Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.
-
Upload
tiffany-horton -
Category
Documents
-
view
216 -
download
2
Transcript of Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.
![Page 1: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/1.jpg)
SABR Case Competition
![Page 2: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/2.jpg)
Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams
![Page 3: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/3.jpg)
Finding The Perfect
Cole Hamels Trade
![Page 4: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/4.jpg)
Outline
• 1) Projecting Hamels future value using his current value with risk involved
• 2) Putting a dollar value on that WAR • 3) Finding possible trade partners • 4) Valuing those prospects based on WAR, age, position, and rank and
associated a dollar value with that • 5) Coming up with possible trade packages that provides the most value
for the teams involved• 6) Estimating added wins • 7) Calculating added revenue for those teams
![Page 5: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/5.jpg)
Stage 1
Finding Hamels Present and Future Value • To find Hamels PV we used a combination of our own SIERA
calculation and a consistency rating.
• Calculated SIERA – K% , BB% , GB – (FB+IFFB)
• Consistency rating – Our SIERA + WAR + FIP weighted over the last 3 years
![Page 6: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/6.jpg)
Hamels Current Value1 Pitcher Name Team IP W L WAR Calculated SIERA2 Clayton Kershaw Dodgers 198.1 21 3 7.2 2.053 Felix Hernandez Mariners 236 15 6 6.2 2.574 David Price - - - 248.1 15 12 6.1 2.705 Stephen Strasburg Nationals 215 14 11 4.3 2.716 Corey Kluber Indians 235.2 18 9 7.3 2.737 Hisashi Iwakuma Mariners 179 15 9 3.2 2.798 Chris Sale White Sox 174 12 4 5.4 2.819 Phil Hughes Twins 209.2 16 10 6.1 2.93
10 Zack Greinke Dodgers 202.1 17 8 3.9 2.9611 Brandon McCarthy - - - 200 10 15 3 2.9812 Madison Bumgarner Giants 217.1 18 10 3.6 3.0513 Jordan Zimmermann Nationals 199.2 14 5 5.2 3.0814 Jeff Samardzija - - - 219.2 7 13 4.1 3.1115 Jon Lester - - - 219.2 16 11 6.1 3.2316 Max Scherzer Tigers 220.1 18 5 5.6 3.3617 Alex Wood Braves 171.2 11 11 2.5 3.4018 Johnny Cueto Reds 243.2 20 9 4.1 3.4119 Dallas Keuchel Astros 200 12 9 3.9 3.4420 Garrett Richards Angels 168.2 13 4 4.3 3.5021 Alex Cobb Rays 166.1 10 9 2.7 3.50
22Cole Hamels Phillies 204.2 9 9 3.8 3.5423 James Shields Royals 227 14 8 3.7 3.5624 Hiroki Kuroda Yankees 199 11 9 3.5 3.5725 Mike Leake Reds 214.1 11 13 1.9 3.5826 Adam Wainwright Cardinals 227 20 9 4.5 3.59
Pitcher Name Calculated SIERA Consistency Value
1 Felix Hernandez 2.86 24.45
2 Clayton Kershaw 2.80 24.36
3 David Price 3.05 24.12
4 Chris Sale 2.99 24.11
5 Max Scherzer 3.26 23.84
6 Zack Greinke 3.31 23.78
7Cole Hamels 3.40 23.718 Madison Bumgarner 3.32 23.69
9 James Shields 3.55 23.65
10 Adam Wainwright 3.24 23.63
11 Jeff Samardzija 3.48 23.21
12 R.A. Dickey 3.94 23.17
13 Jordan Zimmermann 3.40 23.08
14 Justin Verlander 3.88 22.96
15 Hiroki Kuroda 3.60 22.90
2012-2014
2014
