SEMI-PRO BASEBALL CIRCUIT
FINANCIAL REPORT
12/31/2011
BNN Index | SPBC | SCORES | STANDINGS | STATS | TEAMS | PLAYERS | TRANSACTIONS | HISTORY
 
Rank Team Payroll
1 Southern California Empires $247,170
2 Las Vegas Rollers $187,775
3 Green Bay Braves $183,765
4 Vancouver Bruins $183,155
5 Detroit Chargers $183,000
6 Sherbrooke Canadians $164,675
7 Mexico City Aztecas $164,305
8 Newark Eagles $146,490
9 Winnipeg Buffaloes $141,385
10 Ottawa Capitals $125,180
11 Calgary Caracals $100,515
12 Quebec City Admirals $95,505
13 Edmonton Drillers $87,875
14 Albany Senators $87,280
15 Allentown Fleetwings $86,005
16 Vacaville Steelheads $83,190
17 Hamilton Tigers $77,655
18 Saskatoon Moose $52,510
Rank Team Attendance
1 Detroit Chargers 272,473
2 Mexico City Aztecas 252,146
3 Las Vegas Rollers 244,456
4 Newark Eagles 231,220
5 Vacaville Steelheads 224,419
6 Vancouver Bruins 222,074
7 Sherbrooke Canadians 216,565
8 Green Bay Braves 204,549
9 Southern California Empires 188,607
10 Ottawa Capitals 179,326
11 Winnipeg Buffaloes 177,251
12 Allentown Fleetwings 175,530
13 Calgary Caracals 175,049
14 Albany Senators 160,819
15 Saskatoon Moose 159,065
16 Hamilton Tigers 156,552
17 Quebec City Admirals 153,656
18 Edmonton Drillers 149,668
Rank Team Gate Revenue
1 Detroit Chargers $184,121
2 Vacaville Steelheads $160,716
3 Mexico City Aztecas $157,222
4 Newark Eagles $147,891
5 Las Vegas Rollers $144,952
6 Vancouver Bruins $113,155
7 Sherbrooke Canadians $108,142
8 Green Bay Braves $105,312
9 Ottawa Capitals $101,793
10 Southern California Empires $98,366
11 Winnipeg Buffaloes $94,564
12 Calgary Caracals $86,405
13 Allentown Fleetwings $81,002
14 Albany Senators $73,261
15 Quebec City Admirals $67,319
16 Saskatoon Moose $66,934
17 Edmonton Drillers $66,025
18 Hamilton Tigers $62,565
Rank Team Season Tickets
1 Mexico City Aztecas $159,107
2 Las Vegas Rollers $141,251
3 Vacaville Steelheads $123,642
4 Detroit Chargers $113,627
5 Southern California Empires $109,469
6 Vancouver Bruins $106,439
7 Hamilton Tigers $106,324
8 Green Bay Braves $104,236
9 Sherbrooke Canadians $101,720
10 Newark Eagles $101,522
11 Allentown Fleetwings $97,240
12 Ottawa Capitals $95,367
13 Winnipeg Buffaloes $90,942
14 Calgary Caracals $90,596
15 Saskatoon Moose $89,778
16 Quebec City Admirals $86,240
17 Edmonton Drillers $86,196
18 Albany Senators $85,466
Rank Team Media Revenue
1 Mexico City Aztecas $190,000
2 Vacaville Steelheads $180,000
3 Southern California Empires $160,000
4 Las Vegas Rollers $150,000
5 Detroit Chargers $150,000
6 Hamilton Tigers $150,000
7 Edmonton Drillers $140,000
8 Newark Eagles $120,000
9 Vancouver Bruins $120,000
10 Calgary Caracals $90,000
11 Quebec City Admirals $90,000
12 Ottawa Capitals $85,000
13 Winnipeg Buffaloes $80,000
14 Albany Senators $75,000
15 Allentown Fleetwings $75,000
16 Green Bay Braves $65,000
17 Sherbrooke Canadians $65,000
18 Saskatoon Moose $60,000
Rank Team Merchandising
1 Mexico City Aztecas $17,884
2 Las Vegas Rollers $16,632
3 Green Bay Braves $15,996
4 Hamilton Tigers $14,972
5 Vacaville Steelheads $14,740
6 Southern California Empires $13,262
7 Detroit Chargers $13,200
