Financial Report

(As of Sunday, Jul 10 2022)

Toronto

ArenaMaple Leaf Gardens
Capacity20,000
Ticket Price$40.00


Income

Current Funds$41,938,462
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$62,016,300
Farm Payroll$2,257,460
Prospect Fees$0,000
Coach$329,408
Games Remaining0
Total Game Expenses$10,767,195
Projected Expenses$0,000
Projected Balance$41,938,462

Salary Commitment

Year: 3$64,273,760
Year: 4$50,896,300
Year: 5$35,350,000
Year: 6$10,180,000

 Pro Payroll

Brandon Larmer 4,500,000(3)
Marko Bennett 4,500,000(1)
Greta VanFleet 4,500,000(3)
Pierre Lamontagne 3,750,000(2)
Konstantyn Balabanov 3,750,000(3)
Mikael Micksora 3,500,000(3)
Luca Luciano 3,500,000(4)
Samuel Snyder 3,000,000(1)
Lars Bengtsson 3,000,000(2)
Francis Charbinov 2,950,000(3)
Jean-Paul Gaultier 2,950,000(1)
Kaiden Kennedy 2,800,000(5)
Jack Asunian 2,653,200(2)
Bill Levendis 2,500,000(3)
Hayk Nazarian 2,450,000(2)
Adam Flemming 2,050,000(3)
Anders Bjorkvist 2,000,000(1)
Dennis Leboutillier 1,823,100(2)
Jeff Liggett 1,750,000(5)
Barry Fuchs 1,690,000(5)
Ferris Osmond 900,000(3)
Siri Suursco 800,000(2)
TJ Bradford 700,000(2)


 Farm Payroll

Jake Thomas 200,000(1)
Basil Angelidis 170,000(4)
Tomas Rosic 151,210(1)
Alex Texas 150,000(5)
K'Adre Payne 150,000(1)
Milan Krevic 120,000(4)
Martin Dandenhousse 116,250(1)
Matej Cerny 110,000(3)
Viktor Prusik 110,000(1)
Jimmy Florakis 100,000(3)
Miroslav Vigilanko 100,000(3)
Ralphus Jackson 95,000(2)
Roofus Drago 95,000(2)
Val Ramdic 80,000(3)
Brady Archer 70,000(3)
Scotty Reed 60,000(3)
Olivier Fortier 60,000(2)
Carson Latimer 60,000(2)
Giorgio Toscano 60,000(2)
Marc Leneveu 50,000(1)
Jorges LeMain 50,000(1)
Jonothan Wytkowski 50,000(1)
Jus Dewit 50,000(1)




Boston

ArenaBoston Garden
Capacity20,000
Ticket Price$40.00


Income

Current Funds$40,599,938
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,762,500
Farm Payroll$2,051,500
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$10,385,667
Projected Expenses$0,000
Projected Balance$40,599,938

Salary Commitment

Year: 3$61,814,000
Year: 4$44,044,000
Year: 5$23,061,500
Year: 6$687,500

 Pro Payroll

Jacob Lucas 5,500,000(2)
Korey Richardson 4,000,000(3)
Marcus Jones 3,687,500(2)
Bernie Doods 3,500,000(1)
Gustav Gunnerson 3,125,000(2)
Hayden Culek 3,000,000(3)
Kyle Randerson 3,000,000(2)
Chris Diddy 3,000,000(1)
Daniel Courturier 2,950,000(2)
Zach Wagner 2,750,000(3)
John Francouz 2,750,000(1)
Mathias Niederberger 2,500,000(3)
Billy Bonks 2,400,000(2)
Buboito Galzo 2,250,000(3)
Luc LeFlame 2,225,000(3)
Marek Zidnik 2,225,000(1)
Zack Spinner 2,225,000(1)
Ilya Checkov 2,225,000(3)
Luke Jacobs 2,000,000(3)
Nick Poppagorgio 1,750,000(1)
Randy Rouge 1,000,000(1)
Joshua Black 700,000(3)
Serge Zuboo 500,000(1)
Derek Galloway 500,000(1)


