SEMI-PRO BASEBALL CIRCUIT
FINANCIAL REPORT
12/31/2010
BNN Index | SPBC | SCORES | STANDINGS | STATS | TEAMS | PLAYERS | TRANSACTIONS | HISTORY
 
Rank Team Payroll
1 Las Vegas Rollers $226,350
2 Vacaville Steelheads $214,215
3 Detroit Chargers $184,975
4 Edmonton Drillers $161,275
5 Quebec City Admirals $142,205
6 Mexico City Aztecas $131,380
7 Calgary Caracals $112,890
8 Winnipeg Buffaloes $106,910
9 Ottawa Capitals $100,620
10 Newark Eagles $89,860
11 Sherbrooke Canadians $83,310
12 Vancouver Bruins $82,465
13 Saskatoon Moose $78,510
14 Green Bay Braves $76,945
15 Southern California Empires $76,730
16 Allentown Fleetwings $68,385
17 Hamilton Tigers $67,190
18 Albany Senators $62,590
Rank Team Attendance
1 Mexico City Aztecas 268,789
2 Detroit Chargers 251,022
3 Las Vegas Rollers 207,547
4 Sherbrooke Canadians 203,175
5 Vancouver Bruins 177,653
6 Winnipeg Buffaloes 172,975
7 Vacaville Steelheads 172,207
8 Hamilton Tigers 169,186
9 Green Bay Braves 168,933
10 Ottawa Capitals 165,567
11 Saskatoon Moose 165,273
12 Albany Senators 161,110
13 Quebec City Admirals 160,885
14 Allentown Fleetwings 159,289
15 Calgary Caracals 157,896
16 Southern California Empires 156,673
17 Newark Eagles 156,412
18 Edmonton Drillers 148,132
Rank Team Gate Revenue
1 Detroit Chargers $157,757
2 Mexico City Aztecas $153,900
3 Las Vegas Rollers $103,308
4 Sherbrooke Canadians $94,683
5 Hamilton Tigers $88,632
6 Winnipeg Buffaloes $86,220
7 Vacaville Steelheads $84,152
8 Ottawa Capitals $79,727
9 Albany Senators $77,675
10 Quebec City Admirals $74,511
11 Saskatoon Moose $72,695
12 Calgary Caracals $70,123
13 Southern California Empires $69,729
14 Green Bay Braves $68,392
15 Vancouver Bruins $65,836
16 Newark Eagles $65,763
17 Edmonton Drillers $65,327
18 Allentown Fleetwings $65,160
Rank Team Season Tickets
1 Mexico City Aztecas $159,164
2 Las Vegas Rollers $140,378
3 Hamilton Tigers $121,410
4 Vacaville Steelheads $117,871
5 Southern California Empires $109,163
6 Green Bay Braves $103,708
7 Vancouver Bruins $102,837
8 Newark Eagles $101,004
9 Detroit Chargers $100,760
10 Sherbrooke Canadians $98,234
11 Allentown Fleetwings $96,404
12 Calgary Caracals $90,596
13 Albany Senators $90,196
14 Saskatoon Moose $89,998
15 Quebec City Admirals $86,328
16 Winnipeg Buffaloes $86,240
17 Edmonton Drillers $85,800
18 Ottawa Capitals $82,265
Rank Team Media Revenue
1 Mexico City Aztecas $190,000
2 Vacaville Steelheads $180,000
3 Southern California Empires $160,000
4 Detroit Chargers $150,000
5 Las Vegas Rollers $150,000
6 Edmonton Drillers $140,000
7 Newark Eagles $130,000
8 Vancouver Bruins $120,000
9 Quebec City Admirals $90,000
10 Calgary Caracals $90,000
11 Ottawa Capitals $85,000
12 Albany Senators $75,000
13 Allentown Fleetwings $75,000
14 Winnipeg Buffaloes $75,000
15 Green Bay Braves $65,000
16 Saskatoon Moose $60,000
17 Hamilton Tigers $55,000
18 Sherbrooke Canadians $39,000
Rank Team Merchandising
1 Mexico City Aztecas $16,896
2 Las Vegas Rollers $16,632
3 Green Bay Braves $16,016
4 Hamilton Tigers $15,427
5 Vacaville Steelheads $14,549
6 Vancouver Bruins $13,200
7 Sherbrooke Canadians $12,980
