Financial Report

(As of Saturday, Jan 1 2022)

Toronto

ArenaMaple Leaf Gardens
Capacity20,000
Ticket Price$20.00


Income

Current Funds$61,744,682
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,550,000
Farm Payroll$1,807,500
Prospect Fees$0,000
Coach$329,408
Games Remaining82
Total Game Expenses$727,889
Projected Expenses$59,686,908
Projected Balance$2,057,774

Salary Commitment

Year: 1$59,357,500
Year: 2$48,800,000
Year: 3$36,450,000
Year: 4$24,325,000

 Pro Payroll

Brandon Larmer 4,500,000(5)
Korey Richardson 4,000,000(5)
Konstantyn Balabanov 3,750,000(5)
Mikael Micksora 3,500,000(5)
Astrom Bjorklund 3,125,000(4)
Lars Bengtsson 3,000,000(4)
Jean-Paul Gaultier 2,950,000(3)
Trent Johnson 2,950,000(3)
Hayk Nazarian 2,450,000(4)
Lukas Vojtek 2,450,000(1)
Noak Novensson 2,225,000(3)
Bill Levendis 2,000,000(2)
Peter Stamas 2,000,000(2)
Anders Bjorkvist 2,000,000(3)
D'Wayne Kane 2,000,000(1)
Abdul Majeet 2,000,000(3)
Luca Luciano 2,000,000(1)
Gunner Wesley 1,950,000(1)
Jack Asunian 1,550,000(1)
Jake Thomas 1,550,000(2)
Kaiden Kennedy 1,550,000(2)
Adam Flemming 1,550,000(2)
Guillermo Batista 1,250,000(2)
K'Adre Payne 1,250,000(2)


 Farm Payroll

Tripp Parker 195,000(1)
Martin Dandenhousse 155,000(1)
Bob Grange 99,000(2)
Vitomir Boykov 97,500(2)
Milan Krevic 97,000(2)
Bobby Valencia 96,500(2)
Basil Angelidis 96,500(2)
Stewart Sandenberg 95,000(2)
Sergei Skvortsov 90,000(2)
Jimmy Florakis 90,000(2)
D'Andre Williams 89,500(2)
Matej Cerny 89,500(2)
Joe Morgan 87,500(2)
Miroslav Vigilanko 87,500(2)
Roofus Drago 87,500(1)
Nathan Dalimont 85,500(1)
Rielly Weinberg 84,500(2)
Ralphus Jackson 84,500(1)




Boston

ArenaBoston Garden
Capacity20,000
Ticket Price$20.00


Income

Current Funds$65,809,658
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$55,625,000
Farm Payroll$2,279,000
Prospect Fees$0,000
Coach$500,000
Games Remaining76
Total Game Expenses$712,244
Projected Expenses$54,130,537
Projected Balance$11,679,121

Salary Commitment

Year: 1$57,904,000
Year: 2$57,904,000
Year: 3$35,025,000
Year: 4$21,800,000

 Pro Payroll

Jacob Lucas 5,500,000(4)
Bernie Doods 3,500,000(3)
Gustav Gunnerson 3,125,000(4)
Hayden Culek 3,000,000(5)
Kyle Randerson 3,000,000(4)
Chris Diddy 3,000,000(3)
Marcus Jones 2,950,000(2)
Daniel Courturier 2,950,000(4)
John Francouz 2,750,000(3)
Mathias Niederberger 2,750,000(2)
Luc LeFlame 2,225,000(5)
Marek Zidnik 2,225,000(3)
Ilya Checkov 2,000,000(2)
Luke Jacobs 2,000,000(5)
Charlie Black 2,000,000(2)
Kyle Ranger 1,950,000(2)
Igor Rainov 1,950,000(2)
Kyle Clover 1,750,000(2)
Nick Poppagorgio 1,750,000(3)
Serge Zuboo 1,750,000(2)
Buboito Galzo 1,750,000(2)
Billy Bonks 1,750,000(2)


 Farm Payroll

Mikal Sauve 155,000(2)
Charlie Wall 155,000(2)
Stan Theeman 125,000(2)
Randy Rouge 125,000(2)
Stew Smith 125,000(2)
Gus Richards 99,000(2)
Richie Rich 97,000(2)
Matt Wagon 97,000(2)
Ryan Overman 97,000(2)
Jack Jones 96,500(2)
Cori Smallinder 96,500(2)
Sergei Plakov 96,500(2)
Jacob Perez 95,000(2)
Mitch Marley 95,000(2)
Nathan Thomas 95,000(2)
Kenny Nickles 95,000(2)
Luc Long 90,000(2)
Paul Short 90,000(2)
Michael Stanley 90,000(2)
William Wallace 89,500(2)
Fred Pratt 89,500(2)
Tim LaChoice 85,500(2)




