League Financial Report
Thursday, 10/31/2003
PAYROLLS
# TeamPayroll    
1 Mordor$79,262,643    
2 Lonely Mountain$78,616,028    
3 Bag End$77,858,857    
4 Gondor$73,641,886    
5 Palantir$69,352,357    
6 Wilderland$69,271,386    
7 Dagorlad$68,850,786    
8 Lake Town$68,278,999    
9 Carrock$66,573,429    
10 Misty Mountain$66,349,700    
11 Rivendell$63,966,171    
12 Numenor$62,996,786    
13 Isengard$62,439,214    
14 Grey Havens$62,362,428    
15 Cirith Ungol$58,995,513    
16 Valinor$57,620,514    
17 Bywater$54,898,800    
18 Dead Marches$51,485,642    
19 Bree$50,538,185    
20 Dunharrow$50,074,714    
21 Dol Guldur$40,205,014    
22 Mirkwood$40,132,014    
23 Moria$38,303,557    
24 Old Forest$20,773,571    
HIGHEST PAID PLAYERS
# Pos NameTeam Salary   
1 1B Arweogast BelaravielBE $22,290,000   
2 3B Iseolf ImreogornGON $20,980,000   
3 CF Thaira LómebrildurMOR $18,025,000   
4 RF Kogar FacedraggerLM $15,845,000   
5 1B Tavoja LegindilMOR $13,368,000   
6 RF Denamir EärindelBE $12,300,000   
7 LF Isilborn ImrilronWIL $12,287,500   
8 CF Phantina FöriandDAG $12,080,000   
9 P  Elrilmer ElriawynMM $12,060,000   
10 RF Myrla ElvörionPAL $11,620,000   
11 2B Arweowyn BeláwenGH $11,255,000   
12 C  Thuralia NiladLT $10,710,000   
13 P  Ligor FistslammerDAG $10,270,000   
14 LF Siloja GlebrildurCAR $10,230,000   
15 2B Grimli GoramirCU $9,935,500   
16 CF Ralin RockbinderBRE $9,835,714   
17 C  Rafur RockbackPAL $9,830,000   
18 P  Fabur BeardcutterDUN $9,734,500   
19 P  Dolok BonemanglerGON $9,720,000   
20 CF Perian MoradenGH $9,706,000   
21 LF Higor ElfdrinkerDM $9,610,000   
22 3B Biadoc BelóndilMM $9,460,000   
23 C  Greogrin GoragolCAR $9,400,000   
24 2B Mororon MeriawynRIV $9,290,000   
25 LF Gandaudur EowöldorISE $9,247,000   
ATTENDANCE
# TeamATTENDANCE 2003ATTENDANCE 2002   
1 Old Forest3,587,5982,936,250   
2 Bywater3,515,7492,936,250   
3 Cirith Ungol3,492,1262,936,250   
4 Isengard3,478,5722,936,250   
5 Lonely Mountain3,476,4562,936,250   
6 Dead Marches3,438,4702,936,250   
7 Wilderland3,426,9762,936,250   
8 Dunharrow3,368,5572,936,250   
9 Mordor3,361,9302,936,250   
10 Valinor3,335,8962,936,250   
11 Gondor3,320,6602,936,250   
12 Lake Town3,310,3252,936,250   
13 Palantir3,262,4032,936,250   
14 Numenor3,252,7452,936,250   
15 Mirkwood3,245,5142,936,250   
16 Carrock3,226,6082,936,250   
17 Dagorlad3,207,3842,936,250   
18 Misty Mountain3,207,2842,936,250   
19 Grey Havens3,111,3532,936,250   
20 Rivendell3,078,2032,936,250   
21 Bree2,892,3242,936,250   
22 Moria2,881,5942,936,250   
23 Dol Guldur2,780,8422,936,250   
24 Bag End2,685,5602,936,250   
Cirith Ungol Spiders
CategoryThis YearLast Year  
Fan Interest85 / 100   
Attendance3,492,1262,936,250  
Attendance / Game43,11336,250  
Attendance Revenue$34,921,260$29,362,500  
Revenue / Game$431,127$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$10,160,458$10,000,000  
Play-Offs Revenue$2,138,700$0  
Attendance Revenue$34,921,260$34,921,260  
     
