Financial Report

(As of Sunday, Dec 11 2022)

Toronto

ArenaMaple Leaf Gardens
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$64,990,639
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,743,200
Farm Payroll$1,697,310
Prospect Fees$6,000
Coach$329,408
Games Remaining0
Total Game Expenses$7,971,990
Projected Expenses$0,000
Projected Balance-$64,990,639

Salary Commitment

Year: 4$63,440,510
Year: 5$45,630,000
Year: 6$20,890,000
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)
Mikael Micksora 3,500,000(2)
Luca Luciano 3,500,000(3)
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)
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)
Randy Rouge 130,000(1)
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)
Carson Latimer 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-$65,790,702
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,180,555
Farm Payroll$1,105,000
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$7,598,944
Projected Expenses$0,000
Projected Balance-$65,790,702

Salary Commitment

Year: 4$60,285,555
Year: 5$44,228,055
Year: 6$17,905,555
Year: 7$14,280,555

 Pro Payroll

Bernie Doods 6,500,000(4)
Nick Poppagorgio 3,755,555(5)
Marcus Jones 3,687,500(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)
Aiden Jamieson 1,250,000(1)
Geoffrey Stanton 1,250,000(1)
Justin Gunn 900,000(1)
Drake Garpenlov 900,000(3)
Gabriel Thomas 700,000(2)
Liam Roberts 600,000(1)


 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)
Olivier DeVries 80,000(3)
Pauli Jelinek 80,000(3)
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-$158,510,334
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,027,500
Farm Payroll$1,352,050
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$8,110,694
Projected Expenses$0,000
Projected Balance-$158,510,334

Salary Commitment

Year: 4$64,379,550
Year: 5$42,718,000
Year: 6$21,005,500
Year: 7$11,790,000

 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)
Herbert Powers 3,687,500(2)
Evan Lovia 3,500,000(1)
Tony Arancini 3,450,000(3)
Steven Jones 3,125,000(2)
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)
Richard Bocchino 2,300,000(1)
Randy Marsh 2,200,000(1)
Lee Gotti 2,000,000(4)
Mikael Malkova 2,000,000(2)
Demarcus Johnson 1,500,000(1)
Henrik Karlsson 1,400,000(4)
Evgeni Fetisov 1,350,000(2)
Tson Handler 1,000,000(4)
Nick Eaton 900,000(2)
Janis Griffith 800,000(2)
Jeremiah Newman 750,000(1)
Nikolas Rohr 750,000(1)


 Farm Payroll

Vincent Delormier 240,000(3)
Chadwick Cobblebutt 120,000(3)
Adonis Poppadopoulos 120,000(3)
Lionel Cosmo 111,550(1)
Devon Hammer 100,000(2)
Ned Flanders 95,500(3)
Angelo Ventrello 90,000(3)
Carlos Lopez 90,000(3)
Libor Ragnarsson 75,000(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-$87,426,923
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$45,337,500
Farm Payroll$599,500
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$5,805,375
Projected Expenses$0,000
Projected Balance-$87,426,923

Salary Commitment

Year: 4$45,937,000
Year: 5$23,782,500
Year: 6$8,777,500
Year: 7$4,750,000

 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)
Clarke Amadio 900,000(3)
Tony Ippilitti 900,000(1)
Rob Kingsmen 900,000(1)
Maxim Pelletier 900,000(1)
Gaston LaJohnson 750,000(1)


 Farm Payroll

Rielly Weinberg 100,000(3)
Nathan Dalimont 94,500(1)
Dino Salomaki 80,000(3)
John Broda 75,000(3)
Ripley Thomas 70,000(2)
Pierre Morin 60,000(2)
Mikko Gerbsak 60,000(1)
Justin Smith 60,000(3)




Calgary

ArenaSaddledome
Capacity20,000
Ticket Price$22.00


Income

Current Funds-$188,762,720
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$528,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,336,500
Farm Payroll$1,827,500
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$7,333,750
Projected Expenses$0,000
Projected Balance-$188,762,720

Salary Commitment

Year: 4$58,164,000
Year: 5$41,562,000
Year: 6$21,510,000
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)
Jensen Lorne 2,507,000(2)
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)
David Kedron 900,000(2)
Bogdan Gloeckner 900,000(3)
Teemu Pukki 800,000(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)
Pasi Hemmila 110,000(1)
Jean Devane 90,000(3)
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)
Jan Milovat 75,000(1)
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-$167,279,878
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,175,000
Farm Payroll$1,925,000
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$7,950,750
Projected Expenses$0,000
Projected Balance-$167,279,878

Salary Commitment

Year: 4$63,100,000
Year: 5$51,570,000
Year: 6$22,547,500
Year: 7$10,800,000

 Pro Payroll

Marnix Vanturennout 5,750,000(2)
Etienne Saumier 4,000,000(2)
Dan Bosley 4,000,000(3)
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)
Johnny Canuck 2,750,000(2)
Pawtucket Pat 2,750,000(1)
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)
Rocky Racoon 1,100,000(1)
Jamal Remmington 700,000(1)