New York

ArenaMadison Square Garden
Capacity20,000
Ticket Price$20.00


Income

Current Funds$66,379,554
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$54,125,000
Farm Payroll$2,135,000
Prospect Fees$0,000
Coach$500,000
Games Remaining82
Total Game Expenses$692,195
Projected Expenses$56,760,000
Projected Balance$9,619,554

Salary Commitment

Year: 1$56,260,000
Year: 2$53,826,000
Year: 3$35,475,000
Year: 4$21,350,000

 Pro Payroll

Nathan Alexander 4,500,000(4)
Evan Lovia 3,500,000(4)
Jordan Malleeno 3,125,000(4)
Alexei Romanov 3,000,000(5)
Kris Odinson 3,000,000(3)
Ron Zoomer 3,000,000(5)
Tony Arancini 2,450,000(3)
Jiri Nekola 2,450,000(3)
Randal Reid 2,225,000(3)
Demarcus Johnson 2,225,000(2)
Landon Rhoades 2,225,000(2)
Jonny Ace Jr. 2,225,000(5)
Adrian Chechik 2,000,000(3)
Perry Deathe 2,000,000(3)
Torey Black 2,000,000(2)
Richard Bocchino 2,000,000(2)
Mikael Malkova 2,000,000(5)
Janis Griffith 1,950,000(2)
Louis Laurent 1,950,000(1)
Silvios Argos 1,750,000(2)
Lee Gotti 1,750,000(2)
Evgeni Fetisov 1,550,000(2)
Harlo Quinn 1,250,000(2)


 Farm Payroll

Wayne Cobra 155,000(2)
Vladamir Kozlov 99,000(2)
Darren Lebeouf 99,000(1)
Jonathan Xavier 99,000(2)
Henrik Karlsson 97,500(2)
Petr Pettersson 97,500(2)
Devon Hammer 97,500(2)
Drakario Krastio 97,000(2)
Tim Coffey 97,000(2)
Lionel Cosmo 97,000(1)
Filip Alphonso 97,000(2)
Chadwick Cobblebutt 96,500(2)
Esen Elsdon 96,500(1)
Pavel Marko 96,500(1)
Andrei Putin 95,000(2)
Mosi Bratoslav 95,000(1)
Rudolph Winfrith 90,000(2)
Adonis Poppadopoulos 90,000(2)
Conn Mahavir 87,500(2)
Victorianus Gregor 85,500(2)
Osbeorn Lotario 85,500(2)
Ethan Kane 84,500(2)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$20.00


Income

Current Funds$66,026,759
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$49,000,000
Farm Payroll$3,051,000
Prospect Fees$0,000
Coach$500,000
Games Remaining82
Total Game Expenses$640,866
Projected Expenses$52,551,000
Projected Balance$13,475,759

Salary Commitment

Year: 1$52,051,000
Year: 2$45,844,000
Year: 3$25,675,000
Year: 4$14,075,000

 Pro Payroll

Keith Lysiak 3,125,000(5)
Sebastien Roy 3,000,000(4)
Patrick Lebeau 2,950,000(4)
Nico Tuominen 2,750,000(3)
Corey Mapes 2,450,000(3)
Barry Fuchs 2,225,000(2)
Simon Cameron 2,225,000(3)
Robin Anderson 2,225,000(2)
Alexie Sadikov 2,225,000(3)
Ryan Willis 2,225,000(2)
Marc Leneveu 2,000,000(1)
Marcel Nobles 2,000,000(2)
LeGrand Richard 2,000,000(5)
David Elsner 1,950,000(1)
Anton Lander 1,950,000(2)
Lars Volden 1,950,000(1)
Roy Sanderson 1,950,000(3)
Kenneth Madsoe 1,750,000(2)
Jaden Cooper 1,750,000(2)
Keith Duncan 1,750,000(2)
Jason Rielly 1,750,000(5)
Johnny Brasco 1,550,000(2)
Geoffrey Stanton 1,250,000(4)


 Farm Payroll

Steffen Soberg 200,000(2)
Benjamin Mcgregor 195,000(2)
Daniel Rosketh 175,000(2)
Erick Nodrum 175,000(2)
Mats Thorensen 175,000(2)
Manuel Herrin 155,000(2)
Justin Morin 155,000(2)
Derek Ohara 155,000(2)
Drew Tselios 155,000(2)
John Ramage 125,000(2)
Tim Bothsinger 125,000(2)
Dylan Thickson 125,000(2)
Brayden Torments 125,000(2)
Deon Hopkins 125,000(1)
Esa Lund 125,000(2)
Thomas Pek 99,000(2)
Michael Imrich 99,000(2)
Miroslav Preisinger 97,500(1)
Terry Dundas 97,500(2)
Clarke Rapps 97,000(2)
Zeke Delaney 96,500(2)
Hannu Orsava 90,000(2)
David Webber 84,500(1)




