League Financial Report for Professional Baseball Circuit

PROFESSIONAL BASEBALL CIRCUIT FINANCIAL REPORT 12/31/2010
BNN Index \| PBC \| SCORES \| STANDINGS \| STATS \| TEAMS \| PLAYERS \| TRANSACTIONS \| HISTORY

Rank	Team	Payroll
1	Houston Mavericks	$8,317,500
2	St. Louis Lions	$8,019,500
3	New York City Blues	$7,258,500
4	Los Angeles Knights	$7,114,500
5	Washington Warriors	$6,984,500
6	Miami Sun Sox	$6,745,000
7	San Francisco Peanuts	$6,701,000
8	Las Vegas Aces	$6,699,000
9	Tampa Bay Thunder	$6,638,500
10	Atlanta Pilots	$5,982,000
11	Detroit Motors	$5,899,000
12	Boston Shamrocks	$5,501,500
13	Denver Cutthroats	$5,251,000
14	Dallas Texans	$4,970,000
15	Philadelphia Keystones	$4,232,500
16	Toronto Titans	$4,175,500
17	El Paso Diablos	$4,023,000
18	Chicago Blackhawks	$2,692,500

Rank	Team	Attendance
1	Tampa Bay Thunder	1,491,575
2	Denver Cutthroats	1,452,575
3	Houston Mavericks	1,437,828
4	Boston Shamrocks	1,232,892
5	St. Louis Lions	1,190,621
6	Los Angeles Knights	1,187,902
7	El Paso Diablos	1,174,588
8	Las Vegas Aces	1,158,287
9	Miami Sun Sox	1,130,056
10	Detroit Motors	1,115,394
11	San Francisco Peanuts	1,092,555
12	Chicago Blackhawks	1,085,419
13	Washington Warriors	1,076,363
14	Dallas Texans	1,047,848
15	New York City Blues	1,013,685
16	Atlanta Pilots	958,728
17	Philadelphia Keystones	944,214
18	Toronto Titans	887,285

Rank	Team	Gate Revenue
1	Houston Mavericks	$886,596
2	Denver Cutthroats	$840,139
3	Tampa Bay Thunder	$816,043
4	St. Louis Lions	$652,369
5	Boston Shamrocks	$646,240
6	Los Angeles Knights	$629,366
7	Washington Warriors	$628,795
8	El Paso Diablos	$611,608
9	Chicago Blackhawks	$583,731
10	San Francisco Peanuts	$574,279
11	Detroit Motors	$570,454
12	Las Vegas Aces	$565,343
13	Miami Sun Sox	$525,540
14	New York City Blues	$504,165
15	Dallas Texans	$478,268
16	Toronto Titans	$408,697
17	Atlanta Pilots	$404,900
18	Philadelphia Keystones	$402,794

Rank	Team	Season Tickets
1	Tampa Bay Thunder	$675,532
2	Denver Cutthroats	$612,436
3	Miami Sun Sox	$604,516
4	Las Vegas Aces	$592,944
5	Boston Shamrocks	$586,652
6	Dallas Texans	$569,580
7	El Paso Diablos	$562,980
8	Los Angeles Knights	$558,536
9	Atlanta Pilots	$553,828
10	Houston Mavericks	$551,232
11	Detroit Motors	$544,940
12	Philadelphia Keystones	$541,420
13	St. Louis Lions	$538,252
14	San Francisco Peanuts	$518,276
15	New York City Blues	$509,520
16	Chicago Blackhawks	$501,688
17	Toronto Titans	$478,588
18	Washington Warriors	$447,568

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

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

Rank	Team	Total Revenue
1	Houston Mavericks	$15,974,781
2	Denver Cutthroats	$15,905,317
3	Tampa Bay Thunder	$15,749,920
4	Washington Warriors	$15,722,284
5	Boston Shamrocks	$15,416,354
6	San Francisco Peanuts	$15,212,458
7	St. Louis Lions	$15,190,621
8	Los Angeles Knights	$15,187,902
9	El Paso Diablos	$15,174,588
10	Las Vegas Aces	$15,158,287
11	Miami Sun Sox	$15,130,056
12	Detroit Motors	$15,115,394
13	Chicago Blackhawks	$15,085,419
14	Dallas Texans	$15,047,848
15	New York City Blues	$15,013,685
16	Atlanta Pilots	$14,958,728
17	Philadelphia Keystones	$14,944,214
18	Toronto Titans	$14,887,285