![Page 7: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/7.jpg)
Stage 1
Finding his future value over control years • Combination of projected WAR calculations and player
comparisons • Weighted his projected WAR at 40% and his player comps at
60% • Comparisons - pitchers with similar:
• stats through age 30• physical attributes• mechanics• pitching style• pitch tendencies
![Page 8: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/8.jpg)
Pitchers Comparisons
Tom GlavineRoy Oswalt Chuck Finley
Cliff LeeMark Buehrle
Pedro Martinez
![Page 9: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/9.jpg)
The Johan Santana Comparison
• Cole Hamel’s Pitch Breakdown compared to Johan Santana’s
• Average Velocity on FB over course of career both 91.2
FBCHSLOther
FB CH
CT CB
Hamels
Santana
26 27 28 29 30 3186
87
88
89
90
91
92
93
94
HamelsSantana
![Page 10: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/10.jpg)
Stage 1
Hamels WAR from 31-35
Age aWAR GlaWAR OswWAR FinWAR LeeWAR BeuWAR PedWAR HamWAR weiAVG 5/3/2 proj Tot_AVG UP_AVG LOW_AVG
26 5.2 4.7 6.3 3.6 4.2 6 6.4 3.5 5.05
27 5 3.5 5.6 4.5 2.7 1.8 11.9 4.7 4.71
28 4.233333 3.4 5.6 2.8 0.2 3.5 9.9 4.4 4.06
29 4.5 4.2 4.4 1.2 7.1 4.3 5.8 4.1 4.1
30 5.1 5.1 3.1 4.9 6.5 3.2 7.8 3.8 4.88
31 4.766667 3.6 3 3.5 7 3.7 7.8 4.23 4.01 4.14 4.80 3.49
32 4.816667 4.7 4.3 4.3 6.5 3.4 5.7 4.69 4.03 4.43 5.08 3.77
33 4.016667 4.2 2.5 4.9 4.8 1.9 5.8 3.99 4.22 4.08 4.74 3.42
34 2.966667 4.5 0.7 2.8 5.1 2.7 2 3.03 4.20 3.50 4.15 2.84
35 2.216667 1.5 0.9 4.5 1.7 3.5 1.2 2.17 3.86 2.85 3.50 2.19
Standard Deviation = 1.85 95% Confidence Interval = +/- 0.66 Wins
![Page 11: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/11.jpg)
Stage 1
Hamels WAR from 31-35
30 31 32 33 34 35 36 370
1
2
3
4
5
6
7
8
9
Future WAR
Chuck Finley Cliff Lee Mark Buehrle Tom Glavine Pedro Martinez Roy Oswalt Average
Age
WAR
Age WAR
31 4.14
32 4.43
33 4.08
34 3.50
35 2.85
![Page 12: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/12.jpg)
Stage 1
95% Confidence Interval
30.5 31 31.5 32 32.5 33 33.5 34 34.5 35 35.50
1
2
3
4
5
6
Future WAR
Chuck Finley Cliff Lee Mark Buehrle Tom Glavine Pedro MartinezRoy Oswalt Tot_AVG Upper Average Lower Average
Age
WAR
![Page 13: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/13.jpg)
Stage 2
Putting a Dollar Value on Hamels WAR
Age WAR Expected Value WAR Value NPV Expected Contract NPV Contract Surplus
31 4.142 $28,994,000.00 $7,000,000.00 $126,602,538.67 $23,500,000.00 $99,000,360.18 $27,602,178.49
32 4.426 $32,534,040.00 $7,350,000.00 $23,500,000.00
33 4.080 $31,489,869.60 $7,717,500.00 $23,500,000.00
34 3.497 $28,334,196.20 $8,103,375.00 $23,500,000.00
35 2.845 $24,207,392.36 $8,508,543.75 $20,000,000.00
![Page 14: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/14.jpg)
Stage 3
Risk Assessment- Hamels • Factors that influence future injuries, ranked in order of
importance – Past Injuries– Decreased FB Velocity – Pitch Type– Mechanics – Injury Before Age 24– Pitcher Comparisons
![Page 15: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/15.jpg)