8 Vancouver Bruins $13,200
9 Newark Eagles $13,007
10 Sherbrooke Canadians $12,980
11 Ottawa Capitals $12,496
12 Allentown Fleetwings $12,412
13 Winnipeg Buffaloes $12,268
14 Saskatoon Moose $11,528
15 Calgary Caracals $11,388
16 Quebec City Admirals $11,238
17 Edmonton Drillers $11,012
18 Albany Senators $10,912
Rank Team Total Revenue
1 Mexico City Aztecas $769,617
2 Vacaville Steelheads $682,001
3 Detroit Chargers $510,862
4 Newark Eagles $474,835
5 Las Vegas Rollers $452,835
6 Southern California Empires $381,097
7 Vancouver Bruins $352,794
8 Hamilton Tigers $333,861
9 Edmonton Drillers $303,233
10 Ottawa Capitals $294,656
11 Green Bay Braves $290,544
12 Sherbrooke Canadians $287,842
13 Calgary Caracals $278,389
14 Winnipeg Buffaloes $277,774
15 Allentown Fleetwings $265,654
16 Quebec City Admirals $254,797
17 Albany Senators $244,639
18 Saskatoon Moose $228,240
Rank Team Total Expenses
1 Vacaville Steelheads $512,846
2 Mexico City Aztecas $478,711
3 Las Vegas Rollers $450,740
4 Detroit Chargers $442,044
5 Southern California Empires $388,726
6 Edmonton Drillers $371,873
7 Vancouver Bruins $351,072
8 Winnipeg Buffaloes $336,222
9 Ottawa Capitals $315,709
10 Hamilton Tigers $308,614
11 Newark Eagles $308,418
12 Sherbrooke Canadians $307,403
13 Quebec City Admirals $301,775
14 Allentown Fleetwings $290,070
15 Saskatoon Moose $276,222
16 Green Bay Braves $264,279
17 Albany Senators $239,483
18 Calgary Caracals $221,177
Rank Team Current Budget
1 Mexico City Aztecas $530,000
2 Las Vegas Rollers $454,000
3 Vacaville Steelheads $396,000
4 Detroit Chargers $386,000
5 Newark Eagles $384,000
6 Vancouver Bruins $354,000
7 Hamilton Tigers $334,000
8 Southern California Empires $308,000
9 Edmonton Drillers $304,000
10 Calgary Caracals $280,000
11 Winnipeg Buffaloes $278,000
12 Allentown Fleetwings $266,000
13 Green Bay Braves $258,000
14 Sherbrooke Canadians $256,000
15 Quebec City Admirals $256,000
16 Ottawa Capitals $256,000
17 Albany Senators $246,000
18 Saskatoon Moose $230,000
Rank Player Team Salary  
1 Mike Pedersen Newark $54,000  
2 Darren Hunter Southern California $52,000  
3 Etienne Larini Green Bay $49,800  
4 Jason Schiavo Southern California $47,000  
5 Gary Burget Southern California $43,000  
6 Wil Monroy Vancouver $39,800  
7 Greg Brandt Detroit $36,600  
8 John Frost Mexico City $36,600  
9 Eric Baker Sherbrooke $35,400  
10 Mario Estrada Calgary $35,400  
11 Josh Glaser Las Vegas $35,200  
12 Juan Tineo Sherbrooke $35,200  
13 Nathan Billingsley Southern California $35,000  
14 Cody Reilly Quebec City $35,000  
15 Joe Amero Detroit $33,600  
16 Michael Queen Mexico City $32,200  
17 Carlton Michael Detroit $32,000  
18 Sean Dunsmore Las Vegas $31,000  
19 Pedro Hernandez Green Bay $30,200  
20 Robby Harris Southern California $27,400  
21 Dillon Youngman Las Vegas $27,200  
22 Danny Beasley Las Vegas $27,000  
23 Bryan Mickelson Mexico City $27,000  
24 Ryan Lynn Hamilton $26,600  
25 Pete Phillips Green Bay $24,200  
ALBANY SENATORS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$0
Player Payroll$87,280
Current Budget$246,000
Projected Balance$38,320
  