Washington

ArenaCapital One Arena
Capacity20,000
Ticket Price$0.00


Income

Current Funds$45,417,781
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$54,325,000
Farm Payroll$2,525,500
Prospect Fees$0,000
Coach$500,000
Games Remaining82
Total Game Expenses$699,396
Projected Expenses$57,350,500
Projected Balance-$11,932,719

Salary Commitment

Year: 1$56,850,500
Year: 2$49,945,500
Year: 3$33,775,000
Year: 4$20,525,000

 Pro Payroll

Bruce Rapien 3,750,000(5)
Steven Jones 3,125,000(5)
Jeff Pratt 3,125,000(2)
Chuck Mackin 3,000,000(5)
Collin Hill 3,000,000(4)
Dave Jordan 2,750,000(4)
Anssi Mainila 2,450,000(1)
Mike Salvi 2,450,000(4)
Mike Kuhl 2,450,000(3)
Alex Carson 2,450,000(4)
Joe Buehler 2,450,000(3)
James Barrett 2,225,000(3)
Kostik Azyabin 2,225,000(3)
Kevin Salvi 2,225,000(1)
Eric Ousseine 2,000,000(2)
Jeff Liggett 2,000,000(2)
Luigi Juneau 1,950,000(2)
Colin Chambers 1,950,000(3)
Rene Kunes 1,950,000(3)
Guilbert Malfray 1,950,000(1)
Vladimir Mazourek 1,750,000(2)
Ville Reini 1,550,000(2)
Mikael Niemikorpi 1,550,000(2)


 Farm Payroll

Darren Farrell 155,000(2)
Finn Hakansson 155,000(1)
Daniel Sutter 155,000(2)
Johan Palmstrom 155,000(2)
Jacky Wight 155,000(2)
Herbert King 125,000(2)
Burian Bloxin 125,000(2)
Jarkko Koskinen 125,000(2)
Bernard Sieurac 125,000(1)
Mikael Eliassen 99,000(2)
Wilhelm Burmeister 99,000(2)
Yannick Gaudeault 97,500(2)
Lyle Johnson 97,500(2)
Kesha Rossovski 97,500(2)
Ville Lumme 97,000(2)
Doug Chartier 97,000(2)
Chris Cunningham 97,000(2)
Vranka Cmel 96,500(2)
Eric McAlpine 96,500(2)
Pasi Hemmila 96,500(2)
Slavomir Galick 95,000(2)
Darrell Howieson 84,500(2)




Seattle

ArenaClimate Pledge Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds$66,459,830
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$50,075,000
Farm Payroll$2,332,500
Prospect Fees$0,000
Coach$500,000
Games Remaining76
Total Game Expenses$645,213
Projected Expenses$49,036,220
Projected Balance$17,423,610

Salary Commitment

Year: 1$52,407,500
Year: 2$50,212,500
Year: 3$32,925,000
Year: 4$20,325,000

 Pro Payroll

Marnix Vanturennout 5,750,000(5)
Charlie Conway 3,500,000(4)
Donkey Kong 3,125,000(5)
Herbert Powers 2,950,000(3)
Harry Dick 2,950,000(3)
Harry Butt 2,750,000(3)
Johnny Canuck 2,750,000(5)
Pawtucket Pat 2,750,000(4)
Josh Keppler 2,750,000(2)
Harry Balls 2,450,000(4)
Michael Sive 2,000,000(3)
Bob Glass 2,000,000(2)
Dan Bosley 2,000,000(1)
Gary Ovaltine 1,950,000(2)
Silky Mitts 1,950,000(3)
Dougie Dube 1,950,000(2)
Mark Bosley 1,950,000(2)
Bear Hugger 1,750,000(2)
Gabby Jay 1,550,000(2)
Broderick Bear 1,250,000(2)


 Farm Payroll

Dirk Diggler 99,000(2)
Denzel McNally 97,500(1)
Carter McFarter 97,500(2)
Sam Witwicky 97,500(2)
Rude VanNistelroy 97,500(2)
Eli James 97,500(2)
Bobby Boucher 97,500(1)
Rocky Racoon 97,000(2)
Nick Karapanolopoulos 96,500(2)
Deuce Bigalow 96,500(2)
Zizis Karapanopoulos 96,500(2)
Francis Lecroix 96,500(2)
Piston Hurricane 95,000(2)
Rizzle McFizzle 95,000(2)
Buck Walters 95,000(2)
Bryan McGee 90,000(2)
Dan O'Toole 89,500(2)
Mike Hogan 89,500(2)
Randy Savage 89,500(2)
Chris Rose 87,500(2)
Fabian Beefcake 87,500(2)
Bruce Barber 87,500(2)
Jason O'Keefe 87,500(2)
Lawrence Braun 87,500(2)
Laffy Taffy 84,500(2)