 Farm Payroll

Stew Smith 222,500(4)
Steffen Soberg 175,000(3)
Stan Theeman 150,000(3)
Gus Richards 150,000(5)
Charlie Wall 135,000(4)
Kenny Nickles 130,000(4)
Mikal Sauve 125,000(3)
Luke Lester 120,000(1)
Cori Smallinder 110,000(2)
Luc Long 100,000(2)
Tim LaChoice 94,000(3)
Gabriel Thomas 70,000(3)
Liam Roberts 60,000(2)
Kevin James 60,000(3)
Byron Moore 50,000(1)
Ken Wu 50,000(5)
Bart Ramsey 50,000(3)
Shane Collier 50,000(1)
Darrell Howieson 50,000(1)
Randy Savage 50,000(2)
Dal Jarvinen 50,000(1)




New York

ArenaMadison Square Garden
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$52,817,902
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$62,690,000
Farm Payroll$1,953,550
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$10,857,258
Projected Expenses$0,000
Projected Balance-$52,817,902

Salary Commitment

Year: 3$64,546,550
Year: 4$47,502,550
Year: 5$31,641,000
Year: 6$13,231,000

 Pro Payroll

Brandon McCarthy 4,950,000(4)
Nathan Alexander 4,500,000(2)
Tommy Riordan Jr 3,750,000(3)
Evan Lovia 3,500,000(2)
Steven Jones 3,125,000(3)
Jordan Malleeno 3,125,000(2)
Alexei Romanov 3,000,000(3)
Kris Odinson 3,000,000(1)
Ron Zoomer 3,000,000(3)
Jonathan Xavier 2,990,000(5)
Tony Arancini 2,450,000(1)
Jiri Nekola 2,450,000(1)
Demarcus Johnson 2,400,000(1)
Vincent Delormier 2,400,000(4)
Kyle Ranger 2,300,000(1)
Richard Bocchino 2,300,000(2)
Jonny Ace 2,250,000(3)
Randy Marsh 2,200,000(2)
Adrian Chechik 2,000,000(1)
Perry Deathe 2,000,000(1)
Lee Gotti 2,000,000(5)
Mikael Malkova 2,000,000(3)
Devon Hammer 1,000,000(3)


 Farm Payroll

Henrik Karlsson 140,000(5)
Evgeni Fetisov 135,000(3)
Tim Coffey 130,000(5)
Chadwick Cobblebutt 120,000(4)
Adonis Poppadopoulos 120,000(4)
Lionel Cosmo 111,550(2)
Tson Handler 100,000(5)
Elijah McArthur 99,000(1)
Drakario Krastio 97,000(0)
Ned Flanders 95,500(4)
David Webber 95,500(4)
Dominik Madsen 95,000(1)
Nick Eaton 90,000(3)
Carlos Lopez 90,000(4)
Libor Ragnarsson 75,000(2)
Brandon Tagg 60,000(3)
Manuel Herrin 50,000(1)
Nikolas Rohr 50,000(1)
Kory Dunlop 50,000(1)
Jack Haroutian 50,000(1)
Creed Bratton 50,000(2)
Gio Lacroix 50,000(1)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$16,000,785
Home Games Remaining0
Avg. Attendance19,794
Avg. Revenue/Game$950,112
Projected Revenue$0,000

Expenses

Pro Payroll$46,025,000
Farm Payroll$786,500
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$7,885,250
Projected Expenses$0,000
Projected Balance-$16,000,785

Salary Commitment

Year: 3$46,265,000
Year: 4$37,065,000
Year: 5$15,005,000
Year: 6$0,000

 Pro Payroll

Rocky Tillman 3,500,000(2)
Keith Lysiak 3,125,000(3)
Sebastien Roy 3,000,000(2)
Cedric Palmer 3,000,000(2)
Patrick Lebeau 2,950,000(2)
Nico Tuominen 2,750,000(1)
Guy Lapointe 2,750,000(3)
Markus Jonsson 2,750,000(3)
Robin Anderson 2,700,000(2)
Torey Black 2,500,000(2)
Marcel Nobles 2,500,000(3)
Simon Cameron 2,225,000(1)
Alexie Sadikov 2,225,000(1)
LeGrand Richard 2,000,000(3)
Roy Sanderson 1,950,000(1)
Jason Rielly 1,750,000(3)
Mark Royal 900,000(2)
Tony Ippilitti 900,000(2)
Rob Kingsmen 900,000(2)
Maxim Pelletier 900,000(2)
Gaston LaJohnson 750,000(2)


