League Financial Report for Professional Baseball Circuit

PROFESSIONAL BASEBALL CIRCUIT FINANCIAL REPORT 12/31/2014
BNN Index \| PBC \| SCORES \| STANDINGS \| STATS \| TEAMS \| PLAYERS \| TRANSACTIONS \| HISTORY

Rank	Team	Payroll
1	Washington Warriors	$9,859,500
2	Philadelphia Keystones	$9,534,500
3	Tampa Bay Thunder	$8,538,500
4	Los Angeles Knights	$8,015,500
5	St. Louis Lions	$7,915,500
6	New York City Blues	$7,452,500
7	Las Vegas Aces	$7,396,500
8	Atlanta Pilots	$6,982,000
9	Houston Mavericks	$6,633,000
10	El Paso Diablos	$6,199,000
11	Miami Sun Sox	$6,020,000
12	Detroit Motors	$5,864,500
13	Chicago Union	$5,116,500
14	Boston Shamrocks	$4,905,500
15	Dallas Texans	$4,799,000
16	San Francisco Peanuts	$4,538,000
17	Toronto Titans	$4,270,500
18	Denver Cutthroats	$2,615,000

Rank	Team	Attendance
1	Washington Warriors	1,512,549
2	Las Vegas Aces	1,499,560
3	Houston Mavericks	1,495,850
4	El Paso Diablos	1,493,960
5	New York City Blues	1,364,404
6	Tampa Bay Thunder	1,213,733
7	St. Louis Lions	1,198,411
8	Denver Cutthroats	1,094,235
9	Boston Shamrocks	1,091,279
10	Philadelphia Keystones	987,083
11	San Francisco Peanuts	986,688
12	Toronto Titans	959,338
13	Atlanta Pilots	944,558
14	Los Angeles Knights	940,600
15	Dallas Texans	880,892
16	Miami Sun Sox	838,625
17	Chicago Union	820,481
18	Detroit Motors	710,192

Rank	Team	Gate Revenue
1	Las Vegas Aces	$880,304
2	El Paso Diablos	$848,700
3	Washington Warriors	$799,309
4	New York City Blues	$788,180
5	Houston Mavericks	$716,478
6	St. Louis Lions	$670,631
7	Philadelphia Keystones	$598,959
8	Tampa Bay Thunder	$547,177
9	Denver Cutthroats	$516,471
10	Boston Shamrocks	$493,759
11	San Francisco Peanuts	$479,500
12	Atlanta Pilots	$449,910
13	Toronto Titans	$432,746
14	Los Angeles Knights	$431,828
15	Dallas Texans	$403,404
16	Chicago Union	$384,529
17	Miami Sun Sox	$369,937
18	Detroit Motors	$260,820

Rank	Team	Season Tickets
1	Houston Mavericks	$779,372
2	Washington Warriors	$713,240
3	Tampa Bay Thunder	$666,556
4	El Paso Diablos	$645,260
5	Las Vegas Aces	$619,256
6	Boston Shamrocks	$597,520
7	Denver Cutthroats	$577,764
8	New York City Blues	$576,224
9	St. Louis Lions	$527,780
10	Toronto Titans	$526,592
11	Los Angeles Knights	$508,772
12	San Francisco Peanuts	$507,188
13	Atlanta Pilots	$494,648
14	Dallas Texans	$477,488
15	Miami Sun Sox	$468,688
16	Detroit Motors	$449,372
17	Chicago Union	$435,952
18	Philadelphia Keystones	$388,124

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	El Paso Diablos	$15,968,669
2	Las Vegas Aces	$15,828,542
3	St. Louis Lions	$15,785,615
4	Washington Warriors	$15,729,848
5	Houston Mavericks	$15,610,758
6	New York City Blues	$15,473,674
7	Tampa Bay Thunder	$15,213,733
8	Denver Cutthroats	$15,094,235
9	Boston Shamrocks	$15,091,279
10	Philadelphia Keystones	$14,987,083
11	San Francisco Peanuts	$14,986,688
12	Toronto Titans	$14,959,338
13	Atlanta Pilots	$14,944,558
14	Los Angeles Knights	$14,940,600
15	Dallas Texans	$14,880,892
16	Miami Sun Sox	$14,838,625
17	Chicago Union	$14,820,481
18	Detroit Motors	$14,710,192

