Financial Report

(As of Tuesday, May 3 2022)

Toronto

ArenaMaple Leaf Gardens
Capacity20,000
Ticket Price$20.00


Income

Current Funds$14,236,287
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,628,200
Farm Payroll$2,403,270
Prospect Fees$0,000
Coach$329,408
Games Remaining0
Total Game Expenses$779,511
Projected Expenses$0,000
Projected Balance$14,236,287

Salary Commitment

Year: 2$62,031,470
Year: 3$55,472,470
Year: 4$39,820,010
Year: 5$26,700,000

 Pro Payroll

Brandon Larmer 4,500,000(4)
Marko Bennett 4,500,000(2)
Greta VanFleet 4,500,000(4)
Korey Richardson 4,000,000(4)
Pierre Lamontagne 3,750,000(3)
Konstantyn Balabanov 3,750,000(4)
Mikael Micksora 3,500,000(4)
Luca Luciano 3,500,000(5)
Samuel Snyder 3,000,000(2)
Lars Bengtsson 3,000,000(3)
Francis Charbinov 2,950,000(4)
Jean-Paul Gaultier 2,950,000(2)
Jack Asunian 2,653,200(3)
Hayk Nazarian 2,450,000(3)
Zack Spinner 2,225,000(2)
Bill Levendis 2,000,000(1)
Anders Bjorkvist 2,000,000(2)
Kaiden Kennedy 1,550,000(1)
Adam Flemming 1,550,000(1)
Siri Suursco 800,000(3)
Jorges LeMain 500,000(2)


 Farm Payroll

Dennis Leboutillier 182,310(3)
Jake Thomas 155,000(1)
Tomas Rosic 151,210(2)
Guillermo Batista 125,000(1)
Turk Ripshitt 125,000(1)
K'Adre Payne 125,000(1)
Martin Dandenhousse 116,250(2)
Viktor Prusik 110,000(2)
Vesa Espen 99,000(1)
Bob Grange 99,000(1)
Cameron Snead 97,500(1)
Milan Krevic 97,000(1)
Stewart Sandenberg 95,000(1)
Ralphus Jackson 95,000(3)
Roofus Drago 95,000(3)
Nathan Dalimont 94,500(3)
Sergei Skvortsov 90,000(1)
Jimmy Florakis 90,000(1)
Matej Cerny 89,500(1)
Miroslav Vigilanko 87,500(1)
Rielly Weinberg 84,500(1)
Jonothan Wytkowski 50,000(2)
Jus Dewit 50,000(2)




Boston

ArenaBoston Garden
Capacity20,000
Ticket Price$20.00


Income

Current Funds$21,132,282
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,625,000
Farm Payroll$2,440,500
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$757,069
Projected Expenses$0,000
Projected Balance$21,132,282

Salary Commitment

Year: 2$60,065,500
Year: 3$37,965,000
Year: 4$24,740,000
Year: 5$9,975,000

 Pro Payroll

Jacob Lucas 5,500,000(3)
Bernie Doods 3,500,000(2)
Gustav Gunnerson 3,125,000(3)
Hayden Culek 3,000,000(4)
Kyle Randerson 3,000,000(3)
Chris Diddy 3,000,000(2)
Marcus Jones 2,950,000(1)
Daniel Courturier 2,950,000(3)
Zach Wagner 2,750,000(4)
John Francouz 2,750,000(2)
Mathias Niederberger 2,750,000(1)
Luc LeFlame 2,225,000(4)
Marek Zidnik 2,225,000(2)
Luke Jacobs 2,000,000(4)
Charlie Black 2,000,000(1)
Kyle Ranger 1,950,000(1)
Igor Rainov 1,950,000(1)
Kyle Clover 1,750,000(1)
Nick Poppagorgio 1,750,000(2)
Serge Zuboo 1,750,000(1)
Buboito Galzo 1,750,000(1)
Billy Bonks 1,750,000(1)
Randy Rouge 1,250,000(1)


 Farm Payroll

Mikal Sauve 155,000(1)
Charlie Wall 155,000(1)
Stan Theeman 125,000(1)
Stew Smith 125,000(1)
Gus Richards 99,000(1)
Richie Rich 97,000(1)
Matt Wagon 97,000(1)
Ryan Overman 97,000(1)
Jack Jones 96,500(1)
Cori Smallinder 96,500(1)
Basil Angelidis 96,500(1)
Sergei Plakov 96,500(1)
Jacob Perez 95,000(1)
Mitch Marley 95,000(1)
Nathan Thomas 95,000(1)
Kenny Nickles 95,000(1)
Luc Long 90,000(1)
Paul Short 90,000(1)
Michael Stanley 90,000(1)
William Wallace 89,500(1)
Fred Pratt 89,500(1)
Tim LaChoice 85,500(1)
TJ Bradford 70,000(3)
Carson Latimer 60,000(3)
Giorgio Toscano 60,000(3)