Payroll$58,995,513   
Total Revenue$88,720,418$80,862,500  
Total Player Expenses$59,721,852$59,687,713  
Total +/-$28,998,566$21,174,787  
     
Cash$50,000,000   
Ticket Price$10   
     
$$ left for Extensions$84,930,200   
$$ left for Free Agents$71,866,987   
Mirkwood Marauders
CategoryThis YearLast Year  
Fan Interest53 / 100   
Attendance3,245,5142,936,250  
Attendance / Game40,06836,250  
Attendance Revenue$32,455,140$29,362,500  
Revenue / Game$400,681$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$9,975,447$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$32,455,140$32,455,140  
     
Payroll$40,132,014   
Total Revenue$83,930,587$80,862,500  
Total Player Expenses$41,429,082$41,385,814  
Total +/-$42,501,505$39,476,686  
     
Cash$48,050,000   
Ticket Price$10   
     
$$ left for Extensions$95,780,400   
$$ left for Free Agents$88,780,486   
Old Forest Merry Fellows
CategoryThis YearLast Year  
Fan Interest47 / 100   
Attendance3,587,5982,936,250  
Attendance / Game44,29136,250  
Attendance Revenue$17,937,990$29,362,500  
Revenue / Game$221,457$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$9,807,473$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$17,937,990$17,937,990  
     
Payroll$20,773,571   
Total Revenue$69,245,463$80,862,500  
Total Player Expenses$47,517,683$25,388,971  
Total +/-$21,727,780$55,473,529  
     
Cash$51,405,000   
Ticket Price$5   
     
$$ left for Extensions$122,520,000   
$$ left for Free Agents$111,493,929   
Rivendell Royals
CategoryThis YearLast Year  
Fan Interest62 / 100   
Attendance3,078,2032,936,250  
Attendance / Game38,00336,250  
Attendance Revenue$30,782,030$29,362,500  
Revenue / Game$380,025$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$10,102,735$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$30,782,030$30,782,030  
     
Payroll$63,966,171   
Total Revenue$82,384,765$80,862,500  
Total Player Expenses$65,987,115$66,458,771  
Total +/-$16,397,650$14,403,729  
     
Cash$50,000,000   
Ticket Price$10   
     
$$ left for Extensions$77,564,900   
$$ left for Free Agents$66,896,329   
Bag End Bombers
CategoryThis YearLast Year  
Fan Interest49 / 100   
Attendance2,685,5602,936,250  
Attendance / Game33,15536,250  
Attendance Revenue$26,855,600$29,362,500  
Revenue / Game$331,551$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$9,854,881$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$26,855,600$26,855,600  
     
Payroll$77,858,857   
Total Revenue$78,210,481$80,862,500  
Total Player Expenses$79,508,413$79,630,657  
Total +/-$-1,297,932$1,231,843  
     
Cash$50,000,000   
Ticket Price$10   
     
$$ left for Extensions$76,602,500   
$$ left for Free Agents$53,003,643   
Bywater Bounders
CategoryThis YearLast Year  
Fan Interest85 / 100   
Attendance3,515,7492,936,250  
Attendance / Game43,40436,250  
Attendance Revenue$27,781,154$29,362,500  
Revenue / Game$342,977$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$10,240,797$10,000,000  
Play-Offs Revenue$3,070,519$0  
Attendance Revenue$27,781,154$27,781,154  
     
Payroll$54,898,800   
Total Revenue$82,592,470$80,862,500  
Total Player Expenses$58,087,244$57,351,400  
Total +/-$24,505,226$23,511,100  
     
Cash$46,175,000   
Ticket Price$6   
     
$$ left for Extensions$75,704,700   
$$ left for Free Agents$72,138,700   
Lake Town Archers
CategoryThis YearLast Year  
Fan Interest77 / 100   
Attendance3,310,3252,936,250  
Attendance / Game40,86836,250  
Attendance Revenue$33,103,250$29,362,500  
Revenue / Game$408,682$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$10,157,714$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$33,103,250$33,103,250  
     
