League Financial Report for Professional Baseball Circuit

PROFESSIONAL BASEBALL CIRCUIT FINANCIAL REPORT 12/31/2019
BNN Index \| PBC \| SCORES \| STANDINGS \| STATS \| TEAMS \| PLAYERS \| TRANSACTIONS \| HISTORY

Rank	Team	Payroll
1	El Paso Diablos	$10,433,000
2	St. Louis Lions	$9,727,500
3	Philadelphia Keystones	$8,670,500
4	Dallas Texans	$8,484,500
5	Miami Sun Sox	$8,237,000
6	Las Vegas Aces	$8,144,500
7	San Francisco Peanuts	$7,582,000
8	New York City Blues	$7,200,500
9	Tampa Bay Thunder	$6,817,500
10	Chicago Union	$6,284,000
11	Washington Warriors	$5,557,500
12	Atlanta Pilots	$5,345,500
13	Houston Mavericks	$4,952,500
14	Toronto Titans	$4,707,000
15	Boston Shamrocks	$4,534,500
16	Denver Cutthroats	$4,129,000
17	Los Angeles Knights	$3,499,000
18	Detroit Motors	$2,348,500

Rank	Team	Attendance
1	El Paso Diablos	1,617,089
2	St. Louis Lions	1,497,827
3	Philadelphia Keystones	1,277,076
4	Las Vegas Aces	1,252,274
5	Toronto Titans	1,245,944
6	Miami Sun Sox	1,134,559
7	San Francisco Peanuts	1,131,265
8	Atlanta Pilots	1,126,685
9	Tampa Bay Thunder	1,122,407
10	Denver Cutthroats	1,114,459
11	Washington Warriors	1,071,443
12	Detroit Motors	1,070,003
13	New York City Blues	1,062,318
14	Boston Shamrocks	1,051,571
15	Houston Mavericks	944,673
16	Chicago Union	919,470
17	Los Angeles Knights	792,272
18	Dallas Texans	777,311

Rank	Team	Gate Revenue
1	Philadelphia Keystones	$881,208
2	El Paso Diablos	$860,729
3	St. Louis Lions	$783,531
4	Toronto Titans	$750,152
5	Las Vegas Aces	$665,050
6	Miami Sun Sox	$641,319
7	San Francisco Peanuts	$635,869
8	Atlanta Pilots	$605,549
9	Denver Cutthroats	$593,499
10	Detroit Motors	$568,403
11	Boston Shamrocks	$552,171
12	Tampa Bay Thunder	$526,075
13	Chicago Union	$503,890
14	Washington Warriors	$465,959
15	New York City Blues	$455,954
16	Los Angeles Knights	$388,176
17	Dallas Texans	$380,959
18	Houston Mavericks	$252,905

Rank	Team	Season Tickets
1	El Paso Diablos	$756,360
2	St. Louis Lions	$714,296
3	Houston Mavericks	$691,768
4	New York City Blues	$606,364
5	Washington Warriors	$605,484
6	Tampa Bay Thunder	$596,332
7	Las Vegas Aces	$587,224
8	Atlanta Pilots	$521,136
9	Denver Cutthroats	$520,960
10	Detroit Motors	$501,600
11	Boston Shamrocks	$499,400
12	Toronto Titans	$495,792
13	San Francisco Peanuts	$495,396
14	Miami Sun Sox	$493,240
15	Chicago Union	$415,580
16	Los Angeles Knights	$404,096
17	Dallas Texans	$396,352
18	Philadelphia Keystones	$395,868

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

Rank	Team	Merchandising
1	Chicago Union	$0
2	Boston Shamrocks	$0
3	Toronto Titans	$0
4	Philadelphia Keystones	$0
5	Detroit Motors	$0
6	Atlanta Pilots	$0
7	Miami Sun Sox	$0
8	Tampa Bay Thunder	$0
9	Washington Warriors	$0
10	Los Angeles Knights	$0
11	Las Vegas Aces	$0
12	El Paso Diablos	$0
13	San Francisco Peanuts	$0
14	Houston Mavericks	$0
15	Denver Cutthroats	$0
16	St. Louis Lions	$0
17	Dallas Texans	$0
18	New York City Blues	$0

