League Financial Report for Professional Baseball Circuit

PROFESSIONAL BASEBALL CIRCUIT FINANCIAL REPORT 12/31/2013
BNN Index \| PBC \| SCORES \| STANDINGS \| STATS \| TEAMS \| PLAYERS \| TRANSACTIONS \| HISTORY

Rank	Team	Payroll
1	Los Angeles Knights	$10,115,500
2	New York City Blues	$9,211,500
3	Las Vegas Aces	$8,942,500
4	Houston Mavericks	$7,416,000
5	Tampa Bay Thunder	$7,362,000
6	El Paso Diablos	$6,732,500
7	Washington Warriors	$6,719,000
8	Miami Sun Sox	$6,706,000
9	Dallas Texans	$6,432,500
10	Philadelphia Keystones	$6,386,500
11	St. Louis Lions	$6,355,500
12	San Francisco Peanuts	$6,230,000
13	Toronto Titans	$6,020,500
14	Chicago Union	$5,233,000
15	Boston Shamrocks	$5,058,000
16	Atlanta Pilots	$3,951,500
17	Denver Cutthroats	$2,984,000
18	Detroit Motors	$2,432,000

Rank	Team	Attendance
1	Washington Warriors	1,512,766
2	El Paso Diablos	1,493,695
3	Houston Mavericks	1,387,933
4	Las Vegas Aces	1,343,829
5	Tampa Bay Thunder	1,248,301
6	Los Angeles Knights	1,246,069
7	Boston Shamrocks	1,218,398
8	Toronto Titans	1,176,911
9	St. Louis Lions	1,140,454
10	Philadelphia Keystones	1,111,135
11	New York City Blues	1,081,736
12	Denver Cutthroats	1,041,914
13	Dallas Texans	964,659
14	Detroit Motors	938,205
15	Chicago Union	915,793
16	San Francisco Peanuts	849,432
17	Miami Sun Sox	752,488
18	Atlanta Pilots	749,404

Rank	Team	Gate Revenue
1	El Paso Diablos	$898,639
2	Washington Warriors	$800,406
3	Los Angeles Knights	$753,753
4	Las Vegas Aces	$715,509
5	Philadelphia Keystones	$681,739
6	Toronto Titans	$679,051
7	Houston Mavericks	$652,341
8	Boston Shamrocks	$626,774
9	St. Louis Lions	$616,942
10	Tampa Bay Thunder	$557,105
11	New York City Blues	$545,112
12	Denver Cutthroats	$483,070
13	Dallas Texans	$477,843
14	Detroit Motors	$437,485
15	Chicago Union	$416,921
16	San Francisco Peanuts	$354,476
17	Miami Sun Sox	$285,428
18	Atlanta Pilots	$257,440

Rank	Team	Season Tickets
1	Houston Mavericks	$735,592
2	Washington Warriors	$712,360
3	Tampa Bay Thunder	$691,196
4	Las Vegas Aces	$628,320
5	El Paso Diablos	$595,056
6	Boston Shamrocks	$591,624
7	Denver Cutthroats	$558,844
8	New York City Blues	$536,624
9	St. Louis Lions	$523,512
10	Detroit Motors	$500,720
11	Chicago Union	$498,872
12	Toronto Titans	$497,860
13	San Francisco Peanuts	$494,956
14	Los Angeles Knights	$492,316
15	Atlanta Pilots	$491,964
16	Dallas Texans	$486,816
17	Miami Sun Sox	$467,060
18	Philadelphia Keystones	$429,396

Rank	Team	Media Revenue
1	Denver Cutthroats	$14,000,000
2	Chicago Union	$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 Union	$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	Las Vegas Aces	$15,892,398
2	El Paso Diablos	$15,860,609
3	Washington Warriors	$15,732,036
4	Los Angeles Knights	$15,579,843
5	Houston Mavericks	$15,387,933
6	St. Louis Lions	$15,322,815
7	Toronto Titans	$15,290,709
8	Tampa Bay Thunder	$15,248,301
9	Boston Shamrocks	$15,218,398
10	Philadelphia Keystones	$15,111,135
11	New York City Blues	$15,081,736
12	Denver Cutthroats	$15,041,914
13	Dallas Texans	$14,964,659
14	Detroit Motors	$14,938,205
15	Chicago Union	$14,915,793
16	San Francisco Peanuts	$14,849,432
17	Miami Sun Sox	$14,752,488
18	Atlanta Pilots	$14,749,404

