SEMI-PRO BASEBALL CIRCUIT
FINANCIAL REPORT
12/31/2013
BNN Index | SPBC | SCORES | STANDINGS | STATS | TEAMS | PLAYERS | TRANSACTIONS | HISTORY
 
Rank Team Payroll
1 Mexico City Aztecas $330,800
2 Vancouver Grizzlies $238,700
3 Vacaville Steelheads $176,900
4 Allentown Fleetwings $135,900
5 Newark Eagles $125,200
6 Southern California Empires $115,459
7 Hamilton Tigers $111,580
8 Las Vegas Rollers $91,680
9 Green Bay Braves $91,400
10 Sherbrooke Canadians $87,665
11 Detroit Chargers $85,700
12 Ottawa Capitals $84,200
13 Albany Senators $68,800
14 Winnipeg Buffaloes $59,700
15 Saskatoon Moose $56,780
16 Edmonton Drillers $51,420
17 Calgary Caracals $50,700
18 Quebec City Admirals $48,640
Rank Team Attendance
1 Mexico City Aztecas 280,556
2 Vacaville Steelheads 269,069
3 Vancouver Grizzlies 247,509
4 Sherbrooke Canadians 234,780
5 Las Vegas Rollers 224,356
6 Newark Eagles 210,690
7 Detroit Chargers 202,894
8 Allentown Fleetwings 195,415
9 Green Bay Braves 191,527
10 Ottawa Capitals 189,220
11 Hamilton Tigers 185,841
12 Winnipeg Buffaloes 180,538
13 Quebec City Admirals 178,073
14 Southern California Empires 174,203
15 Calgary Caracals 167,645
16 Albany Senators 163,518
17 Saskatoon Moose 155,260
18 Edmonton Drillers 150,250
Rank Team Gate Revenue
1 Mexico City Aztecas $208,832
2 Vacaville Steelheads $167,693
3 Vancouver Grizzlies $143,030
4 Sherbrooke Canadians $124,491
5 Newark Eagles $121,825
6 Ottawa Capitals $100,569
7 Detroit Chargers $100,047
8 Allentown Fleetwings $97,515
9 Southern California Empires $95,789
10 Quebec City Admirals $92,693
11 Winnipeg Buffaloes $87,851
12 Hamilton Tigers $85,565
13 Las Vegas Rollers $84,866
14 Albany Senators $75,301
15 Calgary Caracals $72,990
16 Green Bay Braves $61,668
17 Edmonton Drillers $61,508
18 Saskatoon Moose $61,050
Rank Team Season Tickets
1 Mexico City Aztecas $176,660
2 Vacaville Steelheads $156,833
3 Las Vegas Rollers $142,824
4 Vancouver Grizzlies $135,346
5 Green Bay Braves $132,220
6 Southern California Empires $124,805
7 Newark Eagles $119,516
8 Hamilton Tigers $117,961
9 Sherbrooke Canadians $106,352
10 Allentown Fleetwings $97,900
11 Calgary Caracals $96,712
12 Detroit Chargers $95,597
13 Ottawa Capitals $93,148
14 Winnipeg Buffaloes $92,399
15 Saskatoon Moose $92,088
16 Quebec City Admirals $88,088
17 Edmonton Drillers $86,293
18 Albany Senators $85,200
Rank Team Media Revenue
1 Vacaville Steelheads $167,500
2 Newark Eagles $120,000
3 Winnipeg Buffaloes $115,000
4 Southern California Empires $85,000
5 Detroit Chargers $75,000
6 Calgary Caracals $42,500
7 Edmonton Drillers $35,000
8 Sherbrooke Canadians $35,000
9 Las Vegas Rollers $0
10 Vancouver Grizzlies $0
11 Green Bay Braves $0
12 Allentown Fleetwings $0
13 Ottawa Capitals $0
14 Quebec City Admirals $0
15 Saskatoon Moose $0
16 Mexico City Aztecas $0
17 Albany Senators $0
18 Hamilton Tigers $0
Rank Team Merchandising
1 Mexico City Aztecas $17,676
2 Vacaville Steelheads $16,402
3 Las Vegas Rollers $15,744
4 Green Bay Braves $14,660
5 Southern California Empires $14,513
6 Vancouver Grizzlies $14,388
7 Hamilton Tigers $13,438
8 Newark Eagles $13,244