Rank	Team	Total Revenue
1	El Paso Diablos	$16,143,340
2	St. Louis Lions	$15,929,227
3	Las Vegas Aces	$15,669,891
4	Toronto Titans	$15,623,646
5	Philadelphia Keystones	$15,464,155
6	San Francisco Peanuts	$15,263,408
7	Miami Sun Sox	$15,134,559
8	Atlanta Pilots	$15,126,685
9	Tampa Bay Thunder	$15,122,407
10	Denver Cutthroats	$15,114,459
11	Washington Warriors	$15,071,443
12	Detroit Motors	$15,070,003
13	New York City Blues	$15,062,318
14	Boston Shamrocks	$15,051,571
15	Houston Mavericks	$14,944,673
16	Chicago Union	$14,919,470
17	Los Angeles Knights	$14,792,272
18	Dallas Texans	$14,777,311

Rank	Team	Total Expenses
1	Houston Mavericks	$18,060,079
2	Toronto Titans	$16,833,630
3	St. Louis Lions	$16,333,255
4	El Paso Diablos	$16,323,647
5	New York City Blues	$15,979,818
6	Philadelphia Keystones	$15,732,307
7	Dallas Texans	$15,605,313
8	Las Vegas Aces	$15,477,303
9	Boston Shamrocks	$15,362,830
10	Los Angeles Knights	$14,993,971
11	Atlanta Pilots	$14,797,860
12	Miami Sun Sox	$14,791,509
13	Chicago Union	$14,389,531
14	San Francisco Peanuts	$14,143,422
15	Washington Warriors	$14,115,976
16	Tampa Bay Thunder	$13,763,259
17	Denver Cutthroats	$13,294,927
18	Detroit Motors	$12,740,398

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

Rank	Player	Team	Salary
1	Ryan Burton	El Paso	$3,400,000
2	Kevin Brown	Philadelphia	$3,200,000
3	Gart Jansen	Dallas	$3,000,000
4	Sergio Hernandez	Chicago	$2,752,000
5	Mark Brown	Miami	$2,500,000
6	Mitsujiro Kondo	Miami	$2,240,000
7	Cortez Crus	El Paso	$2,000,000
8	Luis Reyes	San Francisco	$2,000,000
9	Jesse Steele	El Paso	$2,000,000
10	Joaquin Alvarez	New York City	$1,900,000
11	Bryan Norlander	St. Louis	$1,900,000
12	Won-keun Baek	Denver	$1,700,000
13	Kevin Schuerger	St. Louis	$1,700,000
14	Chris Phillips	Toronto	$1,600,000
15	Justin Martin	Boston	$1,580,000
16	Ewald Pachman	Miami	$1,500,000
17	Jim Wermter	Toronto	$1,500,000
18	Ryan Matlock	Washington	$1,400,000
19	Dalton Propst	Las Vegas	$1,400,000
20	Brandon Beech	Philadelphia	$1,300,000
21	Matt Boatright	Chicago	$1,300,000
22	Leo Canales	New York City	$1,300,000
23	Jason Fallon	Los Angeles	$1,300,000
24	Kamar Jackson	Dallas	$1,300,000
25	Marco Llamas	Las Vegas	$1,300,000

ATLANTA PILOTS

GENERAL INFORMATION
Team Focus	Win Now!
Staff Payroll	$1,392,000
Player Payroll	$5,345,500
Current Budget	$15,200,000
Projected Balance	$2,797,556

Average Player Salary	$228,077
League Average Salary	$246,048

Highest Paid Players:
1) Jeremy Coralic	$900,000
2) Sandy Rivas	$850,000
3) John Hunter	$630,000
4) Luther Rowland	$504,000
5) Arturo Jones	$416,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$999,651

	Gate Revenue	$0
	Season Ticket Revenue	$221,232
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$4,594,072

	Misc Expenses	$0

	Total Revenue	$14,221,232
	Total Expenses	$4,594,072
	BALANCE	$10,626,811

	LAST SEASON OVERVIEW
	Attendance	1,126,685
	Attendance per Game	25,606
	Starting Balance	$670,826