Rank	Team	Total Expenses
1	Toronto Titans	$18,083,516
2	El Paso Diablos	$17,524,481
3	Philadelphia Keystones	$17,279,521
4	Washington Warriors	$17,186,347
5	St. Louis Lions	$16,652,637
6	Atlanta Pilots	$16,361,578
7	Los Angeles Knights	$16,192,395
8	Chicago Union	$16,018,125
9	Las Vegas Aces	$15,939,237
10	New York City Blues	$15,741,679
11	Dallas Texans	$15,312,159
12	Boston Shamrocks	$15,093,211
13	Houston Mavericks	$14,962,966
14	San Francisco Peanuts	$14,215,354
15	Miami Sun Sox	$14,215,295
16	Detroit Motors	$13,982,146
17	Denver Cutthroats	$13,372,651
18	Tampa Bay Thunder	$12,673,797

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

Rank	Player	Team	Salary
1	Ron Clous	Washington	$3,810,000
2	Wilfredo Maldonado	Philadelphia	$3,800,000
3	Joaquin Alvarez	Detroit	$3,750,000
4	John Hunter	New York City	$2,900,000
5	Adam Muhammad	Las Vegas	$2,680,000
6	Gary Payer	Philadelphia	$2,600,000
7	Gil Lazo	Atlanta	$2,000,000
8	Ben Barger	Toronto	$1,920,000
9	Luke Dickerson	Los Angeles	$1,800,000
10	Joe Higgins	Los Angeles	$1,800,000
11	Tae-gyoon Moon	Atlanta	$1,750,000
12	Takanori Umeda	El Paso	$1,500,000
13	Jay Williams	San Francisco	$1,500,000
14	Cole Ray	Chicago	$1,360,000
15	Curt Mattson	Tampa Bay	$1,340,000
16	Jared Blodgett	Los Angeles	$1,300,000
17	Ryan Burns	Miami	$1,300,000
18	Pat Daniel	Washington	$1,300,000
19	Paul Easterling	St. Louis	$1,300,000
20	Mike Green	Washington	$1,300,000
21	Chad Hiscock	Chicago	$1,300,000
22	Tim Keller	Las Vegas	$1,300,000
23	Josh Leavens	New York City	$1,300,000
24	Bob Luallen	Washington	$1,300,000
25	Jon Lund	Houston	$1,300,000

ATLANTA PILOTS

GENERAL INFORMATION
Team Focus	Win Now!
Staff Payroll	$1,329,500
Player Payroll	$6,982,000
Current Budget	$15,000,000
Projected Balance	-$2,835,736

Average Player Salary	$283,333
League Average Salary	$257,254

Highest Paid Players:
1) Gil Lazo	$2,000,000
2) Tae-gyoon Moon	$1,750,000
3) Jim Wermter	$1,300,000
4) Uz Glaser	$300,000
5) Alejandro Aguilar	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$5,581,684

	Gate Revenue	$0
	Season Ticket Revenue	$184,096
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$4,144,000

	Misc Expenses	$0

	Total Revenue	$14,184,096
	Total Expenses	$4,144,000
	BALANCE	$15,621,780

	LAST SEASON OVERVIEW
	Attendance	944,558
	Attendance per Game	21,467
	Starting Balance	$6,998,704

	Gate Revenue	$449,910
	Season Ticket Revenue	$494,648
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,914,805
	Staff Expenses	$1,157,501
	Other Expenses	$6,289,272

	Misc Expenses	$0

	Total Revenue	$14,944,558
	Total Expenses	$16,361,578
	BALANCE	$5,581,684

BOSTON SHAMROCKS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,236,000
Player Payroll	$4,905,500
Current Budget	$15,200,000
Projected Balance	-$2,318,188