9 Sherbrooke Canadians $12,889
10 Allentown Fleetwings $11,860
11 Detroit Chargers $11,740
12 Calgary Caracals $11,662
13 Ottawa Capitals $11,448
14 Saskatoon Moose $11,364
15 Winnipeg Buffaloes $11,270
16 Quebec City Admirals $11,132
17 Albany Senators $10,812
18 Edmonton Drillers $10,788
Rank Team Total Revenue
1 Vacaville Steelheads $604,589
2 Vancouver Grizzlies $504,270
3 Mexico City Aztecas $463,259
4 Allentown Fleetwings $382,711
5 Newark Eagles $374,585
6 Southern California Empires $320,107
7 Winnipeg Buffaloes $306,520
8 Detroit Chargers $282,384
9 Sherbrooke Canadians $278,732
10 Las Vegas Rollers $243,434
11 Calgary Caracals $223,864
12 Hamilton Tigers $216,964
13 Green Bay Braves $208,548
14 Ottawa Capitals $205,165
15 Edmonton Drillers $193,589
16 Quebec City Admirals $191,913
17 Albany Senators $171,313
18 Saskatoon Moose $164,502
Rank Team Total Expenses
1 Vacaville Steelheads $792,370
2 Mexico City Aztecas $600,754
3 Newark Eagles $542,963
4 Vancouver Grizzlies $464,258
5 Hamilton Tigers $336,679
6 Las Vegas Rollers $333,348
7 Southern California Empires $309,253
8 Detroit Chargers $289,048
9 Winnipeg Buffaloes $287,204
10 Sherbrooke Canadians $284,045
11 Allentown Fleetwings $280,775
12 Green Bay Braves $263,131
13 Edmonton Drillers $258,849
14 Calgary Caracals $258,213
15 Ottawa Capitals $239,063
16 Albany Senators $210,114
17 Quebec City Admirals $171,685
18 Saskatoon Moose $168,488
Rank Team Current Budget
1 Vacaville Steelheads $510,000
2 Mexico City Aztecas $500,000
3 Southern California Empires $322,000
4 Vancouver Grizzlies $294,000
5 Hamilton Tigers $282,000
6 Las Vegas Rollers $280,000
7 Sherbrooke Canadians $280,000
8 Ottawa Capitals $256,000
9 Newark Eagles $256,000
10 Allentown Fleetwings $236,000
11 Winnipeg Buffaloes $228,000
12 Calgary Caracals $224,000
13 Green Bay Braves $210,000
14 Detroit Chargers $208,000
15 Albany Senators $208,000
16 Edmonton Drillers $194,000
17 Saskatoon Moose $194,000
18 Quebec City Admirals $192,000
Rank Player Team Salary  
1 Wil Monroy Newark $57,000  
2 Joey Kroll Mexico City $41,000  
3 Mike Brown Hamilton $39,200  
4 Jhong-shun Xú Mexico City $38,600  
5 Nathan Billingsley Southern California $36,800  
6 Tim Murray Green Bay $34,600  
7 Jose Bernal Vancouver $33,600  
8 Jesse Lovecchio Sherbrooke $32,800  
9 Jason Whitfield Mexico City $31,200  
10 Steve Harris Vacaville $30,600  
11 Bill James Mexico City $30,600  
12 Brandon Crosby Detroit $30,400  
13 Jared Marsh Vacaville $30,200  
14 Rusty Carr Mexico City $28,000  
15 Colin Mueller Mexico City $26,400  
16 Paul Rudolph Vancouver $26,400  
17 Rod Moreno Allentown $26,000  
18 Steve Abruzzese Vancouver $25,800  
19 Jim Augustus Edmonton $24,800  
20 George Norman Vacaville $24,800  
21 Carlos Licerio Southern California $24,200  
22 Ethan Hickson Southern California $22,800  
23 Jeff Pullen Newark $22,200  
24 Pete Phillips Ottawa $21,200  
25 Jay Qualls Las Vegas $21,000  
ALBANY SENATORS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$57,132
Player Payroll$68,800
Current Budget$208,000
Projected Balance$18,152
  
