Financial Report

(As of Saturday, Mar 5 2022)

Toronto

ArenaMaple Leaf Gardens
Capacity20,000
Ticket Price$20.00


Income

Current Funds$57,196,844
Home Games Remaining35
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$16,800,000

Expenses

Pro Payroll$58,848,100
Farm Payroll$2,486,281
Prospect Fees$0,000
Coach$329,408
Games Remaining71
Total Game Expenses$770,797
Projected Expenses$54,726,613
Projected Balance$19,270,231

Salary Commitment

Year: 1$61,334,381
Year: 2$54,775,381
Year: 3$41,397,920
Year: 4$29,650,000

 Pro Payroll

Brandon Larmer 4,500,000(4)
Lukas Vojtek 4,450,000(5)
Korey Richardson 4,000,000(4)
Konstantyn Balabanov 3,750,000(4)
Mikael Micksora 3,500,000(4)
Luca Luciano 3,500,000(5)
Astrom Bjorklund 3,125,000(3)
Samuel Snyder 3,000,000(2)
Gunner Wesley 3,000,000(5)
Lars Bengtsson 3,000,000(3)
Francis Charbinov 2,950,000(4)
Jean-Paul Gaultier 2,950,000(2)
Trent Johnson 2,950,000(2)
Hayk Nazarian 2,450,000(3)
Bill Levendis 2,000,000(1)
Anders Bjorkvist 2,000,000(2)
Abdul Majeet 2,000,000(2)
Dennis Leboutillier 1,823,100(3)
Kaiden Kennedy 1,550,000(1)
Adam Flemming 1,550,000(1)
Siri Suursco 800,000(3)


 Farm Payroll

Jack Asunian 265,320(3)
Jake Thomas 155,000(1)
Tomas Rosic 151,211(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)
Jorges LeMain 50,000(2)
Jonothan Wytkowski 50,000(2)




Boston

ArenaBoston Garden
Capacity20,000
Ticket Price$20.00


Income

Current Funds$61,524,736
Home Games Remaining35
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$16,800,000

Expenses

Pro Payroll$56,375,000
Farm Payroll$2,565,500
Prospect Fees$0,000
Coach$500,000
Games Remaining71
Total Game Expenses$743,006
Projected Expenses$52,753,444
Projected Balance$25,571,292

Salary Commitment

Year: 1$58,940,500
Year: 2$37,965,000
Year: 3$24,740,000
Year: 4$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)


 Farm Payroll

Mikal Sauve 155,000(1)
Charlie Wall 155,000(1)
Stan Theeman 125,000(1)
Randy Rouge 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$61,887,721
Home Games Remaining36
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$17,280,000

Expenses

Pro Payroll$54,790,000
Farm Payroll$2,329,550
Prospect Fees$0,000
Coach$500,000
Games Remaining71
Total Game Expenses$720,244
Projected Expenses$51,137,351
Projected Balance$28,030,370

Salary Commitment

Year: 1$57,119,550
Year: 2$40,522,550
Year: 3$25,312,550
Year: 4$10,506,000

 Pro Payroll

Nathan Alexander 4,500,000(3)
Evan Lovia 3,500,000(3)
Jordan Malleeno 3,125,000(3)
Alexei Romanov 3,000,000(4)
Kris Odinson 3,000,000(2)
Ron Zoomer 3,000,000(4)
Louis Laurent 2,535,000(3)
Tony Arancini 2,450,000(2)
Jiri Nekola 2,450,000(2)
Randal Reid 2,225,000(2)
Demarcus Johnson 2,225,000(1)
Landon Rhoades 2,225,000(1)
Jonny Ace Jr. 2,225,000(4)
Adrian Chechik 2,000,000(2)
Perry Deathe 2,000,000(2)
Torey Black 2,000,000(1)
Richard Bocchino 2,000,000(1)
Mikael Malkova 2,000,000(4)
Janis Griffith 1,950,000(1)
Silvios Argos 1,750,000(1)
Lee Gotti 1,750,000(1)
Jonathan Xavier 990,000(1)
Elijah McArthur 990,000(2)
Jerome Jackson 900,000(3)


 Farm Payroll

Evgeni Fetisov 155,000(1)
Wayne Cobra 155,000(1)
Lionel Cosmo 111,550(3)
Vladamir Kozlov 99,000(1)
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)
Osbeorn Lotario 85,500(1)
Ethan Kane 84,500(1)
Libor Ragnarsson 75,000(3)
Tenor Burlinghton 60,000(3)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$20.00


Income

Current Funds$62,554,183
Home Games Remaining36
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$17,280,000

