 |  | | | | | | | | | | |
|
SDMB League 04-30-2013 Financial Report | | |
Rank | Team | Payroll | 1 | Seattle Monarchs | $107,204,572 | 2 | River Cities Sternwheelers | $87,937,857 | 3 | New York Gothams | $78,434,253 | 4 | Brooklyn Wolves | $77,733,430 | 5 | Los Angeles Scorpions | $76,742,859 | 6 | Saskatoon Amigos | $68,941,571 | 7 | Walla Walla Federal Duck | $61,917,428 | 8 | Hickory Huskers | $60,581,286 | 9 | Houston Armadillos | $50,839,259 | 10 | Danville Dans | $34,180,857 | 11 | Cleveland Steamers | $26,063,143 | 12 | Maui Mashers | $26,053,385 |
| Rank | Team | Attendance | 1 | River Cities Sternwheelers | 552,802 | 2 | New York Gothams | 480,786 | 3 | Seattle Monarchs | 456,266 | 4 | Los Angeles Scorpions | 407,647 | 5 | Hickory Huskers | 355,164 | 6 | Brooklyn Wolves | 340,012 | 7 | Saskatoon Amigos | 337,554 | 8 | Walla Walla Federal Duck | 311,333 | 9 | Houston Armadillos | 282,336 | 10 | Maui Mashers | 269,515 | 11 | Danville Dans | 222,058 | 12 | Cleveland Steamers | 220,022 |
| Rank | Team | Gate Revenue | 1 | River Cities Sternwheelers | $5,432,834 | 2 | Seattle Monarchs | $4,854,609 | 3 | New York Gothams | $4,139,761 | 4 | Los Angeles Scorpions | $3,770,267 | 5 | Brooklyn Wolves | $3,415,765 | 6 | Saskatoon Amigos | $3,167,602 | 7 | Hickory Huskers | $2,843,807 | 8 | Walla Walla Federal Duck | $2,658,307 | 9 | Danville Dans | $2,441,782 | 10 | Maui Mashers | $2,163,720 | 11 | Houston Armadillos | $2,121,750 | 12 | Cleveland Steamers | $1,848,697 |
|
|
Rank | Team | Media Revenue | 1 | Seattle Monarchs | $55,000,000 | 2 | River Cities Sternwheelers | $51,000,000 | 3 | Brooklyn Wolves | $51,000,000 | 4 | Saskatoon Amigos | $49,000,000 | 5 | Los Angeles Scorpions | $49,000,000 | 6 | Walla Walla Federal Duck | $45,000,000 | 7 | New York Gothams | $41,000,000 | 8 | Danville Dans | $41,000,000 | 9 | Houston Armadillos | $41,000,000 | 10 | Hickory Huskers | $39,000,000 | 11 | Maui Mashers | $35,000,000 | 12 | Cleveland Steamers | $35,000,000 |
| Rank | Team | Merchandising | 1 | River Cities Sternwheelers | $3,703,774 | 2 | Seattle Monarchs | $2,914,973 | 3 | Los Angeles Scorpions | $2,021,246 | 4 | New York Gothams | $1,678,824 | 5 | Brooklyn Wolves | $1,181,457 | 6 | Saskatoon Amigos | $1,159,563 | 7 | Hickory Huskers | $967,084 | 8 | Walla Walla Federal Duck | $786,627 | 9 | Houston Armadillos | $582,221 | 10 | Maui Mashers | $553,078 | 11 | Cleveland Steamers | $462,938 | 12 | Danville Dans | $452,146 |
| Rank | Team | Current Budget | 1 | Seattle Monarchs | $120,373,600 | 2 | River Cities Sternwheelers | $116,017,831 | 3 | Los Angeles Scorpions | $113,294,825 | 4 | Brooklyn Wolves | $95,825,512 | 5 | Saskatoon Amigos | $83,460,857 | 6 | New York Gothams | $80,541,702 | 7 | Walla Walla Federal Duck | $78,456,124 | 8 | Houston Armadillos | $71,064,533 | 9 | Danville Dans | $69,398,280 | 10 | Hickory Huskers | $68,783,678 | 11 | Cleveland Steamers | $59,696,401 | 12 | Maui Mashers | $58,273,388 |
|
|