 Farm Payroll

Jim Scott 200,000(0)
John Ramage 125,000(0)
Jesse Ford 125,000(0)
Zeke Delaney 96,500(0)
Ripley Thomas 70,000(3)
Pierre Morin 60,000(3)
Mikko Gerbsak 60,000(2)
Sven Svee 50,000(1)




Calgary

ArenaSaddledome
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$73,388,060
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,765,000
Farm Payroll$2,188,000
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$9,242,167
Projected Expenses$0,000
Projected Balance-$73,388,060

Salary Commitment

Year: 3$57,953,000
Year: 4$44,357,500
Year: 5$26,715,500
Year: 6$10,975,500

 Pro Payroll

Kevin Salvi 4,250,000(4)
Jeff Pratt 4,125,000(3)
Bruce Rapien 3,750,000(3)
Guilbert Malfray 3,450,000(4)
Collin Hill 3,000,000(2)
Brayden Torments 2,900,000(5)
Dave Jordan 2,750,000(2)
Anssi Mainila 2,500,000(3)
Aidan Slater 2,500,000(3)
Alex Carson 2,450,000(2)
Joe Buehler 2,450,000(1)
Corey Mapes 2,450,000(1)
James Barrett 2,225,000(1)
Kostik Azyabin 2,225,000(1)
Colin Chambers 1,950,000(1)
Rene Kunes 1,950,000(1)
Etienne Brule 1,760,000(2)
Keith Duncan 1,760,000(2)
Steven Highmore 1,760,000(2)
Borat Sagdiyev 1,760,000(2)
Vladamir Kozlov 1,500,000(3)
Ed Huff 1,400,000(2)
David Kedron 900,000(3)


 Farm Payroll

Cletus Hogchaser 210,000(2)
Vladimir Mazourek 175,000(1)
Eric McAlpine 175,000(4)
Johan Palmstrom 170,500(1)
Vranka Cmel 130,000(4)
Chris Cunningham 130,000(2)
Doug Chartier 112,000(2)
Pasi Hemmila 110,000(2)
Anton Buemi 90,000(3)
Raymond Sims 90,000(3)
Stan Marvel 80,000(3)
Damien Trielle 80,000(2)
Teemu Pukki 80,000(2)
Marcus Degris 75,000(3)
Jan Milovat 75,000(2)
Yuri Tarbanev 75,000(2)
Liam Nodwell 70,500(4)
Ilya Zverev 70,000(3)
Jeff Foote 70,000(2)
Owen Conrad 60,000(3)
Jan Hellstrom 60,000(2)




Seattle

ArenaClimate Pledge Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$41,119,798
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$55,075,000
Farm Payroll$2,201,500
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$9,629,417
Projected Expenses$0,000
Projected Balance-$41,119,798

Salary Commitment

Year: 3$57,276,500
Year: 4$44,462,500
Year: 5$33,022,500
Year: 6$15,497,500

 Pro Payroll

Marnix Vanturennout 5,750,000(3)
Dan Bosley 4,000,000(4)
Charlie Conway 3,500,000(2)
Carter McFarter 3,300,000(5)
Josh Keppler 3,250,000(3)
Donkey Kong 3,125,000(3)
Herbert Powers 2,950,000(1)
Harry Dick 2,950,000(1)
Dougie Dube 2,950,000(5)
Harry Butt 2,750,000(1)
Johnny Canuck 2,750,000(3)
Pawtucket Pat 2,750,000(2)
Eli James 2,500,000(5)
Dirk Diggler 2,500,000(5)
Harry Balls 2,450,000(2)
Gabby Jay 2,050,000(3)
Michael Sive 2,000,000(1)
Silky Mitts 1,950,000(1)
Josef Svoboda 900,000(2)
Jamal Remmington 700,000(2)


 Farm Payroll

Bobby Boucher 247,500(4)
Nick Karapanolopoulos 120,000(3)
Rizzle McFizzle 120,000(3)
Rude VanNistelroy 120,000(3)
Buck Walters 120,000(2)
Dan O'Toole 110,000(2)
Piston Hurricane 110,000(2)
Rocky Racoon 110,000(2)
Chris Rose 110,000(2)
Francis Lecroix 110,000(2)
Bryan McGee 110,000(2)
Mike Hogan 110,000(2)
Lawrence Braun 110,000(2)
Sam Witwicky 107,500(1)
Zizis Karapanopoulos 106,500(1)
Curtis Toth 90,000(3)
Peter Tsitsirakis 80,000(2)
Lewis Dunlop 80,000(3)
Jesper Olsson 70,000(3)
Wren Clarke 60,000(2)