	Gate Revenue	$605,549
	Season Ticket Revenue	$521,136
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$6,053,788
	Staff Expenses	$1,290,000
	Other Expenses	$7,454,072

	Misc Expenses	$0

	Total Revenue	$15,126,685
	Total Expenses	$14,797,860
	BALANCE	$999,651

BOSTON SHAMROCKS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,371,200
Player Payroll	$4,534,500
Current Budget	$15,200,000
Projected Balance	$84,716

Average Player Salary	$170,303
League Average Salary	$246,048

Highest Paid Players:
1) Justin Martin	$1,580,000
2) Josh Olson	$800,000
3) Akihisa Shibuya	$230,000
4) Joam Yamanaka	$110,000
5) Arturo Aguilar	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$2,710,122

	Gate Revenue	$0
	Season Ticket Revenue	$211,376
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$6,250,000

	Misc Expenses	$0

	Total Revenue	$14,211,376
	Total Expenses	$6,250,000
	BALANCE	$10,671,498

	LAST SEASON OVERVIEW
	Attendance	1,051,571
	Attendance per Game	23,899
	Starting Balance	$3,021,381

	Gate Revenue	$552,171
	Season Ticket Revenue	$499,400
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$5,507,790
	Staff Expenses	$1,757,131
	Other Expenses	$8,097,909

	Misc Expenses	$0

	Total Revenue	$15,051,571
	Total Expenses	$15,362,830
	BALANCE	$2,710,122

CHICAGO UNION

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,980,500
Player Payroll	$6,284,000
Current Budget	$15,000,000
Projected Balance	$1,111,992

Average Player Salary	$224,258
League Average Salary	$246,048

Highest Paid Players:
1) Sergio Hernandez	$2,752,000
2) Matt Boatright	$1,300,000
3) Jose Alvarez	$100,000
4) Dustin Baker	$100,000
5) Nate Bartlett	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$8,607,889

	Gate Revenue	$0
	Season Ticket Revenue	$165,792
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$4,600,000

	Misc Expenses	$0

	Total Revenue	$14,165,792
	Total Expenses	$4,600,000
	BALANCE	$18,173,681

	LAST SEASON OVERVIEW
	Attendance	919,470
	Attendance per Game	20,897
	Starting Balance	$8,077,950

	Gate Revenue	$503,890
	Season Ticket Revenue	$415,580
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$5,563,350
	Staff Expenses	$2,265,500
	Other Expenses	$6,560,681

	Misc Expenses	$0

	Total Revenue	$14,919,470
	Total Expenses	$14,389,531
	BALANCE	$8,607,889

DALLAS TEXANS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,222,500
Player Payroll	$8,484,500
Current Budget	$14,800,000
Projected Balance	$1,310,592

Average Player Salary	$258,649
League Average Salary	$246,048

Highest Paid Players:
1) Gart Jansen	$3,000,000
2) Kamar Jackson	$1,300,000
3) Tyler Beanblossom	$1,000,000
4) Rob Briseno	$500,000
5) Gian-Carlo Aquilina	$350,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	-$433,863

	Gate Revenue	$0
	Season Ticket Revenue	$158,972
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$2,871,164

	Misc Expenses	$0

	Total Revenue	$14,158,972
	Total Expenses	$2,871,164
	BALANCE	$10,853,945

	LAST SEASON OVERVIEW
	Attendance	777,311
	Attendance per Game	17,666
	Starting Balance	$394,139

	Gate Revenue	$380,959
	Season Ticket Revenue	$396,352
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,823,425
	Staff Expenses	$1,238,665
	Other Expenses	$5,543,223

	Misc Expenses	$0

	Total Revenue	$14,777,311
	Total Expenses	$15,605,313
	BALANCE	-$433,863

DENVER CUTTHROATS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,830,500
Player Payroll	$4,129,000
Current Budget	$15,200,000
Projected Balance	$2,567,547

Average Player Salary	$171,321
League Average Salary	$246,048

Highest Paid Players:
1) Won-keun Baek	$1,700,000
2) Christophe Georges	$315,000
3) Bob Williford	$282,000
4) Peter Auman	$100,000
5) Cole Blatchford	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,329,081