New York

ArenaMadison Square Garden
Capacity20,000
Ticket Price$20.00


Income

Current Funds$26,076,255
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,765,000
Farm Payroll$2,459,050
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$709,051
Projected Expenses$0,000
Projected Balance$26,076,255

Salary Commitment

Year: 2$56,224,050
Year: 3$40,911,550
Year: 4$28,767,550
Year: 5$17,406,000

 Pro Payroll

Nathan Alexander 4,500,000(3)
Tommy Riordan Jr 3,750,000(4)
Evan Lovia 3,500,000(3)
Steven Jones 3,125,000(4)
Jordan Malleeno 3,125,000(3)
Alexei Romanov 3,000,000(4)
Kris Odinson 3,000,000(2)
Ron Zoomer 3,000,000(4)
Brandon McCarthy 2,950,000(1)
Tony Arancini 2,450,000(2)
Jiri Nekola 2,450,000(2)
Jonny Ace 2,250,000(4)
Demarcus Johnson 2,225,000(1)
Adrian Chechik 2,000,000(2)
Perry Deathe 2,000,000(2)
Richard Bocchino 2,000,000(1)
Mikael Malkova 2,000,000(4)
Janis Griffith 1,950,000(1)
Olivier Fortier 1,750,000(1)
Lee Gotti 1,750,000(1)
Jonathan Xavier 990,000(1)


 Farm Payroll

Silvios Argos 175,000(1)
Evgeni Fetisov 155,000(1)
Wayne Cobra 155,000(1)
Lionel Cosmo 111,550(3)
Elijah McArthur 99,000(2)
Henrik Karlsson 97,500(1)
Petr Pettersson 97,500(1)
Devon Hammer 97,500(1)
Drakario Krastio 97,000(1)
Tim Coffey 97,000(1)
Filip Alphonso 97,000(1)
Chadwick Cobblebutt 96,500(1)
Ned Flanders 95,500(5)
David Webber 95,500(5)
Andrei Putin 95,000(1)
Dominik Madsen 95,000(2)
Rudolph Winfrith 90,000(1)
Adonis Poppadopoulos 90,000(1)
Carlos Lopez 90,000(5)
Conn Mahavir 87,500(1)
Victorianus Gregor 85,500(1)
Ethan Kane 84,500(1)
Libor Ragnarsson 75,000(3)
Creed Bratton 50,000(3)
Gio Lacroix 50,000(2)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$20.00


Income

Current Funds$36,080,304
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$42,200,000
Farm Payroll$2,669,000
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$567,113
Projected Expenses$0,000
Projected Balance$36,080,304

Salary Commitment

Year: 2$44,869,000
Year: 3$29,825,000
Year: 4$20,675,000
Year: 5$6,875,000

 Pro Payroll

Rocky Tillman 3,500,000(3)
Keith Lysiak 3,125,000(4)
Sebastien Roy 3,000,000(3)
Patrick Lebeau 2,950,000(3)
Nico Tuominen 2,750,000(2)
Barry Fuchs 2,225,000(1)
Simon Cameron 2,225,000(2)
Robin Anderson 2,225,000(1)
Alexie Sadikov 2,225,000(2)
Ryan Willis 2,225,000(1)
Marcel Nobles 2,000,000(1)
LeGrand Richard 2,000,000(4)
Anton Lander 1,950,000(1)
Roy Sanderson 1,950,000(2)
Keith Duncan 1,750,000(1)
Jason Rielly 1,750,000(4)
Mark Royal 900,000(3)
Tony Ippilitti 900,000(3)
Rob Kingsmen 900,000(3)
Maxim Pelletier 900,000(3)
Gaston LaJohnson 750,000(3)


 Farm Payroll

Steffen Soberg 200,000(1)
Benjamin Mcgregor 195,000(1)
Kenneth Madsoe 175,000(1)
Daniel Rosketh 175,000(1)
Erick Nodrum 175,000(1)
Mats Thorensen 175,000(1)
Manuel Herrin 155,000(1)
Justin Morin 155,000(1)
Derek Ohara 155,000(1)
Drew Tselios 155,000(1)
John Ramage 125,000(1)
Dylan Thickson 125,000(1)
Esa Lund 125,000(1)
Thomas Pek 99,000(1)
Michael Imrich 99,000(1)
Terry Dundas 97,500(1)
Clarke Rapps 97,000(1)
Zeke Delaney 96,500(1)
Hannu Orsava 90,000(1)