Average Player Salary$4,383
League Average Salary$7,568
  
Highest Paid Players: 
 1) Marco Lasso$19,200
 2) Brad Compton$16,000
 3) Andy Fulton$8,100
 4) Randy LaFaye$7,100
 5) John King$6,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$61,656
  
Gate Revenue$0
Season Ticket Revenue$35,660
Playoff Revenue$0
Media Revenue$75,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$23,780
  
Misc Expenses$0
  
Total Revenue$110,660
Total Expenses$23,780
BALANCE$148,536
LAST SEASON OVERVIEW
Attendance160,819
Attendance per Game3,655
Starting Balance$6,500
  
Gate Revenue$73,261
Season Ticket Revenue$85,466
Playoff Revenue$0
Media Revenue$75,000
Merchandising Revenue$10,912
Other Revenue$0
  
Player Expenses$76,614
Staff Expenses$139,549
Other Expenses$23,320
  
Misc Expenses$50,000
  
Total Revenue$244,639
Total Expenses$239,483
BALANCE$61,656
ALLENTOWN FLEETWINGS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$45,130
Player Payroll$86,005
Current Budget$266,000
Projected Balance$10,535
  
Average Player Salary$4,990
League Average Salary$7,568
  
Highest Paid Players: 
 1) Dave Murray$17,600
 2) Wayne Stringfellow$13,200
 3) Jose Alferez$11,400
 4) Ricky Alcala$10,200
 5) Dan Criddle$5,800
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$5,584
  
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$24,830
  
Misc Expenses$0
  
Total Revenue$116,756
Total Expenses$24,830
BALANCE$97,510
LAST SEASON OVERVIEW
Attendance175,530
Attendance per Game3,989
Starting Balance$10,000
  
Gate Revenue$81,002
Season Ticket Revenue$97,240
Playoff Revenue$0
Media Revenue$75,000
Merchandising Revenue$12,412
Other Revenue$0
  
Player Expenses$153,400
Staff Expenses$108,170
Other Expenses$28,500
  
Misc Expenses$20,000
  
Total Revenue$265,654
Total Expenses$290,070
BALANCE$5,584
CALGARY CARACALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$0
Player Payroll$100,515
Current Budget$280,000
Projected Balance$60,145
  
Average Player Salary$4,810
League Average Salary$7,568
  
Highest Paid Players: 
 1) Mario Estrada$35,400
 2) Josh Russell$22,600
 3) Bryan Largent$10,400
 4) Eddie Martinez$10,200
 5) Curtis Dawe$6,200
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$107,212
  
Gate Revenue$0
Season Ticket Revenue$42,240
Playoff Revenue$0
Media Revenue$90,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$24,000
  
Misc Expenses$10,000
  
Total Revenue$132,240
Total Expenses$24,000
BALANCE$225,452
LAST SEASON OVERVIEW
Attendance175,049
Attendance per Game3,978
Starting Balance$10,000
  
Gate Revenue$86,405
Season Ticket Revenue$90,596
Playoff Revenue$0
Media Revenue$90,000
Merchandising Revenue$11,388
Other Revenue$0
  
Player Expenses$94,337
Staff Expenses$113,800
Other Expenses$13,040
  
Misc Expenses$40,000
  
Total Revenue$278,389
Total Expenses$221,177
BALANCE$107,212
DETROIT CHARGERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$37,347
Player Payroll$183,000
Current Budget$386,000
Projected Balance$4,556
  
Average Player Salary$10,074
League Average Salary$7,568
  
Highest Paid Players: 
 1) Greg Brandt$36,600
 2) Joe Amero$33,600
 3) Carlton Michael$32,000
 4) Sam Hopkins$20,400
 5) Paul Kloser$13,400
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$98,818
  
Gate Revenue$0
Season Ticket Revenue$45,125
Playoff Revenue$0
Media Revenue$75,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$34,500
  
Misc Expenses$10,000
  
Total Revenue$120,125
Total Expenses$34,500
BALANCE$194,443
LAST SEASON OVERVIEW
Attendance272,473
Attendance per Game6,193
Starting Balance$10,000
  
Gate Revenue$184,121
Season Ticket Revenue$113,627
Playoff Revenue$49,914
Media Revenue$150,000
Merchandising Revenue$13,200
Other Revenue$0
  