Average Player Salary	$183,000
League Average Salary	$257,254

Highest Paid Players:
1) Josh Olson	$1,300,000
2) Chris Phillips	$1,300,000
3) Ryan Carden	$190,000
4) Jose Aguilar	$100,000
5) Don Belling	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$4,284,996

	Gate Revenue	$0
	Season Ticket Revenue	$226,556
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$7,500
	Other Expenses	$5,960,000

	Misc Expenses	$0

	Total Revenue	$14,226,556
	Total Expenses	$5,967,500
	BALANCE	$12,544,052

	LAST SEASON OVERVIEW
	Attendance	1,091,279
	Attendance per Game	24,802
	Starting Balance	$4,286,928

	Gate Revenue	$493,759
	Season Ticket Revenue	$597,520
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$6,050,802
	Staff Expenses	$1,421,000
	Other Expenses	$7,621,409

	Misc Expenses	$0

	Total Revenue	$15,091,279
	Total Expenses	$15,093,211
	BALANCE	$4,284,996

CHICAGO UNION

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,414,500
Player Payroll	$5,116,500
Current Budget	$14,900,000
Projected Balance	$2,361,497

Average Player Salary	$200,000
League Average Salary	$257,254

Highest Paid Players:
1) Cole Ray	$1,360,000
2) Chad Hiscock	$1,300,000
3) Isaiah Hoffman	$240,000
4) Justin Abbott	$100,000
5) Siaosi Adamu	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	-$2,144,718

	Gate Revenue	$0
	Season Ticket Revenue	$183,040
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$5,027,763

	Misc Expenses	$0

	Total Revenue	$14,183,040
	Total Expenses	$5,027,763
	BALANCE	$7,010,559

	LAST SEASON OVERVIEW
	Attendance	820,481
	Attendance per Game	18,647
	Starting Balance	-$947,074

	Gate Revenue	$384,529
	Season Ticket Revenue	$435,952
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$5,795,374
	Staff Expenses	$1,603,659
	Other Expenses	$8,619,092

	Misc Expenses	$0

	Total Revenue	$14,820,481
	Total Expenses	$16,018,125
	BALANCE	-$2,144,718

DALLAS TEXANS

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$1,368,000
Player Payroll	$4,799,000
Current Budget	$14,900,000
Projected Balance	-$606,596

Average Player Salary	$212,000
League Average Salary	$257,254

Highest Paid Players:
1) Gustavo Hernandez	$1,250,000
2) Steve Rossi	$1,250,000
3) Robin Ollson	$600,000
4) Firdyiwek Benzai	$100,000
5) Aaron Branch	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$698,263

	Gate Revenue	$0
	Season Ticket Revenue	$170,236
	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	$14,170,236
	Total Expenses	$4,500,000
	BALANCE	$10,368,499

	LAST SEASON OVERVIEW
	Attendance	880,892
	Attendance per Game	20,020
	Starting Balance	$1,129,530

	Gate Revenue	$403,404
	Season Ticket Revenue	$477,488
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,851,250
	Staff Expenses	$1,390,000
	Other Expenses	$5,070,909

	Misc Expenses	$0

	Total Revenue	$14,880,892
	Total Expenses	$15,312,159
	BALANCE	$698,263

DENVER CUTTHROATS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,525,500
Player Payroll	$2,615,000
Current Budget	$15,200,000
Projected Balance	-$5,511,569

Average Player Salary	$132,692
League Average Salary	$257,254

Highest Paid Players:
1) Nate Kelley	$950,000
2) Tom Abraham	$100,000
3) Dennis Allen	$100,000
4) Ronald Badir	$100,000
5) Jim Blanchard	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$8,652,569

	Gate Revenue	$0
	Season Ticket Revenue	$219,648
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$330,000
	Other Expenses	$7,200,000