Calgary

ArenaSaddledome
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$6,737,270
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$384,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,965,000
Farm Payroll$2,946,000
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$705,138
Projected Expenses$0,000
Projected Balance-$6,737,270

Salary Commitment

Year: 2$55,911,000
Year: 3$40,470,000
Year: 4$25,470,000
Year: 5$13,950,000

 Pro Payroll

Kevin Salvi 4,250,000(5)
Bruce Rapien 3,750,000(4)
Guilbert Malfray 3,450,000(5)
Jeff Pratt 3,125,000(1)
Collin Hill 3,000,000(3)
Dave Jordan 2,750,000(3)
Anssi Mainila 2,500,000(4)
Alex Carson 2,450,000(3)
Joe Buehler 2,450,000(2)
Corey Mapes 2,450,000(2)
James Barrett 2,225,000(2)
Kostik Azyabin 2,225,000(2)
Cletus Hogchaser 2,100,000(3)
Eric Ousseine 2,000,000(1)
Torey Black 2,000,000(1)
Jeff Liggett 2,000,000(1)
Colin Chambers 1,950,000(2)
Rene Kunes 1,950,000(2)
Vladimir Mazourek 1,750,000(2)
Mikael Niemikorpi 1,550,000(1)
Ed Huff 1,250,000(1)
Vladamir Kozlov 990,000(1)
Damien Trielle 800,000(3)


 Farm Payroll

Luigi Juneau 195,000(1)
Ville Reini 155,000(1)
Darren Farrell 155,000(1)
Daniel Sutter 155,000(1)
Johan Palmstrom 155,000(1)
Jacky Wight 155,000(1)
Herbert King 125,000(1)
Burian Bloxin 125,000(1)
Jarkko Koskinen 125,000(1)
Brayden Torments 125,000(1)
Mikael Eliassen 99,000(1)
Wilhelm Burmeister 99,000(1)
Lyle Johnson 97,500(1)
Kesha Rossovski 97,500(1)
Doug Chartier 97,000(1)
Chris Cunningham 97,000(1)
Vranka Cmel 96,500(1)
Eric McAlpine 96,500(1)
Pasi Hemmila 96,500(1)
Slavomir Galick 95,000(1)
Darrell Howieson 84,500(1)
Teemu Pukki 80,000(3)
Jan Milovat 75,000(3)
Yuri Tarbanev 75,000(3)
Jeff Foote 70,000(3)
Tenor Burlinghton 60,000(3)
Jan Hellstrom 60,000(3)




Seattle

ArenaClimate Pledge Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds$25,352,020
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,715,000
Farm Payroll$2,521,000
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$709,200
Projected Expenses$0,000
Projected Balance$25,352,020

Salary Commitment

Year: 2$56,236,000
Year: 3$39,700,000
Year: 4$27,100,000
Year: 5$18,100,000

 Pro Payroll

Marnix Vanturennout 5,750,000(4)
Dan Bosley 4,000,000(5)
Charlie Conway 3,500,000(3)
Donkey Kong 3,125,000(4)
Herbert Powers 2,950,000(2)
Harry Dick 2,950,000(2)
Harry Butt 2,750,000(2)
Johnny Canuck 2,750,000(4)
Pawtucket Pat 2,750,000(3)
Josh Keppler 2,750,000(1)
Bobby Boucher 2,475,000(5)
Harry Balls 2,450,000(3)
Michael Sive 2,000,000(2)
Bob Glass 2,000,000(1)
Gary Ovaltine 1,950,000(1)
Silky Mitts 1,950,000(2)
Dougie Dube 1,950,000(1)
Mark Bosley 1,950,000(1)
Bear Hugger 1,750,000(1)
Dirk Diggler 990,000(1)
Carter McFarter 975,000(1)


