Financial Report

(As of Sunday, Feb 12 2023)

Toronto

ArenaMaple Leaf Gardens
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$89,478,203
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,043,200
Farm Payroll$1,507,310
Prospect Fees$4,500
Coach$329,408
Games Remaining0
Total Game Expenses$772,434
Projected Expenses$0,000
Projected Balance-$89,478,203

Salary Commitment

Year: 4$64,550,510
Year: 5$45,630,000
Year: 6$17,390,000
Year: 7$17,390,000

 Pro Payroll

Marko Bennett 8,000,000(5)
Gilles Tremblay 4,750,000(5)
Brandon Larmer 4,500,000(2)
Greta VanFleet 4,500,000(2)
Pierre Lamontagne 3,750,000(1)
Konstantyn Balabanov 3,750,000(2)
Shannon McKinnon 3,500,000(2)
Mikael Micksora 3,500,000(2)
Jim Billson 3,000,000(1)
Lars Bengtsson 3,000,000(1)
Francis Charbinov 2,950,000(2)
Kaiden Kennedy 2,800,000(4)
Jack Asunian 2,653,200(1)
Hayk Nazarian 2,450,000(1)
Adam Flemming 2,050,000(2)
Barry Fuchs 1,690,000(4)
Nick Totti 1,300,000(2)
Randy Rouge 1,300,000(1)
Baker Moore 900,000(2)
Ferris Osmond 900,000(2)
Siri Suursco 800,000(1)
Anders Bjorkvist 500,000(1)
Jake Thomas 500,000(1)


 Farm Payroll

Dennis Leboutillier 182,310(1)
Alex Texas 150,000(4)
Matej Cerny 110,000(2)
Elijah McArthur 100,000(1)
Jimmy Florakis 100,000(2)
Miroslav Vigilanko 100,000(2)
Viktor Prusik 100,000(1)
Ralphus Jackson 95,000(1)
Roofus Drago 95,000(1)
Val Ramdic 80,000(2)
TJ Bradford 70,000(1)
Byron Moore 65,000(1)
Olivier Fortier 60,000(1)
Marc Leneveu 50,000(1)
Guillermo Batista 50,000(1)
Filip Alphonso 50,000(1)
Jus Dewit 50,000(1)




Boston

ArenaBoston Garden
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$88,054,915
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,818,055
Farm Payroll$945,000
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$777,013
Projected Expenses$0,000
Projected Balance-$88,054,915

Salary Commitment

Year: 4$64,763,055
Year: 5$47,055,555
Year: 6$17,745,555
Year: 7$14,280,555

 Pro Payroll

Bernie Doods 6,500,000(4)
Nick Poppagorgio 3,755,555(5)
Herbert Powers 3,687,500(2)
Marcus Jones 3,687,500(1)
Evan Lovia 3,500,000(1)
Colton Bates 3,125,000(2)
Hayden Culek 3,000,000(2)
Kyle Randerson 3,000,000(1)
Daniel Courturier 2,950,000(1)
Marek Zidnik 2,812,500(2)
Zach Wagner 2,750,000(2)
Aidan Slater 2,500,000(2)
Mathias Niederberger 2,500,000(2)
Scotty Baker 2,475,000(4)
Buboito Galzo 2,250,000(2)
Stew Smith 2,225,000(3)
Luc LeFlame 2,225,000(2)
Ilya Checkov 2,225,000(2)
Blaine Parker 2,100,000(1)
Luke Jacobs 2,000,000(2)
Gus Richards 1,500,000(4)
Geoffrey Stanton 1,250,000(1)
Justin Gunn 900,000(1)
Drake Garpenlov 900,000(3)


 Farm Payroll

Charlie Wall 135,000(3)
Kenny Nickles 130,000(3)
Mikal Sauve 125,000(2)
Cori Smallinder 110,000(1)
Luc Long 100,000(1)
Shane Duffy 75,000(3)
Glen Quagmire 60,000(1)
Kevin James 60,000(2)
Ken Wu 50,000(4)
Bart Ramsey 50,000(2)
Randy Savage 50,000(1)




New York

ArenaMadison Square Garden
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$180,330,214
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$54,665,000
Farm Payroll$2,707,050
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$689,024
Projected Expenses$0,000
Projected Balance-$180,330,214