Rank	Team	Total Expenses
1	Tampa Bay Thunder	$16,213,421
2	El Paso Diablos	$16,113,694
3	Atlanta Pilots	$15,437,978
4	Los Angeles Knights	$15,298,628
5	Dallas Texans	$14,970,197
6	New York City Blues	$14,924,095
7	Miami Sun Sox	$14,717,529
8	St. Louis Lions	$14,701,231
9	Houston Mavericks	$14,651,148
10	Detroit Motors	$14,472,336
11	Denver Cutthroats	$13,782,069
12	Philadelphia Keystones	$13,551,452
13	Chicago Blackhawks	$13,479,453
14	San Francisco Peanuts	$13,385,831
15	Boston Shamrocks	$13,224,759
16	Toronto Titans	$13,055,433
17	Washington Warriors	$12,386,279
18	Las Vegas Aces	$11,451,749

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

Rank	Player	Team	Salary
1	John Hunter	Tampa Bay	$3,000,000
2	Ron Clous	Washington	$2,920,000
3	Howie Park	Miami	$2,500,000
4	Tae-gyoon Moon	Las Vegas	$2,400,000
5	Jonathan Thornton	Houston	$2,400,000
6	Dan Stricklin	New York City	$2,240,000
7	Willie Zamora	New York City	$2,016,000
8	Jon Lund	Denver	$1,950,000
9	Keith Higdon	Detroit	$1,920,000
10	Gennaro Velo	Washington	$1,800,000
11	Dustin Denmark	Las Vegas	$1,750,000
12	Brad Woodall	Dallas	$1,500,000
13	Nate Kelley	Toronto	$1,400,000
14	Bobby Brown	Philadelphia	$1,300,000
15	Sam Conroy	Houston	$1,300,000
16	Steve Aubin	Dallas	$1,250,000
17	David Quezada	Atlanta	$1,250,000
18	Mike Greene	Detroit	$1,200,000
19	Tony Parker	St. Louis	$1,150,000
20	Jesse Byrd	Miami	$1,100,000
21	Rusty Carr	Miami	$1,100,000
22	Dan Weiss	Los Angeles	$1,100,000
23	Brent Farwell	Los Angeles	$1,080,000
24	Will Bruhn	St. Louis	$1,000,000
25	Tim DeVries	Houston	$1,000,000

ATLANTA PILOTS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,127,000
Player Payroll	$5,982,000
Current Budget	$15,000,000
Projected Balance	$1,936,460

Average Player Salary	$227,233
League Average Salary	$246,044

Highest Paid Players:
1) David Quezada	$1,250,000
2) Matt McFadyen	$950,000
3) Earl Dunbar	$850,000
4) Curtis Regan	$500,000
5) Craig Wells	$400,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$159,304

	Gate Revenue	$0
	Season Ticket Revenue	$206,140
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$415,500
	Other Expenses	$4,331,000

	Misc Expenses	$0

	Total Revenue	$14,206,140
	Total Expenses	$4,746,500
	BALANCE	$9,618,944

	LAST SEASON OVERVIEW
	Attendance	958,728
	Attendance per Game	21,789
	Starting Balance	$638,554

	Gate Revenue	$404,900
	Season Ticket Revenue	$553,828
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$9,339,114
	Staff Expenses	$1,184,500
	Other Expenses	$4,914,364

	Misc Expenses	$0

	Total Revenue	$14,958,728
	Total Expenses	$15,437,978
	BALANCE	$159,304

BOSTON SHAMROCKS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,201,750
Player Payroll	$5,501,500
Current Budget	$15,400,000
Projected Balance	$1,266,894