Pittsburgh

ArenaPittsburgh Civic Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds$70,681,161
Home Games Remaining35
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$46,775,000
Farm Payroll$2,276,000
Prospect Fees$0,000
Coach$500,000
Games Remaining71
Total Game Expenses$604,280
Projected Expenses$42,903,915
Projected Balance$27,777,246

Salary Commitment

Year: 1$49,051,000
Year: 2$40,559,000
Year: 3$23,927,500
Year: 4$10,952,500

 Pro Payroll

Marko Bennett 4,500,000(3)
Phillip Karlsson 3,750,000(4)
Samuel Snyder 3,000,000(3)
Vladimir Letourneau 3,000,000(5)
Brandon McCarthy 2,950,000(2)
Jacob DiStefano 2,450,000(2)
Jeremiah Newman 2,225,000(3)
Harry Zachariah 2,000,000(3)
Liam Roberts 2,000,000(2)
Riley Nesteroff 2,000,000(5)
Steven Highmore 2,000,000(2)
Taylor Ricardo 1,950,000(5)
Victor Battalier 1,950,000(1)
Miguel Ferrero 1,950,000(1)
Joseph di Maria 1,750,000(2)
Nico Brooks 1,750,000(2)
Richard Redbeard 1,750,000(1)
Tyler Sullivan 1,750,000(1)
Joshua Black 1,550,000(2)
Noah Zimmermann 1,250,000(3)
Byron Moore 1,250,000(2)


 Farm Payroll

Shawn Shaw 195,000(1)
Pierre Stewart 155,000(2)
Dominico Bacardi 155,000(4)
Stewart Zidlicky 125,000(1)
Elijah McArthur 99,000(1)
Junior Butler 99,000(1)
Scott Phillips 99,000(2)
Jerry Michaels 97,500(2)
Jonathan Pitlick 97,500(4)
Valentino Nurminen 97,500(2)
Gio Lacroix 97,000(1)
Morgan McIssac 97,000(2)
Marcus Riddle 97,000(2)
Romeo Martial 97,000(1)
Reggie Hartman 97,000(2)
Alexander Little 97,000(1)
Manuel Lazar 96,500(1)
Stavros Fitzsimmons 96,500(1)
Kobe Potter 96,500(2)
David Ferguson 95,000(2)
McKenzie Stevens 90,000(1)




Vancouver

ArenaGeneral Motors Place
Capacity20,000
Ticket Price$20.00


Income

Current Funds$67,081,193
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$49,790,000
Farm Payroll$2,508,500
Prospect Fees$0,000
Coach$146,500
Games Remaining82
Total Game Expenses$639,573
Projected Expenses$52,445,000
Projected Balance$14,636,193

Salary Commitment

Year: 1$52,298,500
Year: 2$47,529,500
Year: 3$31,000,000
Year: 4$18,725,000

 Pro Payroll

Connor Blain 3,750,000(4)
Valeri Michkov 3,500,000(5)
Colton Bates 3,125,000(5)
Ned Simpson 2,950,000(5)
Kirill Sudovich 2,950,000(4)
Hank Andrews 2,750,000(3)
Ben Chambers 2,450,000(3)
Bob Vance 2,450,000(3)
Peter Brown 2,450,000(4)
Raymond Juno 2,450,000(2)
Adam Hall 2,225,000(3)
Phil Lapin 2,225,000(1)
Valterri Kimi 2,225,000(3)
Cedric Palmer 2,000,000(2)
Christian Shepherd 1,950,000(1)
Luke Carlson 1,950,000(2)
Kory Dunlop 1,950,000(2)
William Chisholm 1,950,000(2)
Derek Hill 1,950,000(2)
Kurt Foster 1,550,000(2)
Jason Daws 990,000(2)


 Farm Payroll

Jim Scott 200,000(2)
Nikita Kantdrov 175,000(3)
Mikko Keikkinen 175,000(1)
Trevor Miller 175,000(2)
Jiri Kaalpa 125,000(2)
Creed Bratton 125,000(1)
Alexei Abukumov 99,000(1)
Ivan Nicolai 99,000(2)
Dal Jarvinen 99,000(2)
Stanley Hudson 97,500(2)
Liam Reynolds 97,500(1)
Lewis Bloom 97,500(2)
Mathhew Brooks 97,500(2)
Mathieu Petite 97,500(2)
Glen Hart 97,500(1)
Nash Green 97,000(2)
Clint DeMarco 96,500(2)
Tson Handler 96,500(2)
Matthew McIntyre 96,500(2)
Mason Ramsey 95,000(2)
David Chicago 95,000(2)
Jarrod Dice 75,000(2)