Average Player Salary$8,633
League Average Salary$13,992
  
Highest Paid Players: 
 1) Gerard Beairsto$18,200
 2) James Ogletree$14,400
 3) Lee Williams$9,900
 4) Justin Carter$7,300
 5) Andy Alexander$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance-$6,531
  
Gate Revenue$0
Season Ticket Revenue$34,173
Playoff Revenue$0
Media Revenue$35,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$20,740
  
Misc Expenses$0
  
Total Revenue$69,173
Total Expenses$20,740
BALANCE$41,902
LAST SEASON OVERVIEW
Attendance163,518
Attendance per Game3,716
Starting Balance$32,270
  
Gate Revenue$75,301
Season Ticket Revenue$85,200
Playoff Revenue$0
Media Revenue$0
Merchandising Revenue$10,812
Other Revenue$0
  
Player Expenses$119,274
Staff Expenses$68,640
Other Expenses$22,200
  
Misc Expenses$0
  
Total Revenue$171,313
Total Expenses$210,114
BALANCE-$6,531
ALLENTOWN FLEETWINGS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$72,012
Player Payroll$135,900
Current Budget$236,000
Projected Balance-$123,721
  
Average Player Salary$12,290
League Average Salary$13,992
  
Highest Paid Players: 
 1) Rod Moreno$26,000
 2) Josh Russell$20,400
 3) D.J. Pelfrey$16,200
 4) Jason Hall$14,000
 5) Jonathan Arnieri$13,400
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$192,881
  
Gate Revenue$0
Season Ticket Revenue$46,233
Playoff Revenue$0
Media Revenue$27,500
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$27,000
  
Misc Expenses$0
  
Total Revenue$73,733
Total Expenses$27,000
BALANCE$239,614
LAST SEASON OVERVIEW
Attendance195,415
Attendance per Game4,441
Starting Balance$80,945
  
Gate Revenue$97,515
Season Ticket Revenue$97,900
Playoff Revenue$175,436
Media Revenue$0
Merchandising Revenue$11,860
Other Revenue$0
  
Player Expenses$174,273
Staff Expenses$78,725
Other Expenses$27,777
  
Misc Expenses$10,000
  
Total Revenue$382,711
Total Expenses$280,775
BALANCE$192,881
CALGARY CARACALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$99,099
Player Payroll$50,700
Current Budget$224,000
Projected Balance$6,766
  
Average Player Salary$10,233
League Average Salary$13,992
  
Highest Paid Players: 
 1) Bill Salden$13,400
 2) Justin Staples$12,200
 3) T.J. Adams$5,100
 4) Jon Acevedo$0
 5) Felipe Acosta$1,580
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$3,126
  
Gate Revenue$0
Season Ticket Revenue$36,837
Playoff Revenue$0
Media Revenue$42,500
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$26,600
  
Misc Expenses-$1,000
  
Total Revenue$79,337
Total Expenses$26,600
BALANCE$54,863
LAST SEASON OVERVIEW
Attendance167,645
Attendance per Game3,810
Starting Balance$37,475
  
Gate Revenue$72,990
Season Ticket Revenue$96,712
Playoff Revenue$0
Media Revenue$42,500
Merchandising Revenue$11,662
Other Revenue$0
  
Player Expenses$134,279
Staff Expenses$83,130
Other Expenses$40,804
  
Misc Expenses$0
  
Total Revenue$223,864
Total Expenses$258,213
BALANCE$3,126
DETROIT CHARGERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$85,862
Player Payroll$85,700
Current Budget$208,000
Projected Balance$3,312
  
Average Player Salary$13,540
League Average Salary$13,992
  
Highest Paid Players: 
 1) Brandon Crosby$30,400
 2) Brad McKinnon$13,000
 3) Bobby Bailey$9,100
 4) Denis Erenkov$9,000
 5) Josh Young$6,200
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$20
  
Gate Revenue$0
Season Ticket Revenue$37,842
Playoff Revenue$0
Media Revenue$0
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$10,160
  
Misc Expenses$0
  
Total Revenue$37,842
Total Expenses$10,160
BALANCE$27,702
LAST SEASON OVERVIEW
Attendance202,894
Attendance per Game4,611
Starting Balance$6,684
  
Gate Revenue$100,047
Season Ticket Revenue$95,597
Playoff Revenue$0
Media Revenue$75,000
Merchandising Revenue$11,740
Other Revenue$0
  
Player Expenses$138,455
Staff Expenses$116,310
Other Expenses$34,283
  
Misc Expenses$0
  
Total Revenue$282,384
Total Expenses$289,048
BALANCE$20
EDMONTON DRILLERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$86,442
Player Payroll$51,420
Current Budget$194,000
Projected Balance$34,546
  