	Misc Expenses	$0

	Total Revenue	$14,219,648
	Total Expenses	$7,530,000
	BALANCE	$15,342,217

	LAST SEASON OVERVIEW
	Attendance	1,094,235
	Attendance per Game	24,869
	Starting Balance	$6,780,985

	Gate Revenue	$516,471
	Season Ticket Revenue	$577,764
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$3,350,789
	Staff Expenses	$1,725,499
	Other Expenses	$8,296,363

	Misc Expenses	$150,000

	Total Revenue	$15,094,235
	Total Expenses	$13,372,651
	BALANCE	$8,652,569

DETROIT MOTORS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,816,500
Player Payroll	$5,864,500
Current Budget	$14,800,000
Projected Balance	$892,240

Average Player Salary	$210,606
League Average Salary	$257,254

Highest Paid Players:
1) Joaquin Alvarez	$3,750,000
2) Larry Alldred	$100,000
3) Pedro Alvarez	$100,000
4) Jon Barnett	$100,000
5) Eric Blevins	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$12,159,319

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

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

	Misc Expenses	$0

	Total Revenue	$14,176,660
	Total Expenses	$4,500,000
	BALANCE	$21,835,979

	LAST SEASON OVERVIEW
	Attendance	710,192
	Attendance per Game	16,141
	Starting Balance	$11,431,273

	Gate Revenue	$260,820
	Season Ticket Revenue	$449,372
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$6,475,873
	Staff Expenses	$1,759,000
	Other Expenses	$5,747,273

	Misc Expenses	$0

	Total Revenue	$14,710,192
	Total Expenses	$13,982,146
	BALANCE	$12,159,319

EL PASO DIABLOS

GENERAL INFORMATION
Team Focus	Win Now!
Staff Payroll	$1,580,000
Player Payroll	$6,199,000
Current Budget	$15,600,000
Projected Balance	-$1,159,000

Average Player Salary	$248,148
League Average Salary	$257,254

Highest Paid Players:
1) Takanori Umeda	$1,500,000
2) Dewey Duggan	$1,000,000
3) Jesse Steele	$1,000,000
4) John Love	$500,000
5) Earl Dunbar	$350,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,382,157

	Gate Revenue	$0
	Season Ticket Revenue	$280,720
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$50,000
	Other Expenses	$4,310,000

	Misc Expenses	$0

	Total Revenue	$14,280,720
	Total Expenses	$4,360,000
	BALANCE	$11,302,877

	LAST SEASON OVERVIEW
	Attendance	1,493,960
	Attendance per Game	33,954
	Starting Balance	$1,828,878

	Gate Revenue	$848,700
	Season Ticket Revenue	$645,260
	Playoff Revenue	$474,709
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$9,605,935
	Staff Expenses	$1,554,000
	Other Expenses	$6,364,546

	Misc Expenses	$1,109,091

	Total Revenue	$15,968,669
	Total Expenses	$17,524,481
	BALANCE	$1,382,157

HOUSTON MAVERICKS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,233,500
Player Payroll	$6,633,000
Current Budget	$15,600,000
Projected Balance	$3,302,132

Average Player Salary	$295,652
League Average Salary	$257,254

Highest Paid Players:
1) Jon Lund	$1,300,000
2) Jorge Nunez	$1,300,000
3) Nate Ramos	$1,300,000
4) Luke Whalen	$1,000,000
5) Gian-Carlo Aquilina	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$3,502,763

	Gate Revenue	$0
	Season Ticket Revenue	$316,976
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$114,500
	Other Expenses	$3,224,000

	Misc Expenses	$0

	Total Revenue	$14,316,976
	Total Expenses	$3,338,500
	BALANCE	$14,481,239

	LAST SEASON OVERVIEW
	Attendance	1,495,850
	Attendance per Game	33,997
	Starting Balance	$2,854,971

	Gate Revenue	$716,478
	Season Ticket Revenue	$779,372
	Playoff Revenue	$114,908
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$9,052,829
	Staff Expenses	$1,477,500
	Other Expenses	$4,432,637