Rank | Player | Team | Salary | | 1 | Christopher Moss | Walla Walla | $21,000,000 | | 2 | Demarcus Ramirez | Saskatoon | $19,500,000 | | 3 | Christopher Hester | Seattle | $17,000,000 | | 4 | Sherman Wheeler | Los Angeles | $16,000,000 | | 5 | Ronald Aikin | Los Angeles | $13,500,000 | | 6 | Chad Nelligan | Seattle | $13,300,000 | | 7 | Sean Arant | Seattle | $12,600,000 | | 8 | Gregory Mudge | Seattle | $12,500,000 | | 9 | Paul Shunk | Hickory | $12,500,000 | | 10 | John Hukill | River Cities | $11,421,429 | | 11 | Richard Pimental | Saskatoon | $11,000,000 | | 12 | Bill Turek | New York | $10,000,000 | | 13 | John Okane | River Cities | $9,750,000 | | 14 | Ronald Quijada | River Cities | $9,200,000 | | 15 | Timothy Palacio | River Cities | $8,987,000 | | 16 | Roy Vaz | Brooklyn | $8,888,888 | | 17 | David Kerry | Seattle | $8,640,000 | | 18 | Patrick Valdes | River Cities | $8,485,714 | | 19 | Rafael Collazo | Brooklyn | $8,250,250 | | 20 | Dong Lutz | Hickory | $8,250,000 | | 21 | Russell Powell | Cleveland | $8,100,000 | | 22 | Ricky Peppers | Los Angeles | $8,080,000 | | 23 | Miguel Cuesta | Brooklyn | $8,030,000 | | 24 | Sabas Delvalle | Brooklyn | $8,000,000 | | 25 | Frank Osborne | Danville | $8,000,000 | | |
Brooklyn Wolves 04-30-2013 Team Financial Report |  |
General Information | Team Focus | Neutral | Staff Payroll | $3,500,000 | Player Payroll | $74,233,430 | Current Budget | $95,825,512 | Projected Balance | $16,099,119 | | | Average Player Salary | $2,183,336 | League Average Salary | $1,972,079 | Highest Paid Players: | | 1) Roy Vaz | $8,888,888 | 2) Rafael Collazo | $8,250,250 | 3) Miguel Cuesta | $8,030,000 | 4) Sabas Delvalle | $8,000,000 | 5) Charles Midgett | $7,150,000 |
| Current Financial Overview | Attendance | 340,012 | Attendance per Game | 26,155 | | | Gate Revenue | $3,415,765 | Playoff Revenue | $0 | Media Revenue | $51,000,000 | Merchandising Revenue | $1,181,457 | Revenue Sharing | $0 | CASH | $9,664,000 | | | Player Expenses | $12,372,237 | Staff Expenses | $576,298 | | | BALANCE | $50,312,687 |
| Last Season Overview | Attendance | 1,973,269 | Attendance per Game | 24,361 | | | Gate Revenue | $19,732,690 | Playoff Revenue | $0 | Media Revenue | $51,000,000 | Merchandising Revenue | $15,428,822 | Revenue Sharing | $0 | CASH | $0 | | | Player Expenses | $0 | Staff Expenses | $0 | | | BALANCE | $86,161,512 |
| |
Cleveland Steamers 04-30-2013 Team Financial Report |  |
General Information | Team Focus | Rebuilding | Staff Payroll | $2,754,000 | Player Payroll | $23,309,143 | Current Budget | $59,696,401 | Projected Balance | $29,259,175 | | | Average Player Salary | $685,563 | League Average Salary | $1,972,079 | Highest Paid Players: | | 1) Russell Powell | $8,100,000 | 2) Carlos Mccrea | $2,442,857 | 3) Franklin Jackson | $1,500,000 | 4) William Minton | $1,054,286 | 5) Amos Maloy | $900,000 |
| Current Financial Overview | Attendance | 220,022 | Attendance per Game | 16,925 | | | Gate Revenue | $1,848,697 | Playoff Revenue | $0 | Media Revenue | $35,000,000 | Merchandising Revenue | $462,938 | Revenue Sharing | $0 | CASH | $8,478,250 | | | Player Expenses | $4,258,940 | Staff Expenses | $459,000 | | | BALANCE | $37,071,945 |