Past Injuries
• 2004- Elbow Tendonitis (minors) missed 40 games (20) • 2007- Elbow Ligament soreness, missed 30 games (23) • 2011- Surgery on elbow in off season, returned healthy for
2012 opener • 2013- Reported shoulder soreness, nothing came of it
![Page 16: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/16.jpg)
Injury Adjustment
Age WAR Expected Value WAR Value NPV Excpected Contract NPV ContractNPV Surplus Value
Adjustment after InjuryAssessment
31 4.14 $28,994,000.00 $7,000,000.00 $126,602,538.67 $23,500,000.00 $99,000,360.18 $27,602,178.49 $30,362,396.34
32 4.43 $32,534,040.00 $7,350,000.00 $23,500,000.00
33 4.08 $31,489,869.60 $7,717,500.00 $23,500,000.00
34 3.50 $28,334,196.20 $8,103,375.00 $23,500,000.00
35 2.85 $24,207,392.36 $8,508,543.75 $20,000,000.00
![Page 17: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/17.jpg)
![Page 18: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/18.jpg)
![Page 19: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/19.jpg)
![Page 20: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/20.jpg)
Where is Hamelsmost valuable?
![Page 21: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/21.jpg)
Stage 3
Finding Possible Trade Partners
Nationals WAR Dodgers WAR Cardinals WAR Red Sox WAR Pirates WAR Blue Jays WAR Cubs WAR
Max Scherzer 4.9Clayton Kershaw 5.9
Adam Wainwright 3.9 Rick Porcello 2.9 Gerrit Cole 2.6
Marcus Stroman 2.8 Jon Lester 4
Stephen Strasburg 3.7 Zack Greinke 3.2
Carlos Martinez 2.3 Wade Miley 2.4
Francisco Liriano 2.3
Mark Buehrle 2.6
Kyle Hendricks 2.6
Jordan Zimmermann 3.7 Hyun-Jin Ryu 2.6 Lance Lynn 2.8
Clay Buchholz 1.7
Vance Worley 1.2
Drew Hutchison 1.8 Jake Arrieta 1.7
Gio Gonzalez 2.6Brandon McCarthy 1.9
Michael Wacha 1.7
Justin Masterson 1.4 A.J. Burnett 1.5 R.A. Dickey 1.9
Jason Hammel 1.2
Doug Fister 2Brett Anderson 0.7 John Lackey 1.8 Joe Kelly 0.6 Jeff Locke 0.3
Marco Estrada 0.9
Tsuyoshi Wada 0.8
Total War 16.9 13.6 12.5 9 7.9 10 10.3With Hamels 17.8 16.5 13.6 11.3 10.5 12 12.4% Increase 5.33% 21.32% 8.80% 25.56% 32.91% 20.00% 20.39%
![Page 22: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/22.jpg)
![Page 23: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/23.jpg)
Stage 4
Valuing Prospects • Method: – Player age, position and level gave us a risk value (low, med, high)– Examined prospect ranking charts – Equated above findings to find their surplus value over first 6 years of
service time
![Page 24: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/24.jpg)
Trade Option 2
![Page 25: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/25.jpg)
Jameson Taillon(RHP)
• Total Surplus Value = $26.88• Baseball America #31 Pirates #2• Scouting grades: Fastball: 65 | Curveball: 60
| Changeup: 55 | Control: 55 | Overall: 60• “potential number two starter”• 2nd Overall Pick in the 2010 Draft out of HS
Age: 23
![Page 26: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/26.jpg)
Austin Meadows(OF)
• Total Surplus Value= $22.54 Million• Baseball America #46 Pirates #4• Scouting grades: Hit: 60 | Power: 55 | Run: 65 | Arm: 40 |
