SEMI-PRO BASEBALL CIRCUIT
FINANCIAL REPORT
12/31/2007
BNN Index | SPBC | SCORES | STANDINGS | STATS | TEAMS | PLAYERS | TRANSACTIONS | HISTORY
 
Rank Team Payroll
1 Newark Eagles $165,570
2 Winnipeg Buffaloes $162,245
3 Quebec City Admirals $141,285
4 Edmonton Drillers $125,615
5 Southern California Empires $125,560
6 Albany Senators $120,725
7 Detroit Chargers $95,905
8 Allentown Fleetwings $89,380
9 Green Bay Braves $86,170
10 Saskatoon Moose $86,090
11 Vacaville Steelheads $75,765
12 Hamilton Tigers $70,770
13 Las Vegas Rollers $69,330
14 Mexico City Aztecas $62,165
15 Ottawa Capitals $57,245
16 Calgary Caracals $48,160
17 Vancouver Bruins $23,000
18 Sherbrooke Canadians $23,000
Rank Team Attendance
1 Mexico City Aztecas 219,331
2 Las Vegas Rollers 203,718
3 Detroit Chargers 194,310
4 Vacaville Steelheads 173,114
5 Quebec City Admirals 173,017
6 Newark Eagles 170,964
7 Southern California Empires 168,727
8 Winnipeg Buffaloes 168,160
9 Calgary Caracals 166,940
10 Green Bay Braves 161,474
11 Hamilton Tigers 159,421
12 Ottawa Capitals 157,820
13 Allentown Fleetwings 152,541
14 Saskatoon Moose 150,686
15 Edmonton Drillers 148,783
16 Albany Senators 148,725
17 Sherbrooke Canadians 0
18 Vancouver Bruins 0
Rank Team Gate Revenue
1 Vacaville Steelheads $322,405
2 Quebec City Admirals $298,339
3 Calgary Caracals $293,402
4 Newark Eagles $282,293
5 Winnipeg Buffaloes $277,687
6 Southern California Empires $271,766
7 Sherbrooke Canadians $261,003
8 Hamilton Tigers $256,374
9 Ottawa Capitals $253,271
10 Vancouver Bruins $241,870
11 Edmonton Drillers $232,253
12 Albany Senators $231,650
13 Saskatoon Moose $224,166
14 Mexico City Aztecas $220,466
15 Detroit Chargers $214,064
16 Allentown Fleetwings $209,445
17 Las Vegas Rollers $206,324
18 Green Bay Braves $149,174
Rank Team Season Tickets
1 Newark Eagles $283,998
2 Vacaville Steelheads $267,696
3 Saskatoon Moose $264,914
4 Allentown Fleetwings $264,165
5 Hamilton Tigers $261,811
6 Calgary Caracals $260,638
7 Edmonton Drillers $246,185
8 Quebec City Admirals $235,585
9 Albany Senators $229,812
10 Winnipeg Buffaloes $220,756
11 Ottawa Capitals $213,611
12 Mexico City Aztecas $207,134
13 Southern California Empires $203,665
14 Vancouver Bruins $197,769
15 Las Vegas Rollers $190,816
16 Sherbrooke Canadians $166,795
17 Green Bay Braves $165,603
18 Detroit Chargers $164,743
Rank Team Media Revenue
1 Vacaville Steelheads $115,000
2 Vancouver Bruins $110,000
3 Detroit Chargers $110,000
4 Quebec City Admirals $105,000
5 Saskatoon Moose $105,000
6 Winnipeg Buffaloes $105,000
7 Albany Senators $105,000
8 Allentown Fleetwings $105,000
9 Newark Eagles $105,000
10 Hamilton Tigers $105,000
11 Calgary Caracals $105,000
12 Edmonton Drillers $105,000
13 Southern California Empires $100,000
14 Ottawa Capitals $100,000
15 Green Bay Braves $91,500
16 Las Vegas Rollers $76,000
17 Mexico City Aztecas $76,000
18 Sherbrooke Canadians $74,000
Rank Team Merchandising
1 Green Bay Braves $14,564
2 Las Vegas Rollers $14,080
3 Mexico City Aztecas $13,860
4 Vacaville Steelheads $12,836
5 Vancouver Bruins $12,628
6 Hamilton Tigers $12,491