Player Expenses$303,305
Staff Expenses$102,595
Other Expenses$36,144
  
Misc Expenses$20,000
  
Total Revenue$510,862
Total Expenses$442,044
BALANCE$98,818
EDMONTON DRILLERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$0
Player Payroll$87,875
Current Budget$304,000
Projected Balance$126,191
  
Average Player Salary$5,492
League Average Salary$7,568
  
Highest Paid Players: 
 1) Jon Pichardo$23,200
 2) Matt Mellon$16,200
 3) Bill Hibshman$12,200
 4) Mark Roberts$11,800
 5) Kyle Boylan$8,600
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance-$38,640
  
Gate Revenue$0
Season Ticket Revenue$35,860
Playoff Revenue$0
Media Revenue$140,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$12,530
  
Misc Expenses$0
  
Total Revenue$175,860
Total Expenses$12,530
BALANCE$124,690
LAST SEASON OVERVIEW
Attendance149,668
Attendance per Game3,402
Starting Balance$10,000
  
Gate Revenue$66,025
Season Ticket Revenue$86,196
Playoff Revenue$0
Media Revenue$140,000
Merchandising Revenue$11,012
Other Revenue$0
  
Player Expenses$198,603
Staff Expenses$146,270
Other Expenses$27,000
  
Misc Expenses$20,000
  
Total Revenue$303,233
Total Expenses$371,873
BALANCE-$38,640
GREEN BAY BRAVES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$0
Player Payroll$183,765
Current Budget$258,000
Projected Balance-$13,773
  
Average Player Salary$10,163
League Average Salary$7,568
  
Highest Paid Players: 
 1) Etienne Larini$49,800
 2) Pedro Hernandez$30,200
 3) Pete Phillips$24,200
 4) Sam Bailey$18,200
 5) Brent Gingrich$17,600
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$90,765
  
Gate Revenue$0
Season Ticket Revenue$57,640
Playoff Revenue$0
Media Revenue$32,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$21,820
  
Misc Expenses$6,400
  
Total Revenue$89,640
Total Expenses$21,820
BALANCE$164,985
LAST SEASON OVERVIEW
Attendance204,549
Attendance per Game4,649
Starting Balance$4,500
  
Gate Revenue$105,312
Season Ticket Revenue$104,236
Playoff Revenue$0
Media Revenue$65,000
Merchandising Revenue$15,996
Other Revenue$0
  
Player Expenses$148,550
Staff Expenses$92,889
Other Expenses$22,840
  
Misc Expenses$60,000
  
Total Revenue$290,544
Total Expenses$264,279
BALANCE$90,765
HAMILTON TIGERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$0
Player Payroll$77,655
Current Budget$334,000
Projected Balance$119,335
  
Average Player Salary$4,361
League Average Salary$7,568
  
Highest Paid Players: 
 1) Ryan Lynn$26,600
 2) Jared Bruggeman$11,800
 3) Victor Zapata$10,400
 4) Oliver McPeak$6,400
 5) Dave Lewis$6,300
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$43,947
  
Gate Revenue$0
Season Ticket Revenue$51,733
Playoff Revenue$0
Media Revenue$150,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$29,250
  
Misc Expenses$0
  
Total Revenue$201,733
Total Expenses$29,250
BALANCE$216,430
LAST SEASON OVERVIEW
Attendance156,552
Attendance per Game3,558
Starting Balance-$1,300
  
Gate Revenue$62,565
Season Ticket Revenue$106,324
Playoff Revenue$0
Media Revenue$150,000
Merchandising Revenue$14,972
Other Revenue$0
  
Player Expenses$137,643
Staff Expenses$128,975
Other Expenses$41,996
  
Misc Expenses$20,000
  
Total Revenue$333,861
Total Expenses$308,614
BALANCE$43,947
LAS VEGAS ROLLERS
GENERAL INFORMATION
Team FocusWin Now!
Staff Payroll$0
Player Payroll$187,775
Current Budget$454,000
Projected Balance$197,538
  
Average Player Salary$9,804
League Average Salary$7,568
  
Highest Paid Players: 
 1) Josh Glaser$35,200
 2) Sean Dunsmore$31,000
 3) Dillon Youngman$27,200
 4) Danny Beasley$27,000
 5) Jay Qualls$15,800
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$92,095
  