Rank	Team	Total Expenses
1	Philadelphia Keystones	$17,640,473
2	El Paso Diablos	$16,962,431
3	Boston Shamrocks	$16,757,791
4	St. Louis Lions	$16,499,673
5	Las Vegas Aces	$16,144,486
6	Chicago Union	$15,975,231
7	Dallas Texans	$15,817,597
8	Houston Mavericks	$15,692,699
9	Los Angeles Knights	$14,952,442
10	Denver Cutthroats	$14,646,040
11	Toronto Titans	$14,633,124
12	San Francisco Peanuts	$14,373,887
13	Tampa Bay Thunder	$13,995,004
14	Miami Sun Sox	$13,868,942
15	Washington Warriors	$12,059,174
16	New York City Blues	$11,755,140
17	Atlanta Pilots	$11,630,955
18	Detroit Motors	$9,972,160

Rank	Team	Current Budget
1	El Paso Diablos	$15,600,000
2	Washington Warriors	$15,600,000
3	Houston Mavericks	$15,400,000
4	Boston Shamrocks	$15,400,000
5	Las Vegas Aces	$15,400,000
6	Tampa Bay Thunder	$15,400,000
7	Los Angeles Knights	$15,400,000
8	New York City Blues	$15,200,000
9	Toronto Titans	$15,200,000
10	Philadelphia Keystones	$15,200,000
11	St. Louis Lions	$15,200,000
12	Denver Cutthroats	$15,200,000
13	Dallas Texans	$15,000,000
14	Detroit Motors	$15,000,000
15	Chicago Union	$15,000,000
16	San Francisco Peanuts	$14,900,000
17	Atlanta Pilots	$14,800,000
18	Miami Sun Sox	$14,800,000

Rank	Player	Team	Salary
1	Wilfredo Maldonado	Philadelphia	$3,800,000
2	Joe Levensailor	Dallas	$3,000,000
3	Adam Muhammad	Las Vegas	$2,960,000
4	Ron Clous	Washington	$2,920,000
5	John Hunter	New York City	$2,900,000
6	Howie Park	Las Vegas	$2,500,000
7	Bill Dingwell	Miami	$2,300,000
8	Jonathan Thornton	Houston	$2,080,000
9	Joe Higgins	Los Angeles	$1,900,000
10	Luke Dickerson	Los Angeles	$1,800,000
11	Tae-gyoon Moon	Las Vegas	$1,800,000
12	Cole Ray	Chicago	$1,560,000
13	Ryan Horrocks	El Paso	$1,500,000
14	Jay Williams	Toronto	$1,500,000
15	Jared Blodgett	Los Angeles	$1,300,000
16	Ryan Burns	Miami	$1,300,000
17	Paul Easterling	St. Louis	$1,300,000
18	Mike Green	El Paso	$1,300,000
19	Chad Hiscock	Chicago	$1,300,000
20	Josh Leavens	New York City	$1,300,000
21	Kengo Miyake	Tampa Bay	$1,300,000
22	Jorge Nunez	Houston	$1,300,000
23	Josh Olson	Boston	$1,300,000
24	Chris Phillips	Boston	$1,300,000
25	Darnell Phillips	Tampa Bay	$1,300,000

ATLANTA PILOTS

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$993,000
Player Payroll	$3,951,500
Current Budget	$14,800,000
Projected Balance	-$2,104,604

Average Player Salary	$186,455
League Average Salary	$252,576

Highest Paid Players:
1) Jim Wermter	$1,300,000
2) Jose Gaytan	$510,000
3) Byron Schroder	$260,000
4) Shane Chassion	$232,000
5) Alejandro Aguilar	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$6,998,704

	Gate Revenue	$0
	Season Ticket Revenue	$180,840
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$4,812,000

