 |
|
THE CONFEDERATION OF BASEBALL DUNCES
FINANCIAL REPORT
01/05/2050
|
 |
|
|
|
|
| Rank |
Team |
Payroll |
| 1 |
St. Louis Archies |
$167,938,000 |
| 2 |
Yellowstone Super Volcano |
$156,699,775 |
| 3 |
Dublin Porters |
$153,717,700 |
| 4 |
Osaka Takoyaki |
$151,331,600 |
| 5 |
Hanoi Dragon Warriors |
$144,163,700 |
| 6 |
Brooklyn Knights |
$143,302,854 |
| 7 |
East Haddam Hyenas |
$140,353,550 |
| 8 |
Portland Beavers |
$137,364,150 |
| 9 |
Havana Sugar Kings |
$133,507,500 |
| 10 |
Buffalo Buffalo |
$128,964,625 |
| 11 |
Los Angeles Kings |
$121,872,975 |
| 12 |
Detroit Pizzas |
$121,395,775 |
| 13 |
Sudbury Blueberry Bulldogs |
$115,508,100 |
| 14 |
Kyiv Cossacks |
$108,943,700 |
| 15 |
Waikiki Wayfinders |
$108,272,400 |
| 16 |
Arizona Desert Storm |
$106,184,650 |
|
| Rank |
Team |
Attendance |
| 1 |
St. Louis Archies |
3,178,976 |
| 2 |
Portland Beavers |
3,126,548 |
| 3 |
Dublin Porters |
3,073,383 |
| 4 |
Detroit Pizzas |
3,057,319 |
| 5 |
Arizona Desert Storm |
3,041,938 |
| 6 |
Brooklyn Knights |
2,961,316 |
| 7 |
Hanoi Dragon Warriors |
2,711,464 |
| 8 |
Havana Sugar Kings |
2,708,640 |
| 9 |
Buffalo Buffalo |
2,691,413 |
| 10 |
Sudbury Blueberry Bulldogs |
2,422,218 |
| 11 |
Kyiv Cossacks |
2,180,438 |
| 12 |
Osaka Takoyaki |
2,096,603 |
| 13 |
Yellowstone Super Volcano |
2,072,279 |
| 14 |
Los Angeles Kings |
2,016,528 |
| 15 |
Waikiki Wayfinders |
1,602,415 |
| 16 |
East Haddam Hyenas |
1,565,549 |
|
| Rank |
Team |
Gate Revenue |
| 1 |
St. Louis Archies |
$71,772,610 |
| 2 |
Arizona Desert Storm |
$60,864,020 |
| 3 |
Portland Beavers |
$59,570,035 |
| 4 |
Dublin Porters |
$59,075,730 |
| 5 |
Havana Sugar Kings |
$57,913,380 |
| 6 |
Hanoi Dragon Warriors |
$55,528,760 |
| 7 |
Detroit Pizzas |
$48,483,260 |
| 8 |
Los Angeles Kings |
$47,342,820 |
| 9 |
Sudbury Blueberry Bulldogs |
$45,830,400 |
| 10 |
Brooklyn Knights |
$42,086,870 |
| 11 |
Kyiv Cossacks |
$39,760,840 |
| 12 |
Buffalo Buffalo |
$39,605,860 |
| 13 |
Osaka Takoyaki |
$38,876,320 |
| 14 |
Yellowstone Super Volcano |
$36,876,805 |
| 15 |
East Haddam Hyenas |
$28,303,975 |
| 16 |
Waikiki Wayfinders |
$25,829,405 |
|
|
| Rank |
Team |
Season Tickets |
| 1 |
Brooklyn Knights |
$61,559,190 |
| 2 |
Detroit Pizzas |
$58,523,118 |
| 3 |
Buffalo Buffalo |
$54,593,595 |
| 4 |
Portland Beavers |
$49,859,145 |
| 5 |
Dublin Porters |
$48,492,746 |
| 6 |
Arizona Desert Storm |
$45,603,730 |
| 7 |
St. Louis Archies |
$39,491,519 |
| 8 |
Hanoi Dragon Warriors |
$39,372,480 |
| 9 |
Sudbury Blueberry Bulldogs |
$38,947,230 |
| 10 |
Havana Sugar Kings |
$36,888,965 |
| 11 |
Kyiv Cossacks |
$36,554,303 |
| 12 |
Yellowstone Super Volcano |
$35,652,889 |
| 13 |
Osaka Takoyaki |
$34,504,849 |
| 14 |
Waikiki Wayfinders |
$30,255,120 |
| 15 |
East Haddam Hyenas |
$26,490,188 |
| 16 |
Los Angeles Kings |
$23,235,660 |
|
| Rank |
Team |
Media Revenue |
| 1 |
St. Louis Archies |
$82,500,000 |
| 2 |
Detroit Pizzas |
$80,000,000 |
| 3 |
Hanoi Dragon Warriors |
$80,000,000 |
| 4 |
Havana Sugar Kings |
$80,000,000 |
| 5 |
Yellowstone Super Volcano |
$80,000,000 |
| 6 |
Buffalo Buffalo |
$80,000,000 |
| 7 |
Portland Beavers |
$80,000,000 |
| 8 |
Los Angeles Kings |
$80,000,000 |
| 9 |
Brooklyn Knights |
$80,000,000 |
| 10 |
East Haddam Hyenas |
$80,000,000 |
| 11 |
Kyiv Cossacks |
$80,000,000 |
| 12 |
Arizona Desert Storm |
$80,000,000 |
| 13 |
Sudbury Blueberry Bulldogs |
$80,000,000 |
| 14 |
Osaka Takoyaki |
$80,000,000 |
| 15 |
Waikiki Wayfinders |
$80,000,000 |
| 16 |
Dublin Porters |
$80,000,000 |
|
| Rank |
Team |
Merchandising |