	Gate Revenue	$0
	Season Ticket Revenue	$225,632
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$5,675,000

	Misc Expenses	$0

	Total Revenue	$14,225,632
	Total Expenses	$5,675,000
	BALANCE	$9,879,713

	LAST SEASON OVERVIEW
	Attendance	1,114,459
	Attendance per Game	25,329
	Starting Balance	$9,549

	Gate Revenue	$593,499
	Season Ticket Revenue	$520,960
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$4,844,586
	Staff Expenses	$1,922,499
	Other Expenses	$6,527,842

	Misc Expenses	-$500,000

	Total Revenue	$15,114,459
	Total Expenses	$13,294,927
	BALANCE	$1,329,081

DETROIT MOTORS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,794,500
Player Payroll	$2,348,500
Current Budget	$15,200,000
Projected Balance	$5,958,100

Average Player Salary	$100,000
League Average Salary	$246,048

Highest Paid Players:
1) David Abeyta	$100,000
2) Salem Adler	$100,000
3) Geoff Becker	$100,000
4) Jayden Bowser	$100,000
5) Remie Broers	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$15,242,782

	Gate Revenue	$0
	Season Ticket Revenue	$203,236
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

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

	Misc Expenses	$0

	Total Revenue	$14,203,236
	Total Expenses	$4,000,000
	BALANCE	$25,446,018

	LAST SEASON OVERVIEW
	Attendance	1,070,003
	Attendance per Game	24,318
	Starting Balance	$12,913,177

	Gate Revenue	$568,403
	Season Ticket Revenue	$501,600
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$5,986,900
	Staff Expenses	$1,653,498
	Other Expenses	$5,100,000

	Misc Expenses	$0

	Total Revenue	$15,070,003
	Total Expenses	$12,740,398
	BALANCE	$15,242,782

EL PASO DIABLOS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,730,500
Player Payroll	$10,433,000
Current Budget	$15,800,000
Projected Balance	-$315,316

Average Player Salary	$460,870
League Average Salary	$246,048

Highest Paid Players:
1) Ryan Burton	$3,400,000
2) Cortez Crus	$2,000,000
3) Jesse Steele	$2,000,000
4) Aaron Shelby	$1,300,000
5) Matthew Browning	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,575,751

	Gate Revenue	$0
	Season Ticket Revenue	$295,548
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

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

	Misc Expenses	$0

	Total Revenue	$14,295,548
	Total Expenses	$3,500,000
	BALANCE	$12,371,299

	LAST SEASON OVERVIEW
	Attendance	1,617,089
	Attendance per Game	36,752
	Starting Balance	$5,256,058

	Gate Revenue	$860,729
	Season Ticket Revenue	$756,360
	Playoff Revenue	$526,251
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$9,069,011
	Staff Expenses	$1,681,000
	Other Expenses	$5,573,636

	Misc Expenses	-$3,500,000

	Total Revenue	$16,143,340
	Total Expenses	$16,323,647
	BALANCE	$1,575,751

HOUSTON MAVERICKS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$967,000
Player Payroll	$4,952,500
Current Budget	$15,000,000
Projected Balance	-$671,684

Average Player Salary	$206,538
League Average Salary	$246,048

Highest Paid Players:
1) Mat Mulcahy	$1,000,000
2) Jorge Nunez	$800,000
3) Luke Whalen	$800,000
4) Matthew McCormick	$570,000
5) Tony Ames	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$834,651

	Gate Revenue	$0
	Season Ticket Revenue	$262,372
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$8,800,000

	Misc Expenses	$0

	Total Revenue	$14,262,372
	Total Expenses	$8,800,000
	BALANCE	$6,297,023

	LAST SEASON OVERVIEW
	Attendance	944,673
	Attendance per Game	21,470
	Starting Balance	$5,350,057

	Gate Revenue	$252,905
	Season Ticket Revenue	$691,768
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$7,352,353
	Staff Expenses	$1,084,999
	Other Expenses	$9,622,727