Pittsburgh

ArenaPittsburgh Civic Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$5,873,044
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$39,705,000
Farm Payroll$1,592,200
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$6,966,200
Projected Expenses$0,000
Projected Balance-$5,873,044

Salary Commitment

Year: 3$41,297,200
Year: 4$28,775,500
Year: 5$12,115,500
Year: 6$0,000

 Pro Payroll

Phillip Karlsson 3,750,000(2)
Astrom Bjorklund 3,125,000(2)
Vladimir Letourneau 3,000,000(3)
Jacob DiStefano 2,940,000(2)
Peter Stamas 2,400,000(2)
Miguel Ferrero 2,340,000(1)
Noak Novensson 2,225,000(1)
Randal Reid 2,225,000(1)
Jeremiah Newman 2,225,000(1)
Nico Brooks 2,200,000(3)
Harry Zachariah 2,000,000(1)
Riley Nesteroff 2,000,000(3)
Taylor Ricardo 1,950,000(3)
Pierre Stewart 1,900,000(2)
Noah Zimmermann 1,250,000(1)
Jonathan Pitlick 975,000(2)
Sven Dahlkvist 900,000(2)
Alexei Slavakov 900,000(3)
Maxim Tarasov 700,000(3)
Chase Leclair 700,000(3)


 Farm Payroll

Dominico Bacardi 155,000(2)
Reggie Hartman 112,500(3)
Morgan McIssac 110,000(2)
McKenzie Stevens 108,000(3)
Marcus Riddle 106,700(1)
Luke Frijns 90,000(3)
Eric Theriault 80,000(3)
Jarko Toivio 80,000(2)
Jayden Dawson 75,000(2)
Maxime Salertas 75,000(3)
Frej Bjork 70,000(3)
Jarrod Dice 70,000(3)
Braden Smith 70,000(2)
Anton Lobrovskiev 60,000(3)
Laffy Taffy 60,000(2)
Valentino Nurminen 60,000(2)
Rick Mettrick 60,000(2)
Mans Lindberg 50,000(1)
Alexander Finnischuk 50,000(1)
Mitch Marley 50,000(1)




Vancouver

ArenaGeneral Motors Place
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$37,018,934
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$54,657,500
Farm Payroll$1,060,000
Prospect Fees$0,000
Coach$146,500
Games Remaining0
Total Game Expenses$9,310,667
Projected Expenses$0,000
Projected Balance-$37,018,934

Salary Commitment

Year: 3$55,627,500
Year: 4$33,520,000
Year: 5$18,825,000
Year: 6$6,000,000

 Pro Payroll

Raymond Juno 3,950,000(4)
Connor Blain 3,750,000(2)
Valeri Michkov 3,500,000(3)
Colton Bates 3,125,000(3)
Christian Shepherd 2,950,000(3)
Ned Simpson 2,950,000(3)
Kirill Sudovich 2,950,000(2)
Hank Andrews 2,750,000(1)
Phil Lapin 2,587,500(1)
Ben Chambers 2,450,000(1)
Bob Vance 2,450,000(1)
Peter Brown 2,450,000(2)
Adam Hall 2,225,000(1)
Valterri Kimi 2,225,000(1)
Bob Glass 2,150,000(2)
Kurt Foster 2,050,000(4)
Derek Hill 2,045,000(1)
Ryan Willis 2,000,000(1)
Joseph di Maria 1,950,000(2)
Nikita Kantdrov 1,750,000(1)
Michel Cormier 1,500,000(1)
Jere Gronman 900,000(2)


 Farm Payroll

Ivan Nicolai 150,000(2)
Stanley Hudson 125,000(2)
Glen Hart 125,000(1)
Robin Ostrom 90,000(3)
Rudolph Winfrith 90,000(0)
Keith Hobbes 80,000(2)
Aleksander Findell 80,000(3)
Jass Highliter 70,000(3)
Les Kuntor 70,000(2)
Barry Merrick 60,000(3)
Ellis Dooley 60,000(2)
Gavin Issop 60,000(2)