| 1 |
Brooklyn Knights |
$37,950,039 |
| 2 |
Detroit Pizzas |
$37,231,245 |
| 3 |
Buffalo Buffalo |
$34,722,854 |
| 4 |
Portland Beavers |
$31,381,688 |
| 5 |
Dublin Porters |
$31,212,309 |
| 6 |
Arizona Desert Storm |
$29,937,814 |
| 7 |
Sudbury Blueberry Bulldogs |
$27,416,724 |
| 8 |
St. Louis Archies |
$26,963,588 |
| 9 |
Havana Sugar Kings |
$25,691,591 |
| 10 |
Hanoi Dragon Warriors |
$25,176,169 |
| 11 |
Kyiv Cossacks |
$25,142,196 |
| 12 |
Yellowstone Super Volcano |
$24,945,075 |
| 13 |
Osaka Takoyaki |
$24,004,356 |
| 14 |
Waikiki Wayfinders |
$21,432,214 |
| 15 |
East Haddam Hyenas |
$19,136,375 |
| 16 |
Los Angeles Kings |
$18,182,124 |
|
|
| Rank |
Team |
Total Revenue |
| 1 |
St. Louis Archies |
$239,697,332 |
| 2 |
Detroit Pizzas |
$232,001,764 |
| 3 |
Portland Beavers |
$231,441,775 |
| 4 |
Dublin Porters |
$230,370,349 |
| 5 |
Hanoi Dragon Warriors |
$223,885,179 |
| 6 |
Brooklyn Knights |
$223,222,409 |
| 7 |
Arizona Desert Storm |
$220,670,825 |
| 8 |
Buffalo Buffalo |
$211,586,880 |
| 9 |
Havana Sugar Kings |
$202,913,675 |
| 10 |
Sudbury Blueberry Bulldogs |
$199,635,536 |
| 11 |
Kyiv Cossacks |
$182,304,115 |
| 12 |
Yellowstone Super Volcano |
$180,026,976 |
| 13 |
Osaka Takoyaki |
$178,710,954 |
| 14 |
Los Angeles Kings |
$169,005,009 |
| 15 |
Waikiki Wayfinders |
$162,113,331 |
| 16 |
East Haddam Hyenas |
$157,572,239 |
|
| Rank |
Team |
Total Expenses |
| 1 |
Detroit Pizzas |
$223,425,851 |
| 2 |
St. Louis Archies |
$212,115,498 |
| 3 |
Brooklyn Knights |
$212,094,944 |
| 4 |
Buffalo Buffalo |
$210,767,435 |
| 5 |
Osaka Takoyaki |
$206,152,902 |
| 6 |
Portland Beavers |
$204,938,281 |
| 7 |
Dublin Porters |
$199,681,489 |
| 8 |
Yellowstone Super Volcano |
$188,989,214 |
| 9 |
Havana Sugar Kings |
$187,567,883 |
| 10 |
East Haddam Hyenas |
$180,289,393 |
| 11 |
Los Angeles Kings |
$179,957,398 |
| 12 |
Hanoi Dragon Warriors |
$178,159,975 |
| 13 |
Waikiki Wayfinders |
$175,656,663 |
| 14 |
Arizona Desert Storm |
$170,110,821 |
| 15 |
Kyiv Cossacks |
$161,752,439 |
| 16 |
Sudbury Blueberry Bulldogs |
$159,857,072 |
|
| Rank |
Team |
Current Budget |
| 1 |
Detroit Pizzas |
$214,000,000 |
| 2 |
Buffalo Buffalo |
$210,000,000 |
| 3 |
Arizona Desert Storm |
$210,000,000 |
| 4 |
Portland Beavers |
$208,000,000 |
| 5 |
Brooklyn Knights |
$208,000,000 |
| 6 |
St. Louis Archies |
$202,000,000 |
| 7 |
Havana Sugar Kings |
$202,000,000 |
| 8 |
Sudbury Blueberry Bulldogs |
$198,000,000 |
| 9 |
Dublin Porters |
$198,000,000 |
| 10 |
Kyiv Cossacks |
$198,000,000 |
| 11 |
Osaka Takoyaki |
$194,000,000 |
| 12 |
Yellowstone Super Volcano |
$194,000,000 |
| 13 |
Hanoi Dragon Warriors |
$192,000,000 |
| 14 |
Los Angeles Kings |
$190,000,000 |
| 15 |
East Haddam Hyenas |
$184,000,000 |
| 16 |
Waikiki Wayfinders |
$184,000,000 |
|
|
| Rank |
Player |
Team |
Salary |
|
| 1 |
Carlos Jimenez |
Waikiki |
$45,600,000 |
|
| 2 |
Kwan-wuk Tae |
Havana |
$35,200,000 |
|
| 3 |
Hugo Cabrera |
Sudbury |
$32,800,000 |
|
| 4 |
Juan Gonzalez |
Dublin |
$32,800,000 |
|
| 5 |
Shuhei Ouchi |
St. Louis |
$32,000,000 |
|
| 6 |
Mike Bitzer |
Kyiv |
$30,000,000 |
|
| 7 |
Spencer Hay |
St. Louis |
$29,000,000 |
|
| 8 |
John Griese |
Yellowstone |
$28,000,000 |
|
| 9 |
Kenichi Kanzaki |
Brooklyn |
$27,363,304 |
|
| 10 |
Brian Nadeau |
Buffalo |
$27,200,000 |
|
| 11 |
Billy Roland |
Osaka |
$27,200,000 |
|
| 12 |
Jose Caravaggio |
Detroit |
$27,000,000 |
|
| 13 |
Dave Bland |
East Haddam |
$26,000,000 |
|
| 14 |
Tyler Farrell |
Waikiki |
$26,000,000 |
|
| 15 |
Brian Cifelli |
St. Louis |