	Misc Expenses	-$1,400,000

	Total Revenue	$14,944,673
	Total Expenses	$18,060,079
	BALANCE	$834,651

LAS VEGAS ACES

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$1,463,500
Player Payroll	$8,144,500
Current Budget	$15,400,000
Projected Balance	$1,231,228

Average Player Salary	$329,308
League Average Salary	$246,048

Highest Paid Players:
1) Dalton Propst	$1,400,000
2) Marco Llamas	$1,300,000
3) Jim Jordan	$1,100,000
4) Nolan Wheeler	$900,000
5) Tim Keller	$800,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$2,783,148

	Gate Revenue	$0
	Season Ticket Revenue	$244,552
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

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

	Misc Expenses	$0

	Total Revenue	$14,244,552
	Total Expenses	$3,500,000
	BALANCE	$13,527,700

	LAST SEASON OVERVIEW
	Attendance	1,252,274
	Attendance per Game	28,461
	Starting Balance	$2,590,560

	Gate Revenue	$665,050
	Season Ticket Revenue	$587,224
	Playoff Revenue	$417,617
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,929,665
	Staff Expenses	$1,454,000
	Other Expenses	$5,093,638

	Misc Expenses	$0

	Total Revenue	$15,669,891
	Total Expenses	$15,477,303
	BALANCE	$2,783,148

LOS ANGELES KNIGHTS

GENERAL INFORMATION
Team Focus
Staff Payroll	$1,172,500
Player Payroll	$3,499,000
Current Budget	$14,800,000
Projected Balance	$1,685,312

Average Player Salary	$142,857
League Average Salary	$246,048

Highest Paid Players:
1) Jason Fallon	$1,300,000
2) Leon Alba	$100,000
3) Jarrett Allen	$100,000
4) Tommy Bannon	$100,000
5) Danny Bekers	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$7,548,412

	Gate Revenue	$0
	Season Ticket Revenue	$153,780
	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	$14,153,780
	Total Expenses	$7,500,000
	BALANCE	$14,202,192

	LAST SEASON OVERVIEW
	Attendance	792,272
	Attendance per Game	18,006
	Starting Balance	$7,750,111

	Gate Revenue	$388,176
	Season Ticket Revenue	$404,096
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$3,774,244
	Staff Expenses	$1,177,000
	Other Expenses	$10,042,727

	Misc Expenses	$0

	Total Revenue	$14,792,272
	Total Expenses	$14,993,971
	BALANCE	$7,548,412

MIAMI SUN SOX

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,353,000
Player Payroll	$8,237,000
Current Budget	$15,200,000
Projected Balance	$2,020,016

Average Player Salary	$324,667
League Average Salary	$246,048

Highest Paid Players:
1) Mark Brown	$2,500,000
2) Mitsujiro Kondo	$2,240,000
3) Ewald Pachman	$1,500,000
4) Drew Conroy	$900,000
5) Zack Cotham	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	-$871,936

	Gate Revenue	$0
	Season Ticket Revenue	$193,556
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$2,550,000

	Misc Expenses	$0

	Total Revenue	$14,193,556
	Total Expenses	$2,550,000
	BALANCE	$10,771,620

	LAST SEASON OVERVIEW
	Attendance	1,134,559
	Attendance per Game	25,785
	Starting Balance	-$1,214,986

	Gate Revenue	$641,319
	Season Ticket Revenue	$493,240
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$11,093,010
	Staff Expenses	$1,328,499
	Other Expenses	$2,370,000

	Misc Expenses	$0

	Total Revenue	$15,134,559
	Total Expenses	$14,791,509
	BALANCE	-$871,936

NEW YORK CITY BLUES

GENERAL INFORMATION
Team Focus	Rebuilding
Staff Payroll	$1,373,000
Player Payroll	$7,200,500
Current Budget	$15,200,000
Projected Balance	$1,543,764

Average Player Salary	$265,067
League Average Salary	$246,048

Highest Paid Players:
1) Joaquin Alvarez	$1,900,000
2) Leo Canales	$1,300,000
3) Carl Bevly	$1,100,000
4) Josh Leavens	$800,000
5) Chris Rice	$352,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$7,914,936

	Gate Revenue	$0
	Season Ticket Revenue	$226,512
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$216,000
	Other Expenses	$3,800,000