Salary Commitment

Year: 4$57,372,050
Year: 5$39,825,500
Year: 6$24,115,500
Year: 7$10,530,000

 Pro Payroll

Brandon McCarthy 4,950,000(3)
Nathan Alexander 4,500,000(1)
Bryan Carnback 4,400,000(5)
Tommy Riordan Jr 3,750,000(2)
Tony Arancini 3,450,000(3)
Jordan Malleeno 3,125,000(1)
Alexei Romanov 3,000,000(2)
Ron Zoomer 3,000,000(2)
Jonathan Xavier 2,990,000(4)
Austin Powers 2,600,000(1)
Mattias Vansel 2,500,000(3)
Richard Bocchino 2,300,000(1)
Randy Marsh 2,200,000(1)
Lee Gotti 2,000,000(4)
Mikael Malkova 2,000,000(2)
Evgeni Fetisov 1,350,000(2)
Tson Handler 1,000,000(4)
Angelo Ventrello 900,000(3)
Nick Eaton 900,000(2)
Janis Griffith 800,000(2)
Jeremiah Newman 750,000(1)
Nikolas Rohr 750,000(1)
Libor Ragnarsson 750,000(1)
Gabriel Thomas 700,000(2)


 Farm Payroll

Woody Gladu 900,000(3)
Vincent Delormier 240,000(3)
Demarcus Johnson 150,000(1)
Henrik Karlsson 140,000(4)
Chadwick Cobblebutt 120,000(3)
Adonis Poppadopoulos 120,000(3)
Lionel Cosmo 111,550(1)
Vladim Skorobogatov 110,000(2)
Devon Hammer 100,000(2)
Ned Flanders 95,500(3)
Carlos Lopez 90,000(3)
Olivier DeVries 80,000(3)
Pauli Jelinek 80,000(3)
Valentino Nurminen 60,000(1)
Tavis Baltimore 60,000(3)
Bruce Banner 50,000(1)
K'Adre Payne 50,000(1)
Hugo Browning 50,000(1)
Michael C Jordan 50,000(1)
Creed Bratton 50,000(1)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$96,394,506
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$48,237,500
Farm Payroll$839,500
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$590,274
Projected Expenses$0,000
Projected Balance-$96,394,506

Salary Commitment

Year: 4$49,077,000
Year: 5$24,382,500
Year: 6$8,117,500
Year: 7$4,900,000

 Pro Payroll

Nico Tuominen 4,750,000(4)
Rocky Tillman 3,500,000(1)
Keith Lysiak 3,125,000(2)
Sebastien Roy 3,000,000(1)
Cedric Palmer 3,000,000(1)
Patrick Lebeau 2,950,000(1)
Alexie Sadikov 2,812,500(3)
Guy Lapointe 2,750,000(2)
Markus Jonsson 2,750,000(2)
Robin Anderson 2,700,000(1)
Torey Black 2,500,000(1)
Marcel Nobles 2,500,000(2)
LeGrand Richard 2,000,000(2)
Jason Rielly 1,750,000(2)
Mark Royal 900,000(1)
Tony Ippilitti 900,000(1)
Rob Kingsmen 900,000(1)
Maxim Pelletier 900,000(1)
Gaston LaJohnson 750,000(1)
Richard Gauthier 600,000(2)
Serge Zuboo 600,000(2)
Mikko Gerbsak 600,000(1)
Kyle Ranger 500,000(1)
Ryan Willis 500,000(1)
Abdul Majeet 500,000(1)
Perry Deathe 500,000(1)


 Farm Payroll

Rielly Weinberg 100,000(3)
Nathan Dalimont 94,500(1)
Clarke Amadio 90,000(3)
Dino Salomaki 80,000(3)
John Broda 75,000(3)
Ripley Thomas 70,000(2)
Tim LaChoice 60,000(2)
Pierre Morin 60,000(2)
Justin Smith 60,000(3)
Manny Steel 50,000(5)
Torri Dees 50,000(5)
Davis Monroe 50,000(5)




Calgary

ArenaSaddledome
Capacity20,000
Ticket Price$22.00


Income

Current Funds-$224,966,070
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$528,000
Projected Revenue$0,000

Expenses

Pro Payroll$55,479,500
Farm Payroll$1,772,500
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$687,595
Projected Expenses$0,000
Projected Balance-$224,966,070

Salary Commitment

Year: 4$57,252,000
Year: 5$39,865,000
Year: 6$22,320,000
Year: 7$10,719,500

 Pro Payroll

Valterri Kimi 4,757,000(5)
Kevin Salvi 4,250,000(3)
Jeff Pratt 4,125,000(2)
Bruce Rapien 3,750,000(2)
Chris Diddy 3,750,000(2)
Guilbert Malfray 3,450,000(3)
Joe Buehler 3,062,500(4)
Collin Hill 3,000,000(1)
Brayden Torments 2,900,000(4)
Dave Jordan 2,750,000(1)
Anssi Mainila 2,500,000(2)
Alex Carson 2,450,000(1)
Keith Duncan 1,760,000(1)
Steven Highmore 1,760,000(1)
Borat Sagdiyev 1,760,000(1)
Eric McAlpine 1,750,000(3)
Vladamir Kozlov 1,500,000(2)
Ed Huff 1,400,000(1)
Jean Devane 900,000(3)
David Kedron 900,000(2)
Bogdan Gloeckner 900,000(3)
Teemu Pukki 800,000(1)
Jan Milovat 750,000(1)
Jesse McNeil 555,000(2)