Colorado

ArenaPepsi Center
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$44,109,568
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$60,175,000
Farm Payroll$1,885,500
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$10,426,750
Projected Expenses$0,000
Projected Balance-$44,109,568

Salary Commitment

Year: 3$58,560,500
Year: 4$47,991,500
Year: 5$35,111,000
Year: 6$19,574,000

 Pro Payroll

Herbert Garrison 5,250,000(5)
Kyle Broflovki 5,000,000(3)
Butters Stotch 4,950,000(5)
Craig Tucker 4,750,000(4)
Eric Cartman 3,500,000(3)
Stan Marsh 3,500,000(3)
Clyde Donovan 3,000,000(2)
Kenny McCormick 3,000,000(2)
Jimmy Valmer 2,750,000(2)
Scott Malkinson 2,750,000(1)
Austin Powers 2,600,000(2)
Dwight Schrute 2,400,000(5)
Token Black 2,225,000(1)
Adam Banks 2,000,000(3)
Ricky Bobby 2,000,000(1)
Ace Ventura 2,000,000(1)
Michael Scott 1,950,000(0)
Charlie C. Conway 1,900,000(5)
Terry Hall 1,550,000(0)
Fulton Reed 1,300,000(1)
Ian Loisse 900,000(2)
Joel McIntyre 900,000(3)


 Farm Payroll

Bill Clinton 195,000(1)
Guy Germaine 170,000(4)
Lester Averman 150,000(2)
Peter Mark 150,000(2)
Jesse Hall 130,000(3)
Peter Griffin 99,000(3)
Dean Portman 99,000(2)
Carl Naughton Jr 99,000(3)
Jim Halpert 99,000(4)
Luis Mendoza 99,000(1)
Tony Stark 99,000(3)
Paul Matiacci 96,500(2)
Paxton Lowe 80,000(3)
Samson Falling 75,000(2)
Correntin Vergne 70,000(3)
Jozeff Hepp 60,000(3)
Anton Uladin 60,000(2)
Frodo Baggins 55,000(5)




Montreal

ArenaMontreal Forum
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$55,553,545
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$54,211,250
Farm Payroll$2,430,650
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$9,523,650
Projected Expenses$0,000
Projected Balance-$55,553,545

Salary Commitment

Year: 3$56,641,900
Year: 4$32,595,000
Year: 5$9,660,000
Year: 6$0,000

 Pro Payroll

Brad Lafontaine 4,000,000(2)
Jarl-Espen Hasler 3,750,000(3)
Arsenio Rush 3,125,000(2)
Camden Charron 3,000,000(2)
Acy Pride 2,950,000(1)
Charlie Black 2,780,000(1)
Petteri Salming 2,750,000(1)
Mike Salvi 2,450,000(2)
Mike Kuhl 2,450,000(1)
Ronin Leflore 2,450,000(3)
Pierre L'Ecuyer 2,400,000(2)
Stan Nobles 2,225,000(2)
Xavier Charrier 2,225,000(1)
Mark Bosley 2,150,000(1)
David Elsner 2,125,000(2)
Blaine Parker 2,100,000(2)
Johnny Brasco 2,000,000(3)
Lance Redding 1,950,000(1)
Jason Downman 1,837,500(1)
Lars Mattsson 1,688,750(1)
Richard Gauthier 1,505,000(1)
Jerome Jackson 900,000(2)
Ruslan Semenov 900,000(3)
Janis Griffith 500,000(1)


 Farm Payroll

Victor Battalier 222,500(1)
Alexander Rasputin 210,000(2)
Basil McKraken 200,000(1)
Vladimir Kolstsev 168,875(1)
Axel Routta 166,875(1)
Peyton Stalker 150,000(2)
Tyler Sullivan 150,000(1)
Caspian Riggs 130,000(1)
Juraj Sidulov 125,000(2)
Hannu Ristolainnen 125,000(2)
Aiden Jamieson 116,250(1)
Ryerson Geist 112,500(3)
Nate Raiden 112,500(3)
Slava Gudarov 106,150(1)
Cameron Stone 75,000(3)
Jana Vandorne 70,000(3)
Torri Dees 70,000(3)
Manny Steel 60,000(3)
Davis Monroe 60,000(3)