$25,000,000 |
|
| 16 |
Danny Kelley |
Hanoi |
$24,200,000 |
|
| 17 |
Travis Kinnard |
Yellowstone |
$24,000,000 |
|
| 18 |
Mike Webster |
Portland |
$23,400,000 |
|
| 19 |
Karl Gordam |
Dublin |
$23,000,000 |
|
| 20 |
Noah Powell |
Hanoi |
$22,200,000 |
|
| 21 |
Justin Kowalick |
Yellowstone |
$22,100,000 |
|
| 22 |
Nick Rennie |
Hanoi |
$21,800,000 |
|
| 23 |
Danny Gutierrez |
Portland |
$20,800,000 |
|
| 24 |
Jason Engels |
Havana |
$20,000,000 |
|
| 25 |
Mike Ricketts |
St. Louis |
$20,000,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $2,112,000 |
| Player Payroll | $106,184,650 |
| Current Budget | $210,000,000 |
| Projected Balance | $75,270,900 |
| | |
| Average Player Salary | $2,635,481 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) Ben Potgeter | $13,125,000 |
| 2) Ronaldo Sardinha | $11,250,000 |
| 3) Bill Horning | $7,800,000 |
| 4) Luke Binkley | $7,254,000 |
| 5) Kevin Spencer | $6,534,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $20,474,370 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $15,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $100,474,370 |
| Total Expenses | $15,000,000 |
| BALANCE | $90,474,370 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 3,041,938 |
| Attendance per Game | 37,555 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $60,864,020 |
| Season Ticket Revenue | $45,603,730 |
| Playoff Revenue | $7,199,780 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $29,937,814 |
| Other Revenue | $0 |
| | |
| Player Expenses | $151,658,821 |
| Staff Expenses | $3,452,000 |
| Other Expenses | $15,000,000 |
| | |
| Misc Expenses | -$50,560,004 |
| | |
| Total Revenue | $220,670,825 |
| Total Expenses | $170,110,821 |
| BALANCE | $5,000,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $6,360,000 |
| Player Payroll | $143,302,854 |
| Current Budget | $208,000,000 |
| Projected Balance | $46,750,994 |
| | |
| Average Player Salary | $4,710,752 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) Kenichi Kanzaki | $27,363,304 |
| 2) Alejandro Rodriguez | $20,000,000 |
| 3) Esteban Gonzalez | $18,225,000 |
| 4) Josh Deere | $17,000,000 |
| 5) Will Limeburner | $15,400,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | -$1,606,299 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $27,301,050 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $480,000 |
| Staff Expenses | $0 |
| Other Expenses | $10,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $107,301,050 |
| Total Expenses | $10,480,000 |
| BALANCE | $95,214,751 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 2,961,316 |
| Attendance per Game | 36,559 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $42,086,870 |
| Season Ticket Revenue | $61,559,190 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $37,950,039 |
| Other Revenue | $0 |
| | |
| Player Expenses | $177,081,889 |
| Staff Expenses | $6,903,055 |
| Other Expenses | $28,110,000 |
| | |
| Misc Expenses | -$17,733,764 |
| | |
| Total Revenue | $223,222,409 |
| Total Expenses | $212,094,944 |
| BALANCE | -$1,606,299 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Win Now! |
| Staff Payroll | $3,950,000 |
| Player Payroll | $128,964,625 |
| Current Budget | $210,000,000 |
| Projected Balance | $14,865,251 |
| | |
| Average Player Salary | $3,365,128 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) Brian Nadeau | $27,200,000 |
| 2) Bobby Rigling | $16,000,000 |
| 3) Nick Koonts | $14,000,000 |
| 4) Tim Ocampo | $11,500,000 |
