545
League Average Salary	$246,944

Highest Paid Players:
1) Sam Conroy	$2,820,000
2) Brad Kuhlman	$1,380,000
3) Dave Kaminski	$880,000
4) David Martinez	$398,000
5) Ryan Lessley	$138,000

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

	Gate Revenue	$0
	Season Ticket Revenue	$685,894
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$16,000
	Other Expenses	$2,000,000

	Misc Expenses	$0

	Total Revenue	$10,685,894
	Total Expenses	$2,016,000
	BALANCE	$9,669,894

	LAST SEASON OVERVIEW
	Attendance	1,323,880
	Attendance per Game	30,088
	Starting Balance	$1,000,000

	Gate Revenue	$2,245,740
	Season Ticket Revenue	$1,912,423
	Playoff Revenue	$1,031,670
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,515,400
	Other Revenue	$0

	Player Expenses	$10,249,672
	Staff Expenses	$1,134,300
	Other Expenses	$3,332,000

	Misc Expenses	-$1,873,839

	Total Revenue	$16,589,811
	Total Expenses	$14,715,972
	BALANCE	$1,000,000

ST. LOUIS LIONS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,348,000
Player Payroll	$6,859,000
Current Budget	$15,600,000
Projected Balance	-$1,500,000

Average Player Salary	$256,467
League Average Salary	$246,944

Highest Paid Players:
1) Ray Jackson	$1,400,000
2) Tony Parker	$1,250,000
3) Ricky Sori	$1,100,000
4) Jason Buckner	$670,000
5) Brent Farwell	$372,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$2,000,000

	Gate Revenue	$0
	Season Ticket Revenue	$718,659
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$4,250,000

	Misc Expenses	$0

	Total Revenue	$10,718,659
	Total Expenses	$4,250,000
	BALANCE	$8,468,659

	LAST SEASON OVERVIEW
	Attendance	1,169,137
	Attendance per Game	26,571
	Starting Balance	$1,000,000

	Gate Revenue	$1,623,639
	Season Ticket Revenue	$2,087,111
	Playoff Revenue	$570,357
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,637,116
	Other Revenue	$0

	Player Expenses	$7,880,239
	Staff Expenses	$1,366,500
	Other Expenses	$5,120,694

	Misc Expenses	-$548,858

	Total Revenue	$15,916,291
	Total Expenses	$14,367,433
	BALANCE	$2,000,000

TAMPA BAY THUNDER

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$917,000
Player Payroll	$4,158,000
Current Budget	$15,600,000
Projected Balance	$1,400,000

Average Player Salary	$155,677
League Average Salary	$246,944

Highest Paid Players:
1) Dan Weiss	$1,100,000
2) Tony Vadi	$700,000
3) Azania Nicoll	$226,000
4) Matt Annunziato	$100,000
5) Steve Aubin	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$2,200,000

	Gate Revenue	$0
	Season Ticket Revenue	$656,438
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$36,000
	Other Expenses	$6,000,000

	Misc Expenses	$0

	Total Revenue	$10,656,438
	Total Expenses	$6,036,000
	BALANCE	$6,820,438

	LAST SEASON OVERVIEW
	Attendance	1,077,394
	Attendance per Game	24,486
	Starting Balance	$1,000,000

	Gate Revenue	$1,575,978
	Season Ticket Revenue	$1,834,989
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,473,802
	Other Revenue	$0

	Player Expenses	$4,985,619
	Staff Expenses	$986,500
	Other Expenses	$7,181,818

	Misc Expenses	-$565,872

	Total Revenue	$14,919,809
	Total Expenses	$13,153,937
	BALANCE	$2,200,000

TORONTO TITANS

GENERAL INFORMATION
Team Focus	Win Now!
Staff Payroll	$1,359,500
Player Payroll	$6,379,500
Current Budget	$14,600,000
Projected Balance	$248,000

Average Player Salary	$240,138
League Average Salary	$246,944

Highest Paid Players:
1) Aaron Sales	$1,950,000
2) Ricardo Santana	$1,090,000
3) Michel Penalver	$400,000
4) Mike Murphy	$350,000
5) Manny Sanchez	$310,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$32,000

	Gate Revenue	$0
	Season Ticket Revenue	$449,542
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$1,000
	Staff Expenses	$0
	Other Expenses	$3,500,000

	Misc Expenses	$0

	Total Revenue	$10,449,542
	Total Expenses	$3,501,000
	BALANCE	$6,980,542

	LAST SEASON OVERVIEW
	Attendance	947,576
	Attendance per Game	21,536
	Starting Balance	$0

	Gate Revenue	$1,587,804
	Season Ticket Revenue	$1,390,882
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,166,150
	Other Revenue	$0

	Player Expenses	$7,896,389
	Staff Expenses	$1,359,499
	Other Expenses	$4,556,364

	Misc Expenses	-$342,647

	Total Revenue	$14,186,899
	Total Expenses	$13,812,252
	BALANCE	$32,000

WASHINGTON WARRIORS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,450,000
Player Payroll	$6,654,500
Current Budget	$15,400,000
Projected Balance	-$400,000

Average Player Salary	$297,692
League Average Salary	$246,944

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) Jason Clements	$300,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$3,200,000

	Gate Revenue	$0
	Season Ticket Revenue	$709,652
	Playoff Revenue	$0
	Media Revenue	$10,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$2,100
	Staff Expenses	$0
	Other Expenses	$2,200,000

	Misc Expenses	$0

	Total Revenue	$10,709,652
	Total Expenses	$2,202,100
	BALANCE	$11,707,552

	LAST SEASON OVERVIEW
	Attendance	1,388,304
	Attendance per Game	31,552
	Starting Balance	$56,500

	Gate Revenue	$2,355,588
	Season Ticket Revenue	$2,006,135
	Playoff Revenue	$1,427,070
	Media Revenue	$10,000,000
	Merchandising Revenue	$1,581,988
	Other Revenue	$0

	Player Expenses	$7,742,261
	Staff Expenses	$1,466,000
	Other Expenses	$3,495,000

	Misc Expenses	-$1,397,879

	Total Revenue	$17,244,640
	Total Expenses	$12,703,261
	BALANCE	$3,200,000

Monday, June 10th , 2024 - OOTP Baseball 25.5 Build 67