	Misc Expenses	$0

	Total Revenue	$15,610,758
	Total Expenses	$14,962,966
	BALANCE	$3,502,763

LAS VEGAS ACES

GENERAL INFORMATION
Team Focus	Build a Dynasty!
Staff Payroll	$1,314,500
Player Payroll	$7,396,500
Current Budget	$15,600,000
Projected Balance	-$304,648

Average Player Salary	$299,200
League Average Salary	$257,254

Highest Paid Players:
1) Adam Muhammad	$2,680,000
2) Tim Keller	$1,300,000
3) Jordan Will	$1,300,000
4) Kevin Bumgarner	$100,000
5) Frank Ceron	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$438,674

	Gate Revenue	$0
	Season Ticket Revenue	$240,944
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$10,000
	Staff Expenses	$0
	Other Expenses	$4,350,000

	Misc Expenses	$0

	Total Revenue	$14,240,944
	Total Expenses	$4,360,000
	BALANCE	$10,319,618

	LAST SEASON OVERVIEW
	Attendance	1,499,560
	Attendance per Game	34,081
	Starting Balance	$649,369

	Gate Revenue	$880,304
	Season Ticket Revenue	$619,256
	Playoff Revenue	$328,982
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$9,717,737
	Staff Expenses	$1,461,500
	Other Expenses	$4,760,000

	Misc Expenses	-$100,000

	Total Revenue	$15,828,542
	Total Expenses	$15,939,237
	BALANCE	$438,674

LOS ANGELES KNIGHTS

GENERAL INFORMATION
Team Focus	Win Now!
Staff Payroll	$1,388,500
Player Payroll	$8,015,500
Current Budget	$15,000,000
Projected Balance	$955,487

Average Player Salary	$307,143
League Average Salary	$257,254

Highest Paid Players:
1) Luke Dickerson	$1,800,000
2) Joe Higgins	$1,800,000
3) Jared Blodgett	$1,300,000
4) Andrew Schumacher	$1,300,000
5) Jack Bayley	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	-$482,059

	Gate Revenue	$0
	Season Ticket Revenue	$180,004
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$73,000
	Other Expenses	$4,086,541

	Misc Expenses	$0

	Total Revenue	$14,180,004
	Total Expenses	$4,159,541
	BALANCE	$9,538,404

	LAST SEASON OVERVIEW
	Attendance	940,600
	Attendance per Game	21,377
	Starting Balance	$669,736

	Gate Revenue	$431,828
	Season Ticket Revenue	$508,772
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$9,418,653
	Staff Expenses	$1,340,499
	Other Expenses	$5,433,243

	Misc Expenses	$100,000

	Total Revenue	$14,940,600
	Total Expenses	$16,192,395
	BALANCE	-$482,059

MIAMI SUN SOX

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,454,000
Player Payroll	$6,020,000
Current Budget	$14,900,000
Projected Balance	-$302,476

Average Player Salary	$226,929
League Average Salary	$257,254

Highest Paid Players:
1) Ryan Burns	$1,300,000
2) Josiah Hilton	$900,000
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	$454,994

	Gate Revenue	$0
	Season Ticket Revenue	$180,400
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$2,300,000

	Misc Expenses	$0

	Total Revenue	$14,180,400
	Total Expenses	$2,300,000
	BALANCE	$12,335,394

	LAST SEASON OVERVIEW
	Attendance	838,625
	Attendance per Game	19,060
	Starting Balance	-$168,336

	Gate Revenue	$369,937
	Season Ticket Revenue	$468,688
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,591,295
	Staff Expenses	$1,374,000
	Other Expenses	$5,250,000

	Misc Expenses	$0

	Total Revenue	$14,838,625
	Total Expenses	$14,215,295
	BALANCE	$454,994

NEW YORK CITY BLUES

GENERAL INFORMATION
Team Focus	Win Now!
Staff Payroll	$1,168,500
Player Payroll	$7,452,500
Current Budget	$15,400,000
Projected Balance	$497,688