	Misc Expenses	$0

	Total Revenue	$14,226,512
	Total Expenses	$4,016,000
	BALANCE	$18,125,448

	LAST SEASON OVERVIEW
	Attendance	1,062,318
	Attendance per Game	24,144
	Starting Balance	$8,832,436

	Gate Revenue	$455,954
	Season Ticket Revenue	$606,364
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$9,595,363
	Staff Expenses	$1,383,545
	Other Expenses	$5,000,910

	Misc Expenses	$0

	Total Revenue	$15,062,318
	Total Expenses	$15,979,818
	BALANCE	$7,914,936

PHILADELPHIA KEYSTONES

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,954,000
Player Payroll	$8,670,500
Current Budget	$15,400,000
Projected Balance	-$952,260

Average Player Salary	$294,438
League Average Salary	$246,048

Highest Paid Players:
1) Kevin Brown	$3,200,000
2) Brandon Beech	$1,300,000
3) Ki-hyeon Lee	$1,000,000
4) Adam Muhammad	$850,000
5) Ozzie Reyes	$252,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$2,406,623

	Gate Revenue	$0
	Season Ticket Revenue	$175,780
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$74,500
	Other Expenses	$4,500,000

	Misc Expenses	$0

	Total Revenue	$14,175,780
	Total Expenses	$4,574,500
	BALANCE	$12,007,903

	LAST SEASON OVERVIEW
	Attendance	1,277,076
	Attendance per Game	29,024
	Starting Balance	$2,674,775

	Gate Revenue	$881,208
	Season Ticket Revenue	$395,868
	Playoff Revenue	$187,079
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$9,064,444
	Staff Expenses	$2,071,499
	Other Expenses	$4,596,364

	Misc Expenses	$0

	Total Revenue	$15,464,155
	Total Expenses	$15,732,307
	BALANCE	$2,406,623

SAN FRANCISCO PEANUTS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,949,500
Player Payroll	$7,582,000
Current Budget	$15,200,000
Projected Balance	$255,688

Average Player Salary	$284,483
League Average Salary	$246,048

Highest Paid Players:
1) Luis Reyes	$2,000,000
2) Carl Neville	$1,300,000
3) Dan Meyer	$1,200,000
4) Travis McCombs	$1,000,000
5) Kiyomitsu Fujiyama	$350,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,599,152

	Gate Revenue	$0
	Season Ticket Revenue	$225,016
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$431,000
	Staff Expenses	$136,000
	Other Expenses	$3,127,268

	Misc Expenses	$0

	Total Revenue	$14,225,016
	Total Expenses	$3,694,268
	BALANCE	$12,129,900

	LAST SEASON OVERVIEW
	Attendance	1,131,265
	Attendance per Game	25,711
	Starting Balance	$479,166

	Gate Revenue	$635,869
	Season Ticket Revenue	$495,396
	Playoff Revenue	$132,143
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,081,199
	Staff Expenses	$1,619,500
	Other Expenses	$4,442,723

	Misc Expenses	$0

	Total Revenue	$15,263,408
	Total Expenses	$14,143,422
	BALANCE	$1,599,152

ST. LOUIS LIONS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,834,000
Player Payroll	$9,727,500
Current Budget	$15,600,000
Projected Balance	$319,152

Average Player Salary	$355,586
League Average Salary	$246,048

Highest Paid Players:
1) Bryan Norlander	$1,900,000
2) Kevin Schuerger	$1,700,000
3) Ryan Williams	$1,300,000
4) Ron Clous	$1,000,000
5) Matt Weber	$800,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	-$70,532

	Gate Revenue	$0
	Season Ticket Revenue	$297,352
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

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

	Misc Expenses	$0

	Total Revenue	$14,297,352
	Total Expenses	$3,500,000
	BALANCE	$10,726,820

	LAST SEASON OVERVIEW
	Attendance	1,497,827
	Attendance per Game	34,042
	Starting Balance	$333,496

	Gate Revenue	$783,531
	Season Ticket Revenue	$714,296
	Playoff Revenue	$431,400
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$9,621,711
	Staff Expenses	$1,756,999
	Other Expenses	$4,954,545

