Financial Report

(As of Saturday, Apr 1 2023)

Toronto

ArenaMaple Leaf Gardens
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$149,995,038
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$960,000

Expenses

Pro Payroll$63,802,503
Farm Payroll$934,000
Prospect Fees$4,500
Coach$329,408
Games Remaining2
Total Game Expenses$8,133,801
Projected Expenses$16,267,603
Projected Balance-$165,302,641

Salary Commitment

Year: 5$64,736,503
Year: 6$32,502,500
Year: 7$28,830,000
Year: 8$24,100,000

 Pro Payroll

Marko Bennett 8,000,000(4)
Pierre Lamontagne 5,750,000(4)
Gilles Tremblay 4,750,000(4)
Brandon Larmer 4,500,000(1)
Greta VanFleet 4,500,000(1)
Konstantyn Balabanov 3,750,000(1)
Shannon McKinnon 3,500,000(1)
Mikael Micksora 3,500,000(1)
Hayk Nazarian 3,062,500(2)
Siri Suursco 3,000,000(5)
Francis Charbinov 2,950,000(1)
Kaiden Kennedy 2,800,000(3)
Bill Levendis 2,500,000(1)
Adam Flemming 2,050,000(1)
Barry Fuchs 1,690,000(3)
Nick Totti 1,300,000(1)
TJ Bradford 1,100,000(4)
Jacob DiStefano 1,000,000(5)
Baker Moore 900,000(1)
Ferris Osmond 900,000(1)
Val Ramdic 800,000(1)
Michal Komarek 500,003(1)
Jack Asunian 500,000(4)
Jake Thomas 500,000(2)


 Farm Payroll

Alex Texas 150,000(3)
Matej Cerny 110,000(1)
Ralphus Jackson 110,000(2)
Jimmy Florakis 100,000(1)
Miroslav Vigilanko 100,000(1)
Roofus Drago 100,000(1)
Ricardo Rodrigues 90,000(3)
Valentino Nurminen 74,000(1)
Erick Nodrum 50,000(1)
Anders Bjorkvist 50,000(1)




Boston

ArenaBoston Garden
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$145,639,078
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$960,000

Expenses

Pro Payroll$59,393,055
Farm Payroll$900,000
Prospect Fees$6,000
Coach$500,000
Games Remaining2
Total Game Expenses$7,599,882
Projected Expenses$15,199,764
Projected Balance-$159,878,842

Salary Commitment

Year: 5$60,293,055
Year: 6$34,490,555
Year: 7$30,260,555
Year: 8$11,605,555

 Pro Payroll

Bernie Doods 6,500,000(3)
Kyle Randerson 4,000,000(3)
Justin Gunn 4,000,000(5)
Daniel Courturier 3,950,000(3)
Geoffrey Stanton 3,850,000(5)
Nick Poppagorgio 3,755,555(4)
Herbert Powers 3,687,500(1)
Colton Bates 3,125,000(1)
Zach Wagner 2,750,000(1)
Aidan Slater 2,500,000(1)
Mathias Niederberger 2,500,000(1)
Scotty Baker 2,475,000(3)
Buboito Galzo 2,250,000(1)
Stew Smith 2,225,000(2)
Luc LeFlame 2,225,000(1)
Ilya Checkov 2,225,000(1)
Luke Jacobs 2,000,000(1)
Etienne Brule 1,500,000(1)
Gus Richards 1,500,000(3)
Drake Garpenlov 900,000(2)
Guillaume Beaton 800,000(2)
Stan Nobles 675,000(1)


 Farm Payroll

Kenny Nickles 130,000(2)
Mikal Sauve 125,000(1)
Rielly Weinberg 100,000(2)
Yuri Svechakov 90,000(3)
Dino Deladova 90,000(3)
Andre Pulling 80,000(1)
Shane Duffy 75,000(2)
Kevin James 60,000(1)
Buck Walters 50,000(1)
Ken Wu 50,000(3)
Bart Ramsey 50,000(1)




New York

ArenaMadison Square Garden
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$238,879,172
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$960,000

Expenses

Pro Payroll$63,360,000
Farm Payroll$940,500
Prospect Fees$6,000
Coach$500,000
Games Remaining3
Total Game Expenses$8,100,813
Projected Expenses$24,302,438
Projected Balance-$262,221,610