Gate Revenue$0
Season Ticket Revenue$66,153
Playoff Revenue$0
Media Revenue$150,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$730
Other Expenses$18,750
  
Misc Expenses$10,000
  
Total Revenue$216,153
Total Expenses$19,480
BALANCE$298,768
LAST SEASON OVERVIEW
Attendance244,456
Attendance per Game5,556
Starting Balance$10,000
  
Gate Revenue$144,952
Season Ticket Revenue$141,251
Playoff Revenue$0
Media Revenue$150,000
Merchandising Revenue$16,632
Other Revenue$0
  
Player Expenses$282,335
Staff Expenses$149,655
Other Expenses$18,750
  
Misc Expenses$80,000
  
Total Revenue$452,835
Total Expenses$450,740
BALANCE$92,095
MEXICO CITY AZTECAS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$0
Player Payroll$164,305
Current Budget$530,000
Projected Balance$248,053
  
Average Player Salary$11,153
League Average Salary$7,568
  
Highest Paid Players: 
 1) John Frost$36,600
 2) Michael Queen$32,200
 3) Bryan Mickelson$27,000
 4) Nick Hawthorne$17,800
 5) Ha-joon Kim$15,400
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$380,906
  
Gate Revenue$0
Season Ticket Revenue$69,578
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$259,578
Total Expenses$23,250
BALANCE$637,234
LAST SEASON OVERVIEW
Attendance252,146
Attendance per Game5,731
Starting Balance$10,000
  
Gate Revenue$157,222
Season Ticket Revenue$159,107
Playoff Revenue$245,404
Media Revenue$190,000
Merchandising Revenue$17,884
Other Revenue$0
  
Player Expenses$346,646
Staff Expenses$108,540
Other Expenses$23,525
  
Misc Expenses$80,000
  
Total Revenue$769,617
Total Expenses$478,711
BALANCE$380,906
NEWARK EAGLES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$52,360
Player Payroll$146,490
Current Budget$384,000
Projected Balance$24,915
  
Average Player Salary$9,940
League Average Salary$7,568
  
Highest Paid Players: 
 1) Mike Pedersen$54,000
 2) Alex Olvera$20,600
 3) Mike White$17,600
 4) John Shaffer$14,400
 5) Sean Bradley$12,600
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$196,417
  
Gate Revenue$0
Season Ticket Revenue$50,177
Playoff Revenue$0
Media Revenue$120,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$33,000
  
Misc Expenses$10,000
  
Total Revenue$170,177
Total Expenses$33,000
BALANCE$343,594
LAST SEASON OVERVIEW
Attendance231,220
Attendance per Game5,255
Starting Balance$10,000
  
Gate Revenue$147,891
Season Ticket Revenue$101,522
Playoff Revenue$92,415
Media Revenue$120,000
Merchandising Revenue$13,007
Other Revenue$0
  
Player Expenses$168,414
Staff Expenses$103,230
Other Expenses$36,774
  
Misc Expenses$20,000
  
Total Revenue$474,835
Total Expenses$308,418
BALANCE$196,417
OTTAWA CAPITALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$29,560
Player Payroll$125,180
Current Budget$256,000
Projected Balance$22,404
  
Average Player Salary$6,554
League Average Salary$7,568
  
Highest Paid Players: 
 1) Andy Warring$22,200
 2) Malik Smith$21,800
 3) Matt Reed$21,400
 4) Brad Duchow$17,200
 5) Jared Crocker$13,200
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$18,947
  
Gate Revenue$0
Season Ticket Revenue$41,008
Playoff Revenue$0
Media Revenue$46,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$10,000
  
Misc Expenses$23,600
  
Total Revenue$87,008
Total Expenses$10,000
BALANCE$119,555
LAST SEASON OVERVIEW
Attendance179,326
Attendance per Game4,076
Starting Balance$10,000
  
Gate Revenue$101,793
Season Ticket Revenue$95,367
Playoff Revenue$0
Media Revenue$85,000
Merchandising Revenue$12,496
Other Revenue$0
  
Player Expenses$167,734
Staff Expenses$124,475
Other Expenses$23,500
  
Misc Expenses$30,000
  
Total Revenue$294,656
Total Expenses$315,709
BALANCE$18,947
QUEBEC CITY ADMIRALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$62,582
Player Payroll$95,505
Current Budget$256,000
Projected Balance$19,031
  