7 Newark Eagles $12,384
8 Calgary Caracals $12,216
9 Allentown Fleetwings $12,092
10 Quebec City Admirals $11,946
11 Saskatoon Moose $11,940
12 Detroit Chargers $11,748
13 Winnipeg Buffaloes $11,158
14 Edmonton Drillers $11,145
15 Sherbrooke Canadians $11,088
16 Albany Senators $10,982
17 Ottawa Capitals $10,648
18 Southern California Empires $10,615
Rank Team Total Revenue
1 Vacaville Steelheads $883,395
2 Allentown Fleetwings $786,270
3 Newark Eagles $785,957
4 Quebec City Admirals $703,321
5 Southern California Empires $690,810
6 Saskatoon Moose $663,059
7 Calgary Caracals $660,054
8 Hamilton Tigers $630,951
9 Ottawa Capitals $630,520
10 Winnipeg Buffaloes $607,592
11 Edmonton Drillers $599,223
12 Albany Senators $584,961
13 Vancouver Bruins $562,267
14 Las Vegas Rollers $550,509
15 Mexico City Aztecas $520,576
16 Sherbrooke Canadians $512,886
17 Detroit Chargers $510,735
18 Green Bay Braves $444,101
Rank Team Total Expenses
1 Winnipeg Buffaloes $497,165
2 Quebec City Admirals $433,199
3 Newark Eagles $389,565
4 Vacaville Steelheads $373,249
5 Hamilton Tigers $360,616
6 Vancouver Bruins $357,188
7 Sherbrooke Canadians $352,728
8 Allentown Fleetwings $346,176
9 Southern California Empires $333,965
10 Edmonton Drillers $322,778
11 Saskatoon Moose $310,078
12 Ottawa Capitals $298,258
13 Albany Senators $268,981
14 Mexico City Aztecas $266,997
15 Las Vegas Rollers $266,846
16 Calgary Caracals $243,033
17 Green Bay Braves $233,974
18 Detroit Chargers $232,826
Rank Team Current Budget
1 Vacaville Steelheads $740,000
2 Newark Eagles $710,000
3 Calgary Caracals $680,000
4 Quebec City Admirals $670,000
5 Hamilton Tigers $640,000
6 Saskatoon Moose $640,000
7 Edmonton Drillers $630,000
8 Allentown Fleetwings $630,000
9 Winnipeg Buffaloes $620,000
10 Albany Senators $610,000
11 Southern California Empires $610,000
12 Ottawa Capitals $580,000
13 Vancouver Bruins $570,000
14 Mexico City Aztecas $540,000
15 Detroit Chargers $540,000
16 Sherbrooke Canadians $520,000
17 Las Vegas Rollers $520,000
18 Green Bay Braves $422,000
Rank Player Team Salary  
1 Matt Green Southern California $43,800  
2 Emmanuel Rucker Winnipeg $41,400  
3 Jacob Simpson Edmonton $39,200  
4 John Whitmyer Albany $35,800  
5 Joe Garoea Albany $35,400  
6 Juan Tineo Quebec City $35,200  
7 Pat Winston Edmonton $34,200  
8 Dave Kowal Newark $33,000  
9 Dennis Ziemer Winnipeg $31,200  
10 Jonathan Lieberman Quebec City $29,800  
11 Jose Silva Detroit $29,800  
12 Chris Seidenberg Albany $28,000  
13 Dave Oppelt Hamilton $27,000  
14 Tim Palmer Allentown $26,400  
15 David Waggoner Newark $25,800  
16 Bobby Haff Green Bay $25,600  
17 Jason Robinson Las Vegas $25,400  
18 Beau Beadle Saskatoon $24,600  
19 Eric Dehn Edmonton $24,200  
20 Chris Pennington Vacaville $22,600  
21 John Mouser Newark $22,400  
22 Andy Warring Ottawa $22,200  
23 Jimmy Gubbels Detroit $21,400  
24 Nate Spalding Newark $21,000  
25 Johnny Stokes Southern California $18,600  
ALBANY SENATORS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$102,530
Player Payroll$120,725
Current Budget$610,000
Projected Balance$88,851
  