Average Player Salary	$209,862
League Average Salary	$246,044

Highest Paid Players:
1) Jose Gaytan	$1,000,000
2) Manny Orellana	$820,000
3) Damani Moreno	$720,000
4) Aaron Sales	$425,000
5) Jayden Bates	$416,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$2,744,227

	Gate Revenue	$0
	Season Ticket Revenue	$226,116
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

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

	Misc Expenses	$0

	Total Revenue	$14,226,116
	Total Expenses	$3,500,000
	BALANCE	$13,470,343

	LAST SEASON OVERVIEW
	Attendance	1,232,892
	Attendance per Game	28,020
	Starting Balance	$552,626

	Gate Revenue	$646,240
	Season Ticket Revenue	$586,652
	Playoff Revenue	$183,462
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,253,621
	Staff Expenses	$1,147,319
	Other Expenses	$4,823,819

	Misc Expenses	$6

	Total Revenue	$15,416,354
	Total Expenses	$13,224,759
	BALANCE	$2,744,227

CHICAGO BLACKHAWKS

GENERAL INFORMATION
Team Focus	Win Now!
Staff Payroll	$1,642,500
Player Payroll	$2,692,500
Current Budget	$15,200,000
Projected Balance	-$27,128

Average Player Salary	$118,759
League Average Salary	$246,044

Highest Paid Players:
1) Shigeo Kasai	$432,000
2) John Maguire	$312,000
3) Ben Alley	$100,000
4) Mike Brown	$100,000
5) Jared Crocker	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$2,574,535

	Gate Revenue	$0
	Season Ticket Revenue	$193,248
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$6,650,000

	Misc Expenses	$0

	Total Revenue	$14,193,248
	Total Expenses	$6,650,000
	BALANCE	$10,117,783

	LAST SEASON OVERVIEW
	Attendance	1,085,419
	Attendance per Game	24,669
	Starting Balance	$968,569

	Gate Revenue	$583,731
	Season Ticket Revenue	$501,688
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$3,927,000
	Staff Expenses	$1,546,999
	Other Expenses	$8,005,454

	Misc Expenses	$0

	Total Revenue	$15,085,419
	Total Expenses	$13,479,453
	BALANCE	$2,574,535

DALLAS TEXANS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,595,500
Player Payroll	$4,970,000
Current Budget	$15,200,000
Projected Balance	-$1,173,244

Average Player Salary	$208,815
League Average Salary	$246,044

Highest Paid Players:
1) Brad Woodall	$1,500,000
2) Steve Aubin	$1,250,000
3) Todd Parnell	$488,000
4) Carlton Blackwood	$100,000
5) Alfredo Castillo	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$2,979,582

	Gate Revenue	$0
	Season Ticket Revenue	$212,168
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$4,600,000

	Misc Expenses	$0

	Total Revenue	$14,212,168
	Total Expenses	$4,600,000
	BALANCE	$12,591,750

	LAST SEASON OVERVIEW
	Attendance	1,047,848
	Attendance per Game	23,815
	Starting Balance	$2,601,931

	Gate Revenue	$478,268
	Season Ticket Revenue	$569,580
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,165,028
	Staff Expenses	$1,607,351
	Other Expenses	$6,197,818

	Misc Expenses	$300,000

	Total Revenue	$15,047,848
	Total Expenses	$14,970,197
	BALANCE	$2,979,582

DENVER CUTTHROATS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,303,500
Player Payroll	$5,251,000
Current Budget	$15,600,000
Projected Balance	-$3,627,240

Average Player Salary	$202,867
League Average Salary	$246,044

Highest Paid Players:
1) Jon Lund	$1,950,000
2) Alfredo Negrete	$1,000,000
3) Eric Kolbe	$276,000
4) Tony Estrada	$260,000
5) Frank Bolster	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$4,395,737

	Gate Revenue	$0
	Season Ticket Revenue	$228,228
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$36,000
	Other Expenses	$7,510,000