Average Player Salary$10,473
League Average Salary$13,992
  
Highest Paid Players: 
 1) Jim Augustus$24,800
 2) Corey Williams$5,400
 3) Kevin Wolf$1,220
 4) Ricky Arteaga$0
 5) Izz al Din bin Karim$0
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance-$22,522
  
Gate Revenue$0
Season Ticket Revenue$31,667
Playoff Revenue$0
Media Revenue$35,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$12,400
  
Misc Expenses$0
  
Total Revenue$66,667
Total Expenses$12,400
BALANCE$31,745
LAST SEASON OVERVIEW
Attendance150,250
Attendance per Game3,415
Starting Balance$40,068
  
Gate Revenue$61,508
Season Ticket Revenue$86,293
Playoff Revenue$0
Media Revenue$35,000
Merchandising Revenue$10,788
Other Revenue$0
  
Player Expenses$152,223
Staff Expenses$83,504
Other Expenses$23,122
  
Misc Expenses$2,670
  
Total Revenue$193,589
Total Expenses$258,849
BALANCE-$22,522
GREEN BAY BRAVES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$75,526
Player Payroll$91,400
Current Budget$210,000
Projected Balance$17,530
  
Average Player Salary$12,400
League Average Salary$13,992
  
Highest Paid Players: 
 1) Tim Murray$34,600
 2) Corey Williams$19,400
 3) Abel Zimmer$17,400
 4) David Juarez$1,000
 5) Ryan Robertson$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance-$38,576
  
Gate Revenue$0
Season Ticket Revenue$50,600
Playoff Revenue$0
Media Revenue$0
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$10,000
  
Misc Expenses$11,000
  
Total Revenue$50,600
Total Expenses$10,000
BALANCE$13,024
LAST SEASON OVERVIEW
Attendance191,527
Attendance per Game4,353
Starting Balance$5,707
  
Gate Revenue$61,668
Season Ticket Revenue$132,220
Playoff Revenue$0
Media Revenue$0
Merchandising Revenue$14,660
Other Revenue$0
  
Player Expenses$171,731
Staff Expenses$81,400
Other Expenses$10,000
  
Misc Expenses$10,300
  
Total Revenue$208,548
Total Expenses$263,131
BALANCE-$38,576
HAMILTON TIGERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$108,727
Player Payroll$111,580
Current Budget$282,000
Projected Balance-$4,630
  
Average Player Salary$16,980
League Average Salary$13,992
  
Highest Paid Players: 
 1) Mike Brown$39,200
 2) Kyle Bates$13,800
 3) Rafael Garcia$13,200
 4) Josh Beekman$11,400
 5) Jonathan Lieberman$7,300
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance-$1,522
  
Gate Revenue$0
Season Ticket Revenue$47,112
Playoff Revenue$0
Media Revenue$65,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$28,220
  
Misc Expenses-$60
  
Total Revenue$112,112
Total Expenses$28,220
BALANCE$82,310
LAST SEASON OVERVIEW
Attendance185,841
Attendance per Game4,224
Starting Balance$118,193
  
Gate Revenue$85,565
Season Ticket Revenue$117,961
Playoff Revenue$0
Media Revenue$0
Merchandising Revenue$13,438
Other Revenue$0
  
Player Expenses$218,690
Staff Expenses$89,240
Other Expenses$28,749
  
Misc Expenses$0
  
Total Revenue$216,964
Total Expenses$336,679
BALANCE-$1,522
LAS VEGAS ROLLERS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$63,330
Player Payroll$91,680
Current Budget$280,000
Projected Balance$11,922
  
Average Player Salary$10,685
League Average Salary$13,992
  
Highest Paid Players: 
 1) Jay Qualls$21,000
 2) Mark Birdwell$16,000
 3) Paul Trevino$13,800
 4) Terry Boyar$10,400
 5) Roberto Morales$8,300
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance-$8,800
  
Gate Revenue$0
Season Ticket Revenue$56,672
Playoff Revenue$0
Media Revenue$35,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$33,000
  
Misc Expenses$10,000
  
Total Revenue$91,672
Total Expenses$33,000
BALANCE$59,872
LAST SEASON OVERVIEW
Attendance224,356
Attendance per Game5,099
Starting Balance$83,874
  
