 |  | | | | | | | | | | |
|
SDMB League 05-15-2014 Financial Report | | |
| Rank | Team | Payroll | | 1 | River Cities Sternwheelers | $103,013,214 | | 2 | Los Angeles Scorpions | $96,896,615 | | 3 | Seattle Monarchs | $96,123,793 | | 4 | Brooklyn Wolves | $95,764,572 | | 5 | New York Gothams | $81,835,557 | | 6 | Walla Walla Federal Duck | $68,240,828 | | 7 | Hickory Huskers | $56,819,200 | | 8 | Saskatoon Amigos | $55,042,414 | | 9 | Cleveland Steamers | $38,323,286 | | 10 | Houston Armadillos | $34,301,793 | | 11 | Maui Mashers | $33,395,614 | | 12 | Danville Dans | $30,848,814 |
| | Rank | Team | Attendance | | 1 | River Cities Sternwheelers | 780,793 | | 2 | Seattle Monarchs | 746,550 | | 3 | New York Gothams | 738,160 | | 4 | Brooklyn Wolves | 663,840 | | 5 | Hickory Huskers | 648,736 | | 6 | Cleveland Steamers | 571,376 | | 7 | Los Angeles Scorpions | 563,863 | | 8 | Saskatoon Amigos | 491,093 | | 9 | Walla Walla Federal Duck | 470,258 | | 10 | Houston Armadillos | 434,044 | | 11 | Maui Mashers | 358,055 | | 12 | Danville Dans | 283,126 |
| | Rank | Team | Gate Revenue | | 1 | Seattle Monarchs | $8,191,943 | | 2 | River Cities Sternwheelers | $8,097,552 | | 3 | Brooklyn Wolves | $7,609,805 | | 4 | New York Gothams | $6,638,983 | | 5 | Hickory Huskers | $5,791,966 | | 6 | Los Angeles Scorpions | $5,580,344 | | 7 | Saskatoon Amigos | $5,436,819 | | 8 | Cleveland Steamers | $4,300,877 | | 9 | Walla Walla Federal Duck | $3,758,372 | | 10 | Houston Armadillos | $3,523,658 | | 11 | Danville Dans | $3,259,529 | | 12 | Maui Mashers | $3,038,016 |
|
|
| Rank | Team | Media Revenue | | 1 | Brooklyn Wolves | $64,000,000 | | 2 | Walla Walla Federal Duck | $64,000,000 | | 3 | Saskatoon Amigos | $64,000,000 | | 4 | River Cities Sternwheelers | $58,000,000 | | 5 | Seattle Monarchs | $55,000,000 | | 6 | Los Angeles Scorpions | $49,000,000 | | 7 | Houston Armadillos | $41,000,000 | | 8 | New York Gothams | $41,000,000 | | 9 | Danville Dans | $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 | $5,231,313 | | 2 | Seattle Monarchs | $4,830,060 | | 3 | Brooklyn Wolves | $3,239,136 | | 4 | New York Gothams | $3,129,779 | | 5 | Los Angeles Scorpions | $2,796,966 | | 6 | Hickory Huskers | $2,257,987 | | 7 | Saskatoon Amigos | $1,986,224 | | 8 | Cleveland Steamers | $1,512,582 | | 9 | Walla Walla Federal Duck | $1,253,894 | | 10 | Houston Armadillos | $938,699 | | 11 | Maui Mashers | $763,599 | | 12 | Danville Dans | $566,988 |
| | Rank | Team | Current Budget | | 1 | Seattle Monarchs | $117,152,474 | | 2 | River Cities Sternwheelers | $112,056,563 | | 3 | Los Angeles Scorpions | $107,630,084 | | 4 | Brooklyn Wolves | $91,034,236 | | 5 | New York Gothams | $81,246,288 | | 6 | Saskatoon Amigos | $79,287,814 | | 7 | Walla Walla Federal Duck | $74,533,318 | | 8 | Houston Armadillos | $67,511,306 | | 9 | Danville Dans | $65,928,366 | | 10 | Hickory Huskers | $65,344,494 | | 11 | Cleveland Steamers | $56,711,581 | | 12 | Maui Mashers | $55,359,718 |
|
|