 Farm Payroll

Cletus Hogchaser 210,000(1)
Vranka Cmel 130,000(3)
Chris Cunningham 130,000(1)
Doug Chartier 112,000(1)
D'Andre Williams 110,000(1)
Pasi Hemmila 110,000(1)
Anton Buemi 90,000(2)
Raymond Sims 90,000(2)
Stan Marvel 80,000(2)
Damien Trielle 80,000(1)
Fabian Boyce 80,000(3)
Marcus Degris 75,000(2)
Yuri Tarbanev 75,000(1)
Liam Nodwell 70,500(3)
Antero Brownschidle 70,000(3)
Ilya Zverev 70,000(2)
Jeff Foote 70,000(1)
Owen Conrad 60,000(2)
Jan Hellstrom 60,000(1)




Seattle

ArenaClimate Pledge Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$210,845,526
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$58,725,000
Farm Payroll$1,805,000
Prospect Fees$7,500
Coach$500,000
Games Remaining0
Total Game Expenses$726,637
Projected Expenses$0,000
Projected Balance-$210,845,526

Salary Commitment

Year: 4$60,530,000
Year: 5$52,850,000
Year: 6$22,747,500
Year: 7$13,700,000

 Pro Payroll

Marnix Vanturennout 5,750,000(2)
Etienne Saumier 4,000,000(2)
Jarl-Espen Hasler 3,750,000(2)
Harry Dick 3,687,500(2)
Charlie Conway 3,500,000(1)
Harry Butt 3,437,500(3)
Carter McFarter 3,300,000(4)
Josh Keppler 3,250,000(2)
Donkey Kong 3,125,000(2)
Fulton Reed 2,900,000(5)
Johnny Canuck 2,750,000(2)
Sam Witwicky 2,500,000(5)
Eli James 2,500,000(4)
Dirk Diggler 2,500,000(4)
Bobby Boucher 2,475,000(3)
Harry Balls 2,450,000(1)
Gabby Jay 2,050,000(2)
Zizis Karapanopoulos 1,600,000(3)
Ian Power 1,300,000(3)
Nick Karapanolopoulos 1,200,000(2)
Jamal Remmington 700,000(1)


 Farm Payroll

Rizzle McFizzle 120,000(2)
Rude VanNistelroy 120,000(2)
Buck Walters 120,000(1)
Dan O'Toole 110,000(1)
Piston Hurricane 110,000(1)
Chris Rose 110,000(1)
Francis Lecroix 110,000(1)
Bryan McGee 110,000(1)
Mike Hogan 110,000(1)
Lawrence Braun 110,000(1)
Curtis Toth 90,000(2)
Simon Shibicky 80,000(3)
Max Everson 80,000(3)
Peter Tsitsirakis 80,000(1)
Lewis Dunlop 80,000(2)
Stephane Levertu 75,000(3)
Jesper Olsson 70,000(2)
Brandon Tagg 60,000(2)
Wren Clarke 60,000(1)




Pittsburgh

ArenaPittsburgh Civic Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$100,231,335
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$39,327,500
Farm Payroll$893,000
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$484,839
Projected Expenses$0,000
Projected Balance-$100,231,335

Salary Commitment

Year: 4$40,220,500
Year: 5$20,840,500
Year: 6$7,172,500
Year: 7$3,250,000

 Pro Payroll

Noah Zimmermann 3,250,000(5)
Astrom Bjorklund 3,125,000(1)
Vladimir Letourneau 3,000,000(2)
Jacob DiStefano 2,940,000(1)
Randal Reid 2,812,500(3)
Peter Stamas 2,400,000(1)
Nico Brooks 2,200,000(2)
Riley Nesteroff 2,000,000(2)
Taylor Ricardo 1,950,000(2)
Pierre Stewart 1,900,000(1)
Dominico Bacardi 1,550,000(1)
Aiden Jamieson 1,250,000(1)
Reggie Hartman 1,125,000(2)
Morgan McIssac 1,100,000(1)
Jonathan Pitlick 975,000(1)
Sven Dahlkvist 900,000(1)
Jerome Jackson 900,000(1)
Antti Hajdu 900,000(3)
Alexei Slavakov 900,000(2)
Jarko Toivio 800,000(1)
Jayden Dawson 750,000(1)
Maxim Tarasov 700,000(2)
Chase Leclair 700,000(2)
Liam Roberts 600,000(1)
Anton Lobrovskiev 600,000(2)