Field: 60 | Overall: 55• “He has a smooth left-handed swing and an advanced
approach at the plate”• 9th pick in 2013 Draft out of HS
Age: 19
![Page 27: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/27.jpg)
Jacoby Jones(2B/OF)
• Total Surplus Value≈ 5 Million. • Pirates #12 • Scouting grades: Hit: 40 | Power: 50 | Run: 65 |Arm: 55 | Field: 50 | Overall: 45• “Jones has the tools to do just about everything on the
baseball field”• 3rd Round Pick in 2013 out of LSU
Age: 22
![Page 28: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/28.jpg)
Trade Option 2 - Pirates
NPV Received NPV Given
Pirates $52,009,779.69 $51,800,000.00
Get $52,009,779.69
CASH $21,647,383.35
Hamels $30,362,396.34
Give $51,800,000.00
Jones $4,733,333.33
Meadows $21,466,666.67
Taillon $25,600,000.00
![Page 29: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/29.jpg)
Trade Option 2 - Phillies
NPV Received NPV Given
Phillies $51,800,000.00 $52,009,779.69
Get $51,800,000.00
Jones $4,733,333.33
Meadows $21,466,666.67
Taillon $25,600,000.00
Give $52,009,779.69
CASH $21,647,383.35
Hamels $30,362,396.34
![Page 30: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/30.jpg)
Converting Wins to Revenue
Increase in wins effect on playoff revenue
Increase in wins effect on ticket revenue
![Page 31: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/31.jpg)
Making the Playoffs Not Making the Playoffs0
0.02
0.04
0.06
0.08
0.1
0.12
Postseason Effect on Revenue%
Incr
ease
in
Reve
nue
![Page 32: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/32.jpg)
Pirates
![Page 33: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/33.jpg)
Pirates
• 2014 vs. 2013 – 14.6% increase in revenue
• Average 10.1% and 14.6%
• 12.35% Increase
![Page 34: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/34.jpg)
Playoff Percentage vs. Wins
65 70 75 80 85 90 95 1000.00%
10.00%
20.00%
30.00%
40.00%
50.00%
60.00%
70.00%
80.00%
90.00%
100.00%
![Page 35: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/35.jpg)
Non Linear Regression
65 70 75 80 85 90 95 100 1050.00%
10.00%
20.00%
30.00%
40.00%
50.00%
60.00%
70.00%
80.00%
90.00%
100.00%
![Page 36: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/36.jpg)
Non Linear Regression
70 75 80 85 90 95 1000.00%
10.00%
20.00%
30.00%
40.00%
50.00%
60.00%
70.00%
80.00%
90.00%
100.00%
Wins Regression
Wins PO%75 8.73%76 10.42%77 12.48%78 14.99%79 18.07%80 21.81%81 26.35%82 31.77%83 38.13%84 45.37%85 53.26%86 61.42%87 69.33%88 76.45%89 82.37%90 86.91%91 90.12%92 92.23%93 93.52%94 94.25%95 94.65%
![Page 37: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/37.jpg)
Trade Option 2 – Playoff Revenue AddedWins PO%
75 5.53%76 6.29%77 7.23%78 8.42%79 9.93%80 11.88%81 14.38%82 17.63%83 21.82%84 27.18%85 33.92%86 42.12%87 51.58%88 61.77%89 71.79%90 80.68%91 87.76%92 92.81%93 96.07%94 98.00%95 99.05%
Pirates Phillies (Year 6)
2014 Rev $204,000,000.00 $265,000,000.00
Playoffs $229,200,876.40 $291,765,000.00
No Playoffs $217,286,630.54 $280,635,000.00
Rev Dif $11,914,245.86 $11,130,000.00