| Rank | Player | Team | Salary | | | 1 | Christopher Moss | Walla Walla | $21,000,000 | | | 2 | Demarcus Ramirez | Saskatoon | $19,500,000 | | | 3 | Beau Manning | Brooklyn | $18,000,000 | | | 4 | Tyler Thomas | Cleveland | $18,000,000 | | | 5 | Christopher Hester | Seattle | $17,000,000 | | | 6 | Patrick Valdes | River Cities | $16,500,000 | | | 7 | Luis Jeon | Brooklyn | $15,000,000 | | | 8 | Lincoln Rossetti | Walla Walla | $14,530,000 | | | 9 | Ronald Aikin | Los Angeles | $13,500,000 | | | 10 | Chad Nelligan | Los Angeles | $13,300,000 | | | 11 | Sean Arant | Los Angeles | $12,600,000 | | | 12 | Paul Shunk | Hickory | $12,500,000 | | | 13 | Carmelo Deleon | Seattle | $11,000,000 | | | 14 | Alan Callahan | Los Angeles | $10,500,000 | | | 15 | John Hukill | River Cities | $10,000,000 | | | 16 | Bill Turek | New York | $10,000,000 | | | 17 | John Okane | River Cities | $9,750,000 | | | 18 | Pedro Morales | Brooklyn | $9,500,000 | | | 19 | Herman Gossard | New York | $9,290,000 | | | 20 | Ronald Quijada | River Cities | $9,200,000 | | | 21 | Timothy Palacio | River Cities | $8,987,000 | | | 22 | Roy Vaz | Brooklyn | $8,888,888 | | | 23 | David Kerry | Seattle | $8,640,000 | | | 24 | Rafael Collazo | Brooklyn | $8,250,250 | | | 25 | Dong Lutz | Seattle | $8,250,000 | | |
Brooklyn Wolves 05-15-2014 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $3,755,000 | | Player Payroll | $92,009,572 | | Current Budget | $91,034,236 | | Projected Balance | $-5,932,931 | | | | | Average Player Salary | $2,555,821 | | League Average Salary | $2,071,746 | | Highest Paid Players: | | | 1) Beau Manning | $18,000,000 | | 2) Luis Jeon | $15,000,000 | | 3) Pedro Morales | $9,500,000 | | 4) Roy Vaz | $8,888,888 | | 5) Rafael Collazo | $8,250,250 |
| | Current Financial Overview | | Attendance | 663,840 | | Attendance per Game | 33,192 | | | | | Gate Revenue | $7,609,805 | | Playoff Revenue | $0 | | Media Revenue | $64,000,000 | | Merchandising Revenue | $3,239,136 | | Revenue Sharing | $0 | | CASH | $394,868 | | | | | Player Expenses | $21,785,088 | | Staff Expenses | $880,802 | | | | | BALANCE | $51,577,919 |
| | Last Season Overview | | Attendance | 1,484,154 | | Attendance per Game | 18,323 | | | | | Gate Revenue | $13,716,710 | | Playoff Revenue | $1,452,146 | | Media Revenue | $51,000,000 | | Merchandising Revenue | $5,114,258 | | Revenue Sharing | $0 | | CASH | $9,664,000 | | | | | Player Expenses | $75,101,979 | | Staff Expenses | $3,450,267 | | | | | BALANCE | $394,868 |
| |
Cleveland Steamers 05-15-2014 Team Financial Report |  |
| General Information | | Team Focus | Rebuilding | | Staff Payroll | $3,969,000 | | Player Payroll | $34,354,286 | | Current Budget | $56,711,581 | | Projected Balance | $11,992,442 | | | | | Average Player Salary | $904,060 | | League Average Salary | $2,071,746 | | Highest Paid Players: | | | 1) Tyler Thomas | $18,000,000 | | 2) Carlos Mccrea | $1,954,286 | | 3) Tobias Guiterrez | $1,750,000 | | 4) William Minton | $900,000 | | 5) Michael Fay | $750,000 |
| | Current Financial Overview | | Attendance | 571,376 | | Attendance per Game | 28,569 | | | | | Gate Revenue | $4,300,877 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $1,512,582 | | Revenue Sharing | $0 | | CASH | $10,000,000 | | | | | Player Expenses | $10,458,402 | | Staff Expenses | $926,864 | | | | | BALANCE | $35,428,193 |