Average Player Salary	$302,692
League Average Salary	$257,254

Highest Paid Players:
1) John Hunter	$2,900,000
2) Josh Leavens	$1,300,000
3) Jeremy Shackelford	$1,300,000
4) Jaquan Northcross	$170,000
5) Josh Bell	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$6,076,904

	Gate Revenue	$0
	Season Ticket Revenue	$223,872
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$3,175,000

	Misc Expenses	$0

	Total Revenue	$14,223,872
	Total Expenses	$3,175,000
	BALANCE	$17,125,776

	LAST SEASON OVERVIEW
	Attendance	1,364,404
	Attendance per Game	31,009
	Starting Balance	$6,244,909

	Gate Revenue	$788,180
	Season Ticket Revenue	$576,224
	Playoff Revenue	$109,270
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$9,810,336
	Staff Expenses	$1,166,523
	Other Expenses	$4,764,820

	Misc Expenses	$100,000

	Total Revenue	$15,473,674
	Total Expenses	$15,741,679
	BALANCE	$6,076,904

PHILADELPHIA KEYSTONES

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$2,458,500
Player Payroll	$9,534,500
Current Budget	$15,000,000
Projected Balance	-$3,577,030

Average Player Salary	$321,818
League Average Salary	$257,254

Highest Paid Players:
1) Wilfredo Maldonado	$3,800,000
2) Gary Payer	$2,600,000
3) Zeke Smothers	$570,000
4) Jason Bryant	$562,000
5) Bill Garcia	$200,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$14,061,113

	Gate Revenue	$0
	Season Ticket Revenue	$159,412
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$25,500
	Other Expenses	$5,712,474

	Misc Expenses	$0

	Total Revenue	$14,159,412
	Total Expenses	$5,737,974
	BALANCE	$22,482,551

	LAST SEASON OVERVIEW
	Attendance	987,083
	Attendance per Game	22,434
	Starting Balance	$16,353,551

	Gate Revenue	$598,959
	Season Ticket Revenue	$388,124
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,135,229
	Staff Expenses	$2,746,000
	Other Expenses	$7,398,292

	Misc Expenses	$0

	Total Revenue	$14,987,083
	Total Expenses	$17,279,521
	BALANCE	$14,061,113

SAN FRANCISCO PEANUTS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,425,500
Player Payroll	$4,538,000
Current Budget	$15,000,000
Projected Balance	-$331,620

Average Player Salary	$167,879
League Average Salary	$257,254

Highest Paid Players:
1) Jay Williams	$1,500,000
2) Jeff Schroeder	$402,000
3) Matt Hayes	$350,000
4) Jayden Bates	$300,000
5) John Stuart	$188,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$898,541

	Gate Revenue	$0
	Season Ticket Revenue	$194,788
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$5,356,000

	Misc Expenses	$0

	Total Revenue	$14,194,788
	Total Expenses	$5,356,000
	BALANCE	$9,737,329

	LAST SEASON OVERVIEW
	Attendance	986,688
	Attendance per Game	22,425
	Starting Balance	$677,207

	Gate Revenue	$479,500
	Season Ticket Revenue	$507,188
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$6,111,678
	Staff Expenses	$1,441,903
	Other Expenses	$6,661,773

	Misc Expenses	-$550,000

	Total Revenue	$14,986,688
	Total Expenses	$14,215,354
	BALANCE	$898,541

ST. LOUIS LIONS

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$1,588,000
Player Payroll	$7,915,500
Current Budget	$15,200,000
Projected Balance	-$189,658

Average Player Salary	$314,815
League Average Salary	$257,254

Highest Paid Players:
1) Paul Easterling	$1,300,000
2) Matt Weber	$1,300,000
3) Will Bruhn	$800,000
4) Andy Kifer	$800,000
5) Kevin Williams	$800,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$641,108

	Gate Revenue	$0
	Season Ticket Revenue	$251,372
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$4,553,510

	Misc Expenses	$0

	Total Revenue	$14,251,372
	Total Expenses	$4,553,510
	BALANCE	$10,338,970

	LAST SEASON OVERVIEW
	Attendance	1,198,411
	Attendance per Game	27,237
	Starting Balance	$1,317,221