Quebec

ArenaColisee De Quebec
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$44,223,679
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,745,000
Farm Payroll$3,501,400
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$9,624,400
Projected Expenses$0,000
Projected Balance-$44,223,679

Salary Commitment

Year: 3$57,246,400
Year: 4$45,031,400
Year: 5$34,133,400
Year: 6$8,560,900

 Pro Payroll

Paul Simpson 5,000,000(3)
Lars Karlsson 5,000,000(3)
Jaden Cooper 3,750,000(5)
Marc Gagne 3,750,000(1)
Shannon McKinnon 3,500,000(3)
Mikhail Vishnakov 3,125,000(2)
Morgan James 2,950,000(1)
Robert Dufresne 2,750,000(4)
Nelson Towers 2,750,000(2)
Nigel Thompson 2,500,000(3)
Landon Rhoades 2,500,000(3)
Henrik Larsson 2,225,000(1)
Gilles Tremblay 2,225,000(1)
Christian MacDonald 2,100,000(3)
Gary Ovaltine 2,100,000(2)
Tomas Jurcina 2,100,000(3)
Benji Ovich 1,950,000(3)
Mikael Niemikorpi 1,600,000(4)
Amat Grewal 970,000(1)
Dan Gillbert 900,000(2)


 Farm Payroll

Aidan Ferguson 990,000(2)
Matthew McIntyre 175,000(3)
Broderick Bear 137,500(3)
West McKay 135,000(5)
Alex Shepherd 125,900(5)
Dallas Westaway 110,000(2)
Carter Westaway 110,000(2)
Soren Rowell 110,000(3)
Hank Wiley 110,000(3)
Ace Merhill 103,500(2)
Sergei Markov 103,500(2)
Dominic Agelakos 100,000(5)
Dimitri Agelakos 100,000(5)
Chris Chambers 99,000(2)
Teddy Duchamp 99,000(2)
Vern Tessio 99,000(2)
Gordie LeChance 99,000(2)
Steven Mueller 95,000(1)
Baker Moore 90,000(3)
Geoff Rowland 90,000(3)
Mason Whitemount 80,000(3)
Didier Dubois 80,000(2)
Zach Sanmark 70,000(3)
Mason Dunsford 70,000(2)
Gary Peel 60,000(2)
Red Larson 60,000(3)




Carolina

ArenaPNC Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$39,608,454
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$60,590,000
Farm Payroll$1,736,350
Prospect Fees$0,000
Coach$225,500
Games Remaining0
Total Game Expenses$10,425,308
Projected Expenses$0,000
Projected Balance-$39,608,454

Salary Commitment

Year: 3$62,326,350
Year: 4$48,490,000
Year: 5$33,570,000
Year: 6$5,600,000

 Pro Payroll

Gosta Blomqvist 5,500,000(3)
Tim Bergling 5,500,000(3)
Mathieu Charbonneau 4,500,000(3)
Michael Boulderstream 3,950,000(3)
Max Hamilton 3,500,000(2)
Bruce Baxter 3,100,000(4)
Igor Rainov 3,000,000(3)
Daniel Gay 3,000,000(3)
Trent Johnson 2,950,000(1)
Kimi Rosberg 2,950,000(2)
Louis Laurent 2,535,000(2)
John Stamford 2,500,000(4)
Daniel Norris 2,450,000(3)
Vitaly Zdorovetskiy 2,450,000(2)
Francois St-Pierre 2,225,000(1)
Jarko Spar 2,225,000(1)
Ray Stevens 2,100,000(2)
Malcolm McCormick 1,950,000(1)
Jean Fleur de Lis 1,550,000(1)
Luke Carlson 1,465,000(1)
Jean Bordeau 690,000(2)
Bear Hugger 500,000(1)


 Farm Payroll

Theodore Clancy 150,000(2)
Heath Hardy 150,000(2)
Mikko Keikkinen 145,000(2)
Declan Walker 125,000(1)
Hugo Browning 113,850(1)
John Booker 110,000(1)
Milan Fatra 72,500(1)
Marcus Lane 70,000(3)
Morris Ether 70,000(2)
Landon Bolt 60,000(2)
Tripp Turner 60,000(2)
Thor Odinson 60,000(2)
Martin Camp 50,000(1)
Alvin Perry 50,000(1)
Daniel Rosketh 50,000(1)
Peter Stewart 50,000(1)
Floyd Blackburn 50,000(1)
Jesse McNeil 50,000(1)
William Chisholm 50,000(1)
Bruce Banner 50,000(1)
Cato Kenzer 50,000(1)
Richard Redbeard 50,000(1)
Junior Butler 50,000(1)