Gate Revenue$84,866
Season Ticket Revenue$142,824
Playoff Revenue$0
Media Revenue$0
Merchandising Revenue$15,744
Other Revenue$0
  
Player Expenses$191,527
Staff Expenses$102,776
Other Expenses$39,045
  
Misc Expenses-$2,760
  
Total Revenue$243,434
Total Expenses$333,348
BALANCE-$8,800
MEXICO CITY AZTECAS
GENERAL INFORMATION
Team FocusWin Now!
Staff Payroll$106,252
Player Payroll$330,800
Current Budget$500,000
Projected Balance-$158,901
  
Average Player Salary$20,933
League Average Salary$13,992
  
Highest Paid Players: 
 1) Joey Kroll$41,000
 2) Jhong-shun Xú$38,600
 3) Jason Whitfield$31,200
 4) Bill James$30,600
 5) Rusty Carr$28,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$499,681
  
Gate Revenue$0
Season Ticket Revenue$70,290
Playoff Revenue$0
Media Revenue$95,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$27,000
  
Misc Expenses$10,000
  
Total Revenue$165,290
Total Expenses$27,000
BALANCE$647,971
LAST SEASON OVERVIEW
Attendance280,556
Attendance per Game6,376
Starting Balance$627,386
  
Gate Revenue$208,832
Season Ticket Revenue$176,660
Playoff Revenue$60,091
Media Revenue$0
Merchandising Revenue$17,676
Other Revenue$0
  
Player Expenses$469,339
Staff Expenses$89,975
Other Expenses$41,440
  
Misc Expenses$9,790
  
Total Revenue$463,259
Total Expenses$600,754
BALANCE$499,681
NEWARK EAGLES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$90,942
Player Payroll$125,200
Current Budget$256,000
Projected Balance-$21,673
  
Average Player Salary$26,550
League Average Salary$13,992
  
Highest Paid Players: 
 1) Wil Monroy$57,000
 2) Jeff Pullen$22,200
 3) Joseph Pavlish$19,600
 4) Taigo Ogata$7,400
 5) Chris Alcaro$0
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$12,063
  
Gate Revenue$0
Season Ticket Revenue$47,205
Playoff Revenue$0
Media Revenue$0
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$24,320
  
Misc Expenses$10,000
  
Total Revenue$47,205
Total Expenses$24,320
BALANCE$44,948
LAST SEASON OVERVIEW
Attendance210,690
Attendance per Game4,788
Starting Balance$160,441
  
Gate Revenue$121,825
Season Ticket Revenue$119,516
Playoff Revenue$0
Media Revenue$120,000
Merchandising Revenue$13,244
Other Revenue$0
  
Player Expenses$390,785
Staff Expenses$89,134
Other Expenses$63,044
  
Misc Expenses$20,000
  
Total Revenue$374,585
Total Expenses$542,963
BALANCE$12,063
OTTAWA CAPITALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$95,122
Player Payroll$84,200
Current Budget$256,000
Projected Balance-$7,574
  
Average Player Salary$9,743
League Average Salary$13,992
  
Highest Paid Players: 
 1) Pete Phillips$21,200
 2) Mike Pedersen$16,000
 3) Cameron Buss$14,600
 4) Vitaliano Brancati$9,300
 5) Eric Baker$5,100
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$13,900
  
Gate Revenue$0
Season Ticket Revenue$37,004
Playoff Revenue$0
Media Revenue$50,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$31,500
  
Misc Expenses$10,000
  
Total Revenue$87,004
Total Expenses$31,500
BALANCE$79,404
LAST SEASON OVERVIEW
Attendance189,220
Attendance per Game4,300
Starting Balance$47,798
  
Gate Revenue$100,569
Season Ticket Revenue$93,148
Playoff Revenue$0
Media Revenue$0
Merchandising Revenue$11,448
Other Revenue$0
  
Player Expenses$134,723
Staff Expenses$69,054
Other Expenses$35,286
  
Misc Expenses$0
  
Total Revenue$205,165
Total Expenses$239,063
BALANCE$13,900
QUEBEC CITY ADMIRALS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$92,590
Player Payroll$48,640
Current Budget$192,000
Projected Balance-$8,930
  
