SEMI-PRO BASEBALL CIRCUIT
FINANCIAL REPORT
12/31/2008
BNN Index | SPBC | SCORES | STANDINGS | STATS | TEAMS | PLAYERS | TRANSACTIONS | HISTORY
 
Rank Team Payroll
1 Detroit Chargers $168,715
2 Newark Eagles $145,930
3 Winnipeg Buffaloes $122,395
4 Saskatoon Moose $117,030
5 Las Vegas Rollers $108,755
6 Vacaville Steelheads $105,590
7 Allentown Fleetwings $98,565
8 Ottawa Capitals $88,835
9 Albany Senators $85,925
10 Mexico City Aztecas $83,315
11 Green Bay Braves $78,730
12 Quebec City Admirals $73,800
13 Hamilton Tigers $73,495
14 Edmonton Drillers $64,030
15 Southern California Empires $60,010
16 Calgary Caracals $41,125
17 Sherbrooke Canadians $27,095
18 Vancouver Bruins $22,865
Rank Team Attendance
1 Mexico City Aztecas 224,343
2 Vancouver Bruins 216,351
3 Detroit Chargers 204,278
4 Sherbrooke Canadians 203,738
5 Las Vegas Rollers 202,492
6 Vacaville Steelheads 173,850
7 Green Bay Braves 168,936
8 Allentown Fleetwings 168,909
9 Newark Eagles 167,467
10 Ottawa Capitals 167,404
11 Hamilton Tigers 165,471
12 Quebec City Admirals 165,373
13 Winnipeg Buffaloes 163,623
14 Albany Senators 161,815
15 Southern California Empires 148,354
16 Calgary Caracals 146,913
17 Saskatoon Moose 146,278
18 Edmonton Drillers 143,823
Rank Team Gate Revenue
1 Detroit Chargers $112,131
2 Vacaville Steelheads $104,408
3 Mexico City Aztecas $103,850
4 Las Vegas Rollers $100,476
5 Sherbrooke Canadians $93,772
6 Vancouver Bruins $90,341
7 Quebec City Admirals $86,015
8 Allentown Fleetwings $85,688
9 Ottawa Capitals $85,539
10 Newark Eagles $82,689
11 Hamilton Tigers $80,271
12 Winnipeg Buffaloes $79,624
13 Green Bay Braves $78,762
14 Albany Senators $78,178
15 Southern California Empires $73,721
16 Saskatoon Moose $59,648
17 Edmonton Drillers $58,723
18 Calgary Caracals $57,502
Rank Team Season Tickets
1 Allentown Fleetwings $144,870
2 Mexico City Aztecas $144,258
3 Newark Eagles $139,130
4 Vacaville Steelheads $132,825
5 Edmonton Drillers $129,426
6 Albany Senators $128,964
7 Saskatoon Moose $127,688
8 Calgary Caracals $123,718
9 Hamilton Tigers $123,183
10 Las Vegas Rollers $121,487
11 Quebec City Admirals $120,233
12 Ottawa Capitals $107,982
13 Winnipeg Buffaloes $107,305
14 Southern California Empires $105,270
15 Detroit Chargers $94,116
16 Green Bay Braves $94,028
17 Vancouver Bruins $82,649
18 Sherbrooke Canadians $69,131
Rank Team Media Revenue
1 Vacaville Steelheads $122,500
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 Mexico City Aztecas $90,500
17 Las Vegas Rollers $75,000
18 Sherbrooke Canadians $74,000
Rank Team Merchandising
1 Mexico City Aztecas $16,268
2 Las Vegas Rollers $15,476
3 Green Bay Braves $15,004
4 Vacaville Steelheads $13,887
5 Allentown Fleetwings $12,968
6 Newark Eagles $12,838
7 Vancouver Bruins $12,628
8 Hamilton Tigers $12,464
9 Southern California Empires $12,064
10 Calgary Caracals $11,881
11 Detroit Chargers $11,780
12 Saskatoon Moose $11,617
13 Quebec City Admirals $11,594
14 Sherbrooke Canadians $11,068
15 Albany Senators $11,006
16 Winnipeg Buffaloes $10,954