| 5) Qing-lai King | $11,000,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | -$5,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $26,215,245 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $2,950,000 |
| Staff Expenses | $0 |
| Other Expenses | $46,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $106,215,245 |
| Total Expenses | $48,950,000 |
| BALANCE | $52,265,245 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 2,691,413 |
| Attendance per Game | 33,227 |
| Starting Balance | -$2,538,081 |
| | |
| Gate Revenue | $39,605,860 |
| Season Ticket Revenue | $54,593,595 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $34,722,854 |
| Other Revenue | $0 |
| | |
| Player Expenses | $140,476,170 |
| Staff Expenses | $3,570,000 |
| Other Expenses | $66,721,265 |
| | |
| Misc Expenses | -$3,281,364 |
| | |
| Total Revenue | $211,586,880 |
| Total Expenses | $210,767,435 |
| BALANCE | -$5,000,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Win Now! |
| Staff Payroll | $6,325,000 |
| Player Payroll | $121,395,775 |
| Current Budget | $214,000,000 |
| Projected Balance | $19,903,059 |
| | |
| Average Player Salary | $4,811,645 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) Won-hyung Kim | $44,000,000 |
| 2) Jose Caravaggio | $27,000,000 |
| 3) Nate Spinks | $20,000,000 |
| 4) Chris Adams | $14,000,000 |
| 5) Phil Beard | $9,000,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $384,597 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $25,736,130 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $3,600,000 |
| Staff Expenses | $145,000 |
| Other Expenses | $48,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $105,736,130 |
| Total Expenses | $51,745,000 |
| BALANCE | $54,375,727 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 3,057,319 |
| Attendance per Game | 37,745 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $48,483,260 |
| Season Ticket Revenue | $58,523,118 |
| Playoff Revenue | $7,242,060 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $37,231,245 |
| Other Revenue | $0 |
| | |
| Player Expenses | $122,442,210 |
| Staff Expenses | $6,494,999 |
| Other Expenses | $94,488,642 |
| | |
| Misc Expenses | -$13,191,316 |
| | |
| Total Revenue | $232,001,764 |
| Total Expenses | $223,425,851 |
| BALANCE | $384,597 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Win Now! |
| Staff Payroll | $4,055,000 |
| Player Payroll | $153,717,700 |
| Current Budget | $198,000,000 |
| Projected Balance | $24,219,035 |
| | |
| Average Player Salary | $5,760,667 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) Juan Gonzalez | $32,800,000 |
| 2) Karl Gordam | $23,000,000 |
| 3) Manny Barraza | $19,000,000 |
| 4) Gabriel Macias | $17,000,000 |
| 5) Greg Sebera | $15,000,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $22,512,735 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $600,000 |
| Staff Expenses | $0 |
| Other Expenses | $10,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $102,512,735 |
| Total Expenses | $10,600,000 |
| BALANCE | $96,912,735 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 3,073,383 |
| Attendance per Game | 37,943 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $59,075,730 |
| Season Ticket Revenue | $48,492,746 |
| Playoff Revenue | $14,457,100 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $31,212,309 |
| Other Revenue | $0 |
| | |
| Player Expenses | $182,681,489 |
| Staff Expenses | $5,500,000 |
| Other Expenses | $11,500,000 |
| | |
| Misc Expenses | -$30,688,860 |
| | |
| Total Revenue | $230,370,349 |