	Misc Expenses	$0

	Total Revenue	$14,180,840
	Total Expenses	$4,812,000
	BALANCE	$16,367,544

	LAST SEASON OVERVIEW
	Attendance	749,404
	Attendance per Game	17,032
	Starting Balance	$3,880,255

	Gate Revenue	$257,440
	Season Ticket Revenue	$491,964
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$6,239,363
	Staff Expenses	$1,066,500
	Other Expenses	$4,325,092

	Misc Expenses	$0

	Total Revenue	$14,749,404
	Total Expenses	$11,630,955
	BALANCE	$6,998,704

BOSTON SHAMROCKS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,067,000
Player Payroll	$5,058,000
Current Budget	$15,400,000
Projected Balance	-$911,216

Average Player Salary	$239,286
League Average Salary	$252,576

Highest Paid Players:
1) Josh Olson	$1,300,000
2) Chris Phillips	$1,300,000
3) Jon Flores	$385,000
4) Justin Barbee	$250,000
5) Ryan Carden	$190,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$4,286,928

	Gate Revenue	$0
	Season Ticket Revenue	$243,408
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$550,000
	Staff Expenses	$354,000
	Other Expenses	$6,158,000

	Misc Expenses	$0

	Total Revenue	$14,243,408
	Total Expenses	$7,062,000
	BALANCE	$11,468,336

	LAST SEASON OVERVIEW
	Attendance	1,218,398
	Attendance per Game	27,691
	Starting Balance	$5,826,321

	Gate Revenue	$626,774
	Season Ticket Revenue	$591,624
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,414,336
	Staff Expenses	$1,862,546
	Other Expenses	$6,480,909

	Misc Expenses	$0

	Total Revenue	$15,218,398
	Total Expenses	$16,757,791
	BALANCE	$4,286,928

CHICAGO UNION

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,358,500
Player Payroll	$5,233,000
Current Budget	$15,000,000
Projected Balance	$4,273,660

Average Player Salary	$207,692
League Average Salary	$252,576

Highest Paid Players:
1) Cole Ray	$1,560,000
2) Chad Hiscock	$1,300,000
3) Isaiah Hoffman	$240,000
4) Matt Boatright	$100,000
5) Craig Brown	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	-$947,074

	Gate Revenue	$0
	Season Ticket Revenue	$192,500
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$2,760,000

	Misc Expenses	$0

	Total Revenue	$14,192,500
	Total Expenses	$2,760,000
	BALANCE	$10,485,426

	LAST SEASON OVERVIEW
	Attendance	915,793
	Attendance per Game	20,813
	Starting Balance	$112,364

	Gate Revenue	$416,921
	Season Ticket Revenue	$498,872
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$9,450,004
	Staff Expenses	$1,540,955
	Other Expenses	$4,984,272

	Misc Expenses	$0

	Total Revenue	$14,915,793
	Total Expenses	$15,975,231
	BALANCE	-$947,074

DALLAS TEXANS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,376,500
Player Payroll	$6,432,500
Current Budget	$15,000,000
Projected Balance	-$804,216

Average Player Salary	$253,704
League Average Salary	$252,576

Highest Paid Players:
1) Joe Levensailor	$3,000,000
2) Brad Woodall	$850,000
3) Robin Ollson	$600,000
4) Chris Brophy	$100,000
5) Ben Cairns	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,129,530

	Gate Revenue	$0
	Season Ticket Revenue	$201,388
	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	$14,201,388
	Total Expenses	$4,500,000
	BALANCE	$10,830,918

	LAST SEASON OVERVIEW
	Attendance	964,659
	Attendance per Game	21,924
	Starting Balance	$1,982,468

	Gate Revenue	$477,843
	Season Ticket Revenue	$486,816
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,480,910
	Staff Expenses	$1,475,778
	Other Expenses	$5,860,909

	Misc Expenses	$0

	Total Revenue	$14,964,659
	Total Expenses	$15,817,597
	BALANCE	$1,129,530

DENVER CUTTHROATS

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$1,565,500
Player Payroll	$2,984,000
Current Budget	$15,200,000
Projected Balance	-$840,196