8 Allentown Fleetwings $12,964
9 Newark Eagles $12,932
10 Southern California Empires $12,833
11 Detroit Chargers $12,672
12 Winnipeg Buffaloes $12,574
13 Calgary Caracals $11,573
14 Saskatoon Moose $11,456
15 Quebec City Admirals $11,440
16 Edmonton Drillers $11,108
17 Albany Senators $10,912
18 Ottawa Capitals $10,780
Rank Team Total Revenue
1 Mexico City Aztecas $519,960
2 Detroit Chargers $456,381
3 Vacaville Steelheads $419,904
4 Las Vegas Rollers $410,318
5 Southern California Empires $351,725
6 Ottawa Capitals $313,775
7 Newark Eagles $309,699
8 Winnipeg Buffaloes $304,177
9 Edmonton Drillers $302,235
10 Vancouver Bruins $301,873
11 Hamilton Tigers $280,469
12 Calgary Caracals $262,292
13 Quebec City Admirals $262,279
14 Albany Senators $253,783
15 Green Bay Braves $253,116
16 Allentown Fleetwings $249,528
17 Sherbrooke Canadians $244,897
18 Saskatoon Moose $234,149
Rank Team Total Expenses
1 Southern California Empires $575,548
2 Vacaville Steelheads $524,280
3 Las Vegas Rollers $462,710
4 Quebec City Admirals $381,440
5 Mexico City Aztecas $379,071
6 Hamilton Tigers $368,318
7 Winnipeg Buffaloes $339,980
8 Newark Eagles $328,385
9 Saskatoon Moose $326,140
10 Albany Senators $324,089
11 Edmonton Drillers $308,809
12 Ottawa Capitals $298,582
13 Allentown Fleetwings $292,074
14 Calgary Caracals $277,467
15 Green Bay Braves $277,380
16 Detroit Chargers $270,331
17 Vancouver Bruins $239,773
18 Sherbrooke Canadians $224,235
Rank Team Current Budget
1 Vacaville Steelheads $520,000
2 Mexico City Aztecas $478,000
3 Las Vegas Rollers $436,000
4 Edmonton Drillers $414,000
5 Southern California Empires $404,000
6 Detroit Chargers $396,000
7 Allentown Fleetwings $390,000
8 Hamilton Tigers $378,000
9 Quebec City Admirals $364,000
10 Winnipeg Buffaloes $334,000
11 Saskatoon Moose $332,000
12 Vancouver Bruins $316,000
13 Newark Eagles $308,000
14 Sherbrooke Canadians $288,000
15 Ottawa Capitals $278,000
16 Albany Senators $260,000
17 Calgary Caracals $232,000
18 Green Bay Braves $218,000
Rank Player Team Salary  
1 Chad Roytman Las Vegas $51,000  
2 Gary Burget Southern California $43,000  
3 Mario Estrada Calgary $35,400  
4 Josh Glaser Las Vegas $35,200  
5 Juan Tineo Quebec City $35,200  
6 Cody Reilly Quebec City $35,000  
7 Manfried Kirschner Vacaville $34,200  
8 Max Berry Mexico City $33,600  
9 Ryan Walker Newark $31,200  
10 Sean Dunsmore Las Vegas $31,000  
11 Pedro Hernandez Green Bay $30,200  
12 Craig Herring Vacaville $29,400  
13 Justin Picton Mexico City $27,400  
14 Dillon Youngman Las Vegas $27,200  
15 Danny Beasley Las Vegas $27,000  
16 Joe Amero Detroit $26,200  
17 Carlos Licerio Detroit $26,000  
18 Eric Dehn Edmonton $24,200  
19 David Waggoner Calgary $23,600  
20 Jon Pichardo Edmonton $23,200  
21 Brent Gingrich Las Vegas $23,000  
22 Jake White Vacaville $22,600  
23 Daniel Sarretti Winnipeg $22,400  
24 Andy Warring Ottawa $22,200  
25 Malik Smith Ottawa $21,800  
ALBANY SENATORS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$139,550
Player Payroll$62,590
Current Budget$260,000
Projected Balance-$4,800
  