| Total Expenses | $199,681,489 |
| BALANCE | $5,000,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $4,610,000 |
| Player Payroll | $140,353,550 |
| Current Budget | $184,000,000 |
| Projected Balance | $6,024,773 |
| | |
| Average Player Salary | $3,916,332 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) Dave Bland | $26,000,000 |
| 2) Jerrod Conners | $17,200,000 |
| 3) Jesse Lutz | $14,600,000 |
| 4) Rob Nolan | $11,800,000 |
| 5) Jason Derrick | $9,700,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | -$5,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $11,201,085 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $10,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $91,201,085 |
| Total Expenses | $10,000,000 |
| BALANCE | $76,201,085 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 1,565,549 |
| Attendance per Game | 19,328 |
| Starting Balance | -$5,000,000 |
| | |
| Gate Revenue | $28,303,975 |
| Season Ticket Revenue | $26,490,188 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $19,136,375 |
| Other Revenue | $0 |
| | |
| Player Expenses | $155,361,863 |
| Staff Expenses | $5,470,000 |
| Other Expenses | $19,457,530 |
| | |
| Misc Expenses | $22,717,154 |
| | |
| Total Revenue | $157,572,239 |
| Total Expenses | $180,289,393 |
| BALANCE | -$5,000,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $4,865,000 |
| Player Payroll | $144,163,700 |
| Current Budget | $192,000,000 |
| Projected Balance | $33,698,188 |
| | |
| Average Player Salary | $5,151,868 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) Danny Kelley | $24,200,000 |
| 2) Noah Powell | $22,200,000 |
| 3) Nick Rennie | $21,800,000 |
| 4) Jason Edkin | $19,400,000 |
| 5) Scot Shearing | $15,200,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $16,502,535 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $10,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $96,502,535 |
| Total Expenses | $10,000,000 |
| BALANCE | $91,502,535 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 2,711,464 |
| Attendance per Game | 33,475 |
| Starting Balance | -$5,000,000 |
| | |
| Gate Revenue | $55,528,760 |
| Season Ticket Revenue | $39,372,480 |
| Playoff Revenue | $26,195,365 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $25,176,169 |
| Other Revenue | $0 |
| | |
| Player Expenses | $152,472,475 |
| Staff Expenses | $5,110,000 |
| Other Expenses | $20,577,500 |
| | |
| Misc Expenses | -$35,725,204 |
| | |
| Total Revenue | $223,885,179 |
| Total Expenses | $178,159,975 |
| BALANCE | $5,000,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $7,310,000 |
| Player Payroll | $133,507,500 |
| Current Budget | $202,000,000 |
| Projected Balance | $28,360,088 |
| | |
| Average Player Salary | $4,365,413 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) Kwan-wuk Tae | $35,200,000 |
| 2) Jason Engels | $20,000,000 |
| 3) Andy Neufeld | $18,500,000 |
| 4) Alex Medina | $15,000,000 |
| 5) Luis Lezama | $14,872,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $16,868,250 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $880,000 |
| Staff Expenses | $0 |
| Other Expenses | $20,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $96,868,250 |
| Total Expenses | $20,880,000 |
| BALANCE | $80,988,250 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 2,708,640 |
| Attendance per Game | 33,440 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $57,913,380 |
| Season Ticket Revenue | $36,888,965 |
| Playoff Revenue | $4,318,860 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $25,691,591 |