 Farm Payroll

McKenzie Stevens 108,000(2)
Luke Frijns 90,000(2)
Francis Johns 80,000(3)
Eric Theriault 80,000(2)
Maxime Salertas 75,000(2)
Frej Bjork 70,000(2)
Jarrod Dice 70,000(2)
Erwin Kyllonen 70,000(3)
Braden Smith 70,000(1)
Laffy Taffy 60,000(1)
Christer Butsayev 60,000(3)
Rick Mettrick 60,000(1)




Vancouver

ArenaGeneral Motors Place
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$189,162,426
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,065,200
Farm Payroll$790,000
Prospect Fees$6,000
Coach$146,500
Games Remaining0
Total Game Expenses$714,377
Projected Expenses$0,000
Projected Balance-$189,162,426

Salary Commitment

Year: 4$59,855,200
Year: 5$41,965,200
Year: 6$14,250,000
Year: 7$2,000,000

 Pro Payroll

Raymond Juno 3,950,000(3)
Connor Blain 3,750,000(1)
John Francouz 3,750,000(3)
Valeri Michkov 3,500,000(2)
Scott Enbright 3,250,000(2)
Bob Vance 3,065,200(2)
Adam Hall 3,000,000(2)
Christian Shepherd 2,950,000(2)
Ned Simpson 2,950,000(2)
Kirill Sudovich 2,950,000(1)
Ben Chambers 2,750,000(2)
Peter Brown 2,450,000(1)
Michael Sive 2,200,000(3)
Bob Glass 2,150,000(1)
Kurt Foster 2,050,000(3)
Nikita Kantdrov 2,000,000(2)
Darryl Faulkner 2,000,000(4)
Owen Treen 2,000,000(2)
Joseph di Maria 1,950,000(1)
Ivan Nicolai 1,500,000(1)
Stanley Hudson 1,250,000(1)
Glen Hart 1,250,000(2)
Jere Gronman 900,000(1)
Keith Hobbes 800,000(1)
Joshua Black 700,000(2)


 Farm Payroll

Scott Sather 90,000(3)
Robin Ostrom 90,000(2)
Frantisek Plenec 80,000(3)
Aleksander Findell 80,000(2)
Cedric Lessard 70,000(3)
Jass Highliter 70,000(2)
Les Kuntor 70,000(1)
Ruslan Alexandrov 60,000(3)
Barry Merrick 60,000(2)
Ellis Dooley 60,000(1)
Gavin Issop 60,000(1)




Colorado

ArenaPepsi Center
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$218,418,201
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,025,000
Farm Payroll$1,245,000
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$771,143
Projected Expenses$0,000
Projected Balance-$218,418,201

Salary Commitment

Year: 4$64,270,000
Year: 5$45,211,000
Year: 6$26,124,000
Year: 7$19,280,000

 Pro Payroll

Scott Malkinson 5,250,000(5)
Kyle Broflovki 5,000,000(2)
Butters Stotch 4,950,000(4)
Craig Tucker 4,750,000(3)
Token Black 4,725,000(5)
Brad Lafontaine 4,000,000(1)
Eric Cartman 3,500,000(2)
Stan Marsh 3,500,000(2)
Clyde Donovan 3,000,000(1)
Kenny McCormick 3,000,000(1)
Jimmy Valmer 2,750,000(1)
Adrian Chechik 2,700,000(2)
Pierre L'Ecuyer 2,400,000(1)
Dwight Schrute 2,400,000(4)
Adam Banks 2,000,000(2)
Charlie C. Conway 1,900,000(4)
Steffen Soberg 1,750,000(2)
Guy Germaine 1,700,000(3)
Lester Averman 1,500,000(1)
Peter Mark 1,500,000(1)
Samson Falling 750,000(1)


 Farm Payroll

Jesse Hall 130,000(2)
Peter Griffin 99,000(2)
Dean Portman 99,000(1)
Carl Naughton Jr 99,000(2)
Jim Halpert 99,000(3)
Tony Stark 99,000(2)
Brock Puppa 85,000(3)
Cleon Teal 80,000(3)
Paxton Lowe 80,000(2)
Correntin Vergne 70,000(2)
Darnell Maroon 70,000(3)
Jock Copp 60,000(3)
Jozeff Hepp 60,000(2)
Anton Uladin 60,000(1)
Frodo Baggins 55,000(4)




Montreal

ArenaMontreal Forum
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$145,925,888
Home Games Remaining0
Avg. Attendance17,763
Avg. Revenue/Game$852,583
Projected Revenue$0,000