Payroll$68,278,999   
Total Revenue$84,760,964$80,862,500  
Total Player Expenses$66,737,166$66,228,199  
Total +/-$18,023,798$14,634,301  
     
Cash$47,375,000   
Ticket Price$10   
     
$$ left for Extensions$70,241,000   
$$ left for Free Agents$59,958,501   
Wilderland Wargs
CategoryThis YearLast Year  
Fan Interest83 / 100   
Attendance3,426,9762,936,250  
Attendance / Game42,30836,250  
Attendance Revenue$34,269,760$29,362,500  
Revenue / Game$423,083$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$10,190,331$10,000,000  
Play-Offs Revenue$6,418,745$0  
Attendance Revenue$34,269,760$34,269,760  
     
Payroll$69,271,386   
Total Revenue$92,378,836$80,862,500  
Total Player Expenses$70,645,903$69,976,586  
Total +/-$21,732,933$10,885,914  
     
Cash$50,000,000   
Ticket Price$10   
     
$$ left for Extensions$77,406,000   
$$ left for Free Agents$61,591,114   
Bree Cheese
CategoryThis YearLast Year  
Fan Interest48 / 100   
Attendance2,892,3242,936,250  
Attendance / Game35,70836,250  
Attendance Revenue$28,923,240$29,362,500  
Revenue / Game$357,077$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$9,880,037$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$28,923,240$28,923,240  
     
Payroll$50,538,185   
Total Revenue$80,303,277$80,862,500  
Total Player Expenses$74,201,518$50,962,899  
Total +/-$6,101,759$29,899,601  
     
Cash$50,886,272   
Ticket Price$10   
     
$$ left for Extensions$102,582,272   
$$ left for Free Agents$81,210,587   
Carrock Bears
CategoryThis YearLast Year  
Fan Interest72 / 100   
Attendance3,226,6082,936,250  
Attendance / Game39,83536,250  
Attendance Revenue$32,266,080$29,362,500  
Revenue / Game$398,347$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$10,117,650$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$32,266,080$32,266,080  
     
Payroll$66,573,429   
Total Revenue$83,883,730$80,862,500  
Total Player Expenses$67,729,841$67,692,029  
Total +/-$16,153,889$13,170,471  
     
Cash$50,000,000   
Ticket Price$10   
     
$$ left for Extensions$68,455,500   
$$ left for Free Agents$64,289,071   
Lonely Mountain Losers
CategoryThis YearLast Year  
Fan Interest82 / 100   
Attendance3,476,4562,936,250  
Attendance / Game42,91936,250  
Attendance Revenue$34,764,560$29,362,500  
Revenue / Game$429,192$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$10,104,947$10,000,000  
Play-Offs Revenue$2,137,902$0  
Attendance Revenue$34,764,560$34,764,560  
     
Payroll$78,616,028   
Total Revenue$88,507,409$80,862,500  
Total Player Expenses$80,444,999$80,878,028  
Total +/-$8,062,410$-15,528  
     
Cash$50,000,000   
Ticket Price$10   
     
$$ left for Extensions$70,993,900   
$$ left for Free Agents$52,246,472   
Moria Miners
CategoryThis YearLast Year  
Fan Interest49 / 100   
Attendance2,881,5942,936,250  
Attendance / Game35,57536,250  
Attendance Revenue$28,815,940$29,362,500  
Revenue / Game$355,752$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$9,858,586$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$28,815,940$28,815,940  
     
Payroll$38,303,557   
Total Revenue$80,174,526$80,862,500  
Total Player Expenses$39,720,005$39,429,357  
Total +/-$40,454,521$41,433,143  
     
Cash$48,750,000   
Ticket Price$10   
     
$$ left for Extensions$100,258,300   
$$ left for Free Agents$91,308,943   
Dead Marches Uruk-hai
CategoryThis YearLast Year  
Fan Interest82 / 100   
Attendance3,438,4702,936,250  
Attendance / Game42,45036,250  
Attendance Revenue$34,384,700$29,362,500  
Revenue / Game$424,502$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$10,199,944$10,000,000  
Play-Offs Revenue$2,138,753$0  
Attendance Revenue$34,384,700$34,384,700  
     