Average Player Salary$4,174
League Average Salary$6,335
  
Highest Paid Players: 
 1) Kevin Caruso$21,200
 2) Pete Leslie$8,500
 3) Warren Wilson$6,800
 4) Cory Moore$5,300
 5) Elijah Bynum$2,820
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$6,500
  
Gate Revenue$0
Season Ticket Revenue$36,314
Playoff Revenue$0
Media Revenue$75,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$22,220
  
Misc Expenses$10,000
  
Total Revenue$111,314
Total Expenses$22,220
BALANCE$105,594
LAST SEASON OVERVIEW
Attendance161,110
Attendance per Game3,662
Starting Balance$0
  
Gate Revenue$77,675
Season Ticket Revenue$90,196
Playoff Revenue$0
Media Revenue$75,000
Merchandising Revenue$10,912
Other Revenue$0
  
Player Expenses$173,504
Staff Expenses$117,585
Other Expenses$33,000
  
Misc Expenses$76,806
  
Total Revenue$253,783
Total Expenses$324,089
BALANCE$6,500
ALLENTOWN FLEETWINGS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$108,170
Player Payroll$68,385
Current Budget$390,000
Projected Balance$0
  
Average Player Salary$3,719
League Average Salary$6,335
  
Highest Paid Players: 
 1) Wayne Stringfellow$13,200
 2) Ricky Bernal$11,600
 3) Chris Seidenberg$9,800
 4) Nate Hanson$7,700
 5) Evan Williams$6,400
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$41,756
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$0
  
Total Revenue$116,756
Total Expenses$28,500
BALANCE$98,256
LAST SEASON OVERVIEW
Attendance159,289
Attendance per Game3,620
Starting Balance-$10,000
  
Gate Revenue$65,160
Season Ticket Revenue$96,404
Playoff Revenue$0
Media Revenue$75,000
Merchandising Revenue$12,964
Other Revenue$0
  
Player Expenses$163,584
Staff Expenses$99,990
Other Expenses$28,500
  
Misc Expenses$62,546
  
Total Revenue$249,528
Total Expenses$292,074
BALANCE$10,000
CALGARY CARACALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$113,800
Player Payroll$112,890
Current Budget$232,000
Projected Balance-$4,000
  
Average Player Salary$5,314
League Average Salary$6,335
  
Highest Paid Players: 
 1) Mario Estrada$35,400
 2) David Waggoner$23,600
 3) Jeff Wachter$18,400
 4) Cody Stone$12,000
 5) Curtis Dawe$6,200
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$38,676
Playoff Revenue$0
Media Revenue$90,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$10,120
  
Misc Expenses$0
  
Total Revenue$128,676
Total Expenses$10,120
BALANCE$128,556
LAST SEASON OVERVIEW
Attendance157,896
Attendance per Game3,589
Starting Balance$10,000
  
Gate Revenue$70,123
Season Ticket Revenue$90,596
Playoff Revenue$0
Media Revenue$90,000
Merchandising Revenue$11,573
Other Revenue$0
  
Player Expenses$136,567
Staff Expenses$116,900
Other Expenses$24,000
  
Misc Expenses$15,175
  
Total Revenue$262,292
Total Expenses$277,467
BALANCE$10,000
DETROIT CHARGERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$102,595
Player Payroll$184,975
Current Budget$396,000
Projected Balance$0
  
Average Player Salary$7,499
League Average Salary$6,335
  
Highest Paid Players: 
 1) Joe Amero$26,200
 2) Carlos Licerio$26,000
 3) Terry Hendrickson$21,000
 4) Sam Hopkins$20,400
 5) Ryan Lunsford$17,400
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$49,144
Playoff Revenue$0
Media Revenue$150,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$34,500
  
Misc Expenses$0
  
Total Revenue$199,144
Total Expenses$34,500
BALANCE$174,644
LAST SEASON OVERVIEW
Attendance251,022
Attendance per Game5,705
Starting Balance$10,000
  
Gate Revenue$157,757
Season Ticket Revenue$100,760
Playoff Revenue$35,192
Media Revenue$150,000
Merchandising Revenue$12,672
Other Revenue$0
  