	Misc Expenses	$0

	Total Revenue	$14,228,228
	Total Expenses	$7,546,000
	BALANCE	$11,077,965

	LAST SEASON OVERVIEW
	Attendance	1,452,575
	Attendance per Game	33,013
	Starting Balance	$2,272,489

	Gate Revenue	$840,139
	Season Ticket Revenue	$612,436
	Playoff Revenue	$452,742
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$6,176,751
	Staff Expenses	$1,363,500
	Other Expenses	$6,241,818

	Misc Expenses	$0

	Total Revenue	$15,905,317
	Total Expenses	$13,782,069
	BALANCE	$4,395,737

DETROIT MOTORS

GENERAL INFORMATION
Team Focus	Win Now!
Staff Payroll	$1,410,750
Player Payroll	$5,899,000
Current Budget	$15,200,000
Projected Balance	$1,947,006

Average Player Salary	$271,182
League Average Salary	$246,044

Highest Paid Players:
1) Keith Higdon	$1,920,000
2) Mike Greene	$1,200,000
3) Harry Foster	$850,000
4) Azania Nicoll	$158,000
5) Orlando Rodriguez	$138,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	-$222,665

	Gate Revenue	$0
	Season Ticket Revenue	$218,372
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

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

	Misc Expenses	$0

	Total Revenue	$14,218,372
	Total Expenses	$4,500,000
	BALANCE	$9,495,707

	LAST SEASON OVERVIEW
	Attendance	1,115,394
	Attendance per Game	25,350
	Starting Balance	-$865,723

	Gate Revenue	$570,454
	Season Ticket Revenue	$544,940
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,938,813
	Staff Expenses	$1,006,250
	Other Expenses	$5,527,273

	Misc Expenses	$0

	Total Revenue	$15,115,394
	Total Expenses	$14,472,336
	BALANCE	-$222,665

EL PASO DIABLOS

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$1,891,500
Player Payroll	$4,023,000
Current Budget	$15,200,000
Projected Balance	$3,754,548

Average Player Salary	$185,909
League Average Salary	$246,044

Highest Paid Players:
1) Alex Arias	$810,000
2) Katsutaka Ozawa	$600,000
3) Javier Bonola	$500,000
4) Joey Kroll	$280,000
5) Jake Moore	$200,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$200,888

	Gate Revenue	$0
	Season Ticket Revenue	$212,872
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

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

	Misc Expenses	$0

	Total Revenue	$14,212,872
	Total Expenses	$2,000,000
	BALANCE	$12,413,760

	LAST SEASON OVERVIEW
	Attendance	1,174,588
	Attendance per Game	26,695
	Starting Balance	-$3,804,379

	Gate Revenue	$611,608
	Season Ticket Revenue	$562,980
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,023,119
	Staff Expenses	$1,999,499
	Other Expenses	$7,091,076

	Misc Expenses	$4,944,373

	Total Revenue	$15,174,588
	Total Expenses	$16,113,694
	BALANCE	$200,888

HOUSTON MAVERICKS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$992,000
Player Payroll	$8,317,500
Current Budget	$15,600,000
Projected Balance	-$744,000

Average Player Salary	$372,522
League Average Salary	$246,044

Highest Paid Players:
1) Jonathan Thornton	$2,400,000
2) Sam Conroy	$1,300,000
3) Tim DeVries	$1,000,000
4) Luke Whalen	$1,000,000
5) Ricardo Santana	$750,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$5,823,452

	Gate Revenue	$0
	Season Ticket Revenue	$248,248
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$24,000
	Other Expenses	$5,756,200

	Misc Expenses	$0

	Total Revenue	$14,248,248
	Total Expenses	$5,780,200
	BALANCE	$14,291,500

	LAST SEASON OVERVIEW
	Attendance	1,437,828
	Attendance per Game	32,678
	Starting Balance	$4,499,819

	Gate Revenue	$886,596
	Season Ticket Revenue	$551,232
	Playoff Revenue	$536,953
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,339,466
	Staff Expenses	$1,143,500
	Other Expenses	$5,168,182