Expenses

Pro Payroll$45,500,000
Farm Payroll$2,444,000
Prospect Fees$0,000
Coach$500,000
Games Remaining71
Total Game Expenses$605,550
Projected Expenses$42,994,050
Projected Balance$36,840,133

Salary Commitment

Year: 1$47,944,000
Year: 2$27,875,000
Year: 3$16,275,000
Year: 4$6,875,000

 Pro Payroll

Keith Lysiak 3,125,000(4)
Sebastien Roy 3,000,000(3)
Patrick Lebeau 2,950,000(3)
Nico Tuominen 2,750,000(2)
Corey Mapes 2,450,000(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)
Kenneth Madsoe 1,750,000(1)
Daniel Rosketh 1,750,000(1)
Jaden Cooper 1,750,000(1)
Keith Duncan 1,750,000(1)
Jason Rielly 1,750,000(4)
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)
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)
Brayden Torments 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$0.00


Income

Current Funds$38,561,410
Home Games Remaining35
Avg. Attendance20,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,900,000
Farm Payroll$2,545,500
Prospect Fees$0,000
Coach$500,000
Games Remaining71
Total Game Expenses$761,819
Projected Expenses$54,089,131
Projected Balance-$15,527,721

Salary Commitment

Year: 1$60,445,500
Year: 2$46,025,000
Year: 3$31,025,000
Year: 4$20,075,000

 Pro Payroll

Kevin Salvi 4,250,000(5)
Bruce Rapien 3,750,000(4)
Guilbert Malfray 3,450,000(5)
Steven Jones 3,125,000(4)
Jeff Pratt 3,125,000(1)
Chuck Mackin 3,000,000(4)
Collin Hill 3,000,000(3)
Dave Jordan 2,750,000(3)
Anssi Mainila 2,500,000(4)
Mike Salvi 2,450,000(3)
Mike Kuhl 2,450,000(2)
Alex Carson 2,450,000(3)
Joe Buehler 2,450,000(2)
James Barrett 2,225,000(2)
Kostik Azyabin 2,225,000(2)
Eric Ousseine 2,000,000(1)
Jeff Liggett 2,000,000(1)
Luigi Juneau 1,950,000(1)
Colin Chambers 1,950,000(2)
Rene Kunes 1,950,000(2)
Vladimir Mazourek 1,750,000(2)
Ville Reini 1,550,000(1)
Mikael Niemikorpi 1,550,000(1)


 Farm Payroll

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)
Mikael Eliassen 99,000(1)
Wilhelm Burmeister 99,000(1)
Yannick Gaudeault 97,500(1)
Lyle Johnson 97,500(1)
Kesha Rossovski 97,500(1)
Ville Lumme 97,000(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)
Mark Royal 90,000(3)
Darrell Howieson 84,500(1)
Teemu Pukki 80,000(3)
Jeff Foote 70,000(3)
Jan Hellstrom 60,000(3)




Seattle

ArenaClimate Pledge Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds$62,261,404
Home Games Remaining36
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$17,280,000

Expenses

Pro Payroll$52,465,000
Farm Payroll$2,646,000
Prospect Fees$0,000
Coach$500,000
Games Remaining71
Total Game Expenses$695,138
Projected Expenses$49,354,763
Projected Balance$30,186,642

Salary Commitment

Year: 1$55,111,000
Year: 2$40,330,000
Year: 3$27,730,000
Year: 4$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)
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)
Jamal Remmington 700,000(3)


 Farm Payroll

Gary Ovaltine 195,000(1)
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)
Wren Clarke 60,000(3)




Pittsburgh

ArenaPittsburgh Civic Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds$68,043,047
Home Games Remaining36
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$17,280,000

Expenses

Pro Payroll$43,565,000
Farm Payroll$1,604,500
Prospect Fees$0,000
Coach$500,000
Games Remaining72
Total Game Expenses$570,869
Projected Expenses$41,102,550
Projected Balance$44,220,497

Salary Commitment

Year: 1$45,169,500
Year: 2$27,663,000
Year: 3$13,123,000
Year: 4$7,058,000

 Pro Payroll

Marko Bennett 4,500,000(2)
Phillip Karlsson 3,750,000(3)
Vladimir Letourneau 3,000,000(4)
Brandon McCarthy 2,950,000(1)
Jacob DiStefano 2,450,000(1)
Miguel Ferrero 2,340,000(2)
Noak Novensson 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)
Pierre Stewart 1,550,000(1)
Noah Zimmermann 1,250,000(2)
Jonathan Pitlick 975,000(3)
Sven Dahlkvist 900,000(3)


 Farm Payroll

Joshua Black 155,000(1)
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$63,620,531
Home Games Remaining36
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$17,280,000