Expenses

Pro Payroll$48,802,000
Farm Payroll$1,603,900
Prospect Fees$7,500
Coach$500,000
Games Remaining0
Total Game Expenses$606,112
Projected Expenses$0,000
Projected Balance-$145,925,888

Salary Commitment

Year: 4$50,405,900
Year: 5$27,915,000
Year: 6$14,820,000
Year: 7$7,950,000

 Pro Payroll

Bobby Gold 5,500,000(4)
Lars Karlsson 5,000,000(2)
Mike Kuhl 4,000,000(3)
Phillip Karlsson 3,750,000(1)
Noak Novensson 3,100,000(2)
Dmitry Grishinkov 2,900,000(1)
Craig Byrne 2,450,000(5)
Billy Bonks 2,400,000(1)
Stan Nobles 2,225,000(1)
Mark Bosley 2,225,000(1)
David Elsner 2,125,000(1)
Johnny Brasco 2,000,000(2)
Vladimir Kolstsev 1,800,000(1)
Nate Raiden 1,125,000(2)
Dan Gillbert 900,000(1)
Ruslan Semenov 900,000(2)
Ian Loisse 900,000(1)
Brenden Leahy 900,000(3)
Joel McIntyre 900,000(2)
Josef Svoboda 900,000(1)
Frederik Geoffrion 900,000(3)
Philipp Morenz 900,000(3)
Luke Carlson 501,000(1)
Charlie Black 501,000(1)


 Farm Payroll

Richard Hannor 501,000(1)
Tomas Rosic 152,000(1)
Michel Cormier 150,500(1)
Juraj Sidulov 125,000(1)
Hannu Ristolainnen 125,000(1)
John Booker 110,000(1)
Jake Summers 90,000(3)
Lynn Dye 80,000(3)
Jana Vandorne 70,000(2)
Jesper Ronnberg 50,100(1)
Manuel Herrin 50,100(1)
Dominik Madsen 50,100(1)
Peter Stewart 50,100(1)




Quebec

ArenaColisee De Quebec
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$216,940,592
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,675,000
Farm Payroll$2,607,900
Prospect Fees$7,500
Coach$500,000
Games Remaining0
Total Game Expenses$723,695
Projected Expenses$0,000
Projected Balance-$216,940,592

Salary Commitment

Year: 4$60,282,900
Year: 5$44,445,900
Year: 6$25,235,900
Year: 7$18,485,900

 Pro Payroll

Marc Gagne 7,250,000(5)
Paul Simpson 5,000,000(2)
Henrik Larsson 4,725,000(5)
Jaden Cooper 3,750,000(4)
Luca Luciano 3,500,000(3)
Mikhail Vishnakov 3,125,000(1)
Camden Charron 3,000,000(1)
Nelson Towers 2,750,000(1)
Nigel Thompson 2,500,000(2)
Landon Rhoades 2,500,000(2)
Mike Salvi 2,450,000(1)
Amat Grewal 2,300,000(4)
Christian MacDonald 2,100,000(2)
Gary Ovaltine 2,100,000(1)
Tomas Jurcina 2,100,000(2)
Benji Ovich 1,950,000(2)
Mikael Niemikorpi 1,600,000(3)
Broderick Bear 1,375,000(2)
Milan Krevic 1,200,000(3)
Soren Rowell 1,100,000(2)
Didier Dubois 800,000(1)
Axel Routta 500,000(1)


 Farm Payroll

Matthew McIntyre 175,000(2)
West McKay 135,000(4)
Alex Shepherd 125,900(4)
Dallas Westaway 110,000(1)
Carter Westaway 110,000(1)
Hank Wiley 110,000(2)
Ace Merhill 103,500(1)
Sergei Markov 103,500(1)
Dominic Agelakos 100,000(4)
Dimitri Agelakos 100,000(4)
Aidan Ferguson 99,000(1)
Chris Chambers 99,000(1)
Teddy Duchamp 99,000(1)
Vern Tessio 99,000(1)
Gordie LeChance 99,000(1)
Drake Eller 90,000(3)
Kristers Kalinski 90,000(3)
Geoff Rowland 90,000(2)
Mason Whitemount 80,000(2)
Stanford Highton 70,000(3)
Liam Dumba 70,000(3)
Emory Blomsten 70,000(3)
Zach Sanmark 70,000(2)
Mason Dunsford 70,000(1)
Carson Latimer 60,000(1)
Stuart Shvidki 60,000(3)
Gary Peel 60,000(1)
Red Larson 60,000(2)




Carolina

ArenaPNC Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$169,998,581
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,050,000
Farm Payroll$905,000
Prospect Fees$6,000
Coach$225,500
Games Remaining0
Total Game Expenses$764,125
Projected Expenses$0,000
Projected Balance-$169,998,581