Average Player Salary	$121,733
League Average Salary	$252,576

Highest Paid Players:
1) Brad Kuhlman	$392,000
2) Aaron Cotton	$372,000
3) John Stuart	$188,000
4) Jim Blanchard	$100,000
5) Jim Boutin	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$6,780,985

	Gate Revenue	$0
	Season Ticket Revenue	$219,912
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$160,000
	Other Expenses	$7,100,000

	Misc Expenses	$150,000

	Total Revenue	$14,219,912
	Total Expenses	$7,260,000
	BALANCE	$13,890,897

	LAST SEASON OVERVIEW
	Attendance	1,041,914
	Attendance per Game	23,680
	Starting Balance	$8,385,111

	Gate Revenue	$483,070
	Season Ticket Revenue	$558,844
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,441,957
	Staff Expenses	$1,570,903
	Other Expenses	$4,633,180

	Misc Expenses	-$2,000,000

	Total Revenue	$15,041,914
	Total Expenses	$14,646,040
	BALANCE	$6,780,985

DETROIT MOTORS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,759,000
Player Payroll	$2,432,000
Current Budget	$15,000,000
Projected Balance	$1,297,856

Average Player Salary	$100,000
League Average Salary	$252,576

Highest Paid Players:
1) Eric Blevins	$100,000
2) Thomas Bonsack	$100,000
3) Antoine Boyer	$100,000
4) Elijah Charles	$100,000
5) Min-jae Cho	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$11,431,273

	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	$4,500,000

	Misc Expenses	$0

	Total Revenue	$14,203,500
	Total Expenses	$4,500,000
	BALANCE	$21,134,773

	LAST SEASON OVERVIEW
	Attendance	938,205
	Attendance per Game	21,323
	Starting Balance	$6,465,228

	Gate Revenue	$437,485
	Season Ticket Revenue	$500,720
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$2,962,660
	Staff Expenses	$1,509,500
	Other Expenses	$5,500,000

	Misc Expenses	$0

	Total Revenue	$14,938,205
	Total Expenses	$9,972,160
	BALANCE	$11,431,273

EL PASO DIABLOS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,463,500
Player Payroll	$6,732,500
Current Budget	$15,600,000
Projected Balance	$176,952

Average Player Salary	$275,000
League Average Salary	$252,576

Highest Paid Players:
1) Ryan Horrocks	$1,500,000
2) Mike Green	$1,300,000
3) Dewey Duggan	$1,000,000
4) Jesse Steele	$1,000,000
5) Terry Tyson	$250,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,828,878

	Gate Revenue	$0
	Season Ticket Revenue	$259,512
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$1,000
	Staff Expenses	$0
	Other Expenses	$4,540,000

	Misc Expenses	-$250,000

	Total Revenue	$14,259,512
	Total Expenses	$4,541,000
	BALANCE	$11,297,390

	LAST SEASON OVERVIEW
	Attendance	1,493,695
	Attendance per Game	33,948
	Starting Balance	$930,700

	Gate Revenue	$898,639
	Season Ticket Revenue	$595,056
	Playoff Revenue	$366,914
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,571,204
	Staff Expenses	$1,648,500
	Other Expenses	$6,742,727

	Misc Expenses	$2,000,000

	Total Revenue	$15,860,609
	Total Expenses	$16,962,431
	BALANCE	$1,828,878

HOUSTON MAVERICKS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,398,500
Player Payroll	$7,416,000
Current Budget	$15,400,000
Projected Balance	$169,672

Average Player Salary	$336,957
League Average Salary	$252,576

Highest Paid Players:
1) Jonathan Thornton	$2,080,000
2) Jorge Nunez	$1,300,000
3) Nate Ramos	$1,300,000
4) Luke Whalen	$1,000,000
5) Sean Keating	$270,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$2,854,971

	Gate Revenue	$0
	Season Ticket Revenue	$313,852
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$14,000
	Other Expenses	$3,224,000

	Misc Expenses	$0

	Total Revenue	$14,313,852
	Total Expenses	$3,238,000
	BALANCE	$13,930,823

	LAST SEASON OVERVIEW
	Attendance	1,387,933
	Attendance per Game	31,544
	Starting Balance	$3,159,737