 Farm Payroll

Gabby Jay 155,000(1)
Broderick Bear 125,000(1)
Sam Witwicky 97,500(1)
Rude VanNistelroy 97,500(1)
Eli James 97,500(1)
Rocky Racoon 97,000(1)
Nick Karapanolopoulos 96,500(1)
Deuce Bigalow 96,500(1)
Zizis Karapanopoulos 96,500(1)
Francis Lecroix 96,500(1)
Piston Hurricane 95,000(1)
Rizzle McFizzle 95,000(1)
Buck Walters 95,000(1)
Josef Svoboda 90,000(3)
Bryan McGee 90,000(1)
Dan O'Toole 89,500(1)
Mike Hogan 89,500(1)
Randy Savage 89,500(1)
Chris Rose 87,500(1)
Fabian Beefcake 87,500(1)
Bruce Barber 87,500(1)
Jason O'Keefe 87,500(1)
Lawrence Braun 87,500(1)
Laffy Taffy 84,500(1)
Peter Tsitsirakis 80,000(3)
Jamal Remmington 70,000(3)
Wren Clarke 60,000(3)




Pittsburgh

ArenaPittsburgh Civic Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds$41,511,606
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,015,000
Farm Payroll$1,449,500
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$562,056
Projected Expenses$0,000
Projected Balance$41,511,606

Salary Commitment

Year: 2$44,464,500
Year: 3$28,513,000
Year: 4$16,248,000
Year: 5$7,058,000

 Pro Payroll

Phillip Karlsson 3,750,000(3)
Astrom Bjorklund 3,125,000(3)
Vladimir Letourneau 3,000,000(4)
Jacob DiStefano 2,450,000(1)
Miguel Ferrero 2,340,000(2)
Noak Novensson 2,225,000(2)
Randal Reid 2,225,000(2)
Jeremiah Newman 2,225,000(2)
Harry Zachariah 2,000,000(2)
Peter Stamas 2,000,000(1)
Liam Roberts 2,000,000(1)
Riley Nesteroff 2,000,000(4)
Steven Highmore 2,000,000(1)
Taylor Ricardo 1,950,000(4)
Joseph di Maria 1,750,000(1)
Nico Brooks 1,750,000(1)
Joshua Black 1,550,000(1)
Pierre Stewart 1,550,000(1)
Noah Zimmermann 1,250,000(2)
Jonathan Pitlick 975,000(3)
Sven Dahlkvist 900,000(3)


 Farm Payroll

Dominico Bacardi 155,000(3)
Byron Moore 125,000(1)
McKenzie Stevens 108,000(4)
Scott Phillips 99,000(1)
Jerry Michaels 97,500(1)
Valentino Nurminen 97,500(1)
Morgan McIssac 97,000(1)
Marcus Riddle 97,000(1)
Reggie Hartman 97,000(1)
Kobe Potter 96,500(1)
David Ferguson 95,000(1)
Jarko Toivio 80,000(3)
Jayden Dawson 75,000(3)
Braden Smith 70,000(3)
Rick Mettrick 60,000(3)




Vancouver

ArenaGeneral Motors Place
Capacity20,000
Ticket Price$20.00


Income

Current Funds$27,323,652
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$54,077,500
Farm Payroll$2,329,500
Prospect Fees$0,000
Coach$146,500
Games Remaining0
Total Game Expenses$706,919
Projected Expenses$0,000
Projected Balance$27,323,652

Salary Commitment

Year: 2$56,407,000
Year: 3$39,407,500
Year: 4$22,845,000
Year: 5$12,525,000

 Pro Payroll

Connor Blain 3,750,000(3)
Valeri Michkov 3,500,000(4)
Colton Bates 3,125,000(4)
Christian Shepherd 2,950,000(4)
Ned Simpson 2,950,000(4)
Kirill Sudovich 2,950,000(3)
Hank Andrews 2,750,000(2)
Phil Lapin 2,587,500(2)
Ben Chambers 2,450,000(2)
Bob Vance 2,450,000(2)
Peter Brown 2,450,000(3)
Raymond Juno 2,450,000(1)
Adam Hall 2,225,000(2)
Landon Rhoades 2,225,000(1)
Valterri Kimi 2,225,000(2)
Cedric Palmer 2,000,000(1)
Luke Carlson 1,950,000(1)
William Chisholm 1,950,000(1)
Derek Hill 1,950,000(1)
Nikita Kantdrov 1,750,000(2)
Kurt Foster 1,550,000(1)
Jason Daws 990,000(1)
Jere Gronman 900,000(3)