Average Player Salary$6,798
League Average Salary$5,592
  
Highest Paid Players: 
 1) John Whitmyer$35,800
 2) Joe Garoea$35,400
 3) Chris Seidenberg$28,000
 4) Elijah Bynum$2,820
 5) Luke Martinson$1,380
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$31,000
  
Gate Revenue$0
Season Ticket Revenue$53,856
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$47,900
  
Misc Expenses$0
  
Total Revenue$158,856
Total Expenses$47,900
BALANCE$141,956
LAST SEASON OVERVIEW
Attendance148,725
Attendance per Game3,380
Starting Balance$49,000
  
Gate Revenue$231,650
Season Ticket Revenue$229,812
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$10,982
Other Revenue$0
  
Player Expenses$126,554
Staff Expenses$127,100
Other Expenses$15,327
  
Misc Expenses-$333,980
  
Total Revenue$584,961
Total Expenses$268,981
BALANCE$31,000
ALLENTOWN FLEETWINGS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$148,025
Player Payroll$89,380
Current Budget$630,000
Projected Balance$99,033
  
Average Player Salary$5,425
League Average Salary$5,592
  
Highest Paid Players: 
 1) Tim Palmer$26,400
 2) Chris Ring Jr.$11,800
 3) Chris Tarter$11,600
 4) Danny Teague$10,800
 5) Steve Post$10,400
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$50,000
  
Gate Revenue$0
Season Ticket Revenue$60,852
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$30,750
  
Misc Expenses$0
  
Total Revenue$165,852
Total Expenses$30,750
BALANCE$185,102
LAST SEASON OVERVIEW
Attendance152,541
Attendance per Game3,467
Starting Balance$50,000
  
Gate Revenue$209,445
Season Ticket Revenue$264,165
Playoff Revenue$190,241
Media Revenue$105,000
Merchandising Revenue$12,092
Other Revenue$0
  
Player Expenses$197,070
Staff Expenses$120,685
Other Expenses$28,421
  
Misc Expenses-$440,094
  
Total Revenue$786,270
Total Expenses$346,176
BALANCE$50,000
CALGARY CARACALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$160,555
Player Payroll$48,160
Current Budget$680,000
Projected Balance$77,421
  
Average Player Salary$2,797
League Average Salary$5,592
  
Highest Paid Players: 
 1) Cody Stone$12,000
 2) Kasey Felton$7,100
 3) Curtis Dawe$6,200
 4) Jonathan Honea$2,600
 5) Steve Arthur$1,880
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$50,000
  
Gate Revenue$0
Season Ticket Revenue$52,498
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$40,160
  
Misc Expenses$0
  
Total Revenue$157,498
Total Expenses$40,160
BALANCE$167,338
LAST SEASON OVERVIEW
Attendance166,940
Attendance per Game3,794
Starting Balance$50,000
  
Gate Revenue$293,402
Season Ticket Revenue$260,638
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$12,216
Other Revenue$0
  
Player Expenses$80,578
Staff Expenses$129,455
Other Expenses$33,000
  
Misc Expenses-$417,021
  
Total Revenue$660,054
Total Expenses$243,033
BALANCE$50,000
DETROIT CHARGERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$73,725
Player Payroll$95,905
Current Budget$540,000
Projected Balance$82,222
  
Average Player Salary$5,338
League Average Salary$5,592
  
Highest Paid Players: 
 1) Jose Silva$29,800
 2) Jimmy Gubbels$21,400
 3) Curt Feehley$13,400
 4) Bradley Foreman$9,200
 5) Jonathan Nieto$4,260
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$50,000
  
Gate Revenue$0
Season Ticket Revenue$39,336
Playoff Revenue$0
Media Revenue$110,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$32,000
  
Misc Expenses$0
  
Total Revenue$149,336
Total Expenses$32,000
BALANCE$167,336
LAST SEASON OVERVIEW
Attendance194,310
Attendance per Game4,416
Starting Balance$50,000
  