	Gate Revenue	$652,341
	Season Ticket Revenue	$735,592
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$9,880,591
	Staff Expenses	$1,537,999
	Other Expenses	$4,274,109

	Misc Expenses	$0

	Total Revenue	$15,387,933
	Total Expenses	$15,692,699
	BALANCE	$2,854,971

LAS VEGAS ACES

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,386,500
Player Payroll	$8,942,500
Current Budget	$15,400,000
Projected Balance	-$500,325

Average Player Salary	$390,000
League Average Salary	$252,576

Highest Paid Players:
1) Adam Muhammad	$2,960,000
2) Howie Park	$2,500,000
3) Tae-gyoon Moon	$1,800,000
4) Jose Aguilar	$100,000
5) Preston Bailey	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$649,369

	Gate Revenue	$0
	Season Ticket Revenue	$252,692
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$41,329
	Staff Expenses	$25,000
	Other Expenses	$5,240,000

	Misc Expenses	$0

	Total Revenue	$14,252,692
	Total Expenses	$5,306,329
	BALANCE	$9,595,732

	LAST SEASON OVERVIEW
	Attendance	1,343,829
	Attendance per Game	30,542
	Starting Balance	$901,457

	Gate Revenue	$715,509
	Season Ticket Revenue	$628,320
	Playoff Revenue	$548,569
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,990,986
	Staff Expenses	$1,443,500
	Other Expenses	$5,710,000

	Misc Expenses	$0

	Total Revenue	$15,892,398
	Total Expenses	$16,144,486
	BALANCE	$649,369

LOS ANGELES KNIGHTS

GENERAL INFORMATION
Team Focus
Staff Payroll	$1,278,000
Player Payroll	$10,115,500
Current Budget	$15,400,000
Projected Balance	-$297,139

Average Player Salary	$396,296
League Average Salary	$252,576

Highest Paid Players:
1) Joe Higgins	$1,900,000
2) Luke Dickerson	$1,800,000
3) Jared Blodgett	$1,300,000
4) Andrew Schumacher	$1,300,000
5) David Gandarilla	$1,280,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$669,736

	Gate Revenue	$0
	Season Ticket Revenue	$199,672
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$4,113,243

	Misc Expenses	$0

	Total Revenue	$14,199,672
	Total Expenses	$4,113,243
	BALANCE	$10,756,165

	LAST SEASON OVERVIEW
	Attendance	1,246,069
	Attendance per Game	28,320
	Starting Balance	$42,335

	Gate Revenue	$753,753
	Season Ticket Revenue	$492,316
	Playoff Revenue	$333,774
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$9,258,290
	Staff Expenses	$1,298,000
	Other Expenses	$4,396,152

	Misc Expenses	$0

	Total Revenue	$15,579,843
	Total Expenses	$14,952,442
	BALANCE	$669,736

MIAMI SUN SOX

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,374,000
Player Payroll	$6,706,000
Current Budget	$14,800,000
Projected Balance	$1,548

Average Player Salary	$254,276
League Average Salary	$252,576

Highest Paid Players:
1) Bill Dingwell	$2,300,000
2) Ryan Burns	$1,300,000
3) Ismael Villafan	$600,000
4) Jason Lightcap	$402,000
5) Ken Lundy	$372,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	-$168,336

	Gate Revenue	$0
	Season Ticket Revenue	$187,968
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$4,150,000

	Misc Expenses	$0

	Total Revenue	$14,187,968
	Total Expenses	$4,150,000
	BALANCE	$9,869,632

	LAST SEASON OVERVIEW
	Attendance	752,488
	Attendance per Game	17,102
	Starting Balance	-$1,051,882

	Gate Revenue	$285,428
	Season Ticket Revenue	$467,060
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$6,669,913
	Staff Expenses	$1,353,579
	Other Expenses	$5,845,450

	Misc Expenses	$0

	Total Revenue	$14,752,488
	Total Expenses	$13,868,942
	BALANCE	-$168,336

NEW YORK CITY BLUES

GENERAL INFORMATION
Team Focus	Win Now!
Staff Payroll	$1,116,500
Player Payroll	$9,211,500
Current Budget	$15,200,000
Projected Balance	$432,420