| Other Revenue | $0 |
| | |
| Player Expenses | $147,782,884 |
| Staff Expenses | $6,929,999 |
| Other Expenses | $32,855,000 |
| | |
| Misc Expenses | -$15,345,792 |
| | |
| Total Revenue | $202,913,675 |
| Total Expenses | $187,567,883 |
| BALANCE | $5,000,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $5,165,000 |
| Player Payroll | $108,943,700 |
| Current Budget | $198,000,000 |
| Projected Balance | $21,293,912 |
| | |
| Average Player Salary | $4,034,952 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) Mike Bitzer | $30,000,000 |
| 2) Jeremy Gillespie | $12,900,000 |
| 3) Noah Abitia | $11,287,500 |
| 4) William Melnick | $8,040,000 |
| 5) Kelvin William | $7,420,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $18,594,765 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $35,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $98,594,765 |
| Total Expenses | $35,000,000 |
| BALANCE | $68,594,765 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 2,180,438 |
| Attendance per Game | 26,919 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $39,760,840 |
| Season Ticket Revenue | $36,554,303 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $25,142,196 |
| Other Revenue | $0 |
| | |
| Player Expenses | $109,617,440 |
| Staff Expenses | $4,944,999 |
| Other Expenses | $47,190,000 |
| | |
| Misc Expenses | -$20,551,676 |
| | |
| Total Revenue | $182,304,115 |
| Total Expenses | $161,752,439 |
| BALANCE | $5,000,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Win Now! |
| Staff Payroll | $5,760,000 |
| Player Payroll | $121,872,975 |
| Current Budget | $190,000,000 |
| Projected Balance | $6,580,808 |
| | |
| Average Player Salary | $4,168,617 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) Nick Olveda | $16,000,000 |
| 2) Zachery Lambert | $15,000,000 |
| 3) Jim Davis | $13,125,000 |
| 4) Gabe Herrera | $12,210,000 |
| 5) Zack Labb | $11,800,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $10,313,730 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $3,000,000 |
| Staff Expenses | $0 |
| Other Expenses | $22,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $90,313,730 |
| Total Expenses | $25,000,000 |
| BALANCE | $70,313,730 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 2,016,528 |
| Attendance per Game | 24,895 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $47,342,820 |
| Season Ticket Revenue | $23,235,660 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $18,182,124 |
| Other Revenue | $0 |
| | |
| Player Expenses | $143,716,565 |
| Staff Expenses | $5,460,000 |
| Other Expenses | $30,780,833 |
| | |
| Misc Expenses | $10,952,389 |
| | |
| Total Revenue | $169,005,009 |
| Total Expenses | $179,957,398 |
| BALANCE | $5,000,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $3,555,000 |
| Player Payroll | $151,331,600 |
| Current Budget | $194,000,000 |
| Projected Balance | $6,641,696 |
| | |
| Average Player Salary | $4,558,006 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) Billy Roland | $27,200,000 |
| 2) Jeremy Myers | $17,000,000 |
| 3) Daniel Pratley | $17,000,000 |
| 4) Sam Clark | $13,750,000 |
| 5) Pat Hamilton | $13,600,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | -$5,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $15,595,335 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $20,180,704 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $95,595,335 |
| Total Expenses | $20,180,704 |