Gate Revenue$214,064
Season Ticket Revenue$164,743
Playoff Revenue$0
Media Revenue$110,000
Merchandising Revenue$11,748
Other Revenue$0
  
Player Expenses$125,348
Staff Expenses$61,205
Other Expenses$46,273
  
Misc Expenses-$277,909
  
Total Revenue$510,735
Total Expenses$232,826
BALANCE$50,000
EDMONTON DRILLERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$175,990
Player Payroll$125,615
Current Budget$630,000
Projected Balance$6,566
  
Average Player Salary$7,570
League Average Salary$5,592
  
Highest Paid Players: 
 1) Jacob Simpson$39,200
 2) Pat Winston$34,200
 3) Eric Dehn$24,200
 4) John Higgins$5,900
 5) Casey Bacic$5,700
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$50,000
  
Gate Revenue$0
Season Ticket Revenue$53,922
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$30,250
  
Misc Expenses$0
  
Total Revenue$158,922
Total Expenses$30,250
BALANCE$178,672
LAST SEASON OVERVIEW
Attendance148,783
Attendance per Game3,381
Starting Balance$50,000
  
Gate Revenue$232,253
Season Ticket Revenue$246,185
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$11,145
Other Revenue$0
  
Player Expenses$120,028
Staff Expenses$167,215
Other Expenses$35,535
  
Misc Expenses-$276,445
  
Total Revenue$599,223
Total Expenses$322,778
BALANCE$50,000
GREEN BAY BRAVES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$85,475
Player Payroll$86,170
Current Budget$422,000
Projected Balance$26,839
  
Average Player Salary$4,413
League Average Salary$5,592
  
Highest Paid Players: 
 1) Bobby Haff$25,600
 2) T.J. Baxa$12,400
 3) David Homeyer$11,800
 4) Chris LaBriola$11,200
 5) Tommy Nunes$2,840
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$19,000
  
Gate Revenue$0
Season Ticket Revenue$39,732
Playoff Revenue$0
Media Revenue$91,500
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$27,240
  
Misc Expenses$0
  
Total Revenue$131,232
Total Expenses$27,240
BALANCE$122,992
LAST SEASON OVERVIEW
Attendance161,474
Attendance per Game3,670
Starting Balance$27,000
  
Gate Revenue$149,174
Season Ticket Revenue$165,603
Playoff Revenue$0
Media Revenue$91,500
Merchandising Revenue$14,564
Other Revenue$0
  
Player Expenses$121,904
Staff Expenses$77,480
Other Expenses$34,590
  
Misc Expenses-$218,127
  
Total Revenue$444,101
Total Expenses$233,974
BALANCE$19,000
HAMILTON TIGERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$148,305
Player Payroll$70,770
Current Budget$640,000
Projected Balance$78,597
  
Average Player Salary$3,747
League Average Salary$5,592
  
Highest Paid Players: 
 1) Dave Oppelt$27,000
 2) Aaron Cox$15,400
 3) Justin Easter$6,200
 4) Andy Brown$2,540
 5) John Dick$2,420
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$50,000
  
Gate Revenue$0
Season Ticket Revenue$52,083
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$25,750
  
Misc Expenses$0
  
Total Revenue$157,083
Total Expenses$25,750
BALANCE$181,333
LAST SEASON OVERVIEW
Attendance159,421
Attendance per Game3,623
Starting Balance$50,000
  
Gate Revenue$256,374
Season Ticket Revenue$261,811
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$12,491
Other Revenue$0
  
Player Expenses$187,389
Staff Expenses$145,955
Other Expenses$27,272
  
Misc Expenses-$270,335
  
Total Revenue$630,951
Total Expenses$360,616
BALANCE$50,000
LAS VEGAS ROLLERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$134,360
Player Payroll$69,330
Current Budget$520,000
Projected Balance$44,870
  
Average Player Salary$3,824
League Average Salary$5,592
  
Highest Paid Players: 
 1) Jason Robinson$25,400
 2) Sean Lee$11,400
 3) John Horn$7,100
 4) Eddie Salazar$6,200
 5) Erik Ritter$2,640
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$50,000
  
Gate Revenue$0
Season Ticket Revenue$51,132
Playoff Revenue$0
Media Revenue$75,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$33,000
  