Average Player Salary	$349,310
League Average Salary	$252,576

Highest Paid Players:
1) John Hunter	$2,900,000
2) Josh Leavens	$1,300,000
3) Jeremy Shackelford	$1,300,000
4) Steve Estrada	$950,000
5) Brent Farwell	$830,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$6,244,909

	Gate Revenue	$0
	Season Ticket Revenue	$216,744
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$16,000
	Staff Expenses	$0
	Other Expenses	$3,361,000

	Misc Expenses	$100,000

	Total Revenue	$14,216,744
	Total Expenses	$3,377,000
	BALANCE	$17,184,653

	LAST SEASON OVERVIEW
	Attendance	1,081,736
	Attendance per Game	24,585
	Starting Balance	$2,918,313

	Gate Revenue	$545,112
	Season Ticket Revenue	$536,624
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$5,813,595
	Staff Expenses	$991,000
	Other Expenses	$4,950,545

	Misc Expenses	$0

	Total Revenue	$15,081,736
	Total Expenses	$11,755,140
	BALANCE	$6,244,909

PHILADELPHIA KEYSTONES

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$2,375,500
Player Payroll	$6,386,500
Current Budget	$15,200,000
Projected Balance	-$5,372,402

Average Player Salary	$241,032
League Average Salary	$252,576

Highest Paid Players:
1) Wilfredo Maldonado	$3,800,000
2) Jason Bryant	$440,000
3) Bill Garcia	$300,000
4) Ron Ingram	$232,000
5) Kadidu Akinshegun	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$16,353,551

	Gate Revenue	$0
	Season Ticket Revenue	$190,608
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$370,500
	Other Expenses	$7,230,474

	Misc Expenses	$0

	Total Revenue	$14,190,608
	Total Expenses	$7,600,974
	BALANCE	$22,943,185

	LAST SEASON OVERVIEW
	Attendance	1,111,135
	Attendance per Game	25,253
	Starting Balance	$18,782,889

	Gate Revenue	$681,739
	Season Ticket Revenue	$429,396
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,801,136
	Staff Expenses	$1,400,499
	Other Expenses	$7,438,838

	Misc Expenses	$100,000

	Total Revenue	$15,111,135
	Total Expenses	$17,640,473
	BALANCE	$16,353,551

SAN FRANCISCO PEANUTS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,404,700
Player Payroll	$6,230,000
Current Budget	$14,900,000
Projected Balance	-$642,696

Average Player Salary	$234,429
League Average Salary	$252,576

Highest Paid Players:
1) Chris Phillips	$1,000,000
2) Andy Kifer	$800,000
3) Kosho Otani	$530,000
4) Sam Conroy	$462,000
5) Jayden Bates	$450,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$677,207

	Gate Revenue	$0
	Season Ticket Revenue	$195,976
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

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

	Misc Expenses	$0

	Total Revenue	$14,195,976
	Total Expenses	$5,000,000
	BALANCE	$9,873,183

	LAST SEASON OVERVIEW
	Attendance	849,432
	Attendance per Game	19,305
	Starting Balance	$201,662

	Gate Revenue	$354,476
	Season Ticket Revenue	$494,956
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,146,659
	Staff Expenses	$1,404,500
	Other Expenses	$5,822,728

	Misc Expenses	$0

	Total Revenue	$14,849,432
	Total Expenses	$14,373,887
	BALANCE	$677,207

ST. LOUIS LIONS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,784,500
Player Payroll	$6,355,500
Current Budget	$15,200,000
Projected Balance	-$49,136

Average Player Salary	$247,857
League Average Salary	$252,576

Highest Paid Players:
1) Paul Easterling	$1,300,000
2) Julius Walker	$1,000,000
3) Will Bruhn	$800,000
4) Kevin Williams	$800,000
5) Zeke Smothers	$740,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,317,221

	Gate Revenue	$0
	Season Ticket Revenue	$220,748
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