| Last Season Overview | Attendance | 968,859 | Attendance per Game | 11,961 | | | Gate Revenue | $6,782,013 | Playoff Revenue | $0 | Media Revenue | $36,000,000 | Merchandising Revenue | $9,436,138 | Revenue Sharing | $0 | CASH | $0 | | | Player Expenses | $0 | Staff Expenses | $0 | | | BALANCE | $52,218,151 |
| |
Danville Dans 04-30-2013 Team Financial Report |  |
General Information | Team Focus | Neutral | Staff Payroll | $2,898,000 | Player Payroll | $31,282,857 | Current Budget | $69,398,280 | Projected Balance | $33,217,421 | | | Average Player Salary | $1,009,124 | League Average Salary | $1,972,079 | Highest Paid Players: | | 1) Frank Osborne | $8,000,000 | 2) Albert Boll | $6,950,000 | 3) Eduardo Diaz | $2,957,143 | 4) Woodrow Claytor | $2,492,857 | 5) William Newman | $2,000,000 |
| Current Financial Overview | Attendance | 222,058 | Attendance per Game | 15,861 | | | Gate Revenue | $2,441,782 | Playoff Revenue | $0 | Media Revenue | $41,000,000 | Merchandising Revenue | $452,146 | Revenue Sharing | $0 | CASH | $9,705,000 | | | Player Expenses | $5,213,808 | Staff Expenses | $483,003 | | | BALANCE | $45,902,117 |
| Last Season Overview | Attendance | 865,432 | Attendance per Game | 10,684 | | | Gate Revenue | $6,923,456 | Playoff Revenue | $0 | Media Revenue | $41,000,000 | Merchandising Revenue | $11,769,824 | Revenue Sharing | $0 | CASH | $0 | | | Player Expenses | $0 | Staff Expenses | $0 | | | BALANCE | $59,693,280 |
| |
Hickory Huskers 04-30-2013 Team Financial Report |  |
General Information | Team Focus | Neutral | Staff Payroll | $3,192,000 | Player Payroll | $57,389,286 | Current Budget | $68,783,678 | Projected Balance | $5,976,212 | | | Average Player Salary | $1,912,976 | League Average Salary | $1,972,079 | Highest Paid Players: | | 1) Paul Shunk | $12,500,000 | 2) Dong Lutz | $8,250,000 | 3) Alberto Carballo | $5,421,429 | 4) Willy Guzman | $4,730,000 | 5) Tony Demiras | $4,500,000 |
| Current Financial Overview | Attendance | 355,164 | Attendance per Game | 27,320 | | | Gate Revenue | $2,843,807 | Playoff Revenue | $0 | Media Revenue | $39,000,000 | Merchandising Revenue | $967,084 | Revenue Sharing | $0 | CASH | $9,748,000 | | | Player Expenses | $9,794,511 | Staff Expenses | $528,550 | | | BALANCE | $40,235,830 |
| Last Season Overview | Attendance | 1,414,503 | Attendance per Game | 17,463 | | | Gate Revenue | $9,901,521 | Playoff Revenue | $0 | Media Revenue | $36,000,000 | Merchandising Revenue | $10,134,157 | Revenue Sharing | $0 | CASH | $0 | | | Player Expenses | $0 | Staff Expenses | $0 | | | BALANCE | $56,035,678 |
| |
Houston Armadillos 04-30-2013 Team Financial Report |  |