Colorado

ArenaPepsi Center
Capacity20,000
Ticket Price$20.00


Income

Current Funds$66,469,989
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$50,275,000
Farm Payroll$2,282,500
Prospect Fees$0,000
Coach$500,000
Games Remaining71
Total Game Expenses$647,043
Projected Expenses$45,940,030
Projected Balance$20,529,959

Salary Commitment

Year: 1$52,557,500
Year: 2$48,557,500
Year: 3$31,675,000
Year: 4$20,750,000

 Pro Payroll

Kyle Broflovki 5,000,000(5)
Eric Cartman 3,500,000(5)
Stan Marsh 3,500,000(5)
Clyde Donovan 3,000,000(4)
Kenny McCormick 3,000,000(4)
Jimmy Valmer 2,750,000(4)
Craig Tucker 2,750,000(1)
Scott Malkinson 2,750,000(3)
Herbert Garrison 2,750,000(2)
Butters Stotch 2,450,000(2)
Token Black 2,225,000(3)
Ricky Bobby 2,000,000(3)
Ace Ventura 2,000,000(3)
Austin Powers 2,000,000(2)
Randy Marsh 1,950,000(2)
Michael Scott 1,950,000(2)
Borat Sagdiyev 1,950,000(2)
Bill Clinton 1,950,000(3)
Terry Hall 1,550,000(2)
Peter Mark 1,250,000(1)


 Farm Payroll

Greg Goldberg 175,000(2)
Fulton Reed 99,000(2)
Adam Banks 97,500(2)
Dwight Schrute 97,500(2)
Guy Germaine 97,500(2)
Glen Quagmire 97,500(2)
Lester Averman 97,000(2)
Charlie C. Conway 97,000(2)
Jesse Hall 96,500(2)
Luis Mendoza 90,000(2)
Dave Karp 89,500(2)
Dean Portman 89,500(2)
Gunnar Stahl 89,500(2)
Ken Wu 87,500(2)
Paul Matiacci 87,500(2)
Milo Kokkino 87,500(2)
Dwyane Robertson 84,500(2)
Peter Griffin 84,500(2)
Tony Stark 84,500(2)
Johnny Buttsworth 84,500(2)
Jimmy Schumacher 84,500(2)
Erik Fernsson 84,500(2)
Carl Naughton Jr 75,000(2)
Jim Halpert 75,000(2)
Frodo Baggins 50,000(2)




Montreal

ArenaMontreal Forum
Capacity20,000
Ticket Price$20.00


Income

Current Funds$63,483,602
Home Games Remaining30
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$54,950,000
Farm Payroll$2,534,000
Prospect Fees$0,000
Coach$500,000
Games Remaining63
Total Game Expenses$707,122
Projected Expenses$44,548,683
Projected Balance$18,934,919

Salary Commitment

Year: 1$57,484,000
Year: 2$52,368,500
Year: 3$38,700,000
Year: 4$28,550,000

 Pro Payroll

Gosta Blomqvist 5,500,000(5)
Mathieu Charbonneau 4,500,000(5)
Brad Lafontaine 4,000,000(4)
Jarl-Espen Hasler 3,750,000(5)
Arsenio Rush 3,125,000(4)
Camden Charron 3,000,000(4)
Acy Pride 2,950,000(3)
Petteri Salming 2,750,000(3)
Ronin Leflore 2,450,000(5)
Stan Nobles 2,225,000(4)
Xavier Charrier 2,225,000(3)
Francois St-Pierre 2,225,000(3)
Pierre L'Ecuyer 2,000,000(2)
Richard Gauthier 2,000,000(2)
Derek Galloway 1,950,000(2)
Michel Cormier 1,950,000(2)
Cletus Hogchaser 1,750,000(1)
Blaine Parker 1,750,000(2)
Alexander Rasputin 1,750,000(1)
Aiden Jamieson 1,550,000(2)
Chase Leclair 1,550,000(2)


 Farm Payroll

Axel Routta 222,500(2)
Basil McKraken 175,000(1)
Maxim Tarasov 155,000(2)
Caspian Riggs 125,000(1)
Daniel Bertiaume 125,000(1)
Jesper Ronnberg 125,000(2)
Mikael Johansson 125,000(2)
Tanner Bohemier 99,000(2)
Tomas Rosic 99,000(1)
Ryan Steer 97,500(1)
Tim McPhearson 97,500(1)
Ryerson Geist 97,000(2)
Joel Bittner 96,500(1)
Peyton Stalker 96,500(1)
Nate Raiden 95,000(2)
Ricardo DelTaco 90,000(1)
Vaclav Steiner 89,500(1)
Juraj Sidulov 89,500(1)
Hannu Ristolainnen 89,500(1)
Eason Ross 87,500(1)
Karl Murkar 87,500(1)
Gordon Featherstone 85,500(1)
Krahmmer Steinhauer 84,500(1)