17 Edmonton Drillers $10,936
18 Ottawa Capitals $10,668
Rank Team Total Revenue
1 Vacaville Steelheads $397,178
2 Las Vegas Rollers $372,443
3 Mexico City Aztecas $354,876
4 Winnipeg Buffaloes $351,239
5 Allentown Fleetwings $348,526
6 Newark Eagles $339,657
7 Ottawa Capitals $339,395
8 Detroit Chargers $328,027
9 Albany Senators $323,148
10 Quebec City Admirals $322,842
11 Hamilton Tigers $320,918
12 Edmonton Drillers $304,085
13 Saskatoon Moose $303,953
14 Calgary Caracals $298,101
15 Vancouver Bruins $295,618
16 Southern California Empires $291,055
17 Green Bay Braves $279,294
18 Sherbrooke Canadians $247,971
Rank Team Total Expenses
1 Edmonton Drillers $367,655
2 Winnipeg Buffaloes $362,387
3 Newark Eagles $356,656
4 Vacaville Steelheads $341,368
5 Quebec City Admirals $340,600
6 Saskatoon Moose $337,157
7 Allentown Fleetwings $326,038
8 Ottawa Capitals $322,896
9 Las Vegas Rollers $321,918
10 Albany Senators $284,056
11 Calgary Caracals $271,656
12 Southern California Empires $270,278
13 Detroit Chargers $256,601
14 Hamilton Tigers $248,665
15 Mexico City Aztecas $233,095
16 Green Bay Braves $208,910
17 Vancouver Bruins $185,198
18 Sherbrooke Canadians $137,873
Rank Team Current Budget
1 Vacaville Steelheads $540,000
2 Edmonton Drillers $490,000
3 Allentown Fleetwings $472,000
4 Quebec City Admirals $466,000
5 Saskatoon Moose $444,000
6 Hamilton Tigers $442,000
7 Southern California Empires $440,000
8 Newark Eagles $426,000
9 Mexico City Aztecas $422,000
10 Winnipeg Buffaloes $412,000
11 Detroit Chargers $400,000
12 Las Vegas Rollers $384,000
13 Vancouver Bruins $378,000
14 Albany Senators $376,000
15 Ottawa Capitals $370,000
16 Sherbrooke Canadians $344,000
17 Green Bay Braves $264,000
18 Calgary Caracals $232,000
Rank Player Team Salary  
1 Dan Cassidy Las Vegas $37,800  
2 Joe Garoea Albany $35,400  
3 Josh Glaser Allentown $35,200  
4 Juan Tineo Quebec City $35,200  
5 Eric McIntosh Detroit $33,800  
6 Dave Kowal Newark $33,000  
7 Dennis Ziemer Winnipeg $31,200  
8 Luke Luna Saskatoon $30,000  
9 Craig Herring Vacaville $29,400  
10 Chris Seidenberg Albany $28,000  
11 Dave Oppelt Hamilton $27,000  
12 Tim Palmer Allentown $26,400  
13 Alex Cosme Mexico City $25,800  
14 David Waggoner Newark $25,800  
15 Beau Beadle Saskatoon $24,600  
16 Eric Dehn Edmonton $24,200  
17 Cody Vannette Winnipeg $24,000  
18 Mario Perea Hamilton $23,400  
19 Dave Escobedo Newark $23,200  
20 Jason Salyer Ottawa $23,200  
21 Brent Gingrich Las Vegas $23,000  
22 Ricardo Mercado Vacaville $22,600  
23 Andy Warring Ottawa $22,200  
24 Jimmy Gubbels Detroit $21,400  
25 Terry Hendrickson Detroit $21,000  
ALBANY SENATORS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$158,330
Player Payroll$85,925
Current Budget$376,000
Projected Balance-$15,000
  
Average Player Salary$4,751
League Average Salary$3,947
  
Highest Paid Players: 
 1) Joe Garoea$35,400
 2) Chris Seidenberg$28,000
 3) Elijah Bynum$2,820
 4) Luke Martinson$1,380
 5) Rick Anderson$1,160
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$5,000
  