| | Last Season Overview | | Attendance | 671,915 | | Attendance per Game | 8,295 | | | | | Gate Revenue | $7,043,182 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $1,456,053 | | Revenue Sharing | $0 | | CASH | $8,478,250 | | | | | Player Expenses | $24,448,550 | | Staff Expenses | $2,659,804 | | | | | BALANCE | $20,869,131 |
| |
Danville Dans 05-15-2014 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $1,970,000 | | Player Payroll | $28,878,814 | | Current Budget | $65,928,366 | | Projected Balance | $33,079,582 | | | | | Average Player Salary | $995,821 | | League Average Salary | $2,071,746 | | Highest Paid Players: | | | 1) Frank Osborne | $8,000,000 | | 2) Tony Demiras | $4,500,000 | | 3) Woodrow Claytor | $3,675,000 | | 4) Isidro Frau | $2,920,000 | | 5) Eduardo Diaz | $2,365,714 |
| | Current Financial Overview | | Attendance | 283,126 | | Attendance per Game | 14,901 | | | | | Gate Revenue | $3,259,529 | | Playoff Revenue | $0 | | Media Revenue | $41,000,000 | | Merchandising Revenue | $566,988 | | Revenue Sharing | $0 | | CASH | $10,000,000 | | | | | Player Expenses | $6,774,032 | | Staff Expenses | $462,080 | | | | | BALANCE | $45,590,405 |
| | Last Season Overview | | Attendance | 639,009 | | Attendance per Game | 7,889 | | | | | Gate Revenue | $8,078,132 | | Playoff Revenue | $0 | | Media Revenue | $41,000,000 | | Merchandising Revenue | $1,340,530 | | Revenue Sharing | $0 | | CASH | $9,705,000 | | | | | Player Expenses | $35,027,588 | | Staff Expenses | $2,663,922 | | | | | BALANCE | $20,432,152 |
| |
Hickory Huskers 05-15-2014 Team Financial Report |  |
| General Information | | Team Focus | Win Now! | | Staff Payroll | $2,669,500 | | Player Payroll | $54,149,700 | | Current Budget | $65,344,494 | | Projected Balance | $5,825,423 | | | | | Average Player Salary | $1,746,765 | | League Average Salary | $2,071,746 | | Highest Paid Players: | | | 1) Paul Shunk | $12,500,000 | | 2) Lowell Maclin | $7,450,000 | | 3) Willie Sewell | $7,100,000 | | 4) Gregory Mudge | $6,280,000 | | 5) Alva Mendonca | $5,500,000 |
| | Current Financial Overview | | Attendance | 648,736 | | Attendance per Game | 30,892 | | | | | Gate Revenue | $5,791,966 | | Playoff Revenue | $0 | | Media Revenue | $39,000,000 | | Merchandising Revenue | $2,257,987 | | Revenue Sharing | $0 | | CASH | $6,420,761 | | | | | Player Expenses | $13,401,667 | | Staff Expenses | $626,164 | | | | | BALANCE | $37,442,883 |
| | Last Season Overview | | Attendance | 1,138,473 | | Attendance per Game | 14,055 | | | | | Gate Revenue | $11,672,606 | | Playoff Revenue | $0 | | Media Revenue | $39,000,000 | | Merchandising Revenue | $3,251,837 | | Revenue Sharing | $0 | | CASH | $9,748,000 | | | | | Player Expenses | $60,621,854 | | Staff Expenses | $2,629,828 | | | | | BALANCE | $-1,579,239 |
| |
Houston Armadillos 05-15-2014 Team Financial Report |  |
| General Information | | Team Focus | Rebuilding | | Staff Payroll | $3,806,000 | | Player Payroll | $30,495,793 | | Current Budget | $67,511,306 | | Projected Balance | $29,786,457 | | | | | Average Player Salary | $1,016,526 | | League Average Salary | $2,071,746 | | Highest Paid Players: | | | 1) Hal Pires | $5,130,000 | | 2) Kenneth Byers | $4,109,700 | | 3) Bill Tussey | $3,830,000 | | 4) Ronald Adorno | $3,457,143 | | 5) Pedro Ramos | $2,755,250 |