Expenses

Pro Payroll$51,152,500
Farm Payroll$2,399,500
Prospect Fees$0,000
Coach$146,500
Games Remaining72
Total Game Expenses$671,231
Projected Expenses$48,328,650
Projected Balance$32,571,881

Salary Commitment

Year: 1$53,552,000
Year: 2$37,022,500
Year: 3$22,035,000
Year: 4$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)
Valterri Kimi 2,225,000(2)
Cedric Palmer 2,000,000(1)
Luke Carlson 1,950,000(1)
Kory Dunlop 1,950,000(1)
William Chisholm 1,950,000(1)
Derek Hill 1,950,000(1)
Kurt Foster 1,550,000(1)
Jason Daws 990,000(1)


 Farm Payroll

Jim Scott 200,000(1)
Nikita Kantdrov 175,000(2)
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)
Jere Gronman 90,000(3)
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$62,634,673
Home Games Remaining35
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$16,800,000

Expenses

Pro Payroll$52,750,000
Farm Payroll$2,485,000
Prospect Fees$0,000
Coach$500,000
Games Remaining71
Total Game Expenses$696,688
Projected Expenses$49,464,813
Projected Balance$29,969,861

Salary Commitment

Year: 1$55,235,000
Year: 2$37,475,000
Year: 3$26,550,000
Year: 4$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)
Dwight Schrute 975,000(1)
Samson Falling 750,000(3)


 Farm Payroll

Greg Goldberg 175,000(1)
Peter Mark 150,000(3)
Fulton Reed 99,000(1)
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$58,823,319
Home Games Remaining36
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$17,280,000

Expenses

Pro Payroll$54,375,000
Farm Payroll$2,827,000
Prospect Fees$0,000
Coach$500,000
Games Remaining71
Total Game Expenses$721,275
Projected Expenses$51,210,525
Projected Balance$24,892,794

Salary Commitment

Year: 1$57,202,000
Year: 2$46,627,500
Year: 3$33,582,500
Year: 4$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)
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)
Cletus Hogchaser 2,100,000(3)
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)
Jan Milovat 75,000(3)
Yuri Tarbanev 75,000(3)
Cameron Fife 70,000(3)




Quebec

ArenaColisee De Quebec
Capacity20,000
Ticket Price$20.00


Income

Current Funds$61,221,927
Home Games Remaining35
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$16,800,000

Expenses

Pro Payroll$56,550,000
Farm Payroll$2,993,000
Prospect Fees$0,000
Coach$500,000
Games Remaining71
Total Game Expenses$750,538
Projected Expenses$53,288,163
Projected Balance$24,733,765

Salary Commitment

Year: 1$59,543,000
Year: 2$32,965,000
Year: 3$21,718,000
Year: 4$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)
Rocky Tillman 3,500,000(3)
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)
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$63,226,830
Home Games Remaining36
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$17,280,000

Expenses

Pro Payroll$53,300,000
Farm Payroll$2,021,350
Prospect Fees$0,000
Coach$225,500
Games Remaining71
Total Game Expenses$694,336
Projected Expenses$49,297,829
Projected Balance$31,209,001

Salary Commitment

Year: 1$55,321,350
Year: 2$32,516,350
Year: 3$25,255,000
Year: 4$11,700,000

 Pro Payroll

Tim Bergling 5,500,000(4)
Pierre Lamontagne 3,750,000(3)
Tommy Riordan Jr 3,750,000(4)
Max Hamilton 3,500,000(3)
Michael Boulderstream 2,950,000(1)
Kimi Rosberg 2,950,000(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)
Olivier Fortier 1,750,000(1)
Daniel Gay 1,750,000(1)
Cato Kenzer 1,750,000(1)
Richard Redbeard 1,600,000(1)
Gabriel Thomas 1,550,000(1)
Jean Fleur de Lis 1,550,000(2)
Sven Svee 1,550,000(1)
Marc Leneveu 1,500,000(1)
Declan Walker 1,250,000(2)
John Stamford 1,250,000(1)
Morris Ether 700,000(3)


 Farm Payroll

Marshall Holloway 155,000(1)
Mikko Gerbsak 150,000(1)
Mikko Keikkinen 145,000(3)
Theodore Clancy 125,000(1)
Heath Hardy 125,000(1)
Jesse McNeil 125,000(1)
Hugo Browning 113,850(2)
Calvin Moss 97,500(1)
Teddy Bair 97,500(1)
Darryl Faulkner 97,000(1)
John Booker 97,000(1)
Nikolai Brusse 96,500(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)
Tripp Turner 60,000(3)
Alvin Perry 50,000(2)
Junior Butler 50,000(2)