Gate Revenue$0
Season Ticket Revenue$37,185
Playoff Revenue$0
Media Revenue$75,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$28,780
  
Misc Expenses$0
  
Total Revenue$112,185
Total Expenses$28,780
BALANCE$88,405
LAST SEASON OVERVIEW
Attendance161,815
Attendance per Game3,678
Starting Balance$31,000
  
Gate Revenue$78,178
Season Ticket Revenue$128,964
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$11,006
Other Revenue$0
  
Player Expenses$87,474
Staff Expenses$102,530
Other Expenses$94,052
  
Misc Expenses-$65,092
  
Total Revenue$323,148
Total Expenses$284,056
BALANCE$5,000
ALLENTOWN FLEETWINGS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$90,325
Player Payroll$98,565
Current Budget$472,000
Projected Balance-$2,500
  
Average Player Salary$5,494
League Average Salary$3,947
  
Highest Paid Players: 
 1) Josh Glaser$35,200
 2) Tim Palmer$26,400
 3) Steve Post$10,400
 4) Taylor Nahrgang$8,300
 5) Jeff Crouse$1,100
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$42,020
Playoff Revenue$0
Media Revenue$75,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$27,750
  
Misc Expenses$0
  
Total Revenue$117,020
Total Expenses$27,750
BALANCE$99,270
LAST SEASON OVERVIEW
Attendance168,909
Attendance per Game3,839
Starting Balance$50,000
  
Gate Revenue$85,688
Season Ticket Revenue$144,870
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$12,968
Other Revenue$0
  
Player Expenses$131,001
Staff Expenses$148,025
Other Expenses$47,012
  
Misc Expenses-$62,488
  
Total Revenue$348,526
Total Expenses$326,038
BALANCE$10,000
CALGARY CARACALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$88,555
Player Payroll$41,125
Current Budget$232,000
Projected Balance$0
  
Average Player Salary$2,115
League Average Salary$3,947
  
Highest Paid Players: 
 1) Cody Stone$12,000
 2) Kasey Felton$7,100
 3) Curtis Dawe$6,200
 4) Pedro Arango$1,000
 5) Mike Bourg$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$38,808
Playoff Revenue$0
Media Revenue$55,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$12,140
  
Misc Expenses$0
  
Total Revenue$93,808
Total Expenses$12,140
BALANCE$91,668
LAST SEASON OVERVIEW
Attendance146,913
Attendance per Game3,339
Starting Balance$50,000
  
Gate Revenue$57,502
Season Ticket Revenue$123,718
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$11,881
Other Revenue$0
  
Player Expenses$60,507
Staff Expenses$160,555
Other Expenses$50,594
  
Misc Expenses-$66,445
  
Total Revenue$298,101
Total Expenses$271,656
BALANCE$10,000
DETROIT CHARGERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$99,650
Player Payroll$168,715
Current Budget$400,000
Projected Balance$0
  
Average Player Salary$5,357
League Average Salary$3,947
  
Highest Paid Players: 
 1) Eric McIntosh$33,800
 2) Jimmy Gubbels$21,400
 3) Terry Hendrickson$21,000
 4) Curt Feehley$13,400
 5) Paul Kloser$13,400
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$40,700
Playoff Revenue$0
Media Revenue$150,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$26,250
  
Misc Expenses-$1,100
  
Total Revenue$190,700
Total Expenses$26,250
BALANCE$173,350
LAST SEASON OVERVIEW
Attendance204,278
Attendance per Game4,643
Starting Balance$50,000
  
Gate Revenue$112,131
Season Ticket Revenue$94,116
Playoff Revenue$0
Media Revenue$110,000
Merchandising Revenue$11,780
Other Revenue$0
  
Player Expenses$118,588
Staff Expenses$73,724
Other Expenses$64,289
  
Misc Expenses-$111,426
  
Total Revenue$328,027
Total Expenses$256,601
BALANCE$10,000
EDMONTON DRILLERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$89,110
Player Payroll$64,030
Current Budget$490,000
Projected Balance$15,000
  