Wins added 3.8 3.1
Wins bef 84.2
PO% bef 46.9%
Wins aft 88.0
PO% aft 76.5%
PO% Dif 29.6% 11.1%
Rev Added $3,520,939.19 $1,237,309.60
![Page 38: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/38.jpg)
Wins vs. Attendance
60 65 70 75 80 85 90 95 1000
500000
1000000
1500000
2000000
2500000
3000000
3500000
4000000
![Page 39: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/39.jpg)
Trade Option 2 – Ticket Revenue AddedPirates Phillies (Year 6)
Wins added 3.8 3.1
Wins bef 84.2
Attendance bef 2,566,700.0
Wins aft 88.0
Attendance aft 2,810,667.0
Attendance Dif 243,967 197,358
Avg Ticket Price $73.91 $82.10
Ticket Rev Added $18,031,601 $16,203,092
![Page 40: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/40.jpg)
Trade Option 2 – Total Revenue Added
Pirates Phillies (Year 6)
Playoff Rev Added $1,237,310 $3,520,939
Ticket Rev Added $16,203,092 $18,031,601
Sum Rev Added $17,440,401 $21,552,540
Total Rev Added $38,992,942
Avg Rev Added $19,496,471
![Page 41: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/41.jpg)
![Page 42: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/42.jpg)
Red Sox Surplus OF
Red Sox WAR
Mookie Betts 3.4
Rusney Castillo 2.6
Daniel Nava 1.4Allen Craig 0.9
Shane Victorino 1.5
Brock Holt 1.4
Jackie Bradley Jr. 1
![Page 43: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/43.jpg)
Projecting Nava’s Potential EffectNava WAR = 1.4
Blue Jays WAR Cardinals WAR Cubs WARJose Bautista 5.2 Matt Holliday 2.8 Jorge Soler 2.2Michael Saunders* 1.9 Jason Heyward 4.9 Dexter Fowler 1.3Kevin Pillar 0.7 Jon Jay 1.4 Chris Denorfia 0.4
Dalton Pompey0.2
Peter Bourjos1.4
Arismendy Alcantara0.5
8 10.5 4.49.2 10.5 5.3
15.00% 0.00% 20.45%
Dodgers WAR Nationals WAR Pirates WARYasiel Puig 4.9 Bryce Harper 4.2 Andrew McCutchen 6.1Andre Ethier 0.3 Jayson Werth 2.8 Starling Marte 3.3Carl Crawford 1.6 Denard Span 2.7 Josh Harrison 2.8Joc Pederson 2 Tyler Moore 0.1 Gregory Polanco 0.8
8.8 9.8 138.2 11.1 13.6
-6.82% 13.27% 4.62%
![Page 44: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/44.jpg)
Projecting Nava’s Potential EffectNava WAR = 1.4
Blue Jays WAR Cardinals WAR Cubs WARJose Bautista 5.2 Matt Holliday 2.8 Jorge Soler 2.2Michael Saunders* 1.9 Jason Heyward 4.9 Dexter Fowler 1.3Kevin Pillar 0.7 Jon Jay 1.4 Chris Denorfia 0.4
Dalton Pompey0.2
Peter Bourjos1.4
Arismendy Alcantara0.5
8 10.5 4.49.2 10.5 5.3
15.00% 0.00% 20.45%
Dodgers WAR Nationals WAR Pirates WARYasiel Puig 4.9 Bryce Harper 4.2 Andrew McCutchen 6.1Andre Ethier 0.3 Jayson Werth 2.8 Starling Marte 3.3Carl Crawford 1.6 Denard Span 2.7 Josh Harrison 2.8Joc Pederson 2 Tyler Moore 0.1 Gregory Polanco 0.8
8.8 9.8 138.2 11.1 13.6
-6.82% 13.27% 4.62%
![Page 45: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/45.jpg)
Who needs closer help?
Blue Jays WAR Cardinals WAR Cubs WAR Dodgers WAR
Brett Cecil 0.5 Trevor Rosenthal 1 Hector Rondon 0.3 Kenley Jansen 1.3
Nationals WAR Pirates WAR Red Sox WAR
Drew Storen 0.3 Mark Melancon 0.9 Koji Uehara 1
![Page 46: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/46.jpg)
Who needs closer help?