 Farm Payroll

Jim Scott 200,000(1)
Kory Dunlop 195,000(1)
Trevor Miller 175,000(1)
Jiri Kaalpa 125,000(1)
Glen Hart 125,000(2)
Ivan Nicolai 99,000(1)
Dal Jarvinen 99,000(1)
Stanley Hudson 97,500(1)
Lewis Bloom 97,500(1)
Mathhew Brooks 97,500(1)
Mathieu Petite 97,500(1)
Nash Green 97,000(1)
Clint DeMarco 96,500(1)
Tson Handler 96,500(1)
Matthew McIntyre 96,500(1)
Mason Ramsey 95,000(1)
David Chicago 95,000(1)
Keith Hobbes 80,000(3)
Jarrod Dice 75,000(1)
Les Kuntor 70,000(3)
Ellis Dooley 60,000(3)
Gavin Issop 60,000(3)




Colorado

ArenaPepsi Center
Capacity20,000
Ticket Price$20.00


Income

Current Funds$26,502,286
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,990,000
Farm Payroll$3,136,000
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$707,825
Projected Expenses$0,000
Projected Balance$26,502,286

Salary Commitment

Year: 2$56,126,000
Year: 3$37,475,000
Year: 4$26,550,000
Year: 5$16,750,000

 Pro Payroll

Kyle Broflovki 5,000,000(4)
Craig Tucker 4,750,000(5)
Eric Cartman 3,500,000(4)
Stan Marsh 3,500,000(4)
Clyde Donovan 3,000,000(3)
Kenny McCormick 3,000,000(3)
Jimmy Valmer 2,750,000(3)
Scott Malkinson 2,750,000(2)
Herbert Garrison 2,750,000(1)
Butters Stotch 2,450,000(1)
Token Black 2,225,000(2)
Ricky Bobby 2,000,000(2)
Ace Ventura 2,000,000(2)
Austin Powers 2,000,000(1)
Randy Marsh 1,950,000(1)
Michael Scott 1,950,000(1)
Borat Sagdiyev 1,950,000(1)
Bill Clinton 1,950,000(2)
Terry Hall 1,550,000(1)
Fulton Reed 990,000(1)
Dwight Schrute 975,000(1)


 Farm Payroll

Samson Falling 750,000(3)
Greg Goldberg 175,000(1)
Peter Mark 150,000(3)
Adam Banks 97,500(1)
Guy Germaine 97,500(1)
Glen Quagmire 97,500(1)
Lester Averman 97,000(1)
Charlie C. Conway 97,000(1)
Jesse Hall 96,500(1)
Luis Mendoza 90,000(1)
Ian Loisse 90,000(3)
Dave Karp 89,500(1)
Dean Portman 89,500(1)
Gunnar Stahl 89,500(1)
Ken Wu 87,500(1)
Paul Matiacci 87,500(1)
Milo Kokkino 87,500(1)
Dwyane Robertson 84,500(1)
Peter Griffin 84,500(1)
Tony Stark 84,500(1)
Johnny Buttsworth 84,500(1)
Jimmy Schumacher 84,500(1)
Erik Fernsson 84,500(1)
Carl Naughton Jr 75,000(1)
Jim Halpert 75,000(1)
Anton Uladin 60,000(3)
Frodo Baggins 50,000(1)




Montreal

ArenaMontreal Forum
Capacity20,000
Ticket Price$20.00


Income

Current Funds$18,633,552
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,175,000
Farm Payroll$2,677,000
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$754,400
Projected Expenses$0,000
Projected Balance$18,633,552

Salary Commitment

Year: 2$59,852,000
Year: 3$49,277,500
Year: 4$33,782,500
Year: 5$16,200,000

 Pro Payroll

Gosta Blomqvist 5,500,000(4)
Mathieu Charbonneau 4,500,000(4)
Brad Lafontaine 4,000,000(3)
Jarl-Espen Hasler 3,750,000(4)
Arsenio Rush 3,125,000(3)
Camden Charron 3,000,000(3)
Acy Pride 2,950,000(2)
Petteri Salming 2,750,000(2)
Mike Salvi 2,450,000(3)
Mike Kuhl 2,450,000(2)
Ronin Leflore 2,450,000(4)
Stan Nobles 2,225,000(3)
Xavier Charrier 2,225,000(2)
Francois St-Pierre 2,225,000(2)
Victor Battalier 2,225,000(2)
Alexander Rasputin 2,100,000(3)
Pierre L'Ecuyer 2,000,000(1)
Richard Gauthier 2,000,000(1)
Michel Cormier 1,950,000(1)
Blaine Parker 1,750,000(1)
Aiden Jamieson 1,550,000(1)