Misc Expenses$0
  
Total Revenue$126,132
Total Expenses$33,000
BALANCE$143,132
LAST SEASON OVERVIEW
Attendance203,718
Attendance per Game4,630
Starting Balance$50,000
  
Gate Revenue$206,324
Season Ticket Revenue$190,816
Playoff Revenue$55,474
Media Revenue$76,000
Merchandising Revenue$14,080
Other Revenue$0
  
Player Expenses$123,906
Staff Expenses$106,905
Other Expenses$36,035
  
Misc Expenses-$283,663
  
Total Revenue$550,509
Total Expenses$266,846
BALANCE$50,000
MEXICO CITY AZTECAS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$125,465
Player Payroll$62,165
Current Budget$540,000
Projected Balance$118,114
  
Average Player Salary$3,000
League Average Salary$5,592
  
Highest Paid Players: 
 1) Adam Gemmer$13,400
 2) Nick Wilder$12,000
 3) Josh Schisler$10,800
 4) Antonio Garcia$5,400
 5) Xavier Para$2,440
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$50,000
  
Gate Revenue$0
Season Ticket Revenue$59,034
Playoff Revenue$0
Media Revenue$90,500
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$34,230
  
Misc Expenses$0
  
Total Revenue$149,534
Total Expenses$34,230
BALANCE$165,304
LAST SEASON OVERVIEW
Attendance219,331
Attendance per Game4,985
Starting Balance$50,000
  
Gate Revenue$220,466
Season Ticket Revenue$207,134
Playoff Revenue$0
Media Revenue$76,000
Merchandising Revenue$13,860
Other Revenue$0
  
Player Expenses$116,478
Staff Expenses$99,555
Other Expenses$50,964
  
Misc Expenses-$253,579
  
Total Revenue$520,576
Total Expenses$266,997
BALANCE$50,000
NEWARK EAGLES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$146,260
Player Payroll$165,570
Current Budget$710,000
Projected Balance$4,054
  
Average Player Salary$8,212
League Average Salary$5,592
  
Highest Paid Players: 
 1) Dave Kowal$33,000
 2) David Waggoner$25,800
 3) John Mouser$22,400
 4) Nate Spalding$21,000
 5) Johnny McGee$12,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$50,000
  
Gate Revenue$0
Season Ticket Revenue$58,235
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$29,500
  
Misc Expenses$0
  
Total Revenue$163,235
Total Expenses$29,500
BALANCE$183,735
LAST SEASON OVERVIEW
Attendance170,964
Attendance per Game3,886
Starting Balance$50,000
  
Gate Revenue$282,293
Season Ticket Revenue$283,998
Playoff Revenue$107,834
Media Revenue$105,000
Merchandising Revenue$12,384
Other Revenue$0
  
Player Expenses$223,179
Staff Expenses$139,194
Other Expenses$27,192
  
Misc Expenses-$396,392
  
Total Revenue$785,957
Total Expenses$389,565
BALANCE$50,000
OTTAWA CAPITALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$168,035
Player Payroll$57,245
Current Budget$580,000
Projected Balance$50,518
  
Average Player Salary$3,339
League Average Salary$5,592
  
Highest Paid Players: 
 1) Andy Warring$22,200
 2) Jim Purchase$7,900
 3) Luis Vizcarra$6,900
 4) Emilio Ramirez$2,080
 5) Mike Barrows$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$50,000
  
Gate Revenue$0
Season Ticket Revenue$45,578
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$145,578
Total Expenses$33,000
BALANCE$162,578
LAST SEASON OVERVIEW
Attendance157,820
Attendance per Game3,587
Starting Balance$50,000
  
Gate Revenue$253,271
Season Ticket Revenue$213,611
Playoff Revenue$53,079
Media Revenue$100,000
Merchandising Revenue$10,648
Other Revenue$0
  
Player Expenses$116,360
Staff Expenses$146,404
Other Expenses$35,494
  
Misc Expenses-$332,262
  
Total Revenue$630,520
Total Expenses$298,258
BALANCE$50,000
QUEBEC CITY ADMIRALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$156,540
Player Payroll$141,285
Current Budget$670,000
Projected Balance$2,180
  