General Information | Team Focus | Rebuilding | Staff Payroll | $3,680,000 | Player Payroll | $47,159,259 | Current Budget | $71,064,533 | Projected Balance | $16,975,263 | | | Average Player Salary | $1,571,975 | League Average Salary | $1,972,079 | Highest Paid Players: | | 1) Lincoln Rossetti | $6,525,115 | 2) Chet Edwards | $5,995,121 | 3) Ronald Adorno | $4,321,429 | 4) Hal Pires | $4,278,571 | 5) Kenneth Byers | $3,828,571 |
| Current Financial Overview | Attendance | 282,336 | Attendance per Game | 20,167 | | | Gate Revenue | $2,121,750 | Playoff Revenue | $0 | Media Revenue | $41,000,000 | Merchandising Revenue | $582,221 | Revenue Sharing | $0 | CASH | $8,950,750 | | | Player Expenses | $7,859,889 | Staff Expenses | $613,332 | | | BALANCE | $40,931,500 |
| Last Season Overview | Attendance | 1,104,658 | Attendance per Game | 13,638 | | | Gate Revenue | $7,732,606 | Playoff Revenue | $0 | Media Revenue | $45,000,000 | Merchandising Revenue | $13,381,177 | Revenue Sharing | $0 | CASH | $0 | | | Player Expenses | $0 | Staff Expenses | $0 | | | BALANCE | $66,113,783 |
| |
Los Angeles Scorpions 04-30-2013 Team Financial Report |  |
General Information | Team Focus | Neutral | Staff Payroll | $2,450,000 | Player Payroll | $74,292,859 | Current Budget | $113,294,825 | Projected Balance | $34,551,975 | | | Average Player Salary | $2,321,652 | League Average Salary | $1,972,079 | Highest Paid Players: | | 1) Sherman Wheeler | $16,000,000 | 2) Ronald Aikin | $13,500,000 | 3) Ricky Peppers | $8,080,000 | 4) Jeffrey Shuttleworth | $6,500,000 | 5) William Augustin | $4,000,001 |
| Current Financial Overview | Attendance | 407,647 | Attendance per Game | 31,357 | | | Gate Revenue | $3,770,267 | Playoff Revenue | $0 | Media Revenue | $49,000,000 | Merchandising Revenue | $2,021,246 | Revenue Sharing | $0 | CASH | $8,695,700 | | | Player Expenses | $12,382,146 | Staff Expenses | $408,321 | | | BALANCE | $48,696,746 |
| Last Season Overview | Attendance | 2,643,581 | Attendance per Game | 32,637 | | | Gate Revenue | $26,435,810 | Playoff Revenue | $0 | Media Revenue | $55,000,000 | Merchandising Revenue | $29,163,315 | Revenue Sharing | $0 | CASH | $0 | | | Player Expenses | $0 | Staff Expenses | $0 | | | BALANCE | $110,599,125 |
| |
Maui Mashers 04-30-2013 Team Financial Report |  |
General Information | Team Focus | Rebuilding | Staff Payroll | $3,382,000 | Player Payroll | $22,671,385 | Current Budget | $58,273,388 | Projected Balance | $29,675,428 | | | Average Player Salary | $809,692 | League Average Salary | $1,972,079 | Highest Paid Players: | | 1) James Turner | $2,902,857 | 2) Francis Armendariz | $2,685,714 | 3) Stephen Herbert | $2,486,000 | 4) Samuel Santos | $1,846,800 | 5) Gerald Odum | $1,703,571 |
| Current Financial Overview | Attendance | 269,515 | Attendance per Game | 16,845 | | | Gate Revenue | $2,163,720 | Playoff Revenue | $0 | Media Revenue | $35,000,000 | Merchandising Revenue | $553,078 | Revenue Sharing | $0 | CASH | $8,456,500 | | | Player Expenses | $4,323,127 | Staff Expenses | $563,679 | | | BALANCE | $39,286,492 |