Salary Commitment

Year: 5$64,300,500
Year: 6$47,680,500
Year: 7$33,845,000
Year: 8$16,250,000

 Pro Payroll

Max Hamilton 7,000,000(5)
Nathan Alexander 6,500,000(3)
Brandon McCarthy 4,950,000(2)
Bryan Carnback 4,400,000(4)
Lars Bengtsson 4,000,000(3)
Jean-Paul Gaultier 3,950,000(2)
Tommy Riordan Jr 3,750,000(1)
Alexei Romanov 3,000,000(1)
Ron Zoomer 3,000,000(1)
Jonathan Xavier 2,990,000(3)
Austin Powers 2,600,000(5)
Mattias Vansel 2,500,000(2)
Libor Ragnarsson 2,250,000(5)
Lee Gotti 2,000,000(3)
Mikael Malkova 2,000,000(1)
Evgeni Fetisov 1,350,000(1)
Tson Handler 1,000,000(3)
Angelo Ventrello 900,000(2)
Bronislav Drovic 900,000(3)
Woody Gladu 900,000(2)
Nick Eaton 900,000(1)
Janis Griffith 800,000(1)
Gabriel Thomas 700,000(1)
Borat Sagdiyev 510,000(1)
Liam Roberts 510,000(1)


 Farm Payroll

Henrik Karlsson 140,000(3)
Chadwick Cobblebutt 120,000(2)
Adonis Poppadopoulos 120,000(2)
Devon Hammer 100,000(1)
Ned Flanders 95,500(2)
Carlos Lopez 90,000(2)
Pauli Jelinek 80,000(2)
Axel Routta 70,000(2)
Adam Perrault 65,000(3)
Tavis Baltimore 60,000(2)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$148,562,509
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$960,000

Expenses

Pro Payroll$64,187,500
Farm Payroll$605,000
Prospect Fees$6,000
Coach$500,000
Games Remaining2
Total Game Expenses$8,162,313
Projected Expenses$16,324,625
Projected Balance-$163,927,134

Salary Commitment

Year: 5$64,792,500
Year: 6$51,627,500
Year: 7$44,780,000
Year: 8$34,450,000

 Pro Payroll

Rocky Tillman 6,500,000(5)
Sebastien Roy 6,500,000(5)
Nico Tuominen 4,750,000(3)
Mark Royal 4,200,000(4)
Gaston LaJohnson 4,000,000(5)
Rob Kingsmen 4,000,000(5)
Maxim Pelletier 4,000,000(3)
Robin Anderson 3,500,000(4)
Tony Ippilitti 3,500,000(4)
Keith Lysiak 3,125,000(1)
Gunner Wesley 3,000,000(2)
Alexie Sadikov 2,812,500(2)
Guy Lapointe 2,750,000(1)
Markus Jonsson 2,750,000(1)
LeGrand Richard 2,000,000(1)
Jason Rielly 1,750,000(1)
Randy Rouge 1,200,000(5)
Slade Axelsson 900,000(3)
Ryan Willis 900,000(4)
Clarke Amadio 900,000(2)
Serge Zuboo 600,000(1)
Kyle Ranger 550,000(3)


 Farm Payroll

John Broda 75,000(2)
Ripley Thomas 70,000(1)
Torri Tomilinson 65,000(3)
Ron Monroe 65,000(3)
Tim LaChoice 60,000(1)
Pierre Morin 60,000(1)
Justin Smith 60,000(2)
Manny Steel 50,000(4)
Torri Dees 50,000(4)
Davis Monroe 50,000(4)




Calgary

ArenaSaddledome
Capacity20,000
Ticket Price$22.00


Income

Current Funds-$270,567,003
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$528,000
Projected Revenue$528,000

Expenses

Pro Payroll$61,016,300
Farm Payroll$1,449,860
Prospect Fees$6,000
Coach$500,000
Games Remaining2
Total Game Expenses$7,871,520
Projected Expenses$15,743,040
Projected Balance-$285,782,043

Salary Commitment

Year: 5$62,466,160
Year: 6$37,426,360
Year: 7$21,565,860
Year: 8$10,132,700

 Pro Payroll

Connor Blain 6,757,000(5)
Kevin Salvi 4,250,000(2)
Camden Charron 4,157,000(1)
Jeff Pratt 4,125,000(1)
Collin Hill 3,900,000(2)
Bruce Rapien 3,750,000(1)
Chris Diddy 3,750,000(1)
Guilbert Malfray 3,450,000(2)
Teemu Pukki 3,300,000(5)
Joe Buehler 3,062,500(3)
Brayden Torments 2,900,000(3)
Anssi Mainila 2,500,000(1)
Ed Huff 2,000,000(3)
Eric McAlpine 1,750,000(2)
Vladamir Kozlov 1,500,000(1)
Vranka Cmel 1,300,000(2)
Doug Chartier 1,250,000(1)
Damien Trielle 1,064,800(3)
Jeff Foote 950,000(3)
David Kedron 900,000(1)
Anton Buemi 900,000(1)
Bogdan Gloeckner 900,000(2)
Ed Steele 900,000(3)
Raymond Sims 900,000(1)
Stan Marvel 800,000(1)