Salary Commitment

Year: 4$63,955,000
Year: 5$42,855,000
Year: 6$14,285,000
Year: 7$6,750,000

 Pro Payroll

Gosta Blomqvist 5,500,000(2)
Tim Bergling 5,500,000(2)
Mathieu Charbonneau 4,500,000(2)
Malcolm McCormick 4,500,000(5)
Michael Boulderstream 3,950,000(2)
Trent Johnson 3,950,000(3)
Max Hamilton 3,500,000(1)
Jarko Spar 3,225,000(3)
Igor Rainov 3,000,000(2)
Daniel Gay 3,000,000(2)
Kimi Rosberg 2,950,000(1)
Louis Laurent 2,535,000(1)
Daniel Norris 2,450,000(2)
Vitaly Zdorovetskiy 2,450,000(1)
Jean Fleur de Lis 2,250,000(5)
Ray Stevens 2,100,000(1)
Francois St-Pierre 1,900,000(1)
Xavier Charrier 1,900,000(1)
Heath Hardy 1,500,000(1)
Jean Bordeau 690,000(1)
Landon Bolt 600,000(1)
Carter Lappakur 600,000(2)
Bear Hugger 500,000(1)


 Farm Payroll

Alexander Rasputin 210,000(1)
Mikko Keikkinen 145,000(1)
Peter Sjoberg 80,000(3)
Morris Ether 75,000(3)
Aerik Wedgewood 75,000(3)
Marcus Lane 70,000(2)
Richie Burdon 70,000(3)
Tripp Turner 60,000(1)
Peter Hemsky 60,000(3)
Thor Odinson 60,000(1)




Ottawa

ArenaCorel Centre
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$6,129,948
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$60,962,500
Farm Payroll$1,305,000
Prospect Fees$4,500
Coach$500,000
Games Remaining0
Total Game Expenses$747,286
Projected Expenses$0,000
Projected Balance-$6,129,948

Salary Commitment

Year: 4$62,267,500
Year: 5$48,287,500
Year: 6$30,485,000
Year: 7$13,050,000

 Pro Payroll

Dylan Bruk 4,950,000(5)
Azmat Kutuzov 4,200,000(5)
Jiri Nekola 4,100,000(3)
Roy Sanderson 4,100,000(3)
Brendan Conlin 4,100,000(3)
Samuel Snyder 4,000,000(3)
Jeff Blaine 3,700,000(5)
Acy Pride 3,687,500(2)
Theo Melidzano 3,500,000(1)
Subotin Vitayev 3,125,000(2)
Hristjan Kuzmanovski 3,000,000(2)
Chuck Mackin 3,000,000(2)
Blake Riley 2,750,000(1)
Michal Komarek 2,300,000(1)
Carson Turnbull 2,250,000(2)
Pavel Borodin 1,900,000(1)
Jaroslav Klapil 1,400,000(2)
Alesko Gushtanov 1,300,000(1)
Nazem Turlik 900,000(3)
Sebastien Ylonen 900,000(1)
Sean Haney 900,000(2)
Mirko Votava 900,000(1)


 Farm Payroll

Pavle Dadidov 200,000(5)
Tanner Bohemier 120,000(1)
Ben Wesley 100,000(1)
Rocco Randell 80,000(3)
Carlo Tripani 80,000(3)
Vinny Walton 80,000(2)
Regan Wiles 80,000(1)
Melvin Sands 75,000(3)
Robbie Dallas 70,000(1)
Brady Archer 70,000(2)
Kyle Hawk 70,000(2)
Giorgio Toscano 60,000(1)
Scotty Reed 60,000(2)
Maxime Lavigne 60,000(2)
Fred Pratt 50,000(2)
Johnny Buttsworth 50,000(2)




Hartford

ArenaHartford Civic Center
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$138,888,759
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$58,957,000
Farm Payroll$960,000
Prospect Fees$4,500
Coach$500,000
Games Remaining0
Total Game Expenses$719,304
Projected Expenses$0,000
Projected Balance-$138,888,759

Salary Commitment

Year: 4$59,917,000
Year: 5$41,392,000
Year: 6$29,600,000
Year: 7$4,475,000

 Pro Payroll

Alexei Kimilainen 4,950,000(3)
Lukas Vojtek 4,450,000(3)
Dan Bosley 4,000,000(3)
William Voxx 3,500,000(3)
D'Wayne Kane 3,250,000(1)
Arsenio Rush 3,125,000(1)
Matt Phoenix 3,000,000(1)
Ryan Silver 3,000,000(3)
Nick DePaulo 2,750,000(1)
Jensen Lorne 2,507,000(2)
Rich Charzy 2,500,000(3)
Vitomir Boykov 2,475,000(4)
Lucas Steel 2,450,000(3)
Ronin Leflore 2,450,000(2)
Bob Parker 2,450,000(1)
Spencer Happy 2,000,000(4)
Alfred Dell 1,900,000(2)
Floyd Blackburn 1,800,000(2)
Troy Hilfiger 1,800,000(2)
Dillon MacDonald 1,700,000(1)
Rocky Racoon 1,100,000(1)
Axel Dawes 900,000(2)
Tanner McNeil 900,000(1)