Average Player Salary$8,941
League Average Salary$5,592
  
Highest Paid Players: 
 1) Juan Tineo$35,200
 2) Jonathan Lieberman$29,800
 3) Alex Olvera$17,600
 4) Manuel Rodriguez$15,400
 5) Braden Abrams$15,200
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$50,000
  
Gate Revenue$0
Season Ticket Revenue$50,008
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$35,040
  
Misc Expenses$0
  
Total Revenue$155,008
Total Expenses$35,040
BALANCE$169,968
LAST SEASON OVERVIEW
Attendance173,017
Attendance per Game3,932
Starting Balance$50,000
  
Gate Revenue$298,339
Season Ticket Revenue$235,585
Playoff Revenue$65,385
Media Revenue$105,000
Merchandising Revenue$11,946
Other Revenue$0
  
Player Expenses$261,281
Staff Expenses$136,535
Other Expenses$35,383
  
Misc Expenses-$270,122
  
Total Revenue$703,321
Total Expenses$433,199
BALANCE$50,000
SASKATOON MOOSE
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$157,270
Player Payroll$86,090
Current Budget$640,000
Projected Balance$50,400
  
Average Player Salary$4,809
League Average Salary$5,592
  
Highest Paid Players: 
 1) Beau Beadle$24,600
 2) Mario Estrada$16,600
 3) Scott Carlson$12,000
 4) Daniel Zamora$10,200
 5) Chris Ness$4,040
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$50,000
  
Gate Revenue$0
Season Ticket Revenue$54,751
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$33,390
  
Misc Expenses$0
  
Total Revenue$159,751
Total Expenses$33,390
BALANCE$176,361
LAST SEASON OVERVIEW
Attendance150,686
Attendance per Game3,425
Starting Balance$50,000
  
Gate Revenue$224,166
Season Ticket Revenue$264,914
Playoff Revenue$57,089
Media Revenue$105,000
Merchandising Revenue$11,940
Other Revenue$0
  
Player Expenses$127,950
Staff Expenses$147,900
Other Expenses$34,228
  
Misc Expenses-$352,981
  
Total Revenue$663,059
Total Expenses$310,078
BALANCE$50,000
SHERBROOKE CANADIANS
GENERAL INFORMATION
Team FocusRebuilding
Staff Payroll$54,340
Player Payroll$23,000
Current Budget$520,000
Projected Balance$107,260
  
Average Player Salary$0
League Average Salary$5,592
  
Highest Paid Players: 
 1) Sean Abrams$0
 2) Alex Aragon$0
 3) Jacob Branting$0
 4) Chris Brophy$0
 5) Guido Carujo$0
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game 
Starting Balance$25,000
  
Gate Revenue$0
Season Ticket Revenue$28,746
Playoff Revenue$0
Media Revenue$74,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$45,000
  
Misc Expenses$0
  
Total Revenue$102,746
Total Expenses$45,000
BALANCE$82,746
LAST SEASON OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$0
  
Gate Revenue$261,003
Season Ticket Revenue$166,795
Playoff Revenue$0
Media Revenue$74,000
Merchandising Revenue$11,088
Other Revenue$0
  
Player Expenses$181,728
Staff Expenses$0
Other Expenses$171,000
  
Misc Expenses-$135,158
  
Total Revenue$512,886
Total Expenses$352,728
BALANCE$25,000
SOUTHERN CALIFORNIA EMPIRES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$133,020
Player Payroll$125,560
Current Budget$610,000
Projected Balance$10,045
  
Average Player Salary$8,326
League Average Salary$5,592
  
Highest Paid Players: 
 1) Matt Green$43,800
 2) Johnny Stokes$18,600
 3) Tonny van der Meijden$14,400
 4) Dave Gregory$13,800
 5) Ricky Bernal$6,300
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$50,000
  
Gate Revenue$0
Season Ticket Revenue$44,495
Playoff Revenue$0
Media Revenue$100,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$33,750
  
Misc Expenses$0
  
Total Revenue$144,495
Total Expenses$33,750
BALANCE$160,745
LAST SEASON OVERVIEW
Attendance168,727
Attendance per Game3,835
Starting Balance$50,000
  