Average Player Salary$2,681
League Average Salary$3,947
  
Highest Paid Players: 
 1) Eric Dehn$24,200
 2) C.J. Messer$8,700
 3) John Higgins$5,900
 4) Josh Bartell$5,100
 5) Bob Crespo$4,740
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance-$5,000
  
Gate Revenue$0
Season Ticket Revenue$36,740
Playoff Revenue$0
Media Revenue$130,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$29,250
  
Misc Expenses$0
  
Total Revenue$166,740
Total Expenses$29,250
BALANCE$132,490
LAST SEASON OVERVIEW
Attendance143,823
Attendance per Game3,269
Starting Balance$50,000
  
Gate Revenue$58,723
Season Ticket Revenue$129,426
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$10,936
Other Revenue$0
  
Player Expenses$155,631
Staff Expenses$175,989
Other Expenses$36,035
  
Misc Expenses$8,570
  
Total Revenue$304,085
Total Expenses$367,655
BALANCE-$5,000
GREEN BAY BRAVES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$100,060
Player Payroll$78,730
Current Budget$264,000
Projected Balance-$9,900
  
Average Player Salary$3,350
League Average Salary$3,947
  
Highest Paid Players: 
 1) Bobby Haff$25,600
 2) T.J. Baxa$12,400
 3) Steve Wilson$11,600
 4) Jason Buckner$7,100
 5) Tommy Nunes$2,840
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$7,500
  
Gate Revenue$0
Season Ticket Revenue$45,276
Playoff Revenue$0
Media Revenue$65,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$22,230
  
Misc Expenses$0
  
Total Revenue$110,276
Total Expenses$22,230
BALANCE$95,546
LAST SEASON OVERVIEW
Attendance168,936
Attendance per Game3,839
Starting Balance$19,000
  
Gate Revenue$78,762
Season Ticket Revenue$94,028
Playoff Revenue$0
Media Revenue$91,500
Merchandising Revenue$15,004
Other Revenue$0
  
Player Expenses$89,713
Staff Expenses$85,475
Other Expenses$33,722
  
Misc Expenses-$81,884
  
Total Revenue$279,294
Total Expenses$208,910
BALANCE$7,500
HAMILTON TIGERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$133,680
Player Payroll$73,495
Current Budget$442,000
Projected Balance-$19,000
  
Average Player Salary$3,561
League Average Salary$3,947
  
Highest Paid Players: 
 1) Dave Oppelt$27,000
 2) Mario Perea$23,400
 3) Justin Easter$6,200
 4) Andy Brown$2,540
 5) Ray Cravener$2,200
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$43,968
Playoff Revenue$0
Media Revenue$55,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$24,750
  
Misc Expenses$0
  
Total Revenue$98,968
Total Expenses$24,750
BALANCE$84,218
LAST SEASON OVERVIEW
Attendance165,471
Attendance per Game3,761
Starting Balance$50,000
  
Gate Revenue$80,271
Season Ticket Revenue$123,183
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$12,464
Other Revenue$0
  
Player Expenses$69,042
Staff Expenses$148,305
Other Expenses$31,318
  
Misc Expenses-$112,253
  
Total Revenue$320,918
Total Expenses$248,665
BALANCE$10,000
LAS VEGAS ROLLERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$141,880
Player Payroll$108,755
Current Budget$384,000
Projected Balance-$18,000
  
Average Player Salary$4,408
League Average Salary$3,947
  
Highest Paid Players: 
 1) Dan Cassidy$37,800
 2) Brent Gingrich$23,000
 3) Terry Kraus$12,400
 4) Sean Lee$11,400
 5) John Horn$7,100
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$60,101
Playoff Revenue$0
Media Revenue$40,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$26,250
  
Misc Expenses$0
  
Total Revenue$100,101
Total Expenses$26,250
BALANCE$83,851
LAST SEASON OVERVIEW
Attendance202,492
Attendance per Game4,602
Starting Balance$50,000
  