Player Expenses$151,482
Staff Expenses$84,349
Other Expenses$34,500
  
Misc Expenses-$186,050
  
Total Revenue$456,381
Total Expenses$270,331
BALANCE$10,000
EDMONTON DRILLERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$146,270
Player Payroll$161,275
Current Budget$414,000
Projected Balance-$20,000
  
Average Player Salary$8,039
League Average Salary$6,335
  
Highest Paid Players: 
 1) Eric Dehn$24,200
 2) Jon Pichardo$23,200
 3) Jared Bruggeman$20,800
 4) Etienne Larini$17,800
 5) Matt Mellon$16,200
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$37,268
Playoff Revenue$0
Media Revenue$140,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$27,000
  
Misc Expenses$0
  
Total Revenue$177,268
Total Expenses$27,000
BALANCE$160,268
LAST SEASON OVERVIEW
Attendance148,132
Attendance per Game3,367
Starting Balance$10,000
  
Gate Revenue$65,327
Season Ticket Revenue$85,800
Playoff Revenue$0
Media Revenue$140,000
Merchandising Revenue$11,108
Other Revenue$0
  
Player Expenses$150,365
Staff Expenses$131,444
Other Expenses$27,000
  
Misc Expenses$6,574
  
Total Revenue$302,235
Total Expenses$308,809
BALANCE$10,000
GREEN BAY BRAVES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$92,889
Player Payroll$76,945
Current Budget$218,000
Projected Balance-$2,700
  
Average Player Salary$3,906
League Average Salary$6,335
  
Highest Paid Players: 
 1) Pedro Hernandez$30,200
 2) Eric Trask$9,900
 3) Ricardo Mercado$9,600
 4) Rob Corkle$8,700
 5) Anbrosio Utra$2,220
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$4,500
  
Gate Revenue$0
Season Ticket Revenue$44,396
Playoff Revenue$0
Media Revenue$65,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$18,970
  
Misc Expenses$10,000
  
Total Revenue$109,396
Total Expenses$18,970
BALANCE$104,926
LAST SEASON OVERVIEW
Attendance168,933
Attendance per Game3,839
Starting Balance$0
  
Gate Revenue$68,392
Season Ticket Revenue$103,708
Playoff Revenue$0
Media Revenue$65,000
Merchandising Revenue$16,016
Other Revenue$0
  
Player Expenses$139,391
Staff Expenses$108,015
Other Expenses$29,974
  
Misc Expenses$28,764
  
Total Revenue$253,116
Total Expenses$277,380
BALANCE$4,500
HAMILTON TIGERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$128,975
Player Payroll$67,190
Current Budget$378,000
Projected Balance$11,300
  
Average Player Salary$3,460
League Average Salary$6,335
  
Highest Paid Players: 
 1) Dorek Bolesta$13,200
 2) Johnny Stokes$10,400
 3) Mark Hensley$9,500
 4) Antonio Perez$8,800
 5) Tom Himes$6,700
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance-$1,300
  
Gate Revenue$0
Season Ticket Revenue$45,401
Playoff Revenue$0
Media Revenue$150,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$24,750
  
Misc Expenses$20,000
  
Total Revenue$195,401
Total Expenses$24,750
BALANCE$189,351
LAST SEASON OVERVIEW
Attendance169,186
Attendance per Game3,845
Starting Balance$4,500
  
Gate Revenue$88,632
Season Ticket Revenue$121,410
Playoff Revenue$0
Media Revenue$55,000
Merchandising Revenue$15,427
Other Revenue$0
  
Player Expenses$189,288
Staff Expenses$160,280
Other Expenses$18,750
  
Misc Expenses$82,049
  
Total Revenue$280,469
Total Expenses$368,318
BALANCE-$1,300
LAS VEGAS ROLLERS
GENERAL INFORMATION
Team FocusWin Now!
Staff Payroll$149,655
Player Payroll$226,350
Current Budget$436,000
Projected Balance$0
  