| Last Season Overview | Attendance | 767,854 | Attendance per Game | 9,480 | | | Gate Revenue | $5,374,978 | Playoff Revenue | $0 | Media Revenue | $36,000,000 | Merchandising Revenue | $9,441,910 | Revenue Sharing | $0 | CASH | $0 | | | Player Expenses | $0 | Staff Expenses | $0 | | | BALANCE | $50,816,888 |
| |
New York Gothams 04-30-2013 Team Financial Report |  |
General Information | Team Focus | Neutral | Staff Payroll | $3,052,000 | Player Payroll | $75,382,253 | Current Budget | $80,541,702 | Projected Balance | $133,351 | | | Average Player Salary | $2,355,695 | League Average Salary | $1,972,079 | Highest Paid Players: | | 1) Bill Turek | $10,000,000 | 2) Brian Bingham | $6,100,000 | 3) Junior Cuomo | $6,000,000 | 4) Willie Kenna | $5,500,000 | 5) Henry Diemer | $5,200,000 |
| Current Financial Overview | Attendance | 480,786 | Attendance per Game | 34,342 | | | Gate Revenue | $4,139,761 | Playoff Revenue | $0 | Media Revenue | $41,000,000 | Merchandising Revenue | $1,678,824 | Revenue Sharing | $0 | CASH | $9,713,500 | | | Player Expenses | $12,537,793 | Staff Expenses | $508,680 | | | BALANCE | $41,485,612 |
| Last Season Overview | Attendance | 2,117,810 | Attendance per Game | 26,146 | | | Gate Revenue | $19,060,290 | Playoff Revenue | $0 | Media Revenue | $36,000,000 | Merchandising Revenue | $10,767,912 | Revenue Sharing | $0 | CASH | $0 | | | Player Expenses | $0 | Staff Expenses | $0 | | | BALANCE | $65,828,202 |
| |
River Cities Sternwheelers 04-30-2013 Team Financial Report |  |
General Information | Team Focus | Neutral | Staff Payroll | $3,798,000 | Player Payroll | $84,139,857 | Current Budget | $116,017,831 | Projected Balance | $20,900,467 | | | Average Player Salary | $3,116,291 | League Average Salary | $1,972,079 | Highest Paid Players: | | 1) John Hukill | $11,421,429 | 2) John Okane | $9,750,000 | 3) Ronald Quijada | $9,200,000 | 4) Timothy Palacio | $8,987,000 | 5) Patrick Valdes | $8,485,714 |
| Current Financial Overview | Attendance | 552,802 | Attendance per Game | 42,523 | | | Gate Revenue | $5,432,834 | Playoff Revenue | $0 | Media Revenue | $51,000,000 | Merchandising Revenue | $3,703,774 | Revenue Sharing | $0 | CASH | $9,343,600 | | | Player Expenses | $19,202,828 | Staff Expenses | $632,988 | | | BALANCE | $47,644,392 |
| Last Season Overview | Attendance | 3,600,705 | Attendance per Game | 44,453 | | | Gate Revenue | $40,330,042 | Playoff Revenue | $2,291,242 | Media Revenue | $51,000,000 | Merchandising Revenue | $13,052,947 | Revenue Sharing | $0 | CASH | $0 | | | Player Expenses | $0 | Staff Expenses | $0 | | | BALANCE | $106,674,231 |
| |
Saskatoon Amigos 04-30-2013 Team Financial Report |  |
General Information | Team Focus | Neutral | Staff Payroll | $3,575,000 | Player Payroll | $65,366,571 | Current Budget | $83,460,857 | Projected Balance | $12,169,293 | | | Average Player Salary | $2,514,099 | League Average Salary | $1,972,079 | Highest Paid Players: | | 1) Demarcus Ramirez | $19,500,000 | 2) Richard Pimental | $11,000,000 | 3) Brian Frison | $6,900,000 | 4) Tyler Thomas | $4,478,571 | 5) Winston Satterlee | $4,028,571 |