	Misc Expenses	$0

	Total Revenue	$15,974,781
	Total Expenses	$14,651,148
	BALANCE	$5,823,452

LAS VEGAS ACES

GENERAL INFORMATION
Team Focus
Staff Payroll	$1,055,000
Player Payroll	$6,699,000
Current Budget	$15,200,000
Projected Balance	-$1,538,700

Average Player Salary	$266,667
League Average Salary	$246,044

Highest Paid Players:
1) Tae-gyoon Moon	$2,400,000
2) Dustin Denmark	$1,750,000
3) Rico Abreu	$450,000
4) Harry Parker	$300,000
5) T.J. Bacon	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$3,724,450

	Gate Revenue	$0
	Season Ticket Revenue	$219,868
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$1,463,000
	Staff Expenses	$0
	Other Expenses	$5,250,000

	Misc Expenses	$0

	Total Revenue	$14,219,868
	Total Expenses	$6,713,000
	BALANCE	$11,231,318

	LAST SEASON OVERVIEW
	Attendance	1,158,287
	Attendance per Game	26,325
	Starting Balance	$267,912

	Gate Revenue	$565,343
	Season Ticket Revenue	$592,944
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$4,556,660
	Staff Expenses	$975,999
	Other Expenses	$5,919,090

	Misc Expenses	-$250,000

	Total Revenue	$15,158,287
	Total Expenses	$11,451,749
	BALANCE	$3,724,450

LOS ANGELES KNIGHTS

GENERAL INFORMATION
Team Focus
Staff Payroll	$1,338,482
Player Payroll	$7,114,500
Current Budget	$15,200,000
Projected Balance	$1,787,554

Average Player Salary	$259,724
League Average Salary	$246,044

Highest Paid Players:
1) Dan Weiss	$1,100,000
2) Brent Farwell	$1,080,000
3) Dave McCune	$830,000
4) Joey Aumock	$600,000
5) Steve Estrada	$520,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$178,333

	Gate Revenue	$0
	Season Ticket Revenue	$217,052
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$17,000
	Other Expenses	$3,750,000

	Misc Expenses	$0

	Total Revenue	$14,217,052
	Total Expenses	$3,767,000
	BALANCE	$10,628,385

	LAST SEASON OVERVIEW
	Attendance	1,187,902
	Attendance per Game	26,998
	Starting Balance	$789,059

	Gate Revenue	$629,366
	Season Ticket Revenue	$558,536
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,947,188
	Staff Expenses	$1,319,622
	Other Expenses	$6,031,818

	Misc Expenses	-$500,000

	Total Revenue	$15,187,902
	Total Expenses	$15,298,628
	BALANCE	$178,333

MIAMI SUN SOX

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$1,316,500
Player Payroll	$6,745,000
Current Budget	$15,200,000
Projected Balance	$39,968

Average Player Salary	$303,200
League Average Salary	$246,044

Highest Paid Players:
1) Howie Park	$2,500,000
2) Jesse Byrd	$1,100,000
3) Rusty Carr	$1,100,000
4) Jeremy Miller	$680,000
5) Jon Schmitt	$200,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$412,527

	Gate Revenue	$0
	Season Ticket Revenue	$229,856
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$700
	Staff Expenses	$0
	Other Expenses	$3,800,000

	Misc Expenses	$0

	Total Revenue	$14,229,856
	Total Expenses	$3,800,700
	BALANCE	$10,841,683

	LAST SEASON OVERVIEW
	Attendance	1,130,056
	Attendance per Game	25,683
	Starting Balance	-$3,856,827

	Gate Revenue	$525,540
	Season Ticket Revenue	$604,516
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,456,312
	Staff Expenses	$1,791,217
	Other Expenses	$5,470,000

	Misc Expenses	$3,856,827

	Total Revenue	$15,130,056
	Total Expenses	$14,717,529
	BALANCE	$412,527

NEW YORK CITY BLUES

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,058,500
Player Payroll	$7,258,500
Current Budget	$15,200,000
Projected Balance	$1,717,352