Blue Jays WAR Cardinals WAR Cubs WAR Dodgers WAR
Brett Cecil 0.5 Trevor Rosenthal 1 Hector Rondon 0.3 Kenley Jansen 1.3
Nationals WAR Pirates WAR Red Sox WAR
Drew Storen 0.3 Mark Melancon 0.9 Koji Uehara 1
![Page 47: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/47.jpg)
Trade Option 1
![Page 48: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/48.jpg)
Manuel Margot(OF)
• Total Surplus Value= $20.4 Million• Baseball America #99 Red Sox # 5• Scouting grades: Hit: 55 | Power: 40 | Run: 65 | Arm: 50 | Field: 60 | Overall: 50• “very quick hands and a patient approach at the plate”• “Already skipped a level, on track to reach the Majors at age
22”
Age: 20
![Page 49: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/49.jpg)
Eduardo Rodriguez(LHP)
• Total Surplus Value= $17.8 Million• Baseball America #65 Red Sox #4 • Scouting grades: Fastball: 55 | Slider: 50 | Changeup: 50 |
Control: 50 | Overall: 50 • “throws his fastball in the low 90s, with good sink and
movement”• “profiles as a possible middle-of-the rotation starter”
Age: 21
![Page 50: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/50.jpg)
Jeff Hoffman(RHP)
• Total Surplus Value= $14.2 Million• Baseball America #87 Blue Jays #3• Scouting grades: Fastball: 65 | Curveball: 65 | Changeup: 55 | Control: 55 | Overall: 55• “he works in the mid 90s and hits 98 mph with his fastball”• 9th pick in the 2014 Draft
Age: 22
![Page 51: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/51.jpg)
Trey Ball(LHP)
• Total Surplus Value≈ 4 million• Red Sox #11 • Scouting grades: Fastball: 60 | Curveball: 55 | Changeup: 55 | Control: 45 | Overall: 50• “An excellent athlete, Ball was considered the top two-way
player in the 2013 Draft class (7th overall)”• “Ball's ceiling might be the highest of all of the Red Sox
pitching prospects”
Age: 20
![Page 52: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/52.jpg)
Trade Option 1 - Blue Jays
NPV Received NPV Given
Blue Jays $13,528,639.46 $13,533,333.33
Get $13,528,639.46
CASH $7,437,641.72
Nava $12,430,000.00
Papelbon -$6,339,002.27
Give $13,533,333.33
Hoffman $13,533,333.33
![Page 53: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/53.jpg)
Trade Option 1 - Red Sox
NPV Received NPV Given
Red Sox $52,009,779.69 $52,563,333.33
Get $52,009,779.69
CASH $21,647,383.35
Hamels $30,362,396.34
Give $52,563,333.33
Ball $3,800,000.00
Margot $19,400,000.00
Nava $12,430,000.00
Rogriguez $16,933,333.33
![Page 54: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/54.jpg)
Trade Option 1 - Phillies
NPV Received NPV Given
Phillies $53,666,666.67 $53,108,419.15
Get $53,666,666.67
Ball $3,800,000.00
Hoffman $13,533,333.33
Margot $19,400,000.00
Rogriguez $16,933,333.33
Give $53,108,419.15
CASH $29,085,025.08
Hamels $30,362,396.34
Papelbon -$6,339,002.27
![Page 55: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/55.jpg)
Trade Option 1 – Playoff Revenue AddedRed Sox Blue Jays Phillies (Year 6)
2014 Rev $357,000,000.00 $218,000,000.00 $265,000,000.00
Playoffs $393,057,000.00 $240,018,000.00 $291,765,000.00
No Playoffs $378,063,000.00 $230,862,000.00 $280,635,000.00
Rev Dif $14,994,000.00 $9,156,000.00 $11,130,000.00