	Misc Expenses	$0

	Total Revenue	$15,929,227
	Total Expenses	$16,333,255
	BALANCE	-$70,532

TAMPA BAY THUNDER

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,265,500
Player Payroll	$6,817,500
Current Budget	$15,200,000
Projected Balance	$2,347,476

Average Player Salary	$224,303
League Average Salary	$246,048

Highest Paid Players:
1) Frank Robinson	$1,300,000
2) Mike Brittian	$750,000
3) George Hendriks	$750,000
4) Gil Lazo	$750,000
5) Sipi Remes	$600,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$7,080,607

	Gate Revenue	$0
	Season Ticket Revenue	$240,548
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

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

	Misc Expenses	$0

	Total Revenue	$14,240,548
	Total Expenses	$4,000,000
	BALANCE	$17,321,155

	LAST SEASON OVERVIEW
	Attendance	1,122,407
	Attendance per Game	25,509
	Starting Balance	$5,721,459

	Gate Revenue	$526,075
	Season Ticket Revenue	$596,332
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$6,288,577
	Staff Expenses	$1,256,500
	Other Expenses	$6,218,182

	Misc Expenses	$0

	Total Revenue	$15,122,407
	Total Expenses	$13,763,259
	BALANCE	$7,080,607

TORONTO TITANS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,716,000
Player Payroll	$4,707,000
Current Budget	$15,400,000
Projected Balance	$1,186,452

Average Player Salary	$207,407
League Average Salary	$246,048

Highest Paid Players:
1) Chris Phillips	$1,600,000
2) Jim Wermter	$1,500,000
3) Tyler Anson	$100,000
4) Matt Blair	$100,000
5) Quincy Brooks	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	$1,336,709

	Gate Revenue	$0
	Season Ticket Revenue	$248,688
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$0
	Other Expenses	$6,000,000

	Misc Expenses	$0

	Total Revenue	$14,248,688
	Total Expenses	$6,000,000
	BALANCE	$9,585,397

	LAST SEASON OVERVIEW
	Attendance	1,245,944
	Attendance per Game	28,317
	Starting Balance	$646,693

	Gate Revenue	$750,152
	Season Ticket Revenue	$495,792
	Playoff Revenue	$377,702
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,085,131
	Staff Expenses	$1,708,499
	Other Expenses	$7,040,000

	Misc Expenses	$1,900,000

	Total Revenue	$15,623,646
	Total Expenses	$16,833,630
	BALANCE	$1,336,709

WASHINGTON WARRIORS

GENERAL INFORMATION
Team Focus	Neutral
Staff Payroll	$1,264,000
Player Payroll	$5,557,500
Current Budget	$15,200,000
Projected Balance	$3,849,726

Average Player Salary	$230,000
League Average Salary	$246,048

Highest Paid Players:
1) Ryan Matlock	$1,400,000
2) Pat Daniel	$800,000
3) Bob Luallen	$800,000
4) Rob Rodriguez	$650,000
5) Orlando Arechiga	$100,000

	CURRENT FINANCIAL OVERVIEW
	Attendance	0
	Attendance per Game	0
	Starting Balance	-$2,631

	Gate Revenue	$0
	Season Ticket Revenue	$216,788
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$0
	Staff Expenses	$66,500
	Other Expenses	$3,329,274

	Misc Expenses	$0

	Total Revenue	$14,216,788
	Total Expenses	$3,395,774
	BALANCE	$10,818,383

	LAST SEASON OVERVIEW
	Attendance	1,071,443
	Attendance per Game	24,351
	Starting Balance	-$958,098

	Gate Revenue	$465,959
	Season Ticket Revenue	$605,484
	Playoff Revenue	$0
	Media Revenue	$14,000,000
	Merchandising Revenue	$0
	Other Revenue	$0

	Player Expenses	$8,593,795
	Staff Expenses	$1,381,999
	Other Expenses	$4,140,182

	Misc Expenses	$0

	Total Revenue	$15,071,443
	Total Expenses	$14,115,976
	BALANCE	-$2,631

Friday, September 26th , 2025 - OOTP Baseball 26.7 Build 77