| | Current Financial Overview | | Attendance | 434,044 | | Attendance per Game | 22,844 | | | | | Gate Revenue | $3,523,658 | | Playoff Revenue | $0 | | Media Revenue | $41,000,000 | | Merchandising Revenue | $938,699 | | Revenue Sharing | $0 | | CASH | $3,823,568 | | | | | Player Expenses | $7,326,384 | | Staff Expenses | $892,772 | | | | | BALANCE | $37,816,769 |
| | Last Season Overview | | Attendance | 756,558 | | Attendance per Game | 9,340 | | | | | Gate Revenue | $6,755,222 | | Playoff Revenue | $0 | | Media Revenue | $41,000,000 | | Merchandising Revenue | $1,678,226 | | Revenue Sharing | $0 | | CASH | $8,950,750 | | | | | Player Expenses | $47,611,126 | | Staff Expenses | $3,699,504 | | | | | BALANCE | $3,823,568 |
| |
Los Angeles Scorpions 05-15-2014 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $3,468,001 | | Player Payroll | $93,428,614 | | Current Budget | $107,630,084 | | Projected Balance | $9,595,980 | | | | | Average Player Salary | $2,669,389 | | League Average Salary | $2,071,746 | | Highest Paid Players: | | | 1) Ronald Aikin | $13,500,000 | | 2) Chad Nelligan | $13,300,000 | | 3) Sean Arant | $12,600,000 | | 4) Alan Callahan | $10,500,000 | | 5) Ricky Peppers | $8,080,000 |
| | Current Financial Overview | | Attendance | 563,863 | | Attendance per Game | 33,168 | | | | | Gate Revenue | $5,580,344 | | Playoff Revenue | $0 | | Media Revenue | $49,000,000 | | Merchandising Revenue | $2,796,966 | | Revenue Sharing | $0 | | CASH | $-10,000,000 | | | | | Player Expenses | $21,052,859 | | Staff Expenses | $813,466 | | | | | BALANCE | $23,510,985 |
| | Last Season Overview | | Attendance | 1,758,163 | | Attendance per Game | 21,706 | | | | | Gate Revenue | $17,008,773 | | Playoff Revenue | $0 | | Media Revenue | $49,000,000 | | Merchandising Revenue | $8,516,367 | | Revenue Sharing | $0 | | CASH | $8,695,700 | | | | | Player Expenses | $95,678,006 | | Staff Expenses | $2,473,787 | | | | | BALANCE | $-16,930,953 |
| |
Maui Mashers 05-15-2014 Team Financial Report |  |
| General Information | | Team Focus | Rebuilding | | Staff Payroll | $3,676,000 | | Player Payroll | $29,719,614 | | Current Budget | $55,359,718 | | Projected Balance | $18,012,272 | | | | | Average Player Salary | $958,697 | | League Average Salary | $2,071,746 | | Highest Paid Players: | | | 1) Hector Orozco | $5,300,000 | | 2) James Turner | $3,522,600 | | 3) Richard Songer | $3,020,000 | | 4) Melvin Ryals | $2,954,700 | | 5) Stephen Herbert | $2,486,000 |
| | Current Financial Overview | | Attendance | 358,055 | | Attendance per Game | 18,845 | | | | | Gate Revenue | $3,038,016 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $763,599 | | Revenue Sharing | $0 | | CASH | $10,000,000 | | | | | Player Expenses | $6,923,113 | | Staff Expenses | $862,258 | | | | | BALANCE | $37,016,244 |
| | Last Season Overview | | Attendance | 586,894 | | Attendance per Game | 7,246 | | | | | Gate Revenue | $6,311,549 | | Playoff Revenue | $0 | | Media Revenue | $35,000,000 | | Merchandising Revenue | $1,183,185 | | Revenue Sharing | $0 | | CASH | $8,456,500 | | | | | Player Expenses | $30,379,428 | | Staff Expenses | $3,492,168 | | | | | BALANCE | $15,079,638 |