Gate Revenue$100,476
Season Ticket Revenue$121,487
Playoff Revenue$60,004
Media Revenue$75,000
Merchandising Revenue$15,476
Other Revenue$0
  
Player Expenses$153,377
Staff Expenses$134,359
Other Expenses$34,182
  
Misc Expenses-$90,525
  
Total Revenue$372,443
Total Expenses$321,918
BALANCE$10,000
MEXICO CITY AZTECAS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$132,970
Player Payroll$83,315
Current Budget$422,000
Projected Balance$0
  
Average Player Salary$3,715
League Average Salary$3,947
  
Highest Paid Players: 
 1) Alex Cosme$25,800
 2) Adam Gemmer$13,400
 3) Nick Wilder$12,000
 4) Josh Schisler$10,800
 5) Josh Pizzo$7,200
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$61,478
Playoff Revenue$0
Media Revenue$180,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$30,750
  
Misc Expenses$0
  
Total Revenue$241,478
Total Expenses$30,750
BALANCE$220,728
LAST SEASON OVERVIEW
Attendance224,343
Attendance per Game5,099
Starting Balance$50,000
  
Gate Revenue$103,850
Season Ticket Revenue$144,258
Playoff Revenue$0
Media Revenue$90,500
Merchandising Revenue$16,268
Other Revenue$0
  
Player Expenses$66,776
Staff Expenses$125,464
Other Expenses$40,855
  
Misc Expenses-$161,781
  
Total Revenue$354,876
Total Expenses$233,095
BALANCE$10,000
NEWARK EAGLES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$155,000
Player Payroll$145,930
Current Budget$426,000
Projected Balance-$11,800
  
Average Player Salary$6,563
League Average Salary$3,947
  
Highest Paid Players: 
 1) Dave Kowal$33,000
 2) David Waggoner$25,800
 3) Dave Escobedo$23,200
 4) Nate Spalding$21,000
 5) Tony Giraldo$10,800
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$1,800
  
Gate Revenue$0
Season Ticket Revenue$44,570
Playoff Revenue$0
Media Revenue$130,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$26,450
  
Misc Expenses$0
  
Total Revenue$174,570
Total Expenses$26,450
BALANCE$149,920
LAST SEASON OVERVIEW
Attendance167,467
Attendance per Game3,806
Starting Balance$50,000
  
Gate Revenue$82,689
Season Ticket Revenue$139,130
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$12,838
Other Revenue$0
  
Player Expenses$175,975
Staff Expenses$146,260
Other Expenses$34,421
  
Misc Expenses-$31,201
  
Total Revenue$339,657
Total Expenses$356,656
BALANCE$1,800
OTTAWA CAPITALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$141,930
Player Payroll$88,835
Current Budget$370,000
Projected Balance-$17,000
  
Average Player Salary$4,117
League Average Salary$3,947
  
Highest Paid Players: 
 1) Jason Salyer$23,200
 2) Andy Warring$22,200
 3) Aaron Cox$15,400
 4) Jim Purchase$7,900
 5) Luis Vizcarra$6,900
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$38,795
Playoff Revenue$0
Media Revenue$85,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$29,340
  
Misc Expenses$0
  
Total Revenue$123,795
Total Expenses$29,340
BALANCE$104,455
LAST SEASON OVERVIEW
Attendance167,404
Attendance per Game3,805
Starting Balance$50,000
  
Gate Revenue$85,539
Season Ticket Revenue$107,982
Playoff Revenue$35,206
Media Revenue$100,000
Merchandising Revenue$10,668
Other Revenue$0
  
Player Expenses$118,282
Staff Expenses$168,035
Other Expenses$36,579
  
Misc Expenses-$56,499
  
Total Revenue$339,395
Total Expenses$322,896
BALANCE$10,000
QUEBEC CITY ADMIRALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$148,745
Player Payroll$73,800
Current Budget$466,000
Projected Balance-$17,000
  