Wins added 3.5 2.0 3.2
Wins bef 87.0 84.0
PO% bef 69.3% 45.4%
Wins aft 90.5 86.0
PO% aft 88.7% 61.4%
PO% Dif 19.3% 16.1% 11.47%
Rev Added $4,031,067.13 $1,469,993.20 $1,276,635.32
![Page 56: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/56.jpg)
Trade Option 1 – Ticket Revenue AddedRed Sox Blue Jays Phillies (Year 6)
Wins added 3.5 2.0 3.2
Wins bef 87.0 84.0
Attendance bef 2,744,500 2,554,000
Wins aft 90.5 86.0
Attendance aft 2,969,417 2,681,000
Attendance Dif 224,917 127,000 204,724
Avg Ticket Price $141.59 $104.54 $82.10
Ticket Rev Added $31,845,998 $13,276,580 $16,807,840
![Page 57: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/57.jpg)
Trade Option 1 – Ticket Revenue AddedRed Sox Blue Jays Phillies (Year 6)
Wins added 3.5 2.0 3.2
Wins bef 87.0 84.0
Attendance bef 2,744,500 2,554,000
Wins aft 90.5 86.0
Attendance aft 2,969,417 2,681,000
Attendance Dif 224,917 127,000 204,724
Avg Ticket Price $141.59 $104.54 $82.10
Ticket Rev Added $31,845,998 $13,276,580 $16,807,840
![Page 58: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/58.jpg)
Trade Option 1 – Ticket Revenue Added
Red Sox Blue Jays Phillies (Year 6)
Wins added 3.5 2.0 3.2
Wins bef 87.0 84.0
Attendance bef 2,744,500 2,554,000
Wins aft 90.5 86.0
Attendance aft 2,969,417 2,681,000
Attendance Dif 224,917 127,000 204,724
Avg Ticket Price $141.59 $104.54 $82.10
Ticket Rev Added $31,845,998 $13,276,580 $16,807,840
224,917÷ 81 Home games
2,776 Per Game
37,811 Max Capacity- 36,495 Avg Attendance
1,316 Per Game
![Page 59: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/59.jpg)
Trade Option 1 – Total Revenue Added
Red Sox Blue Jays Phillies (Year 6)
Playoff Rev Added $4,031,067 $1,469,993 $1,276,635
Ticket Rev Added $31,845,998 $13,276,580 $16,807,840
Sum Rev Added $35,877,065 $14,746,573 $18,084,476
Total Rev Added $68,708,114
Avg Rev Added $22,902,705
![Page 60: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/60.jpg)
Sources• http://www.fangraphs.com • http://www.baseball-reference.com• http://www.fangraphs.com/coolstandings.aspx• http://www.draysbay.com/2012/3/9/2847644/prospect-values• http://boston.redsox.mlb.com/mlb/prospects/watch/y2014/#list=tor• http://www.minorleagueball.com/2015/1/19/7815629/boston-red-sox-top-20-prospects-for-2015• http://www.minorleagueball.com/2015/1/23/7878709/pittsburgh-pirates-top-20-prospects-for-2015• http://www.spotrac.com/mlb/philadelphia-phillies/cole-hamels/• http://www.hardballtimes.com/methodology-and-calculations-of-dollars-per-war/• http://www.rotochamp.com/baseball/TeamPage.aspx?TeamID=PIT&StatType=RotoChamp• http://www.fangraphs.com/projections.aspx?pos=of&stats=bat&type=zips&team=14&players=0• http://www.fangraphs.com/statss.aspx?playerid=4972&position=P• http://www.baseball-almanac.com/baseball_attendance.shtml• http://www.baseball-reference.com/leagues/MLB/• http://blog.tiqiq.com/2014/03/2014-mlb-tickets-prices-by-team/• Diamond Dollars by Vince Gennaro
![Page 61: Jesse Hiss, Jack Pillsbury, Mick Schroeder, Clayton Vance, Harrison Williams.](https://reader035.fdocuments.us/reader035/viewer/2022070412/56649ee75503460f94bf7c83/html5/thumbnails/61.jpg)
Questions?