Average Player Salary$13,060
League Average Salary$6,335
  
Highest Paid Players: 
 1) Chad Roytman$51,000
 2) Josh Glaser$35,200
 3) Sean Dunsmore$31,000
 4) Dillon Youngman$27,200
 5) Danny Beasley$27,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$60,100
Playoff Revenue$0
Media Revenue$150,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$18,750
  
Misc Expenses$70,000
  
Total Revenue$210,100
Total Expenses$18,750
BALANCE$271,350
LAST SEASON OVERVIEW
Attendance207,547
Attendance per Game4,717
Starting Balance$10,000
  
Gate Revenue$103,308
Season Ticket Revenue$140,378
Playoff Revenue$0
Media Revenue$150,000
Merchandising Revenue$16,632
Other Revenue$0
  
Player Expenses$281,331
Staff Expenses$155,129
Other Expenses$26,250
  
Misc Expenses$52,392
  
Total Revenue$410,318
Total Expenses$462,710
BALANCE$10,000
MEXICO CITY AZTECAS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$108,540
Player Payroll$131,380
Current Budget$478,000
Projected Balance$0
  
Average Player Salary$10,032
League Average Salary$6,335
  
Highest Paid Players: 
 1) Max Berry$33,600
 2) Justin Picton$27,400
 3) Nick Hawthorne$17,800
 4) Adam Gemmer$13,400
 5) Nick Wilder$12,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$68,183
Playoff Revenue$0
Media Revenue$190,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$23,250
  
Misc Expenses$20,000
  
Total Revenue$258,183
Total Expenses$23,250
BALANCE$264,933
LAST SEASON OVERVIEW
Attendance268,789
Attendance per Game6,109
Starting Balance$10,000
  
Gate Revenue$153,900
Season Ticket Revenue$159,164
Playoff Revenue$0
Media Revenue$190,000
Merchandising Revenue$16,896
Other Revenue$0
  
Player Expenses$243,473
Staff Expenses$110,990
Other Expenses$24,608
  
Misc Expenses-$140,889
  
Total Revenue$519,960
Total Expenses$379,071
BALANCE$10,000
NEWARK EAGLES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$103,230
Player Payroll$89,860
Current Budget$308,000
Projected Balance$0
  
Average Player Salary$6,014
League Average Salary$6,335
  
Highest Paid Players: 
 1) Ryan Walker$31,200
 2) Sean Bradley$12,600
 3) Tony Giraldo$10,800
 4) Michael Maya$10,200
 5) Jeremy Buck$9,400
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$44,339
Playoff Revenue$0
Media Revenue$120,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$27,350
  
Misc Expenses$0
  
Total Revenue$164,339
Total Expenses$27,350
BALANCE$146,989
LAST SEASON OVERVIEW
Attendance156,412
Attendance per Game3,555
Starting Balance-$10,000
  
Gate Revenue$65,763
Season Ticket Revenue$101,004
Playoff Revenue$0
Media Revenue$130,000
Merchandising Revenue$12,932
Other Revenue$0
  
Player Expenses$169,857
Staff Expenses$122,255
Other Expenses$36,273
  
Misc Expenses$38,686
  
Total Revenue$309,699
Total Expenses$328,385
BALANCE$10,000
OTTAWA CAPITALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$124,475
Player Payroll$100,620
Current Budget$278,000
Projected Balance-$3,000
  
Average Player Salary$5,261
League Average Salary$6,335
  
Highest Paid Players: 
 1) Andy Warring$22,200
 2) Malik Smith$21,800
 3) J.D. Moss$17,000
 4) Jose Garcia$7,400
 5) Chris Buckner$6,800
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$41,271
Playoff Revenue$0
Media Revenue$85,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$26,230
  
Misc Expenses$10,000
  
Total Revenue$126,271
Total Expenses$26,230
BALANCE$120,041
LAST SEASON OVERVIEW
Attendance165,567
Attendance per Game3,763
Starting Balance-$4,400
  
Gate Revenue$79,727
Season Ticket Revenue$82,265
Playoff Revenue$56,003
Media Revenue$85,000
Merchandising Revenue$10,780
Other Revenue$0
  
Player Expenses$169,578
Staff Expenses$93,754
Other Expenses$35,250
  
Misc Expenses-$793
  
Total Revenue$313,775
Total Expenses$298,582
BALANCE$10,000
QUEBEC CITY ADMIRALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$129,470
Player Payroll$142,205
Current Budget$364,000
Projected Balance$0
  