 Farm Payroll

Danny Boss 140,000(3)
Brandon Baxter 130,000(1)
Pat Wert 120,000(1)
Axel Musk 110,000(2)
Charles Woodley 110,000(2)
Andre Pulling 80,000(2)
George Bitov 75,000(3)
Joakim Zetterstrom 75,000(2)
Daniel Brodeur 60,000(3)
Isak Saar 60,000(2)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$154,429,270
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$55,703,250
Farm Payroll$1,700,625
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$689,403
Projected Expenses$0,000
Projected Balance-$154,429,270

Salary Commitment

Year: 4$57,403,875
Year: 5$38,800,000
Year: 6$11,075,000
Year: 7$3,750,000

 Pro Payroll

Eric Turner 6,000,000(2)
Jacob Lucas 5,500,000(1)
Michel LeBlanc 4,000,000(2)
Korey Richardson 4,000,000(2)
George Huxley 4,000,000(2)
Jean-Paul Gaultier 3,950,000(3)
Iyan Viceroy 3,750,000(4)
Zack Spinner 3,225,000(3)
Tim Coruthers 3,000,000(2)
Ricky Bobby 2,500,000(2)
Jason Downman 2,500,000(2)
Tomas Bierkshire 1,950,000(1)
Geoffrey Styles 1,950,000(1)
Adrian Kilhauer 1,900,000(1)
Etienne Brule 1,760,000(1)
Ilya Sluchikov 1,179,750(1)
Pierre-Antoine Gardie 1,138,500(1)
Aleksander Zavarov 900,000(1)
Marc Poulin 900,000(2)
Onni Valakari 800,000(1)
Ethan Scott 800,000(1)


 Farm Payroll

Chase Jones 150,000(2)
Brian Demanno 150,000(2)
Justin Werner 150,000(3)
George Shaver 150,000(2)
Eric Biron 150,000(2)
Vaclav Steiner 125,000(1)
Eason Ross 100,625(1)
Karl Bennigton 100,000(1)
Vladimir Volchevski 80,000(2)
Juha Pirinen 80,000(1)
Janne Dobias 80,000(1)
Barron Walemark 75,000(2)
Hayden Krause 70,000(1)
Tomas Vaclik 70,000(2)
Rene Vallis 60,000(1)
James Stefan 60,000(1)
Sergei Plakov 50,000(1)




Atlanta

ArenaPhilips Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$127,160,380
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,790,000
Farm Payroll$1,362,500
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$650,696
Projected Expenses$0,000
Projected Balance-$127,160,380

Salary Commitment

Year: 4$54,152,500
Year: 5$42,592,500
Year: 6$20,122,500
Year: 7$18,200,000

 Pro Payroll

Sobeslav Novacek 5,250,000(5)
Sexton Hardcastle 4,000,000(2)
Jesper Soderstrom 4,000,000(2)
Jake Hallsbrook 3,950,000(4)
Mats Nordin 3,670,000(5)
Steven Jones 3,125,000(2)
Adam Bartos 3,125,000(1)
Tobias Trenholm 3,000,000(1)
John Prokopp 3,000,000(1)
James Barrett 2,750,000(2)
Chris Jericho 2,750,000(2)
Hugh Jazz 2,500,000(5)
Steve Austin 2,470,000(4)
Stan Theeman 1,500,000(2)
Ulf Dahlberg 1,500,000(2)
Mats Anderson 900,000(2)
Leo Vaisanen 900,000(1)
Anton Lander 800,000(3)
Marian Novy 800,000(3)
Valentin Claireaux 800,000(1)
David Chicago 700,000(2)
Herbert King 700,000(2)
Tenor Burlinghton 600,000(1)


 Farm Payroll

Steve Rogers 120,000(4)
Mark Calloway 120,000(4)
Luke Skywalker 120,000(4)
Michael Angelo 112,500(3)
Braun Stroman 105,000(2)
Andy Glover 100,000(2)
Ossi Yachmenev 80,000(3)
Nyck Sirotin 80,000(2)
Connor Parker 75,000(1)
Devin Marino 70,000(2)
Darren Farrell 70,000(2)
Kristopher Corriveau 70,000(3)
Jarrod Sparrow 60,000(2)
Jason Varrin 60,000(2)
Inge Rutledge 60,000(3)
Kevin LeBlast 60,000(1)