Quebec

ArenaColisee De Quebec
Capacity20,000
Ticket Price$20.00


Income

Current Funds$65,571,204
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,400,000
Farm Payroll$2,070,500
Prospect Fees$0,000
Coach$500,000
Games Remaining75
Total Game Expenses$682,567
Projected Expenses$51,192,530
Projected Balance$14,378,674

Salary Commitment

Year: 1$55,470,500
Year: 2$54,401,000
Year: 3$27,922,000
Year: 4$16,675,000

 Pro Payroll

Lars Karlsson 5,000,000(5)
Paul Simpson 4,000,000(2)
Marc Gagne 3,750,000(3)
Rocky Tillman 3,500,000(4)
Mikhail Vishnakov 3,125,000(4)
Eric Turner 2,950,000(2)
Morgan James 2,950,000(3)
Nelson Towers 2,750,000(4)
Henrik Larsson 2,225,000(3)
Gilles Tremblay 2,225,000(3)
Michel LeBlanc 2,000,000(2)
Robert Dufresne 2,000,000(2)
Markus Jonsson 2,000,000(2)
Nigel Thompson 2,000,000(2)
Guy Lapointe 2,000,000(2)
Kent Stevenson 2,000,000(2)
Christian MacDonald 1,950,000(2)
Tomas Jurcina 1,950,000(2)
Benji Ovich 1,950,000(5)
Etienne Brule 1,750,000(2)
Thor Bjornsson 975,000(2)
Shannon McKinnon 350,000(5)


 Farm Payroll

Amat Grewal 97,000(3)
Carter Westaway 96,500(2)
Soren Rowell 95,000(2)
Liam Nodwell 90,000(2)
Alex Shepherd 90,000(2)
Dominic Agelakos 90,000(2)
Dallas Westaway 90,000(2)
West McKay 90,000(2)
Ace Merhill 90,000(1)
Gordie LeChance 90,000(1)
Sergei Markov 90,000(1)
Aidan Ferguson 89,500(1)
John Smith 89,500(1)
Teddy Duchamp 89,500(1)
Nolan Johnson 89,500(1)
Vern Tessio 89,500(1)
Jack Pittman 89,500(1)
Dimitri Agelakos 89,500(2)
Chris Chambers 87,500(1)
Carlos Lopez 87,500(1)
Mikko Toivannen 87,500(1)
Hank Wiley 87,500(2)
Steven Mueller 85,500(2)




Carolina

ArenaPNC Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds$67,550,452
Home Games Remaining32
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$51,905,000
Farm Payroll$2,301,000
Prospect Fees$0,000
Coach$225,500
Games Remaining63
Total Game Expenses$663,799
Projected Expenses$41,819,323
Projected Balance$25,731,129

Salary Commitment

Year: 1$54,206,000
Year: 2$47,975,000
Year: 3$30,075,000
Year: 4$24,350,000

 Pro Payroll

Tim Bergling 5,500,000(5)
Pierre Lamontagne 3,750,000(4)
Tommy Riordan Jr 3,750,000(5)
Max Hamilton 3,500,000(4)
Michael Boulderstream 2,950,000(2)
Kimi Rosberg 2,950,000(4)
Daniel Norris 2,450,000(5)
Vitaly Zdorovetskiy 2,450,000(4)
Jarko Spar 2,225,000(3)
Malcolm McCormick 1,950,000(3)
Floyd Blackburn 1,950,000(2)
Ray Stevens 1,750,000(2)
Olivier Fortier 1,750,000(2)
Sebastien Raiikkonen 1,750,000(1)
Daniel Gay 1,750,000(2)
Cato Kenzer 1,750,000(2)
Dominik Madsen 1,550,000(1)
Gabriel Thomas 1,550,000(2)
Jean Fleur de Lis 1,550,000(3)
Marshall Holloway 1,550,000(2)
Sven Svee 1,550,000(2)
Declan Walker 990,000(1)
Hugo Browning 990,000(1)


 Farm Payroll

Mikko Gerbsak 195,000(1)
Jus Dewit 175,000(1)
Theodore Clancy 125,000(2)
Heath Hardy 125,000(2)
John Stamford 125,000(2)
Jesse McNeil 125,000(2)
Kyran Schiik 97,500(1)
Elias Bradshaw 97,500(1)
Calvin Moss 97,500(2)
Milan Fatra 97,500(1)
Teddy Bair 97,500(2)
Darryl Faulkner 97,000(2)
John Booker 97,000(2)
Markus Tarko 97,000(1)
Nikolai Brusse 96,500(2)
Niko Pavlov 96,500(2)
Roy Kaufman 96,500(1)
Alvin Perry 95,000(1)
Dion Belmont 95,000(2)
Bart Ramsey 87,500(2)
Travis Beneton 85,500(2)