 Farm Payroll

Axel Routta 222,500(1)
David Elsner 212,500(3)
Basil McKraken 200,000(2)
Derek Galloway 195,000(1)
Johnny Brasco 155,000(1)
Chase Leclair 155,000(1)
Maxim Tarasov 155,000(1)
Peyton Stalker 150,000(3)
Tyler Sullivan 150,000(2)
Caspian Riggs 130,000(2)
Juraj Sidulov 125,000(3)
Hannu Ristolainnen 125,000(3)
Jesper Ronnberg 125,000(1)
Mikael Johansson 125,000(1)
Ryerson Geist 97,000(1)
Nate Raiden 95,000(1)
Krahmmer Steinhauer 95,000(2)
Karl Murkar 95,000(2)
Cameron Fife 70,000(3)




Quebec

ArenaColisee De Quebec
Capacity20,000
Ticket Price$20.00


Income

Current Funds$21,838,122
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$54,800,000
Farm Payroll$2,993,000
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$728,663
Projected Expenses$0,000
Projected Balance$21,838,122

Salary Commitment

Year: 2$57,793,000
Year: 3$29,465,000
Year: 4$18,218,000
Year: 5$10,450,000

 Pro Payroll

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


 Farm Payroll

Aidan Ferguson 990,000(3)
Ace Merhill 103,500(3)
Sergei Markov 103,500(3)
Nolan Johnson 99,000(1)
Chris Chambers 99,000(3)
Teddy Duchamp 99,000(3)
Vern Tessio 99,000(3)
Gordie LeChance 99,000(3)
Amat Grewal 97,000(2)
Carter Westaway 96,500(1)
Soren Rowell 95,000(1)
Liam Nodwell 90,000(1)
Alex Shepherd 90,000(1)
Dominic Agelakos 90,000(1)
Dallas Westaway 90,000(1)
West McKay 90,000(1)
Dan Gillbert 90,000(3)
Dimitri Agelakos 89,500(1)
Hank Wiley 87,500(1)
Steven Mueller 85,500(1)
Didier Dubois 80,000(3)
Mason Dunsford 70,000(3)
Gary Peel 60,000(3)




Carolina

ArenaPNC Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds$30,090,644
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$47,773,500
Farm Payroll$3,636,000
Prospect Fees$0,000
Coach$225,500
Games Remaining0
Total Game Expenses$645,438
Projected Expenses$0,000
Projected Balance$30,090,644

Salary Commitment

Year: 2$51,409,500
Year: 3$30,721,000
Year: 4$20,560,000
Year: 5$7,950,000

 Pro Payroll

Tim Bergling 5,500,000(4)
Max Hamilton 3,500,000(3)
Michael Boulderstream 2,950,000(1)
Trent Johnson 2,950,000(2)
Kimi Rosberg 2,950,000(3)
Louis Laurent 2,535,000(3)
Daniel Norris 2,450,000(4)
Vitaly Zdorovetskiy 2,450,000(3)
Jarko Spar 2,225,000(2)
Malcolm McCormick 1,950,000(2)
Floyd Blackburn 1,950,000(1)
Sebastien Raiikkonen 1,925,000(1)
Ray Stevens 1,750,000(1)
Daniel Gay 1,750,000(1)
Cato Kenzer 1,750,000(1)
Richard Redbeard 1,600,000(1)
Jean Fleur de Lis 1,550,000(2)
Marc Leneveu 1,500,000(1)
Theodore Clancy 1,250,000(1)
John Stamford 1,250,000(1)
Hugo Browning 1,138,500(2)
Jerome Jackson 900,000(3)


 Farm Payroll

Gabriel Thomas 1,550,000(1)
Marshall Holloway 155,000(1)
Sven Svee 155,000(1)
Mikko Gerbsak 150,000(1)
Mikko Keikkinen 145,000(3)
Heath Hardy 125,000(1)
Declan Walker 125,000(2)
Jesse McNeil 125,000(1)
Calvin Moss 97,500(1)
Teddy Bair 97,500(1)
Darryl Faulkner 97,000(1)
John Booker 97,000(1)
Niko Pavlov 96,500(1)
Dion Belmont 95,000(1)
Bart Ramsey 87,500(1)
Travis Beneton 85,500(1)
Milan Fatra 72,500(2)
Morris Ether 70,000(3)
Tripp Turner 60,000(3)
Martin Camp 50,000(2)
Alvin Perry 50,000(2)
Junior Butler 50,000(2)




Ottawa

ArenaCorel Centre
Capacity20,000
Ticket Price$20.00


Income

Current Funds$33,393,402
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$48,725,000
Farm Payroll$2,605,000
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$647,875
Projected Expenses$0,000
Projected Balance$33,393,402