Average Player Salary$8,711
League Average Salary$6,335
  
Highest Paid Players: 
 1) Juan Tineo$35,200
 2) Cody Reilly$35,000
 3) Shane Chassion$21,400
 4) Dennis Ziemer$15,800
 5) Bill Kuhn$14,600
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance-$10,000
  
Gate Revenue$0
Season Ticket Revenue$36,476
Playoff Revenue$0
Media Revenue$90,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$29,150
  
Misc Expenses$20,000
  
Total Revenue$126,476
Total Expenses$29,150
BALANCE$107,326
LAST SEASON OVERVIEW
Attendance160,885
Attendance per Game3,656
Starting Balance-$10,000
  
Gate Revenue$74,511
Season Ticket Revenue$86,328
Playoff Revenue$0
Media Revenue$90,000
Merchandising Revenue$11,440
Other Revenue$0
  
Player Expenses$219,520
Staff Expenses$130,420
Other Expenses$31,500
  
Misc Expenses$119,161
  
Total Revenue$262,279
Total Expenses$381,440
BALANCE-$10,000
SASKATOON MOOSE
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$107,760
Player Payroll$78,510
Current Budget$332,000
Projected Balance-$2,800
  
Average Player Salary$5,084
League Average Salary$6,335
  
Highest Paid Players: 
 1) Dave Gregory$13,800
 2) Riley King$12,400
 3) Daniel Zamora$10,200
 4) Felipe Acosta$6,400
 5) Chris Rossin$6,300
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$7,000
  
Gate Revenue$0
Season Ticket Revenue$38,839
Playoff Revenue$0
Media Revenue$60,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$33,750
  
Misc Expenses$20,000
  
Total Revenue$98,839
Total Expenses$33,750
BALANCE$92,089
LAST SEASON OVERVIEW
Attendance165,273
Attendance per Game3,756
Starting Balance-$10,000
  
Gate Revenue$72,695
Season Ticket Revenue$89,998
Playoff Revenue$0
Media Revenue$60,000
Merchandising Revenue$11,456
Other Revenue$0
  
Player Expenses$194,330
Staff Expenses$98,060
Other Expenses$33,750
  
Misc Expenses$108,991
  
Total Revenue$234,149
Total Expenses$326,140
BALANCE$7,000
SHERBROOKE CANADIANS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$101,620
Player Payroll$83,310
Current Budget$288,000
Projected Balance$0
  
Average Player Salary$4,443
League Average Salary$6,335
  
Highest Paid Players: 
 1) Ruben Hernandez$21,000
 2) Luis Torres$18,400
 3) Andy Groves$16,800
 4) John Horn$6,700
 5) Melvin Munoz$3,060
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$43,191
Playoff Revenue$0
Media Revenue$65,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$33,750
  
Misc Expenses$20,000
  
Total Revenue$108,191
Total Expenses$33,750
BALANCE$104,441
LAST SEASON OVERVIEW
Attendance203,175
Attendance per Game4,618
Starting Balance$10,000
  
Gate Revenue$94,683
Season Ticket Revenue$98,234
Playoff Revenue$0
Media Revenue$39,000
Merchandising Revenue$12,980
Other Revenue$0
  
Player Expenses$108,622
Staff Expenses$69,295
Other Expenses$46,318
  
Misc Expenses-$20,662
  
Total Revenue$244,897
Total Expenses$224,235
BALANCE$10,000
SOUTHERN CALIFORNIA EMPIRES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$131,370
Player Payroll$76,730
Current Budget$404,000
Projected Balance$0
  
Average Player Salary$6,036
League Average Salary$6,335
  
Highest Paid Players: 
 1) Gary Burget$43,000
 2) Jared Herrick$6,100
 3) Chris Kaplan$5,600
 4) Chris Mandernach$4,540
 5) Jose Pellerin$1,160
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$46,880
Playoff Revenue$0
Media Revenue$160,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$30,750
  