Ottawa

ArenaCorel Centre
Capacity20,000
Ticket Price$20.00


Income

Current Funds$66,924,026
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$51,100,000
Farm Payroll$2,173,500
Prospect Fees$0,000
Coach$500,000
Games Remaining82
Total Game Expenses$655,774
Projected Expenses$53,773,500
Projected Balance$13,150,526

Salary Commitment

Year: 1$53,273,500
Year: 2$44,126,000
Year: 3$31,350,000
Year: 4$15,375,000

 Pro Payroll

Theo Melidzano 3,500,000(4)
Subotin Vitayev 3,125,000(5)
Jim Billson 3,000,000(4)
Hristjan Kuzmanovski 3,000,000(5)
Blake Riley 2,750,000(4)
Dylan Bruk 2,450,000(3)
Anders Angstrom 2,225,000(1)
Jarkoo Mesic 2,225,000(3)
Jean Bordeau 2,225,000(2)
Jeff Blaine 2,000,000(3)
Bryan Carnback 2,000,000(3)
Azmat Kutuzov 2,000,000(3)
Carter Lappakur 2,000,000(3)
Martin Camp 1,950,000(1)
Michal Komarek 1,950,000(1)
Carson Turnbull 1,750,000(2)
Xavier Walls 1,750,000(3)
Pavle Dadidov 1,550,000(3)
Alexander Finnischuk 1,550,000(2)
Liam Gronholm 1,550,000(1)
Frej Bjork 1,550,000(2)
Jesse Ford 1,250,000(2)
Tom Nanos 1,250,000(2)
Jorges LeMain 1,250,000(1)
Ed Huff 1,250,000(2)


 Farm Payroll

Sean Barber 195,000(2)
Luke Lester 155,000(2)
Jaroslav Klapil 125,000(2)
Shane Collier 125,000(2)
Reinhold Danielsson 125,000(1)
Jack Haroutian 125,000(2)
Ian Sharp 99,000(2)
Kent Sims 97,500(1)
Jamie Klinger 97,500(2)
Alesko Gushtanov 97,500(2)
Joe Tidy 97,500(2)
Wayne Simon 97,500(2)
Nick Totti 97,000(2)
Mans Lindberg 96,500(2)
Jacky Redman 96,500(2)
Fredrik Schlemko 96,500(2)
Ben Wesley 90,000(2)
Hayden Krause 87,500(2)
Pavel Borodin 87,500(2)
Georges Senmatin 85,500(2)




Hartford

ArenaHartford Civic Center
Capacity20,000
Ticket Price$20.00


Income

Current Funds$67,371,362
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$50,155,000
Farm Payroll$2,180,500
Prospect Fees$0,000
Coach$500,000
Games Remaining82
Total Game Expenses$644,335
Projected Expenses$52,835,500
Projected Balance$14,535,862

Salary Commitment

Year: 1$52,335,500
Year: 2$47,092,000
Year: 3$30,000,000
Year: 4$18,400,000

 Pro Payroll

Greta VanFleet 4,500,000(5)
Matt Phoenix 3,000,000(4)
Bobby Gold 3,000,000(2)
Alexei Kimilainen 2,950,000(1)
Francis Charbinov 2,950,000(5)
Zach Wagner 2,750,000(5)
Nick DePaulo 2,750,000(4)
Bob Parker 2,450,000(4)
George Huxley 2,225,000(2)
William Voxx 2,000,000(1)
Rich Charzy 2,000,000(3)
Ryan Silver 2,000,000(2)
Dennis Tarapov 2,000,000(3)
Lucas Steel 1,950,000(3)
Jensen Lorne 1,950,000(3)
Noah Robertson 1,950,000(3)
Daquan Dodson 1,950,000(2)
Felix Nuremburg 1,750,000(3)
Dillon MacDonald 1,550,000(2)
Alfred Dell 1,550,000(2)
Landon Bolt 990,000(2)
Nik Ghost 975,000(2)
Duncan James 965,000(2)


 Farm Payroll

Jeff Besos 175,000(2)
Edward Vendoro 125,000(2)
Owen Treen 125,000(2)
Evgeny Vessier 125,000(2)
Xander Swan 99,000(2)
Pat Wert 99,000(1)
Peter Stewart 99,000(2)
Brian Griffin 99,000(2)
Eugene Star 97,500(1)
Danny Boss 97,000(1)
Troy Hilfiger 97,000(2)
Axel Musk 97,000(2)
Jeremy Bell 97,000(2)
Callum Pillot 96,500(2)
Ian Power 96,500(2)
Brandon Baxter 96,500(2)
Walter Silverstein 95,000(2)
Michael C Jordan 95,000(2)
Spencer Happy 95,000(2)
Charles Woodley 90,000(2)
Denver Kochenheiser 84,500(2)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds$72,728,988
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$37,105,000
Farm Payroll$2,597,000
Prospect Fees$0,000
Coach$500,000
Games Remaining82
Total Game Expenses$490,268
Projected Expenses$40,202,000
Projected Balance$32,526,988