Salary Commitment

Year: 2$51,330,000
Year: 3$43,350,000
Year: 4$25,375,000
Year: 5$9,125,000

 Pro Payroll

Theo Melidzano 3,500,000(3)
Subotin Vitayev 3,125,000(4)
Jim Billson 3,000,000(3)
Hristjan Kuzmanovski 3,000,000(4)
Chuck Mackin 3,000,000(4)
Blake Riley 2,750,000(3)
Anders Angstrom 2,750,000(3)
Dylan Bruk 2,450,000(2)
Michal Komarek 2,300,000(3)
Jarkoo Mesic 2,225,000(2)
Jean Bordeau 2,225,000(1)
Jeff Blaine 2,000,000(2)
Bryan Carnback 2,000,000(2)
Abdul Majeet 2,000,000(2)
Azmat Kutuzov 2,000,000(2)
Carter Lappakur 2,000,000(2)
Carson Turnbull 1,750,000(1)
Xavier Walls 1,750,000(2)
Pavle Dadidov 1,550,000(2)
Alexander Finnischuk 1,550,000(1)
Sebastien Ylonen 900,000(3)
Mirko Votava 900,000(3)


 Farm Payroll

Sean Barber 195,000(1)
Frej Bjork 155,000(1)
Luke Lester 155,000(1)
Jaroslav Klapil 125,000(1)
Jesse Ford 125,000(1)
Shane Collier 125,000(1)
Tom Nanos 125,000(1)
Jack Haroutian 125,000(1)
Ian Sharp 99,000(1)
Tanner Bohemier 99,000(1)
Jamie Klinger 97,500(1)
Alesko Gushtanov 97,500(1)
Joe Tidy 97,500(1)
Wayne Simon 97,500(1)
Nick Totti 97,000(1)
Mans Lindberg 96,500(1)
Jacky Redman 96,500(1)
Fredrik Schlemko 96,500(1)
Ben Wesley 90,000(1)
Hayden Krause 87,500(1)
Pavel Borodin 87,500(1)
Georges Senmatin 85,500(1)
Regan Wiles 80,000(3)
Robbie Dallas 70,000(3)




Hartford

ArenaHartford Civic Center
Capacity20,000
Ticket Price$20.00


Income

Current Funds$27,629,335
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,431,430
Farm Payroll$2,582,200
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$706,420
Projected Expenses$0,000
Projected Balance$27,629,335

Salary Commitment

Year: 2$56,013,630
Year: 3$39,791,430
Year: 4$26,510,000
Year: 5$12,900,000

 Pro Payroll

Alexei Kimilainen 4,950,000(5)
Lukas Vojtek 4,450,000(5)
William Voxx 3,500,000(5)
Tripp Parker 3,256,430(2)
D'Wayne Kane 3,250,000(3)
Matt Phoenix 3,000,000(3)
Bobby Gold 3,000,000(1)
Nick DePaulo 2,750,000(3)
Bob Parker 2,450,000(3)
George Huxley 2,225,000(1)
Ilya Checkov 2,000,000(1)
Rich Charzy 2,000,000(2)
Ryan Silver 2,000,000(1)
Dennis Tarapov 2,000,000(2)
Lucas Steel 1,950,000(2)
Jensen Lorne 1,950,000(2)
Noah Robertson 1,950,000(2)
Daquan Dodson 1,950,000(1)
Jeff Besos 1,750,000(1)
Pat Wert 1,200,000(3)
Spencer Happy 950,000(1)
Tanner McNeil 900,000(3)


 Farm Payroll

Felix Nuremburg 175,000(2)
Dillon MacDonald 155,000(1)
Alfred Dell 155,000(1)
Edward Vendoro 125,000(1)
Owen Treen 125,000(1)
Evgeny Vessier 125,000(1)
Harlo Quinn 125,000(1)
Danny Boss 106,700(1)
Xander Swan 99,000(1)
Landon Bolt 99,000(1)
Peter Stewart 99,000(1)
Vitomir Boykov 97,500(1)
Troy Hilfiger 97,000(1)
Axel Musk 97,000(1)
Jeremy Bell 97,000(1)
Callum Pillot 96,500(1)
Duncan James 96,500(1)
Ian Power 96,500(1)
Brandon Baxter 96,500(1)
Michael C Jordan 95,000(1)
Charles Woodley 90,000(1)
D'Andre Williams 89,500(1)
Denver Kochenheiser 84,500(1)
Andrew Harron 60,000(3)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds$48,792,642
Home Games Remaining0
Avg. Attendance19,940
Avg. Revenue/Game$478,549
Projected Revenue$0,000

