 |
FRONTIER LEAGUE
FINANCIAL REPORT
05/07/2025
|
 |
 |
|
|
|
Rank |
Team |
Payroll |
1 |
Ottawa Titans |
$76,820 |
2 |
Sussex County Miners |
$74,900 |
3 |
Lake Erie Crushers |
$74,900 |
4 |
Windy City ThunderBolts |
$74,620 |
5 |
Quebec Capitales |
$74,520 |
6 |
Tri-City ValleyCats |
$74,300 |
7 |
New York Boulders |
$74,280 |
8 |
Florence Y'alls |
$74,180 |
9 |
Washington Wild Things |
$74,160 |
10 |
Schaumburg Boomers |
$73,860 |
11 |
Evansville Otters |
$73,720 |
12 |
Gateway Grizzlies |
$72,420 |
13 |
New England Knockouts |
$72,140 |
14 |
Joliet Slammers |
$72,080 |
15 |
Trois-Rivieres Aigles |
$71,800 |
16 |
New Jersey Jackals |
$71,740 |
|
|
|
|
Rank |
Team |
Season Tickets |
1 |
Gateway Grizzlies |
$315,248 |
2 |
Evansville Otters |
$314,173 |
3 |
Quebec Capitales |
$312,563 |
4 |
Schaumburg Boomers |
$311,834 |
5 |
Florence Y'alls |
$311,487 |
6 |
Ottawa Titans |
$310,944 |
7 |
Lake Erie Crushers |
$310,140 |
8 |
Joliet Slammers |
$307,991 |
9 |
Trois-Rivieres Aigles |
$303,864 |
10 |
Tri-City ValleyCats |
$293,359 |
11 |
New Jersey Jackals |
$287,241 |
12 |
Sussex County Miners |
$283,605 |
13 |
New York Boulders |
$276,324 |
14 |
Washington Wild Things |
$275,104 |
15 |
New England Knockouts |
$274,257 |
16 |
Windy City ThunderBolts |
$272,165 |
|
Rank |
Team |
Media Revenue |
1 |
Washington Wild Things |
$9,500 |
2 |
Joliet Slammers |
$9,500 |
3 |
Schaumburg Boomers |
$9,500 |
4 |
Lake Erie Crushers |
$9,500 |
5 |
Quebec Capitales |
$9,500 |
6 |
Sussex County Miners |
$9,500 |
7 |
Trois-Rivieres Aigles |
$9,500 |
8 |
Ottawa Titans |
$9,500 |
9 |
Tri-City ValleyCats |
$9,500 |
10 |
New England Knockouts |
$9,500 |
11 |
Gateway Grizzlies |
$9,500 |
12 |
Evansville Otters |
$9,500 |
13 |
Florence Y'alls |
$9,500 |
14 |
New York Boulders |
$9,000 |
15 |
New Jersey Jackals |
$9,000 |
16 |
Windy City ThunderBolts |
$9,000 |
|
|
|
Rank |
Team |
Total Revenue |
1 |
Gateway Grizzlies |
$324,748 |
2 |
Evansville Otters |
$323,673 |
3 |
Quebec Capitales |
$322,063 |
4 |
Schaumburg Boomers |
$321,334 |
5 |
Florence Y'alls |
$320,987 |
6 |
Ottawa Titans |
$320,444 |
7 |
Lake Erie Crushers |
$319,640 |
8 |
Joliet Slammers |
$317,491 |
9 |
Trois-Rivieres Aigles |
$313,364 |
10 |
Tri-City ValleyCats |
$302,859 |
11 |
New Jersey Jackals |
$296,241 |
12 |
Sussex County Miners |
$293,105 |
13 |
New York Boulders |
$285,324 |
14 |
Washington Wild Things |
$284,604 |
15 |
New England Knockouts |
$283,757 |
16 |
Windy City ThunderBolts |
$281,165 |
|
|
Rank |
Team |
Current Budget |
1 |
Trois-Rivieres Aigles |
$600,000 |
2 |
Schaumburg Boomers |
$600,000 |
3 |
Florence Y'alls |
$590,000 |
4 |
Quebec Capitales |
$590,000 |
5 |
Sussex County Miners |
$590,000 |
6 |
Gateway Grizzlies |
$590,000 |
7 |
New England Knockouts |
$590,000 |
8 |
Evansville Otters |
$590,000 |
9 |
Joliet Slammers |
$580,000 |
10 |
Lake Erie Crushers |
$580,000 |
11 |
Ottawa Titans |
$580,000 |
12 |
Tri-City ValleyCats |
$580,000 |
13 |
Washington Wild Things |
$570,000 |
14 |
New Jersey Jackals |
$560,000 |
15 |
New York Boulders |
$550,000 |
16 |
Windy City ThunderBolts |
$540,000 |
|
|
Rank |
Player |
Team |
Salary |
|
1 |
Graham Brown |
Florence |
$6,900 |
|
2 |
Dawson Brigman |
Lake Erie |
$6,300 |
|
3 |
Daniel Castano |
Lake Erie |
$6,300 |
|
4 |
Matt Ruiz |
Washington |
$6,100 |
|
5 |
Eduardo Salazar |
Trois-Rivieres |
$6,100 |
|
6 |
Kamren James |
Tri-City |
$6,000 |
|
7 |
Andrew Bechtold |
Windy City |
$5,900 |
|
8 |
Jordan Cowan |
Washington |
$5,900 |
|
9 |
Austin Kitchen |
Washington |
$5,900 |
|
10 |
Abiatal Avelino |
Ottawa |
$5,700 |
|
11 |
Justin Miknis |
Ottawa |
$5,500 |
|
12 |
Jackson Cluff |
Windy City |
$5,300 |
|
13 |
Deivy Grullon |
Tri-City |
$5,300 |
|
14 |
Rafael Morel |
New Jersey |
$5,100 |
|
15 |
Matt Suggs |
Quebec |
$5,100 |
|
16 |
Kyle Novak |
Sussex County |
$4,980 |
|
17 |
Angeudis Santos |
Lake Erie |
$4,900 |
|
18 |
Mario Camilletti |
Joliet |
$4,860 |
|
19 |
Tyler Cropley |
Sussex County |
$4,860 |
|
20 |
Michael Wilson |
Quebec |
$4,560 |
|
21 |
Connor Jones |
Tri-City |
$4,500 |
|
22 |
Diego Gonzalez |
New York |
$4,420 |
|
23 |
Kobey Schlotman |
Ottawa |
$4,420 |
|
24 |
Ty Coleman |
Gateway |
$4,400 |
|
25 |
Hunter Cooley |
Tri-City |
$4,400 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $435,365 |
Player Payroll | $73,720 |
Current Budget | $590,000 |
Projected Balance | $162,444 |
| |