	Gate Revenue	$670,631
	Season Ticket Revenue	$527,780
	Playoff Revenue	$587,204
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,608,137
	Staff Expenses	$1,787,227
	Other Expenses	$6,257,273

	Misc Expenses	$190,909

	Total Revenue	$15,785,615
	Total Expenses	$16,652,637
	BALANCE	$641,108

TAMPA BAY THUNDER

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,111,500
Player Payroll	$8,538,500
Current Budget	$15,400,000
Projected Balance	-$2,292,478

Average Player Salary	$309,667
League Average Salary	$257,254

Highest Paid Players:
1) Curt Mattson	$1,340,000
2) Kengo Miyake	$1,300,000
3) Darnell Phillips	$1,300,000
4) Kevin Schuerger	$1,300,000
5) Jeremy Handy	$850,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$5,160,575

	Gate Revenue	$0
	Season Ticket Revenue	$264,000
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$2,914,462

	Misc Expenses	$0

	Total Revenue	$14,264,000
	Total Expenses	$2,914,462
	BALANCE	$16,510,113

	LAST SEASON OVERVIEW
	Attendance	1,213,733
	Attendance per Game	27,585
	Starting Balance	$2,620,639

	Gate Revenue	$547,177
	Season Ticket Revenue	$666,556
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,608,471
	Staff Expenses	$1,074,500
	Other Expenses	$3,990,826

	Misc Expenses	$0

	Total Revenue	$15,213,733
	Total Expenses	$12,673,797
	BALANCE	$5,160,575

TORONTO TITANS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,679,000
Player Payroll	$4,270,500
Current Budget	$15,000,000
Projected Balance	-$3,186,556

Average Player Salary	$209,250
League Average Salary	$257,254

Highest Paid Players:
1) Ben Barger	$1,920,000
2) Steve Moss	$550,000
3) Kyle Prater	$380,000
4) Miguel Hernandez	$172,000
5) Robby Barrera	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$6,132,829

	Gate Revenue	$0
	Season Ticket Revenue	$196,152
	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	$14,196,152
	Total Expenses	$7,500,000
	BALANCE	$12,828,981

	LAST SEASON OVERVIEW
	Attendance	959,338
	Attendance per Game	21,803
	Starting Balance	$9,257,007

	Gate Revenue	$432,746
	Season Ticket Revenue	$526,592
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,364,431
	Staff Expenses	$1,731,193
	Other Expenses	$8,987,892

	Misc Expenses	$0

	Total Revenue	$14,959,338
	Total Expenses	$18,083,516
	BALANCE	$6,132,829

WASHINGTON WARRIORS

GENERAL INFORMATION
Team Focus	Win Now!
Staff Payroll	$1,224,000
Player Payroll	$9,859,500
Current Budget	$15,600,000
Projected Balance	-$4,104,132

Average Player Salary	$455,000
League Average Salary	$257,254

Highest Paid Players:
1) Ron Clous	$3,810,000
2) Pat Daniel	$1,300,000
3) Mike Green	$1,300,000
4) Bob Luallen	$1,300,000
5) Matt Carver	$600,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$13,530,255

	Gate Revenue	$0
	Season Ticket Revenue	$274,428
	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	$14,274,428
	Total Expenses	$7,500,000
	BALANCE	$20,304,683

	LAST SEASON OVERVIEW
	Attendance	1,512,549
	Attendance per Game	34,376
	Starting Balance	$15,986,754

	Gate Revenue	$799,309
	Season Ticket Revenue	$713,240
	Playoff Revenue	$217,299
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,423,847
	Staff Expenses	$1,322,500
	Other Expenses	$8,440,000

	Misc Expenses	-$1,000,000

	Total Revenue	$15,729,848
	Total Expenses	$17,186,347
	BALANCE	$13,530,255

Friday, April 4th , 2025 - OOTP Baseball 26.1 Build 45