Expenses

Pro Payroll$36,740,000
Farm Payroll$4,400,625
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$520,508
Projected Expenses$0,000
Projected Balance$48,792,642

Salary Commitment

Year: 2$41,140,625
Year: 3$19,804,125
Year: 4$10,854,125
Year: 5$6,000,000

 Pro Payroll

Tim Coruthers 3,000,000(4)
Gunner Wesley 3,000,000(5)
Etienne Saumier 3,000,000(2)
Bruce Baxter 2,225,000(1)
Brendan Conlin 2,000,000(2)
Mattias Vansel 2,000,000(2)
Vincent Delormier 1,950,000(1)
Lance Redding 1,950,000(2)
Peter Corms 1,950,000(1)
Kosta Boudella 1,750,000(1)
Iyan Viceroy 1,750,000(1)
Vladimir Kolstsev 1,550,000(1)
Geoffrey Styles 1,550,000(1)
Nikolas Rohr 1,550,000(1)
Tomas Bierkshire 1,250,000(1)
Marcus Lane 1,250,000(1)
Geoffrey Stanton 1,250,000(3)
Richard Hannor 990,000(1)
Scotty Baker 975,000(1)
Aleksander Zavarov 900,000(3)
Justin Gunn 900,000(3)


 Farm Payroll

Pierre- Antoine Gardie1,138,500(3)
Adrian Kilhauer 975,000(1)
Marian Novy 155,000(1)
Nailstom Samuelsson 125,000(1)
Vaclav Steiner 125,000(3)
Larry Plunkett 125,000(1)
Eason Ross 100,625(3)
Patrick Falling 97,500(1)
Craig Byrne 97,500(1)
Dayle Farmer 97,500(1)
Ilya Sluchikov 97,500(1)
Chase Jones 97,000(1)
Eric Biron 97,000(1)
Brian Demanno 96,500(1)
Slava Gudarov 96,500(1)
George Shaver 90,000(1)
Alex Texas 90,000(1)
Justin Werner 87,500(1)
Joe Morgan 87,500(1)
Karl Bennigton 84,500(1)
Onni Valakari 80,000(3)
Ethan Scott 80,000(3)
Juha Pirinen 80,000(3)
Janne Dobias 80,000(3)
Rene Vallis 60,000(3)
James Stefan 60,000(3)




Atlanta

ArenaPhilips Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds$31,119,028
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$48,910,000
Farm Payroll$1,666,000
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$638,450
Projected Expenses$0,000
Projected Balance$31,119,028

Salary Commitment

Year: 2$50,576,000
Year: 3$30,245,000
Year: 4$21,207,500
Year: 5$10,967,500

 Pro Payroll

Sexton Hardcastle 4,000,000(4)
Jesper Soderstrom 4,000,000(4)
Adam Bartos 3,125,000(3)
Tobias Trenholm 3,000,000(3)
John Prokopp 3,000,000(3)
Chris Jericho 2,750,000(4)
Sobeslav Novacek 2,750,000(2)
Dmitry Grishinkov 2,750,000(2)
Scott Enbright 2,450,000(2)
Jason Downman 2,450,000(1)
Lars Mattsson 2,225,000(1)
Aidan Slater 2,000,000(1)
Thor Odinson 2,000,000(1)
Zimin Mitrov 1,950,000(1)
Jake Hallsbrook 1,950,000(1)
Toochimi Pipi 1,950,000(1)
Nils Sundberg 1,950,000(1)
Bruce Banner 1,750,000(1)
Mats Nordin 990,000(2)
Steve Austin 970,000(1)
Leo Vaisanen 900,000(3)


 Farm Payroll

Brock Lesnar 175,000(1)
Barney Gumble 125,000(1)
Michael Angelo 112,500(5)
Braun Stroman 105,000(4)
Bucky Barnes 99,000(1)
Bruce Willis 97,500(1)
Hugh Jazz 97,500(2)
Ruslan Lyaksandra 97,000(1)
Ulf Dahlberg 96,500(1)
Vladim Skorobogatov 96,500(1)
Luke Skywalker 90,000(1)
Steve Rogers 89,500(1)
Mark Calloway 85,500(1)
Andy Glover 84,500(1)
Valentin Claireaux 80,000(3)
Connor Parker 75,000(3)
Kevin LeBlast 60,000(3)