Average Player Salary$5,260
League Average Salary$7,568
  
Highest Paid Players: 
 1) Cody Reilly$35,000
 2) Shane Chassion$21,400
 3) Heriberto Rodriguez$11,600
 4) Aaron Cramer$6,300
 5) Kenny Sullivan$5,600
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance-$16,978
  
Gate Revenue$0
Season Ticket Revenue$37,268
Playoff Revenue$0
Media Revenue$90,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$24,260
  
Misc Expenses$10,000
  
Total Revenue$127,268
Total Expenses$24,260
BALANCE$96,030
LAST SEASON OVERVIEW
Attendance153,656
Attendance per Game3,492
Starting Balance-$10,000
  
Gate Revenue$67,319
Season Ticket Revenue$86,240
Playoff Revenue$0
Media Revenue$90,000
Merchandising Revenue$11,238
Other Revenue$0
  
Player Expenses$140,805
Staff Expenses$129,470
Other Expenses$31,500
  
Misc Expenses$40,000
  
Total Revenue$254,797
Total Expenses$301,775
BALANCE-$16,978
SASKATOON MOOSE
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$0
Player Payroll$52,510
Current Budget$230,000
Projected Balance$62,504
  
Average Player Salary$3,227
League Average Salary$7,568
  
Highest Paid Players: 
 1) Dave Gregory$13,800
 2) Johnny Wallace$7,800
 3) Ricky Salazar$5,200
 4) Jim Magee$4,840
 5) John Dick$2,420
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance-$20,982
  
Gate Revenue$0
Season Ticket Revenue$39,409
Playoff Revenue$0
Media Revenue$60,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$22,680
  
Misc Expenses$0
  
Total Revenue$99,409
Total Expenses$22,680
BALANCE$55,747
LAST SEASON OVERVIEW
Attendance159,065
Attendance per Game3,615
Starting Balance$7,000
  
Gate Revenue$66,934
Season Ticket Revenue$89,778
Playoff Revenue$0
Media Revenue$60,000
Merchandising Revenue$11,528
Other Revenue$0
  
Player Expenses$134,713
Staff Expenses$107,759
Other Expenses$33,750
  
Misc Expenses$20,000
  
Total Revenue$228,240
Total Expenses$276,222
BALANCE-$20,982
SHERBROOKE CANADIANS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$0
Player Payroll$164,675
Current Budget$256,000
Projected Balance$103,232
  
Average Player Salary$9,010
League Average Salary$7,568
  
Highest Paid Players: 
 1) Eric Baker$35,400
 2) Juan Tineo$35,200
 3) Ruben Hernandez$21,000
 4) Jason Brooks$18,400
 5) Andy Groves$16,800
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$10,439
  
Gate Revenue$0
Season Ticket Revenue$44,487
Playoff Revenue$0
Media Revenue$32,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$10,000
  
Misc Expenses$10,000
  
Total Revenue$76,487
Total Expenses$10,000
BALANCE$86,926
LAST SEASON OVERVIEW
Attendance216,565
Attendance per Game4,922
Starting Balance$10,000
  
Gate Revenue$108,142
Season Ticket Revenue$101,720
Playoff Revenue$0
Media Revenue$65,000
Merchandising Revenue$12,980
Other Revenue$0
  
Player Expenses$165,619
Staff Expenses$101,619
Other Expenses$40,165
  
Misc Expenses$20,000
  
Total Revenue$287,842
Total Expenses$307,403
BALANCE$10,439
SOUTHERN CALIFORNIA EMPIRES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$23,000
Player Payroll$247,170
Current Budget$308,000
Projected Balance$1,367
  
Average Player Salary$15,115
League Average Salary$7,568
  
Highest Paid Players: 
 1) Darren Hunter$52,000
 2) Jason Schiavo$47,000
 3) Gary Burget$43,000
 4) Nathan Billingsley$35,000
 5) Robby Harris$27,400
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$72,371
  
Gate Revenue$0
Season Ticket Revenue$48,039
Playoff Revenue$0
Media Revenue$85,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$10,000
  