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

	Misc Expenses	$0

	Total Revenue	$14,220,748
	Total Expenses	$5,000,000
	BALANCE	$10,537,969

	LAST SEASON OVERVIEW
	Attendance	1,140,454
	Attendance per Game	25,919
	Starting Balance	$2,594,079

	Gate Revenue	$616,942
	Season Ticket Revenue	$523,512
	Playoff Revenue	$182,361
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,221,810
	Staff Expenses	$1,737,500
	Other Expenses	$6,540,363

	Misc Expenses	-$100,000

	Total Revenue	$15,322,815
	Total Expenses	$16,499,673
	BALANCE	$1,317,221

TAMPA BAY THUNDER

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,074,500
Player Payroll	$7,362,000
Current Budget	$15,400,000
Projected Balance	$3,168,010

Average Player Salary	$267,667
League Average Salary	$252,576

Highest Paid Players:
1) Kengo Miyake	$1,300,000
2) Darnell Phillips	$1,300,000
3) Kevin Schuerger	$1,300,000
4) Jeremy Handy	$830,000
5) Dave Miller	$800,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$2,620,639

	Gate Revenue	$0
	Season Ticket Revenue	$272,888
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$2,904,462

	Misc Expenses	$0

	Total Revenue	$14,272,888
	Total Expenses	$2,904,462
	BALANCE	$13,989,065

	LAST SEASON OVERVIEW
	Attendance	1,248,301
	Attendance per Game	28,370
	Starting Balance	$1,367,342

	Gate Revenue	$557,105
	Season Ticket Revenue	$691,196
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,923,451
	Staff Expenses	$1,167,091
	Other Expenses	$3,904,462

	Misc Expenses	$0

	Total Revenue	$15,248,301
	Total Expenses	$13,995,004
	BALANCE	$2,620,639

TORONTO TITANS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,723,000
Player Payroll	$6,020,500
Current Budget	$15,200,000
Projected Balance	-$1,880,108

Average Player Salary	$247,615
League Average Salary	$252,576

Highest Paid Players:
1) Jay Williams	$1,500,000
2) Jesse Byrd	$650,000
3) Malachi Thompson	$600,000
4) Zach Hoelzer	$424,000
5) Craig Wells	$380,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$9,257,007

	Gate Revenue	$0
	Season Ticket Revenue	$218,328
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$7,500,000

	Misc Expenses	$0

	Total Revenue	$14,218,328
	Total Expenses	$7,500,000
	BALANCE	$15,975,335

	LAST SEASON OVERVIEW
	Attendance	1,176,911
	Attendance per Game	26,748
	Starting Balance	$8,599,422

	Gate Revenue	$679,051
	Season Ticket Revenue	$497,860
	Playoff Revenue	$113,798
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$5,543,534
	Staff Expenses	$1,100,500
	Other Expenses	$7,989,090

	Misc Expenses	$0

	Total Revenue	$15,290,709
	Total Expenses	$14,633,124
	BALANCE	$9,257,007

WASHINGTON WARRIORS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,322,500
Player Payroll	$6,719,000
Current Budget	$15,600,000
Projected Balance	$1,604,544

Average Player Salary	$240,667
League Average Salary	$252,576

Highest Paid Players:
1) Ron Clous	$2,920,000
2) Nate Kelley	$950,000
3) Matt Carver	$600,000
4) Steve Abraham	$150,000
5) Sandy Almazan	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$15,986,754

	Gate Revenue	$0
	Season Ticket Revenue	$286,836
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$4,850,000

	Misc Expenses	$0

	Total Revenue	$14,286,836
	Total Expenses	$4,850,000
	BALANCE	$25,423,590

	LAST SEASON OVERVIEW
	Attendance	1,512,766
	Attendance per Game	34,381
	Starting Balance	$12,313,892

	Gate Revenue	$800,406
	Season Ticket Revenue	$712,360
	Playoff Revenue	$219,270
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,117,027
	Staff Expenses	$1,291,965
	Other Expenses	$2,650,182

	Misc Expenses	$0

	Total Revenue	$15,732,036
	Total Expenses	$12,059,174
	BALANCE	$15,986,754

Thursday, February 27th , 2025 - OOTP Baseball 25.11 Build 103