Average Player Salary | $3,743 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Tanner Murphy | $4,400 |
2) Elijah Cabell | $4,380 |
3) Jarrod Watkins | $4,260 |
4) Harrison Cohen | $3,800 |
5) Keoni Cavaco | $3,780 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $314,173 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $0 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $323,673 |
| Total Expenses | $0 |
| BALANCE | $323,673 |
|
| LAST SEASON OVERVIEW |
| Attendance | 92,112 |
| Attendance per Game | 1,919 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $314,765 |
| Season Ticket Revenue | $201,062 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,480 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $407,170 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$67,037 |
| | |
| Total Revenue | $531,807 |
| Total Expenses | $464,770 |
| BALANCE | $0 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $294,085 |
Player Payroll | $74,180 |
Current Budget | $590,000 |
Projected Balance | $297,554 |
| |
Average Player Salary | $4,058 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Graham Brown | $6,900 |
2) Matt Dyer | $4,380 |
3) Michael Hobbs | $3,940 |
4) Kenyon Yovan | $3,920 |
5) Brad Lord | $3,800 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $311,487 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $288 |
| Staff Expenses | $0 |
| Other Expenses | $0 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $320,987 |
| Total Expenses | $288 |
| BALANCE | $320,699 |
|
| LAST SEASON OVERVIEW |
| Attendance | 91,056 |
| Attendance per Game | 1,897 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $311,270 |
| Season Ticket Revenue | $198,643 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,432 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $180,065 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$288,180 |
| | |
| Total Revenue | $525,845 |
| Total Expenses | $237,665 |
| BALANCE | $0 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $330,130 |
Player Payroll | $72,420 |
Current Budget | $590,000 |
Projected Balance | $266,434 |
| |
Average Player Salary | $3,882 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Ty Coleman | $4,400 |
2) Dusty Garcia | $4,380 |
3) Brennan Rozell | $4,300 |
4) Derek TRUE | $4,120 |
5) Jose Acuna | $3,680 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $315,248 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $288 |
| Staff Expenses | $0 |
| Other Expenses | $3,380 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $324,748 |
| Total Expenses | $3,668 |
| BALANCE | $321,080 |
|
| LAST SEASON OVERVIEW |
| Attendance | 92,112 |
| Attendance per Game | 1,919 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $314,765 |
| Season Ticket Revenue | $201,062 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,528 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $251,750 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$222,505 |
| | |
| Total Revenue | $531,855 |
| Total Expenses | $309,350 |
| BALANCE | $0 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $237,490 |
Player Payroll | $72,080 |
Current Budget | $580,000 |
Projected Balance | $349,767 |
| |
Average Player Salary | $4,210 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Mario Camilletti | $4,860 |
2) Elvis Alvarado | $4,340 |
3) Osmy Gregorio | $4,300 |
4) Yehizon Sanchez | $4,300 |
5) Michael Darrell-Hicks | $4,280 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $307,991 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $0 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $317,491 |
| Total Expenses | $0 |
| BALANCE | $317,491 |
|
| LAST SEASON OVERVIEW |
| Attendance | 90,000 |
| Attendance per Game | 1,875 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $307,507 |
| Season Ticket Revenue | $196,492 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,384 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $52,850 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$409,433 |
| | |
| Total Revenue | $519,883 |
| Total Expenses | $110,450 |
| BALANCE | $0 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $277,655 |
Player Payroll | $74,900 |
Current Budget | $580,000 |
Projected Balance | $308,355 |
| |
Average Player Salary | $4,563 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Dawson Brigman | $6,300 |
