50 - 52% of revenue for payroll would be around 125 million for next year. That is if the Twins are contenders and do not take a step back. Ticket revenue would be at a minimum $110 - $120 million at a minimum, rest of numbers I would need help filling in, concession income, TV and radio rights, National TV contract, stadium naming rights are a few of the streams of income above ticket income.