| |
New York Gothams 05-15-2014 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $2,942,000 | | Player Payroll | $78,893,557 | | Current Budget | $81,246,288 | | Projected Balance | $-2,647,956 | | | | | Average Player Salary | $3,034,368 | | League Average Salary | $2,071,746 | | Highest Paid Players: | | | 1) Bill Turek | $10,000,000 | | 2) Herman Gossard | $9,290,000 | | 3) Fredrick Thomas | $6,540,000 | | 4) Brian Bingham | $6,100,000 | | 5) Junior Cuomo | $6,000,000 |
| | Current Financial Overview | | Attendance | 738,160 | | Attendance per Game | 35,150 | | | | | Gate Revenue | $6,638,983 | | Playoff Revenue | $0 | | Media Revenue | $41,000,000 | | Merchandising Revenue | $3,129,779 | | Revenue Sharing | $0 | | CASH | $10,000,000 | | | | | Player Expenses | $19,577,809 | | Staff Expenses | $676,873 | | | | | BALANCE | $39,514,080 |
| | Last Season Overview | | Attendance | 3,261,413 | | Attendance per Game | 40,264 | | | | | Gate Revenue | $26,513,736 | | Playoff Revenue | $2,651,052 | | Media Revenue | $41,000,000 | | Merchandising Revenue | $11,786,086 | | Revenue Sharing | $0 | | CASH | $12,113,500 | | | | | Player Expenses | $73,797,222 | | Staff Expenses | $2,778,346 | | | | | BALANCE | $15,488,806 |
| |
River Cities Sternwheelers 05-15-2014 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $3,518,000 | | Player Payroll | $99,495,214 | | Current Budget | $112,056,563 | | Projected Balance | $3,429,691 | | | | | Average Player Salary | $3,316,507 | | League Average Salary | $2,071,746 | | Highest Paid Players: | | | 1) Patrick Valdes | $16,500,000 | | 2) John Hukill | $10,000,000 | | 3) John Okane | $9,750,000 | | 4) Ronald Quijada | $9,200,000 | | 5) Timothy Palacio | $8,987,000 |
| | Current Financial Overview | | Attendance | 780,793 | | Attendance per Game | 43,377 | | | | | Gate Revenue | $8,097,552 | | Playoff Revenue | $0 | | Media Revenue | $58,000,000 | | Merchandising Revenue | $5,231,313 | | Revenue Sharing | $0 | | CASH | $10,000,000 | | | | | Player Expenses | $26,952,043 | | Staff Expenses | $825,208 | | | | | BALANCE | $51,551,614 |
| | Last Season Overview | | Attendance | 3,582,168 | | Attendance per Game | 44,224 | | | | | Gate Revenue | $32,544,931 | | Playoff Revenue | $1,448,306 | | Media Revenue | $51,000,000 | | Merchandising Revenue | $23,102,057 | | Revenue Sharing | $0 | | CASH | $9,343,600 | | | | | Player Expenses | $91,128,716 | | Staff Expenses | $3,721,528 | | | | | BALANCE | $20,588,650 |
| |
Saskatoon Amigos 05-15-2014 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $2,301,000 | | Player Payroll | $52,741,414 | | Current Budget | $79,287,814 | | Projected Balance | $22,245,400 | | | | | Average Player Salary | $2,397,337 | | League Average Salary | $2,071,746 | | Highest Paid Players: | | | 1) Demarcus Ramirez | $19,500,000 | | 2) Brian Frison | $6,900,000 | | 3) Winston Satterlee | $5,500,000 | | 4) Carlos Barrera | $3,500,000 | | 5) Reggie Perez | $3,500,000 |