2) Daniel Castano | $6,300 |
3) Angeudis Santos | $4,900 |
4) Willie Lajoie | $4,280 |
5) Braylon Bishop | $4,240 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $310,140 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $576 |
| Staff Expenses | $0 |
| Other Expenses | $0 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $319,640 |
| Total Expenses | $576 |
| BALANCE | $319,064 |
|
| LAST SEASON OVERVIEW |
| Attendance | 90,000 |
| Attendance per Game | 1,875 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $307,507 |
| Season Ticket Revenue | $196,492 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,384 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $173,320 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$288,963 |
| | |
| Total Revenue | $519,883 |
| Total Expenses | $230,920 |
| BALANCE | $0 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $234,039 |
Player Payroll | $72,140 |
Current Budget | $590,000 |
Projected Balance | $338,692 |
| |
Average Player Salary | $3,854 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Daniel Cerda | $4,380 |
2) Donivan Williams | $4,260 |
3) Jackson Kelley | $4,020 |
4) Jace Beck | $3,920 |
5) Antonio Knowles | $3,920 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $274,257 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $10,920 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $283,757 |
| Total Expenses | $10,920 |
| BALANCE | $272,837 |
|
| LAST SEASON OVERVIEW |
| Attendance | 99,696 |
| Attendance per Game | 2,077 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $331,968 |
| Season Ticket Revenue | $186,451 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $5,568 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $0 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$475,887 |
| | |
| Total Revenue | $533,487 |
| Total Expenses | $57,600 |
| BALANCE | $0 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $323,065 |
Player Payroll | $71,740 |
Current Budget | $560,000 |
Projected Balance | $236,866 |
| |
Average Player Salary | $3,814 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Rafael Morel | $5,100 |
2) Marc Filia | $4,240 |
3) Tervell Johnson | $3,800 |
4) Drew McDaniel | $3,760 |
5) Jack Dallas | $3,680 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $287,241 |
| Playoff Revenue | $0 |
| Media Revenue | $9,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $0 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $296,241 |
| Total Expenses | $0 |
| BALANCE | $296,241 |
|
| LAST SEASON OVERVIEW |
| Attendance | 95,088 |
| Attendance per Game | 1,981 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $306,758 |
| Season Ticket Revenue | $187,699 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $5,904 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $201,995 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$250,266 |
| | |
| Total Revenue | $509,861 |
| Total Expenses | $259,595 |
| BALANCE | $0 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $244,105 |
Player Payroll | $74,280 |
Current Budget | $550,000 |
Projected Balance | $293,838 |
| |
Average Player Salary | $3,916 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Diego Gonzalez | $4,420 |
2) Hunter Riggins | $4,280 |
3) Dakota Kotowski | $4,260 |
4) Nolan Blackwood | $4,140 |
5) Andy Garcia | $3,940 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $276,324 |
| Playoff Revenue | $0 |
| Media Revenue | $9,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $576 |
| Staff Expenses | $0 |
| Other Expenses | $0 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $285,324 |
| Total Expenses | $576 |
| BALANCE | $284,748 |
|
| LAST SEASON OVERVIEW |
| Attendance | 92,688 |
| Attendance per Game | 1,931 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $293,270 |
| Season Ticket Revenue | $179,438 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $5,808 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $124,670 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$305,746 |
| | |
| Total Revenue | $488,016 |
| Total Expenses | $182,270 |
| BALANCE | $0 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $225,270 |
Player Payroll | $76,820 |
Current Budget | $580,000 |
Projected Balance | $356,560 |
| |
Average Player Salary | $4,147 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Abiatal Avelino | $5,700 |