Payroll$51,485,642   
Total Revenue$88,223,397$80,862,500  
Total Player Expenses$52,883,439$53,015,242  
Total +/-$35,339,958$27,847,258  
     
Cash$50,000,000   
Ticket Price$10   
     
$$ left for Extensions$100,197,000   
$$ left for Free Agents$79,376,858   
Dunharrow Devils
CategoryThis YearLast Year  
Fan Interest76 / 100   
Attendance3,368,5572,936,250  
Attendance / Game41,58736,250  
Attendance Revenue$33,685,570$29,362,500  
Revenue / Game$415,871$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$10,063,348$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$33,685,570$33,685,570  
     
Payroll$50,074,714   
Total Revenue$85,248,918$80,862,500  
Total Player Expenses$51,083,182$51,168,114  
Total +/-$34,165,736$29,694,386  
     
Cash$50,000,000   
Ticket Price$10   
     
$$ left for Extensions$90,886,000   
$$ left for Free Agents$80,787,786   
Grey Havens Stars
CategoryThis YearLast Year  
Fan Interest59 / 100   
Attendance3,111,3532,936,250  
Attendance / Game38,41236,250  
Attendance Revenue$31,113,530$29,362,500  
Revenue / Game$384,118$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$9,996,383$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$31,113,530$31,113,530  
     
Payroll$62,362,428   
Total Revenue$82,609,913$80,862,500  
Total Player Expenses$63,962,861$64,155,828  
Total +/-$18,647,052$16,706,672  
     
Cash$50,000,000   
Ticket Price$10   
     
$$ left for Extensions$78,239,000   
$$ left for Free Agents$68,500,072   
Misty Mountain Hops
CategoryThis YearLast Year  
Fan Interest73 / 100   
Attendance3,207,2842,936,250  
Attendance / Game39,59636,250  
Attendance Revenue$32,072,840$29,362,500  
Revenue / Game$395,961$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$9,892,193$10,000,000  
Play-Offs Revenue$4,864,745$0  
Attendance Revenue$32,072,840$32,072,840  
     
Payroll$66,349,700   
Total Revenue$88,329,778$80,862,500  
Total Player Expenses$75,033,015$68,640,757  
Total +/-$13,296,763$12,221,743  
     
Cash$46,175,000   
Ticket Price$10   
     
$$ left for Extensions$65,520,300   
$$ left for Free Agents$60,687,800   
Gondor Condors
CategoryThis YearLast Year  
Fan Interest76 / 100   
Attendance3,320,6602,936,250  
Attendance / Game40,99636,250  
Attendance Revenue$33,206,600$29,362,500  
Revenue / Game$409,958$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$9,945,002$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$33,206,600$33,206,600  
     
Payroll$73,641,886   
Total Revenue$84,651,602$80,862,500  
Total Player Expenses$75,114,128$75,430,286  
Total +/-$9,537,474$5,432,214  
     
Cash$50,000,000   
Ticket Price$10   
     
$$ left for Extensions$92,514,900   
$$ left for Free Agents$57,220,614   
Numenor Kings
CategoryThis YearLast Year  
Fan Interest81 / 100   
Attendance3,252,7452,936,250  
Attendance / Game40,15736,250  
Attendance Revenue$32,527,450$29,362,500  
Revenue / Game$401,573$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$9,840,037$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$32,527,450$32,527,450  
     
Payroll$62,996,786   
Total Revenue$83,867,487$80,862,500  
Total Player Expenses$69,526,151$65,815,886  
Total +/-$14,341,336$15,046,614  
     
Cash$49,300,000   
Ticket Price$10   
     
$$ left for Extensions$85,098,500   
$$ left for Free Agents$67,165,714   
Palantir Stones
CategoryThis YearLast Year  
Fan Interest69 / 100   
Attendance3,262,4032,936,250  
Attendance / Game40,27736,250  
Attendance Revenue$32,624,030$29,362,500  
Revenue / Game$402,766$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$9,863,681$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$32,624,030$32,624,030  
     