Salary Commitment

Year: 1$39,702,000
Year: 2$36,777,000
Year: 3$14,274,000
Year: 4$3,000,000

 Pro Payroll

Tim Coruthers 3,000,000(5)
Etienne Saumier 3,000,000(3)
Bruce Baxter 2,225,000(2)
Zack Spinner 2,225,000(3)
Brendan Conlin 2,000,000(3)
Mattias Vansel 2,000,000(3)
Vincent Delormier 1,950,000(2)
Lance Redding 1,950,000(3)
Stephen Driver 1,950,000(1)
Peter Corms 1,950,000(2)
Kosta Boudella 1,750,000(2)
Iyan Viceroy 1,750,000(2)
Marian Novy 1,550,000(2)
Vladimir Kolstsev 1,550,000(2)
Geoffrey Styles 1,550,000(2)
Nikolas Rohr 1,550,000(2)
Marcus Lane 1,250,000(2)
Richard Hannor 990,000(2)
Adrian Kilhauer 975,000(2)
Dennis Leboutillier 975,000(1)
Slava Gudarov 965,000(2)


 Farm Payroll

Turk Ripshitt 125,000(2)
Nailstom Samuelsson 125,000(2)
Tomas Bierkshire 125,000(2)
Larry Plunkett 125,000(2)
Vesa Espen 99,000(2)
Pierre- Antoine Gardie99,000(3)
Renoir Soucy 99,000(2)
Patrick Falling 97,500(2)
Cameron Snead 97,500(2)
Craig Byrne 97,500(2)
Dayle Farmer 97,500(2)
Ilya Sluchikov 97,500(2)
Scotty Baker 97,500(2)
Chase Jones 97,000(2)
Jag Ovannen 97,000(2)
Eric Biron 97,000(2)
Brian Demanno 96,500(2)
Viktor Prusik 96,500(2)
Sylvain Pinard 96,500(2)
Nikulas Tomminen 96,500(2)
Ramon Nomar 95,000(2)
George Shaver 90,000(2)
Xavier Pelletier 87,500(2)
Justin Werner 87,500(2)
Terry Shaw 84,500(2)
Karl Bennigton 84,500(2)
Alex Texas 9,000(2)




Atlanta

ArenaPhilips Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds$66,273,097
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,765,000
Farm Payroll$1,710,500
Prospect Fees$0,000
Coach$500,000
Games Remaining75
Total Game Expenses$670,433
Projected Expenses$50,282,470
Projected Balance$15,990,627

Salary Commitment

Year: 1$54,475,500
Year: 2$51,116,000
Year: 3$28,021,500
Year: 4$19,875,000

 Pro Payroll

Sexton Hardcastle 4,000,000(5)
Jesper Soderstrom 4,000,000(5)
Adam Bartos 3,125,000(4)
Tobias Trenholm 3,000,000(4)
John Prokopp 3,000,000(4)
Chris Jericho 2,750,000(5)
Sobeslav Novacek 2,750,000(3)
Dmitry Grishinkov 2,750,000(3)
Scott Enbright 2,450,000(3)
Jason Downman 2,450,000(2)
Lars Mattsson 2,225,000(2)
Aidan Slater 2,000,000(2)
Thor Odinson 2,000,000(2)
Zimin Mitrov 1,950,000(2)
Jake Hallsbrook 1,950,000(2)
Toochimi Pipi 1,950,000(2)
Nils Sundberg 1,950,000(2)
Bruce Banner 1,750,000(2)
Brock Lesnar 1,750,000(2)
Jonothan Wytkowski 1,750,000(1)
Barney Gumble 1,250,000(2)
Bucky Barnes 990,000(2)
Omega Red 975,000(1)


 Farm Payroll

Mats Nordin 99,000(3)
Bruce Willis 97,500(2)
Hugh Jazz 97,500(3)
Ruslan Lyaksandra 97,000(2)
Peter Cooper 97,000(1)
Steve Austin 97,000(2)
Ulf Dahlberg 96,500(2)
Vladim Skorobogatov 96,500(2)
Dimitri Thanos 95,000(1)
Michael Angelo 90,000(1)
Luke Skywalker 90,000(2)
Steve Rogers 89,500(2)
Braun Stroman 87,500(1)
Joel Isaksson 87,500(1)
Mark Calloway 85,500(2)
Andy Glover 84,500(2)
Ned Flanders 84,500(1)
Verner Pehrsson 47,500(1)
Peter Parker 45,500(1)
Connor Lancaster 45,500(2)