Average Player Salary	$307,040
League Average Salary	$246,044

Highest Paid Players:
1) Dan Stricklin	$2,240,000
2) Willie Zamora	$2,016,000
3) Kevin Phillips	$770,000
4) Jim Johnson	$550,000
5) Nate Anthony	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,254,248

	Gate Revenue	$0
	Season Ticket Revenue	$190,564
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

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

	Misc Expenses	$0

	Total Revenue	$14,190,564
	Total Expenses	$4,000,000
	BALANCE	$11,444,812

	LAST SEASON OVERVIEW
	Attendance	1,013,685
	Attendance per Game	23,038
	Starting Balance	$1,164,658

	Gate Revenue	$504,165
	Season Ticket Revenue	$509,520
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,720,096
	Staff Expenses	$1,173,999
	Other Expenses	$5,030,000

	Misc Expenses	$0

	Total Revenue	$15,013,685
	Total Expenses	$14,924,095
	BALANCE	$1,254,248

PHILADELPHIA KEYSTONES

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$1,053,000
Player Payroll	$4,232,500
Current Budget	$15,000,000
Projected Balance	$4,741,152

Average Player Salary	$172,222
League Average Salary	$246,044

Highest Paid Players:
1) Bobby Brown	$1,300,000
2) Bill Garcia	$650,000
3) Jhong-shun Xú	$300,000
4) Rich Baldwin	$100,000
5) Glen Beers	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$8,473,017

	Gate Revenue	$0
	Season Ticket Revenue	$203,500
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$3,005,500

	Misc Expenses	$0

	Total Revenue	$14,203,500
	Total Expenses	$3,005,500
	BALANCE	$19,671,017

	LAST SEASON OVERVIEW
	Attendance	944,214
	Attendance per Game	21,459
	Starting Balance	$7,080,255

	Gate Revenue	$402,794
	Season Ticket Revenue	$541,420
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,371,044
	Staff Expenses	$1,468,999
	Other Expenses	$4,711,409

	Misc Expenses	$0

	Total Revenue	$14,944,214
	Total Expenses	$13,551,452
	BALANCE	$8,473,017

SAN FRANCISCO PEANUTS

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$1,262,500
Player Payroll	$6,701,000
Current Budget	$15,200,000
Projected Balance	-$2,001,636

Average Player Salary	$277,000
League Average Salary	$246,044

Highest Paid Players:
1) Andy Kifer	$1,000,000
2) Brad Kuhlman	$1,000,000
3) Chris Phillips	$1,000,000
4) Jay Williams	$1,000,000
5) Alexis Juarez	$850,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,990,654

	Gate Revenue	$0
	Season Ticket Revenue	$203,544
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$96,000
	Other Expenses	$5,000,000

	Misc Expenses	$0

	Total Revenue	$14,203,544
	Total Expenses	$5,096,000
	BALANCE	$11,098,198

	LAST SEASON OVERVIEW
	Attendance	1,092,555
	Attendance per Game	24,831
	Starting Balance	$1,364,027

	Gate Revenue	$574,279
	Season Ticket Revenue	$518,276
	Playoff Revenue	$119,903
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,359,164
	Staff Expenses	$1,240,700
	Other Expenses	$3,785,967

	Misc Expenses	-$1,200,000

	Total Revenue	$15,212,458
	Total Expenses	$13,385,831
	BALANCE	$1,990,654

ST. LOUIS LIONS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,678,500
Player Payroll	$8,019,500
Current Budget	$15,200,000
Projected Balance	$709,000

Average Player Salary	$307,286
League Average Salary	$246,044

Highest Paid Players:
1) Tony Parker	$1,150,000
2) Will Bruhn	$1,000,000
3) Julius Walker	$1,000,000
4) Kevin Williams	$1,000,000
5) Ben Barger	$980,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,466,535

	Gate Revenue	$0
	Season Ticket Revenue	$206,800
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$3,250,000

	Misc Expenses	$0

	Total Revenue	$14,206,800
	Total Expenses	$3,250,000
	BALANCE	$12,423,335

	LAST SEASON OVERVIEW
	Attendance	1,190,621
	Attendance per Game	27,060
	Starting Balance	$1,517,145