 Farm Payroll

Nick Karapanolopoulos 120,000(2)
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-$79,855,681
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$38,202,500
Farm Payroll$1,165,500
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$4,984,250
Projected Expenses$0,000
Projected Balance-$79,855,681

Salary Commitment

Year: 4$39,368,000
Year: 5$19,918,000
Year: 6$7,172,500
Year: 7$3,250,000

 Pro Payroll

Phillip Karlsson 3,750,000(1)
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)
Jonathan Pitlick 975,000(1)
Sven Dahlkvist 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)
Frej Bjork 700,000(2)
Chase Leclair 700,000(2)


 Farm Payroll

Reggie Hartman 112,500(2)
Morgan McIssac 110,000(1)
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)
Jarrod Dice 70,000(2)
Erwin Kyllonen 70,000(3)
Braden Smith 70,000(1)
Anton Lobrovskiev 60,000(2)
Laffy Taffy 60,000(1)
Valentino Nurminen 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-$149,821,943
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,365,200
Farm Payroll$790,000
Prospect Fees$6,000
Coach$146,500
Games Remaining0
Total Game Expenses$7,288,463
Projected Expenses$0,000
Projected Balance-$149,821,943

Salary Commitment

Year: 4$58,155,200
Year: 5$39,765,200
Year: 6$12,050,000
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)
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)
Axel Routta 500,000(1)


 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-$173,447,317
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$8,097,000
Projected Expenses$0,000
Projected Balance-$173,447,317

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-$133,499,009
Home Games Remaining0
Avg. Attendance19,052
Avg. Revenue/Game$914,508
Projected Revenue$0,000

Expenses

Pro Payroll$45,289,500
Farm Payroll$1,833,000
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$5,953,563
Projected Expenses$0,000
Projected Balance-$133,499,009

Salary Commitment

Year: 4$47,122,500
Year: 5$27,722,500
Year: 6$14,990,000
Year: 7$7,950,000

 Pro Payroll

Bobby Gold 5,500,000(4)
Brendan Conlin 4,100,000(3)
Acy Pride 3,687,500(2)
Noak Novensson 3,100,000(2)
Dmitry Grishinkov 2,900,000(1)
James Barrett 2,750,000(2)
Mattias Vansel 2,500,000(3)
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)
Vladimir Kolstsev 1,800,000(1)
Nate Raiden 1,125,000(2)
Jerome Jackson 900,000(1)
Dan Gillbert 900,000(1)
Ruslan Semenov 900,000(2)
Ian Loisse 900,000(1)
Joel McIntyre 900,000(2)
Josef Svoboda 900,000(1)
Luke Carlson 501,000(1)
Charlie Black 501,000(1)


 Farm Payroll

Alexander Rasputin 210,000(1)
Johnny Brasco 200,000(2)
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)
Brenden Leahy 90,000(3)
Frederik Geoffrion 90,000(3)
Jake Summers 90,000(3)
Philipp Morenz 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)
Richard Hannor 50,100(1)
Peter Stewart 50,100(1)




Quebec

ArenaColisee De Quebec
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$171,636,805
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$62,375,000
Farm Payroll$2,747,900
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$8,203,613
Projected Expenses$0,000
Projected Balance-$171,636,805

Salary Commitment

Year: 4$65,122,900
Year: 5$50,565,900
Year: 6$22,855,900
Year: 7$18,485,900

 Pro Payroll

Marc Gagne 7,250,000(5)
Paul Simpson 5,000,000(2)
Lars Karlsson 5,000,000(2)
Henrik Larsson 4,725,000(5)
Jaden Cooper 3,750,000(4)
Shannon McKinnon 3,500,000(2)
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)
Michael Sive 2,200,000(3)
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)
Soren Rowell 1,100,000(2)


 Farm Payroll

Matthew McIntyre 175,000(2)
West McKay 135,000(4)
Alex Shepherd 125,900(4)
Milan Krevic 120,000(3)
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)
Didier Dubois 80,000(1)
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)
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-$145,245,086
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$64,550,000
Farm Payroll$695,000
Prospect Fees$6,000
Coach$225,500
Games Remaining0
Total Game Expenses$8,184,563
Projected Expenses$0,000
Projected Balance-$145,245,086

Salary Commitment

Year: 4$65,245,000
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)
Theodore Clancy 1,500,000(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

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$10,937,439
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,475,000
Farm Payroll$1,375,000
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$6,794,500
Projected Expenses$0,000
Projected Balance$10,937,439

Salary Commitment

Year: 4$53,850,000
Year: 5$39,960,000
Year: 6$27,105,000
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)
Samuel Snyder 4,000,000(3)
Jeff Blaine 3,700,000(5)
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)
Tanner Bohemier 1,200,000(1)
Nazem Turlik 900,000(3)
Sebastien Ylonen 900,000(1)
Sean Haney 900,000(2)
Mirko Votava 900,000(1)
Rocco Randell 800,000(3)


 Farm Payroll

Pavle Dadidov 200,000(5)
Jaroslav Klapil 140,000(2)
Alesko Gushtanov 130,000(1)
Ben Wesley 100,000(1)
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-$121,875,560
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,750,000
Farm Payroll$960,000
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$6,902,000
Projected Expenses$0,000
Projected Balance-$121,875,560