2) Justin Miknis | $5,500 |
3) Kobey Schlotman | $4,420 |
4) Jake Pfennigs | $4,400 |
5) Nolan Daniel | $3,920 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $310,944 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $3,640 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $320,444 |
| Total Expenses | $3,640 |
| BALANCE | $316,804 |
|
| LAST SEASON OVERVIEW |
| Attendance | 90,000 |
| Attendance per Game | 1,875 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $307,507 |
| Season Ticket Revenue | $196,492 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,384 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $106,210 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$356,073 |
| | |
| Total Revenue | $519,883 |
| Total Expenses | $163,810 |
| BALANCE | $0 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $339,155 |
Player Payroll | $74,520 |
Current Budget | $590,000 |
Projected Balance | $255,956 |
| |
Average Player Salary | $3,938 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Matt Suggs | $5,100 |
2) Michael Wilson | $4,560 |
3) Beau Wimpee | $4,280 |
4) AJ Mathis | $4,000 |
5) Elijah Pleasants | $3,940 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $312,563 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $288 |
| Staff Expenses | $0 |
| Other Expenses | $0 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $322,063 |
| Total Expenses | $288 |
| BALANCE | $321,775 |
|
| LAST SEASON OVERVIEW |
| Attendance | 92,112 |
| Attendance per Game | 1,919 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $314,765 |
| Season Ticket Revenue | $201,062 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,480 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $253,145 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$221,062 |
| | |
| Total Revenue | $531,807 |
| Total Expenses | $310,745 |
| BALANCE | $0 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $359,840 |
Player Payroll | $73,860 |
Current Budget | $600,000 |
Projected Balance | $232,322 |
| |
Average Player Salary | $3,755 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Chad Stevens | $4,380 |
2) Sebastian Keane | $4,280 |
3) Jack Sinclair | $4,280 |
4) Jack Snyder | $3,900 |
5) Hayden Nierman | $3,880 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $311,834 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $0 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $321,334 |
| Total Expenses | $0 |
| BALANCE | $321,334 |
|
| LAST SEASON OVERVIEW |
| Attendance | 95,088 |
| Attendance per Game | 1,981 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $307,570 |
| Season Ticket Revenue | $196,396 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,336 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $286,815 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$175,387 |
| | |
| Total Revenue | $519,802 |
| Total Expenses | $344,415 |
| BALANCE | $0 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $305,335 |
Player Payroll | $74,900 |
Current Budget | $590,000 |
Projected Balance | $274,756 |
| |
Average Player Salary | $3,973 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Kyle Novak | $4,980 |
2) Tyler Cropley | $4,860 |
3) Chad Fairey | $4,400 |
4) Alex MartÃnez | $4,400 |
5) Ty Bothwell | $3,780 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $283,605 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $432 |
| Staff Expenses | $0 |
| Other Expenses | $0 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $293,105 |
| Total Expenses | $432 |
| BALANCE | $292,673 |
|
| LAST SEASON OVERVIEW |
| Attendance | 97,344 |
| Attendance per Game | 2,028 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $325,123 |
| Season Ticket Revenue | $190,800 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $5,904 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $214,400 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$259,327 |
| | |
| Total Revenue | $531,327 |
| Total Expenses | $272,000 |
| BALANCE | $0 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $197,765 |
Player Payroll | $74,300 |
Current Budget | $580,000 |
Projected Balance | $377,133 |
| |
Average Player Salary | $4,488 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Kamren James | $6,000 |
2) Deivy Grullon | $5,300 |
3) Connor Jones | $4,500 |