Gate Revenue$271,766
Season Ticket Revenue$203,665
Playoff Revenue$109,400
Media Revenue$100,000
Merchandising Revenue$10,615
Other Revenue$0
  
Player Expenses$168,499
Staff Expenses$127,955
Other Expenses$37,511
  
Misc Expenses-$356,845
  
Total Revenue$690,810
Total Expenses$333,965
BALANCE$50,000
VACAVILLE STEELHEADS
GENERAL INFORMATION
Team FocusWin Now!
Staff Payroll$173,455
Player Payroll$75,765
Current Budget$740,000
Projected Balance$90,356
  
Average Player Salary$4,153
League Average Salary$5,592
  
Highest Paid Players: 
 1) Chris Pennington$22,600
 2) Roberto Morales$12,400
 3) Chris Kerns$10,400
 4) Josh Bartell$9,900
 5) Chad Uecker$2,060
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$50,000
  
Gate Revenue$0
Season Ticket Revenue$56,198
Playoff Revenue$0
Media Revenue$122,500
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$25,000
  
Misc Expenses$10,000
  
Total Revenue$178,698
Total Expenses$25,000
BALANCE$213,698
LAST SEASON OVERVIEW
Attendance173,114
Attendance per Game3,934
Starting Balance$50,000
  
Gate Revenue$322,405
Season Ticket Revenue$267,696
Playoff Revenue$181,116
Media Revenue$115,000
Merchandising Revenue$12,836
Other Revenue$0
  
Player Expenses$200,189
Staff Expenses$139,395
Other Expenses$33,665
  
Misc Expenses-$510,146
  
Total Revenue$883,395
Total Expenses$373,249
BALANCE$50,000
VANCOUVER BRUINS
GENERAL INFORMATION
Team FocusRebuilding
Staff Payroll$57,710
Player Payroll$23,000
Current Budget$570,000
Projected Balance$154,042
  
Average Player Salary$0
League Average Salary$5,592
  
Highest Paid Players: 
 1) Josh Bernhardt$0
 2) Kyle Boss$0
 3) George Bradford$0
 4) Steve Cairns$0
 5) Cory Cochran$0
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game 
Starting Balance$25,000
  
Gate Revenue$0
Season Ticket Revenue$35,084
Playoff Revenue$0
Media Revenue$110,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$45,000
  
Misc Expenses$0
  
Total Revenue$145,084
Total Expenses$45,000
BALANCE$125,084
LAST SEASON OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$0
  
Gate Revenue$241,870
Season Ticket Revenue$197,769
Playoff Revenue$0
Media Revenue$110,000
Merchandising Revenue$12,628
Other Revenue$0
  
Player Expenses$186,188
Staff Expenses$0
Other Expenses$171,000
  
Misc Expenses-$180,079
  
Total Revenue$562,267
Total Expenses$357,188
BALANCE$25,000
WINNIPEG BUFFALOES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$168,455
Player Payroll$162,245
Current Budget$620,000
Projected Balance-$33,932
  
Average Player Salary$9,240
League Average Salary$5,592
  
Highest Paid Players: 
 1) Emmanuel Rucker$41,400
 2) Dennis Ziemer$31,200
 3) Chris Kayser$16,600
 4) Josh Russell$14,000
 5) Matt Hemmelgarn$13,400
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$50,000
  
Gate Revenue$0
Season Ticket Revenue$44,715
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$30,090
  
Misc Expenses$0
  
Total Revenue$149,715
Total Expenses$30,090
BALANCE$169,625
LAST SEASON OVERVIEW
Attendance168,160
Attendance per Game3,822
Starting Balance$50,000
  
Gate Revenue$277,687
Season Ticket Revenue$220,756
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$11,158
Other Revenue$0
  
Player Expenses$318,508
Staff Expenses$147,795
Other Expenses$30,862
  
Misc Expenses-$110,427
  
Total Revenue$607,592
Total Expenses$497,165
BALANCE$50,000
Wednesday, July 17th , 2024 - OOTP Baseball 25.6 Build 71