Buffalo

ArenaMarine Midland Arena
Capacity18,000
Ticket Price$35.00


Income

Current Funds$15,605,578
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$756,000
Projected Revenue$0,000

Expenses

Pro Payroll$49,125,000
Farm Payroll$1,899,000
Prospect Fees$6,000
Coach$0,000
Games Remaining0
Total Game Expenses$607,500
Projected Expenses$0,000
Projected Balance$15,605,578

Salary Commitment

Year: 4$51,024,000
Year: 5$44,349,000
Year: 6$35,389,000
Year: 7$11,750,000

 Pro Payroll

Morgan James 5,450,000(5)
Kris Odinson 4,000,000(3)
Petteri Salming 3,750,000(3)
Harry Zachariah 3,250,000(4)
Gunner Wesley 3,000,000(3)
Derek Hill 2,750,000(3)
Pawtucket Pat 2,750,000(1)
Robert Dufresne 2,750,000(3)
Bill Levendis 2,500,000(2)
John Stamford 2,500,000(3)
Jonny Ace 2,250,000(2)
Johan Palmstrom 2,000,000(2)
Jeff Liggett 1,750,000(4)
Slava Gudarov 1,500,000(3)
Theodore Clancy 1,500,000(1)
Tim Coffey 1,300,000(4)
Daquan Dodson 1,000,000(1)
Kent Stevenson 1,000,000(1)
Joe Tidy 975,000(3)
Miguel Ferrero 800,000(2)
Derek Ohara 800,000(3)
Silvios Argos 800,000(3)
Cameron Stone 750,000(2)


 Farm Payroll

Erick Nodrum 175,000(1)
Wayne Cobra 155,000(2)
Jiri Kaalpa 125,000(2)
Michael Imrich 99,000(3)
Bucky Barnes 99,000(2)
Lewis Bloom 97,500(3)
Thor Bjornsson 97,500(3)
Ryan Overman 97,000(2)
Jack Jones 96,500(2)
Jacques Theodore 90,000(3)
Bruce Barber 87,500(2)
Guillaume Beaton 80,000(3)
Leth Holan 80,000(3)
Steven Mueller 70,000(3)
Alex Lemieux 70,000(3)
Darrell Howieson 70,000(3)
Ryan Woods 60,000(3)
Alvin Perry 50,000(1)
Milan Fatra 50,000(1)
Vladimir Mazourek 50,000(1)
Junior Butler 50,000(1)
Richie Rich 50,000(1)




Philly

ArenaWells Fargo Center
Capacity18,000
Ticket Price$25.00


Income

Current Funds-$69,331,266
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$540,000
Projected Revenue$0,000

Expenses

Pro Payroll$48,845,000
Farm Payroll$1,595,500
Prospect Fees$6,000
Coach$0,000
Games Remaining0
Total Game Expenses$600,554
Projected Expenses$0,000
Projected Balance-$69,331,266

Salary Commitment

Year: 4$50,440,500
Year: 5$36,220,500
Year: 6$28,691,500
Year: 7$20,150,000

 Pro Payroll

Herbert Garrison 5,250,000(4)
Corey Mapes 4,450,000(4)
Simon Cameron 3,750,000(4)
Jarkoo Mesic 3,750,000(4)
Gustav Gunnerson 3,125,000(1)
Bruce Baxter 3,100,000(3)
Peter Corms 3,000,000(1)
Dougie Dube 2,950,000(4)
Anders Angstrom 2,750,000(1)
Zimin Mitrov 2,500,000(2)
Silky Mitts 2,145,000(1)
Harlo Quinn 1,800,000(2)
Basil Angelidis 1,700,000(3)
Peyton Stalker 1,500,000(1)
Ryerson Geist 1,000,000(3)
Jerry Michaels 975,000(2)
Mats Ekstrom 900,000(3)
Triston Rohlicek 900,000(3)
Xavier Walls 600,000(2)
Hank Andrews 600,000(2)
Andrew Harron 600,000(2)
Tripp Parker 500,000(1)
Luis Mendoza 500,000(1)
Jason Daws 500,000(1)


 Farm Payroll

Austin Wuthrich 700,000(3)
Jeff Besos 175,000(2)
Scott Phillips 99,000(2)
Matt Wagon 97,000(3)
Kenneth Madsoe 90,000(2)
Kosta Boudella 90,000(2)
Ethan Kane 84,500(3)
Wilfred Chorske 60,000(3)
Duncan James 50,000(1)
Kory Dunlop 50,000(1)
Zeke Delaney 50,000(1)
Mans Lindberg 50,000(1)