4) Hunter Cooley | $4,400 |
5) Darryn Davis | $4,280 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $293,359 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $864 |
| Staff Expenses | $0 |
| Other Expenses | $0 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $302,859 |
| Total Expenses | $864 |
| BALANCE | $301,995 |
|
| LAST SEASON OVERVIEW |
| Attendance | 92,928 |
| Attendance per Game | 1,936 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $311,299 |
| Season Ticket Revenue | $190,512 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,096 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $29,900 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$429,907 |
| | |
| Total Revenue | $517,407 |
| Total Expenses | $87,500 |
| BALANCE | $0 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $287,507 |
Player Payroll | $71,800 |
Current Budget | $600,000 |
Projected Balance | $314,057 |
| |
Average Player Salary | $4,175 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Eduardo Salazar | $6,100 |
2) Terry Murray | $4,300 |
3) Elvis Saba | $4,300 |
4) Declan Cronin | $4,040 |
5) Kamron Fields | $3,800 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $303,864 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $0 |
| Staff Expenses | $0 |
| Other Expenses | $0 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $313,364 |
| Total Expenses | $0 |
| BALANCE | $313,364 |
|
| LAST SEASON OVERVIEW |
| Attendance | 95,280 |
| Attendance per Game | 1,985 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $324,984 |
| Season Ticket Revenue | $199,056 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $6,240 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $178,375 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$303,805 |
| | |
| Total Revenue | $539,780 |
| Total Expenses | $235,975 |
| BALANCE | $0 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $325,327 |
Player Payroll | $74,160 |
Current Budget | $570,000 |
Projected Balance | $233,265 |
| |
Average Player Salary | $4,766 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Matt Ruiz | $6,100 |
2) Jordan Cowan | $5,900 |
3) Austin Kitchen | $5,900 |
4) Matt Hogan | $4,380 |
5) Luke Shilling | $3,780 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $275,104 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $576 |
| Staff Expenses | $0 |
| Other Expenses | $0 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $284,604 |
| Total Expenses | $576 |
| BALANCE | $284,028 |
|
| LAST SEASON OVERVIEW |
| Attendance | 97,344 |
| Attendance per Game | 2,028 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $312,855 |
| Season Ticket Revenue | $183,599 |
| Playoff Revenue | $0 |
| Media Revenue | $9,500 |
| Merchandising Revenue | $5,760 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $162,825 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$291,289 |
| | |
| Total Revenue | $511,714 |
| Total Expenses | $220,425 |
| BALANCE | $0 |
|
|
 |
|
|
GENERAL INFORMATION | |
Team Focus | Neutral |
Staff Payroll | $317,230 |
Player Payroll | $74,620 |
Current Budget | $540,000 |
Projected Balance | $213,084 |
| |
Average Player Salary | $4,102 |
League Average Salary | $4,049 |
| | |
Highest Paid Players: | |
1) Andrew Bechtold | $5,900 |
2) Jackson Cluff | $5,300 |
3) Connor Gillispie | $4,240 |
4) Ky Hampton | $3,920 |
5) Tyler Smith | $3,780 |
|
| CURRENT FINANCIAL OVERVIEW |
| Attendance | 0 |
| Attendance per Game | |
| Starting Balance | $0 |
| | |
| Gate Revenue | $0 |
| Season Ticket Revenue | $272,165 |
| Playoff Revenue | $0 |
| Media Revenue | $9,000 |
| Merchandising Revenue | $0 |
| Other Revenue | $0 |
| | |
| Player Expenses | $720 |
| Staff Expenses | $0 |
| Other Expenses | $0 |
| | |
| Misc Expenses | $0 |
| | |
| Total Revenue | $281,165 |
| Total Expenses | $720 |
| BALANCE | $280,445 |
|
| LAST SEASON OVERVIEW |
| Attendance | 91,536 |
| Attendance per Game | 1,907 |
| Starting Balance | $0 |
| | |
| Gate Revenue | $289,598 |
| Season Ticket Revenue | $177,235 |
| Playoff Revenue | $0 |
| Media Revenue | $9,000 |
| Merchandising Revenue | $5,760 |
| Other Revenue | $0 |
| | |
| Player Expenses | $57,600 |
| Staff Expenses | $258,640 |
| Other Expenses | $0 |
| | |
| Misc Expenses | -$165,353 |
| | |
| Total Revenue | $481,593 |
| Total Expenses | $316,240 |
| BALANCE | $0 |
|
|
 |