Ottawa

ArenaCorel Centre
Capacity20,000
Ticket Price$20.00


Income

Current Funds$63,663,522
Home Games Remaining36
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$17,280,000

Expenses

Pro Payroll$49,025,000
Farm Payroll$2,280,000
Prospect Fees$0,000
Coach$500,000
Games Remaining72
Total Game Expenses$647,563
Projected Expenses$46,624,500
Projected Balance$34,319,022

Salary Commitment

Year: 1$51,305,000
Year: 2$38,430,000
Year: 3$22,455,000
Year: 4$6,125,000

 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)
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)
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)
Frej Bjork 1,550,000(1)
Jesse Ford 1,250,000(1)
Tom Nanos 1,250,000(1)
Ed Huff 1,250,000(1)
Sebastien Ylonen 900,000(3)
Mirko Votava 900,000(3)


 Farm Payroll

Sean Barber 195,000(1)
Luke Lester 155,000(1)
Jaroslav Klapil 125,000(1)
Shane Collier 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)
Damien Trielle 80,000(3)
Regan Wiles 80,000(3)
Robbie Dallas 70,000(3)




Hartford

ArenaHartford Civic Center
Capacity20,000
Ticket Price$20.00


Income

Current Funds$63,857,746
Home Games Remaining36
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$17,280,000

Expenses

Pro Payroll$51,506,430
Farm Payroll$2,779,700
Prospect Fees$0,000
Coach$500,000
Games Remaining72
Total Game Expenses$684,827
Projected Expenses$49,307,517
Projected Balance$31,830,229

Salary Commitment

Year: 1$54,286,130
Year: 2$38,761,430
Year: 3$25,480,000
Year: 4$12,950,000

 Pro Payroll

Alexei Kimilainen 4,950,000(5)
Greta VanFleet 4,500,000(4)
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)
Vitomir Boykov 975,000(1)
Spencer Happy 950,000(1)
Tanner McNeil 900,000(3)


 Farm Payroll

Jeff Besos 175,000(1)
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)
Pat Wert 120,000(3)
Danny Boss 106,700(1)
Xander Swan 99,000(1)
Landon Bolt 99,000(1)
Peter Stewart 99,000(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$70,799,747
Home Games Remaining36
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$17,280,000

Expenses

Pro Payroll$35,940,000
Farm Payroll$2,500,975
Prospect Fees$0,000
Coach$500,000
Games Remaining72
Total Game Expenses$486,762
Projected Expenses$35,046,878
Projected Balance$53,032,870

Salary Commitment

Year: 1$38,440,975
Year: 2$18,004,475
Year: 3$6,829,475
Year: 4$3,000,000

 Pro Payroll

Tim Coruthers 3,000,000(4)
Etienne Saumier 3,000,000(2)
Bruce Baxter 2,225,000(1)
Zack Spinner 2,225,000(2)
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)
Adrian Kilhauer 975,000(1)
Slava Gudarov 965,000(1)
Aleksander Zavarov 900,000(3)
Justin Gunn 900,000(3)


 Farm Payroll

Marian Novy 155,000(1)
Nailstom Samuelsson 125,000(1)
Vaclav Steiner 125,000(3)
Larry Plunkett 125,000(1)
Pierre- Antoine Gardie113,850(3)
Eason Ross 100,625(3)
Richard Hannor 99,000(1)
Patrick Falling 97,500(1)
Craig Byrne 97,500(1)
Dayle Farmer 97,500(1)
Ilya Sluchikov 97,500(1)
Scotty Baker 97,500(1)
Chase Jones 97,000(1)
Eric Biron 97,000(1)
Brian Demanno 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$63,053,519
Home Games Remaining36
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$17,280,000

Expenses

Pro Payroll$50,040,000
Farm Payroll$1,553,000
Prospect Fees$0,000
Coach$500,000
Games Remaining72
Total Game Expenses$651,163
Projected Expenses$46,883,700
Projected Balance$33,449,819

Salary Commitment

Year: 1$51,593,000
Year: 2$28,544,000
Year: 3$20,397,500
Year: 4$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)
Brock Lesnar 1,750,000(1)
Barney Gumble 1,250,000(1)
Bucky Barnes 990,000(1)


 Farm Payroll

Michael Angelo 112,500(5)
Braun Stroman 105,000(4)
Mats Nordin 99,000(2)
Bruce Willis 97,500(1)
Hugh Jazz 97,500(2)
Ruslan Lyaksandra 97,000(1)
Steve Austin 97,000(1)
Ulf Dahlberg 96,500(1)
Vladim Skorobogatov 96,500(1)
Luke Skywalker 90,000(1)
Leo Vaisanen 90,000(3)
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)