| Current Financial Overview | Attendance | 337,554 | Attendance per Game | 24,111 | | | Gate Revenue | $3,167,602 | Playoff Revenue | $0 | Media Revenue | $49,000,000 | Merchandising Revenue | $1,159,563 | Revenue Sharing | $0 | CASH | $6,598,563 | | | Player Expenses | $11,244,419 | Staff Expenses | $595,836 | | | BALANCE | $46,085,473 |
| Last Season Overview | Attendance | 1,459,013 | Attendance per Game | 18,013 | | | Gate Revenue | $16,049,143 | Playoff Revenue | $0 | Media Revenue | $49,000,000 | Merchandising Revenue | $11,813,151 | Revenue Sharing | $0 | CASH | $0 | | | Player Expenses | $0 | Staff Expenses | $0 | | | BALANCE | $76,862,294 |
| |
Seattle Monarchs 04-30-2013 Team Financial Report |  |
General Information | Team Focus | Win Now! | Staff Payroll | $3,316,000 | Player Payroll | $103,888,572 | Current Budget | $120,373,600 | Projected Balance | $9,169,045 | | | Average Player Salary | $3,847,725 | League Average Salary | $1,972,079 | Highest Paid Players: | | 1) Christopher Hester | $17,000,000 | 2) Chad Nelligan | $13,300,000 | 3) Sean Arant | $12,600,000 | 4) Gregory Mudge | $12,500,000 | 5) David Kerry | $8,640,000 |
| Current Financial Overview | Attendance | 456,266 | Attendance per Game | 41,479 | | | Gate Revenue | $4,854,609 | Playoff Revenue | $0 | Media Revenue | $55,000,000 | Merchandising Revenue | $2,914,973 | Revenue Sharing | $0 | CASH | $9,278,500 | | | Player Expenses | $17,314,749 | Staff Expenses | $552,663 | | | BALANCE | $50,180,670 |
| Last Season Overview | Attendance | 3,600,372 | Attendance per Game | 44,449 | | | Gate Revenue | $41,170,496 | Playoff Revenue | $2,037,679 | Media Revenue | $55,000,000 | Merchandising Revenue | $12,886,925 | Revenue Sharing | $0 | CASH | $0 | | | Player Expenses | $0 | Staff Expenses | $0 | | | BALANCE | $111,095,100 |
| |
Walla Walla Federal Duck 04-30-2013 Team Financial Report |  |
General Information | Team Focus | Neutral | Staff Payroll | $3,196,000 | Player Payroll | $58,721,428 | Current Budget | $78,456,124 | Projected Balance | $14,538,705 | | | Average Player Salary | $1,779,437 | League Average Salary | $1,972,079 | Highest Paid Players: | | 1) Christopher Moss | $21,000,000 | 2) Paulino Zamorano | $8,000,000 | 3) Joseph Pompey | $6,500,000 | 4) Richard Songer | $6,300,000 | 5) Fred Smith | $3,057,143 |
| Current Financial Overview | Attendance | 311,333 | Attendance per Game | 22,238 | | | Gate Revenue | $2,658,307 | Playoff Revenue | $0 | Media Revenue | $45,000,000 | Merchandising Revenue | $786,627 | Revenue Sharing | $0 | CASH | $7,197,704 | | | Player Expenses | $9,786,906 | Staff Expenses | $532,656 | | | BALANCE | $43,323,076 |
| Last Season Overview | Attendance | 1,393,225 | Attendance per Game | 17,200 | | | Gate Revenue | $11,145,800 | Playoff Revenue | $0 | Media Revenue | $45,000,000 | Merchandising Revenue | $15,112,620 | Revenue Sharing | $0 | CASH | $0 | | | Player Expenses | $0 | Staff Expenses | $0 | | | BALANCE | $71,258,420 |
| |
 |