Ottawa

ArenaCorel Centre
Capacity20,000
Ticket Price$40.00


Income

Current Funds$87,812,726
Home Games Remaining0
Avg. Attendance19,560
Avg. Revenue/Game$938,864
Projected Revenue$0,000

Expenses

Pro Payroll$45,800,000
Farm Payroll$2,125,700
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$8,070,950
Projected Expenses$0,000
Projected Balance$87,812,726

Salary Commitment

Year: 3$47,231,700
Year: 4$30,545,000
Year: 5$12,045,000
Year: 6$0,000

 Pro Payroll

Theo Melidzano 3,500,000(2)
Subotin Vitayev 3,125,000(3)
Jim Billson 3,000,000(2)
Hristjan Kuzmanovski 3,000,000(3)
Chuck Mackin 3,000,000(3)
Blake Riley 2,750,000(2)
Anders Angstrom 2,750,000(2)
Dylan Bruk 2,450,000(1)
Michal Komarek 2,300,000(2)
Carson Turnbull 2,250,000(3)
Jarkoo Mesic 2,225,000(1)
Jeff Blaine 2,000,000(1)
Bryan Carnback 2,000,000(1)
Abdul Majeet 2,000,000(1)
Azmat Kutuzov 2,000,000(1)
Carter Lappakur 2,000,000(1)
Pavel Borodin 1,900,000(2)
Xavier Walls 1,750,000(1)
Sebastien Ylonen 900,000(2)
Mirko Votava 900,000(2)


 Farm Payroll

Sebastien Raiikkonen 192,500(0)
Pavle Dadidov 155,000(1)
Marshall Holloway 155,000(0)
Justin Morin 155,000(0)
Jaroslav Klapil 140,000(3)
Nick Totti 130,000(3)
Alesko Gushtanov 130,000(2)
Tanner Bohemier 120,000(2)
Darryl Faulkner 106,700(1)
Ben Wesley 100,000(2)
Niko Pavlov 96,500(0)
Dion Belmont 95,000(0)
Sean Haney 90,000(3)
Vinny Walton 80,000(3)
Regan Wiles 80,000(2)
Robbie Dallas 70,000(2)
Kyle Hawk 70,000(3)
Maxime Lavigne 60,000(3)
Fred Pratt 50,000(3)
Johnny Buttsworth 50,000(3)




Hartford

ArenaHartford Civic Center
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$28,346,111
Home Games Remaining0
Avg. Attendance19,695
Avg. Revenue/Game$945,344
Projected Revenue$0,000

Expenses

Pro Payroll$56,706,430
Farm Payroll$1,650,800
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$9,809,538
Projected Expenses$0,000
Projected Balance-$28,346,111

Salary Commitment

Year: 3$58,357,230
Year: 4$43,460,000
Year: 5$29,630,000
Year: 6$26,145,000

 Pro Payroll

Bobby Gold 5,500,000(5)
Alexei Kimilainen 4,950,000(4)
Lukas Vojtek 4,450,000(4)
William Voxx 3,500,000(4)
Tripp Parker 3,256,430(1)
D'Wayne Kane 3,250,000(2)
Matt Phoenix 3,000,000(2)
Ryan Silver 3,000,000(4)
Nick DePaulo 2,750,000(2)
Vitomir Boykov 2,475,000(5)
Bob Parker 2,450,000(2)
Rich Charzy 2,000,000(1)
Dennis Tarapov 2,000,000(1)
Spencer Happy 2,000,000(5)
Lucas Steel 1,950,000(1)
Jensen Lorne 1,950,000(1)
Noah Robertson 1,950,000(1)
Alfred Dell 1,900,000(3)
Owen Treen 1,375,000(1)
Pat Wert 1,200,000(2)
Axel Dawes 900,000(3)
Tanner McNeil 900,000(2)