Average Player Salary$3,737
League Average Salary$3,947
  
Highest Paid Players: 
 1) Juan Tineo$35,200
 2) Alex Olvera$17,600
 3) Craig Lafer$6,200
 4) Joe Clarke$1,860
 5) John Frost$1,460
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$7,000
  
Gate Revenue$0
Season Ticket Revenue$36,960
Playoff Revenue$0
Media Revenue$55,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$31,500
  
Misc Expenses$0
  
Total Revenue$91,960
Total Expenses$31,500
BALANCE$67,460
LAST SEASON OVERVIEW
Attendance165,373
Attendance per Game3,758
Starting Balance$50,000
  
Gate Revenue$86,015
Season Ticket Revenue$120,233
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$11,594
Other Revenue$0
  
Player Expenses$136,523
Staff Expenses$156,539
Other Expenses$47,538
  
Misc Expenses-$25,242
  
Total Revenue$322,842
Total Expenses$340,600
BALANCE$7,000
SASKATOON MOOSE
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$83,405
Player Payroll$117,030
Current Budget$444,000
Projected Balance-$10,000
  
Average Player Salary$5,716
League Average Salary$3,947
  
Highest Paid Players: 
 1) Luke Luna$30,000
 2) Beau Beadle$24,600
 3) Mario Estrada$16,600
 4) Scott Carlson$12,000
 5) Daniel Zamora$10,200
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$0
  
Gate Revenue$0
Season Ticket Revenue$38,314
Playoff Revenue$0
Media Revenue$55,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$30,750
  
Misc Expenses$0
  
Total Revenue$93,314
Total Expenses$30,750
BALANCE$62,564
LAST SEASON OVERVIEW
Attendance146,278
Attendance per Game3,325
Starting Balance$50,000
  
Gate Revenue$59,648
Season Ticket Revenue$127,688
Playoff Revenue$0
Media Revenue$105,000
Merchandising Revenue$11,617
Other Revenue$0
  
Player Expenses$140,232
Staff Expenses$157,270
Other Expenses$39,655
  
Misc Expenses-$16,796
  
Total Revenue$303,953
Total Expenses$337,157
BALANCE$0
SHERBROOKE CANADIANS
GENERAL INFORMATION
Team FocusRebuilding
Staff Payroll$63,255
Player Payroll$27,095
Current Budget$344,000
Projected Balance-$2,500
  
Average Player Salary$1,330
League Average Salary$3,947
  
Highest Paid Players: 
 1) Jing Sa$7,600
 2) T.J. Adams$1,000
 3) Rob Bethea$1,000
 4) David Bevier$1,000
 5) Chris Brophy$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$36,846
Playoff Revenue$0
Media Revenue$39,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$45,000
  
Misc Expenses$0
  
Total Revenue$75,846
Total Expenses$45,000
BALANCE$40,846
LAST SEASON OVERVIEW
Attendance203,738
Attendance per Game4,630
Starting Balance$25,000
  
Gate Revenue$93,772
Season Ticket Revenue$69,131
Playoff Revenue$0
Media Revenue$74,000
Merchandising Revenue$11,068
Other Revenue$0
  
Player Expenses$29,722
Staff Expenses$57,719
Other Expenses$50,432
  
Misc Expenses-$125,098
  
Total Revenue$247,971
Total Expenses$137,873
BALANCE$10,000
SOUTHERN CALIFORNIA EMPIRES
GENERAL INFORMATION
Team FocusWin Now!
Staff Payroll$134,025
Player Payroll$60,010
Current Budget$440,000
Projected Balance$0
  
Average Player Salary$2,709
League Average Salary$3,947
  
Highest Paid Players: 
 1) Dave Gregory$13,800
 2) Willie Aranda$8,200
 3) Ricky Bernal$6,300
 4) Johnny DeForest$6,200
 5) Ryan Hallock$6,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$46,096
Playoff Revenue$0
Media Revenue$160,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$23,250
  
Misc Expenses$0
  
Total Revenue$206,096
Total Expenses$23,250
BALANCE$192,846
LAST SEASON OVERVIEW
Attendance148,354
Attendance per Game3,372
Starting Balance$50,000
  