Salary Commitment

Year: 4$54,710,000
Year: 5$37,175,000
Year: 6$26,900,000
Year: 7$4,475,000

 Pro Payroll

Alexei Kimilainen 4,950,000(3)
Lukas Vojtek 4,450,000(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)
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)
Ian Power 1,300,000(3)
Axel Musk 1,100,000(2)
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)
D'Andre Williams 110,000(1)
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-$113,995,068
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,723,500
Farm Payroll$1,848,600
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$8,009,763
Projected Expenses$0,000
Projected Balance-$113,995,068

Salary Commitment

Year: 4$63,572,100
Year: 5$42,800,000
Year: 6$15,075,000
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)
Mike Kuhl 4,000,000(3)
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)
Peter Corms 3,000,000(1)
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)
Pierre-Antoine Gardie 1,138,500(1)
Kent Stevenson 1,000,000(1)
Aleksander Zavarov 900,000(1)
Marc Poulin 900,000(2)
Onni Valakari 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)
Ilya Sluchikov 117,975(1)
Eason Ross 100,625(1)
Karl Bennigton 100,000(1)
Ethan Scott 80,000(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)




Atlanta

ArenaPhilips Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$95,094,553
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,765,000
Farm Payroll$1,577,500
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$5,731,063
Projected Expenses$0,000
Projected Balance-$95,094,553

Salary Commitment

Year: 4$48,342,500
Year: 5$36,107,500
Year: 6$20,212,500
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)
Adam Bartos 3,125,000(1)
Tobias Trenholm 3,000,000(1)
John Prokopp 3,000,000(1)
Chris Jericho 2,750,000(2)
Hugh Jazz 2,500,000(5)
Steve Austin 2,470,000(4)
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)
Connor Parker 750,000(1)
David Chicago 700,000(2)
Herbert King 700,000(2)
Tenor Burlinghton 600,000(1)
Jarrod Sparrow 600,000(2)


 Farm Payroll

Stan Theeman 150,000(2)
Steve Rogers 120,000(4)
Mark Calloway 120,000(4)
Luke Skywalker 120,000(4)
Michael Angelo 112,500(3)
Vladim Skorobogatov 110,000(2)
Braun Stroman 105,000(2)
Andy Glover 100,000(2)
Woody Gladu 90,000(3)
Ossi Yachmenev 80,000(3)
Nyck Sirotin 80,000(2)
Devin Marino 70,000(2)
Darren Farrell 70,000(2)
Kristopher Corriveau 70,000(3)
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$34,506,699
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$756,000
Projected Revenue$0,000

Expenses

Pro Payroll$46,790,000
Farm Payroll$1,604,000
Prospect Fees$6,000
Coach$0,000
Games Remaining0
Total Game Expenses$6,050,000
Projected Expenses$0,000
Projected Balance$34,506,699

Salary Commitment

Year: 4$48,394,000
Year: 5$47,219,000
Year: 6$38,162,500
Year: 7$14,650,000

 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)
Fulton Reed 2,900,000(5)
Derek Hill 2,750,000(3)
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)
Tim Coffey 1,300,000(4)
Daquan Dodson 1,000,000(1)
Michael Imrich 990,000(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)
Bucky Barnes 99,000(2)
Lewis Bloom 97,500(3)
Thor Bjornsson 97,500(3)
Joe Tidy 97,500(3)
Ryan Overman 97,000(2)
Kobe Potter 96,500(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)
Alex Lemieux 70,000(3)
Ryan Woods 60,000(3)




Philly

ArenaWells Fargo Center
Capacity18,000
Ticket Price$25.00


Income

Current Funds-$42,679,213
Home Games Remaining0
Avg. Attendance17,530
Avg. Revenue/Game$525,900
Projected Revenue$0,000

Expenses

Pro Payroll$42,920,000
Farm Payroll$873,000
Prospect Fees$6,000
Coach$0,000
Games Remaining0
Total Game Expenses$5,474,875
Projected Expenses$0,000
Projected Balance-$42,679,213

Salary Commitment

Year: 4$48,143,000
Year: 5$36,423,000
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)
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)
Kenneth Madsoe 900,000(2)
Kosta Boudella 900,000(2)
Mats Ekstrom 900,000(3)
Triston Rohlicek 900,000(3)
Austin Wuthrich 700,000(3)
Xavier Walls 600,000(2)
Hank Andrews 600,000(2)
Sergei Plakov 500,000(1)
Tripp Parker 500,000(1)
Kory Dunlop 500,000(1)
Jason Daws 500,000(1)


 Farm Payroll

Jeff Besos 175,000(2)
Scott Phillips 99,000(2)
Jerry Michaels 97,500(2)
Matt Wagon 97,000(3)
Ethan Kane 84,500(3)
Andrew Harron 60,000(2)
Wilfred Chorske 60,000(3)
Duncan James 50,000(1)
Zeke Delaney 50,000(1)
Mans Lindberg 50,000(1)
Luis Mendoza 50,000(1)