Payroll$69,352,357   
Total Revenue$83,987,711$80,862,500  
Total Player Expenses$71,047,112$71,097,757  
Total +/-$12,940,599$9,764,743  
     
Cash$50,000,000   
Ticket Price$10   
     
$$ left for Extensions$99,450,500   
$$ left for Free Agents$61,510,143   
Valinor Vandals
CategoryThis YearLast Year  
Fan Interest78 / 100   
Attendance3,335,8962,936,250  
Attendance / Game41,18436,250  
Attendance Revenue$33,358,960$29,362,500  
Revenue / Game$411,839$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$9,872,286$10,000,000  
Play-Offs Revenue$6,551,901$0  
Attendance Revenue$33,358,960$33,358,960  
     
Payroll$57,620,514   
Total Revenue$91,283,147$80,862,500  
Total Player Expenses$59,528,883$59,811,114  
Total +/-$31,754,264$21,051,386  
     
Cash$50,000,000   
Ticket Price$10   
     
$$ left for Extensions$91,270,700   
$$ left for Free Agents$73,241,986   
Dagorlad Disaster
CategoryThis YearLast Year  
Fan Interest62 / 100   
Attendance3,207,3842,936,250  
Attendance / Game39,59736,250  
Attendance Revenue$32,073,840$29,362,500  
Revenue / Game$395,973$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$10,101,272$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$32,073,840$32,073,840  
     
Payroll$68,850,786   
Total Revenue$83,675,112$80,862,500  
Total Player Expenses$70,523,942$70,919,986  
Total +/-$13,151,170$9,942,514  
     
Cash$50,000,000   
Ticket Price$10   
     
$$ left for Extensions$73,973,500   
$$ left for Free Agents$62,011,714   
Dol Guldur Dragons
CategoryThis YearLast Year  
Fan Interest50 / 100   
Attendance2,780,8422,936,250  
Attendance / Game34,33136,250  
Attendance Revenue$27,808,420$29,362,500  
Revenue / Game$343,314$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$9,819,452$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$27,808,420$27,808,420  
     
Payroll$40,205,014   
Total Revenue$79,127,872$80,862,500  
Total Player Expenses$41,782,839$41,054,014  
Total +/-$37,345,033$39,808,486  
     
Cash$49,300,000   
Ticket Price$10   
     
$$ left for Extensions$104,101,200   
$$ left for Free Agents$89,957,486   
Isengard Raiders
CategoryThis YearLast Year  
Fan Interest87 / 100   
Attendance3,478,5722,936,250  
Attendance / Game42,94536,250  
Attendance Revenue$34,785,720$29,362,500  
Revenue / Game$429,453$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$10,177,886$10,000,000  
Play-Offs Revenue$1,558,680$0  
Attendance Revenue$34,785,720$34,785,720  
     
Payroll$62,439,214   
Total Revenue$88,022,286$80,862,500  
Total Player Expenses$64,156,243$62,152,214  
Total +/-$23,866,043$18,710,286  
     
Cash$48,050,000   
Ticket Price$10   
     
$$ left for Extensions$75,846,500   
$$ left for Free Agents$66,473,286   
Mordor Mimes
CategoryThis YearLast Year  
Fan Interest78 / 100   
Attendance3,361,9302,936,250  
Attendance / Game41,50536,250  
Attendance Revenue$33,619,300$29,362,500  
Revenue / Game$415,053$362,500  
     
Broadcating Revenue$41,500,000$41,500,000  
Merchandising Revenue$10,130,511$10,000,000  
Play-Offs Revenue$0$0  
Attendance Revenue$33,619,300$33,619,300  
     
Payroll$79,262,643   
Total Revenue$85,249,811$80,862,500  
Total Player Expenses$80,236,267$80,308,443  
Total +/-$5,013,544$554,057  
     
Cash$50,000,000   
Ticket Price$10   
     
$$ left for Extensions$72,567,000   
$$ left for Free Agents$51,599,857   

Out of the Park Developments - The place for baseball and boxing simulation games
Out of the Park Baseball Homepage - The home of the Out of the Park Baseball Series