Misc Expenses$0
  
Total Revenue$133,039
Total Expenses$10,000
BALANCE$195,410
LAST SEASON OVERVIEW
Attendance188,607
Attendance per Game4,287
Starting Balance$10,000
  
Gate Revenue$98,366
Season Ticket Revenue$109,469
Playoff Revenue$0
Media Revenue$160,000
Merchandising Revenue$13,262
Other Revenue$0
  
Player Expenses$222,857
Staff Expenses$131,369
Other Expenses$34,500
  
Misc Expenses$70,000
  
Total Revenue$381,097
Total Expenses$388,726
BALANCE$72,371
VACAVILLE STEELHEADS
GENERAL INFORMATION
Team FocusWin Now!
Staff Payroll$0
Player Payroll$83,190
Current Budget$396,000
Projected Balance$218,939
  
Average Player Salary$7,186
League Average Salary$7,568
  
Highest Paid Players: 
 1) Jake White$22,600
 2) J.D. Moss$17,000
 3) James Ogletree$8,700
 4) Evan Williams$6,400
 5) Rich Daudelin$6,300
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$279,155
  
Gate Revenue$0
Season Ticket Revenue$72,221
Playoff Revenue$0
Media Revenue$95,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$20,250
  
Misc Expenses$30,000
  
Total Revenue$167,221
Total Expenses$20,250
BALANCE$456,126
LAST SEASON OVERVIEW
Attendance224,419
Attendance per Game5,100
Starting Balance$0
  
Gate Revenue$160,716
Season Ticket Revenue$123,642
Playoff Revenue$202,903
Media Revenue$180,000
Merchandising Revenue$14,740
Other Revenue$0
  
Player Expenses$366,007
Staff Expenses$126,589
Other Expenses$20,250
  
Misc Expenses$110,000
  
Total Revenue$682,001
Total Expenses$512,846
BALANCE$279,155
VANCOUVER BRUINS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$0
Player Payroll$183,155
Current Budget$354,000
Projected Balance$74,749
  
Average Player Salary$8,746
League Average Salary$7,568
  
Highest Paid Players: 
 1) Wil Monroy$39,800
 2) Josh Lurte$20,800
 3) Ryan Grimm$15,000
 4) Alan Staubitz$14,400
 5) Jon Drader$13,400
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$21,722
  
Gate Revenue$0
Season Ticket Revenue$47,344
Playoff Revenue$0
Media Revenue$120,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$33,480
  
Misc Expenses$0
  
Total Revenue$167,344
Total Expenses$33,480
BALANCE$155,586
LAST SEASON OVERVIEW
Attendance222,074
Attendance per Game5,047
Starting Balance$10,000
  
Gate Revenue$113,155
Season Ticket Revenue$106,439
Playoff Revenue$0
Media Revenue$120,000
Merchandising Revenue$13,200
Other Revenue$0
  
Player Expenses$202,825
Staff Expenses$93,862
Other Expenses$54,385
  
Misc Expenses$10,000
  
Total Revenue$352,794
Total Expenses$351,072
BALANCE$21,722
WINNIPEG BUFFALOES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$0
Player Payroll$141,385
Current Budget$278,000
Projected Balance$39,719
  
Average Player Salary$6,836
League Average Salary$7,568
  
Highest Paid Players: 
 1) Daniel Sarretti$22,400
 2) David Homeyer$21,000
 3) Kent Beaton$20,200
 4) Bryce Davis$16,000
 5) Brendan Shilling$13,200
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$1,552
  
Gate Revenue$0
Season Ticket Revenue$40,656
Playoff Revenue$0
Media Revenue$80,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$10,000
  
Misc Expenses$10,000
  
Total Revenue$120,656
Total Expenses$10,000
BALANCE$122,208
LAST SEASON OVERVIEW
Attendance177,251
Attendance per Game4,028
Starting Balance$10,000
  
Gate Revenue$94,564
Season Ticket Revenue$90,942
Playoff Revenue$0
Media Revenue$80,000
Merchandising Revenue$12,268
Other Revenue$0
  
Player Expenses$153,572
Staff Expenses$154,150
Other Expenses$28,500
  
Misc Expenses$50,000
  
Total Revenue$277,774
Total Expenses$336,222
BALANCE$1,552
Monday, December 16th , 2024 - OOTP Baseball 25.11 Build 100