Misc Expenses$40,000
  
Total Revenue$206,880
Total Expenses$30,750
BALANCE$226,130
LAST SEASON OVERVIEW
Attendance156,673
Attendance per Game3,561
Starting Balance$10,000
  
Gate Revenue$69,729
Season Ticket Revenue$109,163
Playoff Revenue$0
Media Revenue$160,000
Merchandising Revenue$12,833
Other Revenue$0
  
Player Expenses$394,454
Staff Expenses$157,844
Other Expenses$23,250
  
Misc Expenses$223,823
  
Total Revenue$351,725
Total Expenses$575,548
BALANCE$10,000
VACAVILLE STEELHEADS
GENERAL INFORMATION
Team FocusWin Now!
Staff Payroll$126,590
Player Payroll$214,215
Current Budget$520,000
Projected Balance$10,000
  
Average Player Salary$10,686
League Average Salary$6,335
  
Highest Paid Players: 
 1) Manfried Kirschner$34,200
 2) Craig Herring$29,400
 3) Jake White$22,600
 4) Chase Wells$21,400
 5) Cody Vannette$19,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$0
  
Gate Revenue$0
Season Ticket Revenue$53,472
Playoff Revenue$0
Media Revenue$180,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$20,250
  
Misc Expenses$20,000
  
Total Revenue$233,472
Total Expenses$20,250
BALANCE$233,222
LAST SEASON OVERVIEW
Attendance172,207
Attendance per Game3,914
Starting Balance-$10,000
  
Gate Revenue$84,152
Season Ticket Revenue$117,871
Playoff Revenue$23,332
Media Revenue$180,000
Merchandising Revenue$14,549
Other Revenue$0
  
Player Expenses$387,260
Staff Expenses$109,545
Other Expenses$27,475
  
Misc Expenses$114,376
  
Total Revenue$419,904
Total Expenses$524,280
BALANCE$0
VANCOUVER BRUINS
GENERAL INFORMATION
Team FocusRebuilding
Staff Payroll$93,862
Player Payroll$82,465
Current Budget$316,000
Projected Balance$0
  
Average Player Salary$3,466
League Average Salary$6,335
  
Highest Paid Players: 
 1) Alan Staubitz$14,400
 2) Ricky Rodriguez$13,400
 3) David Williams$12,000
 4) Andrew Zavitz$9,800
 5) Angelo Vera$6,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$46,212
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$166,212
Total Expenses$45,000
BALANCE$131,212
LAST SEASON OVERVIEW
Attendance177,653
Attendance per Game4,038
Starting Balance$10,000
  
Gate Revenue$65,836
Season Ticket Revenue$102,837
Playoff Revenue$0
Media Revenue$120,000
Merchandising Revenue$13,200
Other Revenue$0
  
Player Expenses$103,094
Staff Expenses$91,679
Other Expenses$45,000
  
Misc Expenses-$62,100
  
Total Revenue$301,873
Total Expenses$239,773
BALANCE$10,000
WINNIPEG BUFFALOES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$154,150
Player Payroll$106,910
Current Budget$334,000
Projected Balance-$12,100
  
Average Player Salary$6,705
League Average Salary$6,335
  
Highest Paid Players: 
 1) Daniel Sarretti$22,400
 2) Kent Beaton$20,200
 3) Brendan Shilling$13,200
 4) David Homeyer$11,800
 5) Bradley Foreman$9,200
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,000
  
Gate Revenue$0
Season Ticket Revenue$38,887
Playoff Revenue$0
Media Revenue$80,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$28,500
  
Misc Expenses$20,000
  
Total Revenue$118,887
Total Expenses$28,500
BALANCE$120,387
LAST SEASON OVERVIEW
Attendance172,975
Attendance per Game3,931
Starting Balance-$10,000
  
Gate Revenue$86,220
Season Ticket Revenue$86,240
Playoff Revenue$44,143
Media Revenue$75,000
Merchandising Revenue$12,574
Other Revenue$0
  
Player Expenses$149,545
Staff Expenses$161,935
Other Expenses$28,500
  
Misc Expenses$55,803
  
Total Revenue$304,177
Total Expenses$339,980
BALANCE$10,000
Sunday, November 10th , 2024 - OOTP Baseball 25.10 Build 95