| BALANCE | $70,414,631 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 2,096,603 |
| Attendance per Game | 25,884 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $38,876,320 |
| Season Ticket Revenue | $34,504,849 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $24,004,356 |
| Other Revenue | $0 |
| | |
| Player Expenses | $148,363,791 |
| Staff Expenses | $4,511,018 |
| Other Expenses | $53,278,093 |
| | |
| Misc Expenses | $17,441,948 |
| | |
| Total Revenue | $178,710,954 |
| Total Expenses | $206,152,902 |
| BALANCE | -$5,000,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Win Now! |
| Staff Payroll | $4,190,000 |
| Player Payroll | $137,364,150 |
| Current Budget | $208,000,000 |
| Projected Balance | $42,524,735 |
| | |
| Average Player Salary | $4,066,891 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) Mike Webster | $23,400,000 |
| 2) Danny Gutierrez | $20,800,000 |
| 3) David Terkeurst | $19,000,000 |
| 4) Andy Buhrke | $15,000,000 |
| 5) Sergio Garced | $9,400,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $21,684,915 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $18,870,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $101,684,915 |
| Total Expenses | $18,870,000 |
| BALANCE | $87,814,915 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 3,126,548 |
| Attendance per Game | 38,599 |
| Starting Balance | $129,930 |
| | |
| Gate Revenue | $59,570,035 |
| Season Ticket Revenue | $49,859,145 |
| Playoff Revenue | $13,051,220 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $31,381,688 |
| Other Revenue | $0 |
| | |
| Player Expenses | $153,612,171 |
| Staff Expenses | $4,941,110 |
| Other Expenses | $46,385,000 |
| | |
| Misc Expenses | -$21,633,424 |
| | |
| Total Revenue | $231,441,775 |
| Total Expenses | $204,938,281 |
| BALANCE | $5,000,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $6,815,000 |
| Player Payroll | $167,938,000 |
| Current Budget | $202,000,000 |
| Projected Balance | -$5,044,629 |
| | |
| Average Player Salary | $4,397,179 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) Shuhei Ouchi | $32,000,000 |
| 2) Spencer Hay | $29,000,000 |
| 3) Brian Cifelli | $25,000,000 |
| 4) Mike Ricketts | $20,000,000 |
| 5) Nelson Granados | $8,000,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $20,854,260 |
| Playoff Revenue | $0 |
| Media Revenue | $82,500,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $26,450,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $103,354,260 |
| Total Expenses | $26,450,000 |
| BALANCE | $81,904,260 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 3,178,976 |
| Attendance per Game | 39,247 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $71,772,610 |
| Season Ticket Revenue | $39,491,519 |
| Playoff Revenue | $24,700,025 |
| Media Revenue | $82,500,000 |
| Merchandising Revenue | $26,963,588 |
| Other Revenue | $0 |
| | |
| Player Expenses | $153,103,398 |
| Staff Expenses | $6,620,000 |
| Other Expenses | $52,392,100 |
| | |
| Misc Expenses | -$27,581,834 |
| | |
| Total Revenue | $239,697,332 |
| Total Expenses | $212,115,498 |
| BALANCE | $5,000,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $5,625,000 |
| Player Payroll | $115,508,100 |
| Current Budget | $198,000,000 |
| Projected Balance | $22,636,054 |
| | |
| Average Player Salary | $4,598,524 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) Hugo Cabrera | $32,800,000 |
| 2) Luis Espinoza | $14,495,000 |
| 3) Jacob Jeffries | $11,010,000 |
| 4) Michel Carvalho | $10,625,000 |