| | Current Financial Overview | | Attendance | 491,093 | | Attendance per Game | 28,888 | | | | | Gate Revenue | $5,436,819 | | Playoff Revenue | $0 | | Media Revenue | $64,000,000 | | Merchandising Revenue | $1,986,224 | | Revenue Sharing | $0 | | CASH | $4,442,041 | | | | | Player Expenses | $12,371,432 | | Staff Expenses | $539,752 | | | | | BALANCE | $60,953,900 |
| | Last Season Overview | | Attendance | 1,401,300 | | Attendance per Game | 17,300 | | | | | Gate Revenue | $14,472,570 | | Playoff Revenue | $0 | | Media Revenue | $49,000,000 | | Merchandising Revenue | $5,371,577 | | Revenue Sharing | $0 | | CASH | $6,598,563 | | | | | Player Expenses | $65,716,514 | | Staff Expenses | $3,284,155 | | | | | BALANCE | $4,442,041 |
| |
Seattle Monarchs 05-15-2014 Team Financial Report |  |
| General Information | | Team Focus | Win Now! | | Staff Payroll | $3,607,250 | | Player Payroll | $92,516,543 | | Current Budget | $117,152,474 | | Projected Balance | $17,028,671 | | | | | Average Player Salary | $3,426,539 | | League Average Salary | $2,071,746 | | Highest Paid Players: | | | 1) Christopher Hester | $17,000,000 | | 2) Carmelo Deleon | $11,000,000 | | 3) David Kerry | $8,640,000 | | 4) Dong Lutz | $8,250,000 | | 5) Eugene Alustiza | $6,533,000 |
| | Current Financial Overview | | Attendance | 746,550 | | Attendance per Game | 41,475 | | | | | Gate Revenue | $8,191,943 | | Playoff Revenue | $0 | | Media Revenue | $55,000,000 | | Merchandising Revenue | $4,830,060 | | Revenue Sharing | $0 | | CASH | $2,000,000 | | | | | Player Expenses | $21,701,420 | | Staff Expenses | $846,146 | | | | | BALANCE | $43,474,437 |
| | Last Season Overview | | Attendance | 3,655,199 | | Attendance per Game | 45,126 | | | | | Gate Revenue | $33,792,195 | | Playoff Revenue | $2,891,231 | | Media Revenue | $55,000,000 | | Merchandising Revenue | $22,247,921 | | Revenue Sharing | $0 | | CASH | $6,878,500 | | | | | Player Expenses | $98,586,562 | | Staff Expenses | $3,313,906 | | | | | BALANCE | $14,909,379 |
| |
Walla Walla Federal Duck 05-15-2014 Team Financial Report |  |
| General Information | | Team Focus | Neutral | | Staff Payroll | $2,880,000 | | Player Payroll | $65,360,828 | | Current Budget | $74,533,318 | | Projected Balance | $4,292,478 | | | | | Average Player Salary | $2,334,315 | | League Average Salary | $2,071,746 | | Highest Paid Players: | | | 1) Christopher Moss | $21,000,000 | | 2) Lincoln Rossetti | $14,530,000 | | 3) Fernando Estrada | $3,893,400 | | 4) Fred Smith | $3,808,000 | | 5) Francis Armendariz | $3,700,000 |
| | Current Financial Overview | | Attendance | 470,258 | | Attendance per Game | 24,750 | | | | | Gate Revenue | $3,758,372 | | Playoff Revenue | $0 | | Media Revenue | $64,000,000 | | Merchandising Revenue | $1,253,894 | | Revenue Sharing | $0 | | CASH | $932,596 | | | | | Player Expenses | $15,331,556 | | Staff Expenses | $675,564 | | | | | BALANCE | $51,937,742 |
| | Last Season Overview | | Attendance | 785,640 | | Attendance per Game | 9,699 | | | | | Gate Revenue | $8,957,416 | | Playoff Revenue | $0 | | Media Revenue | $45,000,000 | | Merchandising Revenue | $1,969,504 | | Revenue Sharing | $0 | | CASH | $7,197,704 | | | | | Player Expenses | $57,045,504 | | Staff Expenses | $3,146,524 | | | | | BALANCE | $932,596 |
| |
 |