 Farm Payroll

Troy Hilfiger 180,000(3)
Harlo Quinn 180,000(3)
Dillon MacDonald 170,000(2)
Danny Boss 140,000(4)
Ian Power 130,000(4)
Axel Musk 110,000(3)
D'Andre Williams 110,000(2)
Duncan James 106,150(1)
Brandon Baxter 106,150(1)
Michael C Jordan 104,500(1)
Charles Woodley 99,000(1)
Andre Pulling 80,000(3)
Joakim Zetterstrom 75,000(3)
Isak Saar 60,000(3)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$9,520,338
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$50,413,500
Farm Payroll$1,733,775
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$8,774,546
Projected Expenses$0,000
Projected Balance-$9,520,338

Salary Commitment

Year: 3$51,953,275
Year: 4$44,324,125
Year: 5$29,850,000
Year: 6$9,225,000

 Pro Payroll

Eric Turner 6,000,000(3)
Michel LeBlanc 4,000,000(3)
George Huxley 4,000,000(3)
Iyan Viceroy 3,750,000(5)
Tim Coruthers 3,000,000(3)
Gunner Wesley 3,000,000(4)
Peter Corms 3,000,000(2)
Etienne Saumier 3,000,000(1)
Zimin Mitrov 2,500,000(3)
Scotty Baker 2,475,000(5)
Brendan Conlin 2,000,000(1)
Mattias Vansel 2,000,000(1)
Tomas Bierkshire 1,950,000(2)
Geoffrey Styles 1,950,000(2)
Adrian Kilhauer 1,900,000(2)
Geoffrey Stanton 1,250,000(2)
Pierre- Antoine Gardie1,138,500(2)
Aleksander Zavarov 900,000(2)
Justin Gunn 900,000(2)
Marc Poulin 900,000(3)
Onni Valakari 800,000(2)


 Farm Payroll

Vaclav Steiner 125,000(2)
Ilya Sluchikov 107,250(1)
Chase Jones 106,700(1)
Eric Biron 106,700(1)
Brian Demanno 106,150(1)
George Shaver 106,100(1)
Eason Ross 100,625(2)
Karl Bennigton 100,000(2)
Richard Hannor 99,000(0)
Justin Werner 96,250(1)
Andrei Putin 95,000(0)
Ethan Scott 80,000(2)
Vladimir Volchevski 80,000(3)
Juha Pirinen 80,000(2)
Janne Dobias 80,000(2)
Barron Walemark 75,000(3)
Tomas Vaclik 70,000(3)
Rene Vallis 60,000(2)
James Stefan 60,000(2)




Atlanta

ArenaPhilips Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$12,506,222
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$44,821,500
Farm Payroll$1,049,500
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$7,728,500
Projected Expenses$0,000
Projected Balance-$12,506,222

Salary Commitment

Year: 3$43,824,000
Year: 4$32,847,500
Year: 5$21,287,500
Year: 6$9,052,500

 Pro Payroll

Sexton Hardcastle 4,000,000(3)
Jesper Soderstrom 4,000,000(3)
Jake Hallsbrook 3,950,000(5)
Adam Bartos 3,125,000(2)
Tobias Trenholm 3,000,000(2)
John Prokopp 3,000,000(2)
Chris Jericho 2,750,000(3)
Sobeslav Novacek 2,750,000(1)
Dmitry Grishinkov 2,750,000(1)
Steve Austin 2,470,000(5)
Scott Enbright 2,450,000(1)
Nils Sundberg 1,950,000(0)
Steve Rogers 1,200,000(5)
Luke Skywalker 1,200,000(5)
Ulf Dahlberg 1,061,500(1)
Mats Nordin 990,000(1)
Hugh Jazz 975,000(1)
Mats Anderson 900,000(3)
Leo Vaisanen 900,000(2)
Valentin Claireaux 800,000(2)
Tenor Burlinghton 600,000(2)


 Farm Payroll

Mark Calloway 120,000(5)
Michael Angelo 112,500(4)
Vladim Skorobogatov 110,000(3)
Braun Stroman 105,000(3)
Andy Glover 100,000(3)
Clarke Rapps 97,000(0)
Nyck Sirotin 80,000(3)
Connor Parker 75,000(2)
Devin Marino 70,000(3)
Jarrod Sparrow 60,000(3)
Jason Varrin 60,000(3)
Kevin LeBlast 60,000(2)