| 5) Josh Freeland | $6,484,500 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $18,410,490 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $39,200,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $98,410,490 |
| Total Expenses | $39,200,000 |
| BALANCE | $64,210,490 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 2,422,218 |
| Attendance per Game | 29,904 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $45,830,400 |
| Season Ticket Revenue | $38,947,230 |
| Playoff Revenue | $7,221,760 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $27,416,724 |
| Other Revenue | $0 |
| | |
| Player Expenses | $115,137,072 |
| Staff Expenses | $5,520,000 |
| Other Expenses | $39,200,000 |
| | |
| Misc Expenses | -$39,778,464 |
| | |
| Total Revenue | $199,635,536 |
| Total Expenses | $159,857,072 |
| BALANCE | $5,000,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Rebuilding |
| Staff Payroll | $3,095,000 |
| Player Payroll | $108,272,400 |
| Current Budget | $184,000,000 |
| Projected Balance | $35,893,478 |
| | |
| Average Player Salary | $4,144,926 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) Carlos Jimenez | $45,600,000 |
| 2) Tyler Farrell | $26,000,000 |
| 3) Jon Flint | $18,000,000 |
| 4) Eddie Chavez | $3,000,000 |
| 5) Vicente Tejeda | $2,842,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $13,131,720 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $60,000 |
| Other Expenses | $10,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $93,131,720 |
| Total Expenses | $10,060,000 |
| BALANCE | $88,071,720 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 1,602,415 |
| Attendance per Game | 19,783 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $25,829,405 |
| Season Ticket Revenue | $30,255,120 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $21,432,214 |
| Other Revenue | $0 |
| | |
| Player Expenses | $161,993,948 |
| Staff Expenses | $3,662,715 |
| Other Expenses | $10,000,000 |
| | |
| Misc Expenses | $13,543,332 |
| | |
| Total Revenue | $162,113,331 |
| Total Expenses | $175,656,663 |
| BALANCE | $5,000,000 |
|
|
|
|
|
|
|
| GENERAL INFORMATION | |
|---|
| Team Focus | Neutral |
| Staff Payroll | $3,445,000 |
| Player Payroll | $156,699,775 |
| Current Budget | $194,000,000 |
| Projected Balance | $515,445 |
| | |
| Average Player Salary | $5,268,833 |
| League Average Salary | $4,331,617 |
| | |
| Highest Paid Players: | |
| 1) John Griese | $28,000,000 |
| 2) Travis Kinnard | $24,000,000 |
| 3) Justin Kowalick | $22,100,000 |
| 4) Josh Gingerich | $19,000,000 |
| 5) Noel Graeve | $18,000,000 |
|
| CURRENT FINANCIAL OVERVIEW |
|---|
| Attendance | 0 |
| Attendance per Game | 0 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $18,696,825 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $920,000 |
| Staff Expenses | $180,000 |
| Other Expenses | $20,000,000 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $98,696,825 |
| Total Expenses | $21,100,000 |
| BALANCE | $82,596,825 |
|
| LAST SEASON OVERVIEW |
|---|
| Attendance | 2,072,279 |
| Attendance per Game | 25,584 |
| Starting Balance | $5,000,000 |
| | |
| Gate Revenue | $36,876,805 |
| Season Ticket Revenue | $35,652,889 |
| Playoff Revenue | $0 |
| Media Revenue | $80,000,000 |
| Merchandising Revenue | $24,945,075 |
| Other Revenue | $0 |
| | |
| Player Expenses | $159,554,400 |
| Staff Expenses | $3,669,999 |
| Other Expenses | $25,764,815 |
| | |
| Misc Expenses | $8,962,238 |
| | |
| Total Revenue | $180,026,976 |
| Total Expenses | $188,989,214 |
| BALANCE | $5,000,000 |
|
|
 |