Gate Revenue$73,721
Season Ticket Revenue$105,270
Playoff Revenue$0
Media Revenue$100,000
Merchandising Revenue$12,064
Other Revenue$0
  
Player Expenses$96,079
Staff Expenses$133,019
Other Expenses$41,180
  
Misc Expenses-$60,777
  
Total Revenue$291,055
Total Expenses$270,278
BALANCE$10,000
VACAVILLE STEELHEADS
GENERAL INFORMATION
Team FocusWin Now!
Staff Payroll$168,005
Player Payroll$105,590
Current Budget$540,000
Projected Balance-$20,000
  
Average Player Salary$4,608
League Average Salary$3,947
  
Highest Paid Players: 
 1) Craig Herring$29,400
 2) Ricardo Mercado$22,600
 3) Roberto Morales$12,400
 4) Chris Kerns$10,400
 5) Alejandro Celada$9,800
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$53,623
Playoff Revenue$0
Media Revenue$65,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$21,000
  
Misc Expenses$0
  
Total Revenue$118,623
Total Expenses$21,000
BALANCE$107,623
LAST SEASON OVERVIEW
Attendance173,850
Attendance per Game3,951
Starting Balance$50,000
  
Gate Revenue$104,408
Season Ticket Revenue$132,825
Playoff Revenue$23,558
Media Revenue$122,500
Merchandising Revenue$13,887
Other Revenue$0
  
Player Expenses$125,304
Staff Expenses$173,455
Other Expenses$42,609
  
Misc Expenses-$95,810
  
Total Revenue$397,178
Total Expenses$341,368
BALANCE$10,000
VANCOUVER BRUINS
GENERAL INFORMATION
Team FocusRebuilding
Staff Payroll$89,470
Player Payroll$22,865
Current Budget$378,000
Projected Balance$0
  
Average Player Salary$1,125
League Average Salary$3,947
  
Highest Paid Players: 
 1) Paul Shumate$3,360
 2) Pete White$1,640
 3) Alexis Alvarez$1,380
 4) Symão Beddall$1,000
 5) George Bradford$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$38,434
Playoff Revenue$0
Media Revenue$120,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$45,000
  
Misc Expenses$0
  
Total Revenue$158,434
Total Expenses$45,000
BALANCE$123,434
LAST SEASON OVERVIEW
Attendance216,351
Attendance per Game4,917
Starting Balance$25,000
  
Gate Revenue$90,341
Season Ticket Revenue$82,649
Playoff Revenue$0
Media Revenue$110,000
Merchandising Revenue$12,628
Other Revenue$0
  
Player Expenses$70,251
Staff Expenses$61,684
Other Expenses$53,263
  
Misc Expenses-$125,420
  
Total Revenue$295,618
Total Expenses$185,198
BALANCE$10,000
WINNIPEG BUFFALOES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$171,770
Player Payroll$122,395
Current Budget$412,000
Projected Balance-$20,000
  
Average Player Salary$6,143
League Average Salary$3,947
  
Highest Paid Players: 
 1) Dennis Ziemer$31,200
 2) Cody Vannette$24,000
 3) Chris Kayser$16,600
 4) Josh Russell$14,000
 5) Matt Hemmelgarn$13,400
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$41,030
Playoff Revenue$0
Media Revenue$75,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$28,500
  
Misc Expenses$1,100
  
Total Revenue$116,030
Total Expenses$28,500
BALANCE$98,630
LAST SEASON OVERVIEW
Attendance163,623
Attendance per Game3,719
Starting Balance$50,000
  
Gate Revenue$79,624
Season Ticket Revenue$107,305
Playoff Revenue$48,356
Media Revenue$105,000
Merchandising Revenue$10,954
Other Revenue$0
  
Player Expenses$148,354
Staff Expenses$168,455
Other Expenses$45,578
  
Misc Expenses-$28,852
  
Total Revenue$351,239
Total Expenses$362,387
BALANCE$10,000
Friday, August 23rd , 2024 - OOTP Baseball 25.8 Build 87