Average Player Salary$7,864
League Average Salary$13,992
  
Highest Paid Players: 
 1) Jason Robinson$13,600
 2) Jason Faulk$12,400
 3) Mike Smith$9,200
 4) Yuki Takiguchi$2,480
 5) Jayden Love$1,640
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$6,679
  
Gate Revenue$0
Season Ticket Revenue$36,476
Playoff Revenue$0
Media Revenue$0
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$25,550
  
Misc Expenses$60
  
Total Revenue$36,476
Total Expenses$25,550
BALANCE$17,665
LAST SEASON OVERVIEW
Attendance178,073
Attendance per Game4,047
Starting Balance-$13,549
  
Gate Revenue$92,693
Season Ticket Revenue$88,088
Playoff Revenue$0
Media Revenue$0
Merchandising Revenue$11,132
Other Revenue$0
  
Player Expenses$77,130
Staff Expenses$77,405
Other Expenses$17,150
  
Misc Expenses$0
  
Total Revenue$191,913
Total Expenses$171,685
BALANCE$6,679
SASKATOON MOOSE
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$105,690
Player Payroll$56,780
Current Budget$194,000
Projected Balance$2,633
  
Average Player Salary$7,756
League Average Salary$13,992
  
Highest Paid Players: 
 1) Chris Oldfield$12,400
 2) Cory Lincke$10,600
 3) Rafael Tobar$7,700
 4) Dave Kowal$6,200
 5) Dan Schrader$1,880
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance-$10,053
  
Gate Revenue$0
Season Ticket Revenue$39,412
Playoff Revenue$0
Media Revenue$27,500
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$19,530
  
Misc Expenses$0
  
Total Revenue$66,912
Total Expenses$19,530
BALANCE$37,329
LAST SEASON OVERVIEW
Attendance155,260
Attendance per Game3,529
Starting Balance-$6,067
  
Gate Revenue$61,050
Season Ticket Revenue$92,088
Playoff Revenue$0
Media Revenue$0
Merchandising Revenue$11,364
Other Revenue$0
  
Player Expenses$62,446
Staff Expenses$83,334
Other Expenses$22,708
  
Misc Expenses$0
  
Total Revenue$164,502
Total Expenses$168,488
BALANCE-$10,053
SHERBROOKE CANADIANS
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$86,565
Player Payroll$87,665
Current Budget$280,000
Projected Balance$128,378
  
Average Player Salary$11,917
League Average Salary$13,992
  
Highest Paid Players: 
 1) Jesse Lovecchio$32,800
 2) Bill Wright$18,800
 3) Tyler Sisson$10,000
 4) Brad Duchow$7,300
 5) Alex Ferdin$1,600
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$13,794
  
Gate Revenue$0
Season Ticket Revenue$41,980
Playoff Revenue$0
Media Revenue$35,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$27,000
  
Misc Expenses$200,000
  
Total Revenue$76,980
Total Expenses$27,000
BALANCE$263,774
LAST SEASON OVERVIEW
Attendance234,780
Attendance per Game5,336
Starting Balance$19,107
  
Gate Revenue$124,491
Season Ticket Revenue$106,352
Playoff Revenue$0
Media Revenue$35,000
Merchandising Revenue$12,889
Other Revenue$0
  
Player Expenses$181,299
Staff Expenses$67,494
Other Expenses$35,252
  
Misc Expenses$0
  
Total Revenue$278,732
Total Expenses$284,045
BALANCE$13,794
SOUTHERN CALIFORNIA EMPIRES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$84,670
Player Payroll$115,459
Current Budget$322,000
Projected Balance$2,690
  
Average Player Salary$22,000
League Average Salary$13,992
  
Highest Paid Players: 
 1) Nathan Billingsley$36,800
 2) Carlos Licerio$24,200
 3) Ethan Hickson$22,800
 4) Bobby James$17,400
 5) Bryan Mickelson$8,800
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$194
  
Gate Revenue$0
Season Ticket Revenue$52,763
Playoff Revenue$0
Media Revenue$85,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$28,500
  
Misc Expenses$10,220
  
Total Revenue$137,763
Total Expenses$28,500
BALANCE$119,677
LAST SEASON OVERVIEW
Attendance174,203
Attendance per Game3,959
Starting Balance-$10,660
  
Gate Revenue$95,789
Season Ticket Revenue$124,805
Playoff Revenue$0
Media Revenue$85,000
Merchandising Revenue$14,513
Other Revenue$0
  