	Gate Revenue	$652,369
	Season Ticket Revenue	$538,252
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,673,095
	Staff Expenses	$1,514,499
	Other Expenses	$4,513,637

	Misc Expenses	-$540,000

	Total Revenue	$15,190,621
	Total Expenses	$14,701,231
	BALANCE	$1,466,535

TAMPA BAY THUNDER

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,011,000
Player Payroll	$6,638,500
Current Budget	$15,600,000
Projected Balance	-$1,770,316

Average Player Salary	$246,333
League Average Salary	$246,044

Highest Paid Players:
1) John Hunter	$3,000,000
2) Dave Miller	$1,000,000
3) Mahir Ezrahi	$690,000
4) Radi Barrett	$100,000
5) Kyle Bates	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$4,088,486

	Gate Revenue	$0
	Season Ticket Revenue	$277,728
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$6,900,000

	Misc Expenses	$0

	Total Revenue	$14,277,728
	Total Expenses	$6,900,000
	BALANCE	$11,466,214

	LAST SEASON OVERVIEW
	Attendance	1,491,575
	Attendance per Game	33,899
	Starting Balance	$4,551,987

	Gate Revenue	$816,043
	Season Ticket Revenue	$675,532
	Playoff Revenue	$258,345
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,366,057
	Staff Expenses	$1,011,000
	Other Expenses	$7,836,364

	Misc Expenses	$0

	Total Revenue	$15,749,920
	Total Expenses	$16,213,421
	BALANCE	$4,088,486

TORONTO TITANS

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$1,109,000
Player Payroll	$4,175,500
Current Budget	$14,900,000
Projected Balance	$2,799,288

Average Player Salary	$247,053
League Average Salary	$246,044

Highest Paid Players:
1) Nate Kelley	$1,400,000
2) Ian Runfola	$900,000
3) Josh Columbus	$550,000
4) Matt Lopresti	$252,000
5) Ian Quinn	$192,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$3,910,510

	Gate Revenue	$0
	Season Ticket Revenue	$176,660
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$3,332,000

	Misc Expenses	$0

	Total Revenue	$14,176,660
	Total Expenses	$3,332,000
	BALANCE	$14,755,170

	LAST SEASON OVERVIEW
	Attendance	887,285
	Attendance per Game	20,166
	Starting Balance	$2,578,658

	Gate Revenue	$408,697
	Season Ticket Revenue	$478,588
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,029,775
	Staff Expenses	$1,146,748
	Other Expenses	$4,878,910

	Misc Expenses	-$500,000

	Total Revenue	$14,887,285
	Total Expenses	$13,055,433
	BALANCE	$3,910,510

WASHINGTON WARRIORS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,081,500
Player Payroll	$6,984,500
Current Budget	$15,200,000
Projected Balance	$2,710,656

Average Player Salary	$284,692
League Average Salary	$246,044

Highest Paid Players:
1) Ron Clous	$2,920,000
2) Gennaro Velo	$1,800,000
3) Adam Martin	$332,000
4) Steve Abraham	$150,000
5) Tyler Anderson	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$6,910,771

	Gate Revenue	$0
	Season Ticket Revenue	$186,032
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

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

	Misc Expenses	$0

	Total Revenue	$14,186,032
	Total Expenses	$2,200,000
	BALANCE	$18,896,803

	LAST SEASON OVERVIEW
	Attendance	1,076,363
	Attendance per Game	24,463
	Starting Balance	$3,974,766

	Gate Revenue	$628,795
	Season Ticket Revenue	$447,568
	Playoff Revenue	$645,921
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,907,779
	Staff Expenses	$1,178,500
	Other Expenses	$3,300,000

	Misc Expenses	-$400,000

	Total Revenue	$15,722,284
	Total Expenses	$12,386,279
	BALANCE	$6,910,771

Sunday, November 10th , 2024 - OOTP Baseball 25.10 Build 95