Player Expenses$183,092
Staff Expenses$97,000
Other Expenses$29,161
  
Misc Expenses$0
  
Total Revenue$320,107
Total Expenses$309,253
BALANCE$194
VACAVILLE STEELHEADS
GENERAL INFORMATION
Team FocusBuild a Dynasty!
Staff Payroll$84,267
Player Payroll$176,900
Current Budget$510,000
Projected Balance$45,768
  
Average Player Salary$14,991
League Average Salary$13,992
  
Highest Paid Players: 
 1) Steve Harris$30,600
 2) Jared Marsh$30,200
 3) George Norman$24,800
 4) Ryan Walker$18,400
 5) Dan Humphrey$15,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$209,518
  
Gate Revenue$0
Season Ticket Revenue$64,201
Playoff Revenue$0
Media Revenue$167,500
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$54,550
  
Misc Expenses$10,000
  
Total Revenue$231,701
Total Expenses$54,550
BALANCE$396,669
LAST SEASON OVERVIEW
Attendance269,069
Attendance per Game6,115
Starting Balance$397,299
  
Gate Revenue$167,693
Season Ticket Revenue$156,833
Playoff Revenue$96,161
Media Revenue$167,500
Merchandising Revenue$16,402
Other Revenue$0
  
Player Expenses$596,975
Staff Expenses$120,505
Other Expenses$74,890
  
Misc Expenses$0
  
Total Revenue$604,589
Total Expenses$792,370
BALANCE$209,518
VANCOUVER GRIZZLIES
GENERAL INFORMATION
Team FocusNeutral
Staff Payroll$75,724
Player Payroll$238,700
Current Budget$294,000
Projected Balance-$219,987
  
Average Player Salary$15,511
League Average Salary$13,992
  
Highest Paid Players: 
 1) Jose Bernal$33,600
 2) Paul Rudolph$26,400
 3) Steve Abruzzese$25,800
 4) Kurt Lewis$18,600
 5) Bobby Tineo$18,200
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance$311,770
  
Gate Revenue$0
Season Ticket Revenue$56,133
Playoff Revenue$0
Media Revenue$0
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$34,500
  
Misc Expenses$9,780
  
Total Revenue$56,133
Total Expenses$34,500
BALANCE$343,183
LAST SEASON OVERVIEW
Attendance247,509
Attendance per Game5,625
Starting Balance$251,758
  
Gate Revenue$143,030
Season Ticket Revenue$135,346
Playoff Revenue$211,506
Media Revenue$0
Merchandising Revenue$14,388
Other Revenue$0
  
Player Expenses$291,903
Staff Expenses$100,520
Other Expenses$71,835
  
Misc Expenses$20,000
  
Total Revenue$504,270
Total Expenses$464,258
BALANCE$311,770
WINNIPEG BUFFALOES
GENERAL INFORMATION
Team FocusWin Now!
Staff Payroll$123,475
Player Payroll$59,700
Current Budget$228,000
Projected Balance$2,229
  
Average Player Salary$8,340
League Average Salary$13,992
  
Highest Paid Players: 
 1) Erik Steele$13,200
 2) David Homeyer$11,600
 3) Chris Tarter$10,200
 4) Michael Queen$5,700
 5) Oscar Angel$1,000
CURRENT FINANCIAL OVERVIEW
Attendance0
Attendance per Game0
Starting Balance-$565
  
Gate Revenue$0
Season Ticket Revenue$36,168
Playoff Revenue$0
Media Revenue$35,000
Merchandising Revenue$0
Other Revenue$0
  
Player Expenses$0
Staff Expenses$0
Other Expenses$21,750
  
Misc Expenses$0
  
Total Revenue$71,168
Total Expenses$21,750
BALANCE$48,853
LAST SEASON OVERVIEW
Attendance180,538
Attendance per Game4,103
Starting Balance-$19,881
  
Gate Revenue$87,851
Season Ticket Revenue$92,399
Playoff Revenue$0
Media Revenue$115,000
Merchandising Revenue$11,270
Other Revenue$0
  
Player Expenses$188,164
Staff Expenses$66,810
Other Expenses$32,230
  
Misc Expenses$0
  
Total Revenue$306,520
Total Expenses$287,204
BALANCE-$565
Thursday, February 27th , 2025 - OOTP Baseball 25.11 Build 103