 Farm Payroll

D'Andre Williams 146,410(3)
Jan Milovat 99,825(3)
Yuri Tarbanev 99,825(3)
Jean Devane 90,000(2)
Fabian Boyce 80,000(2)
Jan Hellstrom 79,800(3)
Junior Butler 75,700(1)
Vladimir Mazourek 75,700(1)
Byron Moore 75,700(1)
Mans Lindberg 75,700(1)
Pasi Hemmila 75,700(4)
Marcus Degris 75,000(1)
Liam Nodwell 70,500(2)
Antero Brownschidle 70,000(2)
Ilya Zverev 70,000(1)
Matt Bonz 65,000(3)
Jake Brunson 65,000(3)
Owen Conrad 60,000(1)




Seattle

ArenaClimate Pledge Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$248,191,028
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$480,000

Expenses

Pro Payroll$60,050,000
Farm Payroll$1,671,500
Prospect Fees$6,000
Coach$500,000
Games Remaining3
Total Game Expenses$7,778,438
Projected Expenses$23,335,313
Projected Balance-$271,046,341

Salary Commitment

Year: 5$61,721,500
Year: 6$30,315,000
Year: 7$22,395,000
Year: 8$6,600,000

 Pro Payroll

Marnix Vanturennout 5,750,000(1)
Gosta Blomqvist 5,500,000(1)
Brad Lafontaine 5,000,000(3)
Charlie Conway 4,500,000(3)
Harry Dick 3,687,500(1)
Harry Butt 3,437,500(2)
Carter McFarter 3,300,000(3)
Josh Keppler 3,250,000(1)
Donkey Kong 3,125,000(1)
Fulton Reed 2,900,000(4)
Johnny Canuck 2,750,000(1)
Marcel Nobles 2,500,000(1)
Sam Witwicky 2,500,000(4)
Dirk Diggler 2,500,000(3)
Vincent Delormier 2,400,000(2)
Gabby Jay 2,050,000(1)
Zizis Karapanopoulos 1,600,000(2)
Nick Karapanolopoulos 1,200,000(1)
Peter Tsitsirakis 1,200,000(4)
Curtis Toth 900,000(1)


 Farm Payroll

Bobby Boucher 247,500(2)
Chris Rose 122,000(1)
Lawrence Braun 122,000(1)
Rizzle McFizzle 120,000(1)
Rude VanNistelroy 120,000(1)
George Gorian 90,000(3)
Mike Key 90,000(3)
Simon Shibicky 80,000(2)
Max Everson 80,000(2)
Gavin McGritty 80,000(3)
Evgeny Malik 80,000(3)
Russ Chasepool 80,000(3)
Lewis Dunlop 80,000(1)
Stephane Levertu 75,000(2)
Wren Clarke 75,000(3)
Jesper Olsson 70,000(1)
Brandon Tagg 60,000(1)




Pittsburgh

ArenaPittsburgh Civic Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$136,689,400
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$480,000

Expenses

Pro Payroll$48,712,500
Farm Payroll$1,358,000
Prospect Fees$6,000
Coach$500,000
Games Remaining2
Total Game Expenses$6,322,063
Projected Expenses$12,644,125
Projected Balance-$148,853,525

Salary Commitment

Year: 5$50,070,500
Year: 6$36,937,500
Year: 7$28,725,000
Year: 8$25,225,000

 Pro Payroll

Astrom Bjorklund 6,625,000(5)
Dave Jordan 5,250,000(5)
Noah Zimmermann 3,250,000(4)
Jerome Jackson 3,000,000(5)
Vladimir Letourneau 3,000,000(1)
Randal Reid 2,812,500(2)
Sven Dahlkvist 2,500,000(5)
Jayden Dawson 2,500,000(4)
Jonathan Pitlick 2,250,000(3)
Nico Brooks 2,200,000(1)
Jarko Toivio 2,100,000(4)
Riley Nesteroff 2,000,000(1)
Taylor Ricardo 1,950,000(1)
Blaine Parker 1,900,000(2)
Dominico Bacardi 1,750,000(2)
Reggie Hartman 1,125,000(1)
Antti Hajdu 900,000(2)
Stan Bowers 900,000(3)
Alexei Slavakov 900,000(1)
Chase Leclair 700,000(1)
Anton Lobrovskiev 600,000(1)
Jason Daws 500,000(2)


 Farm Payroll

McKenzie Stevens 108,000(1)
Luke Frijns 90,000(1)
Francis Johns 80,000(2)
Eric Theriault 80,000(1)
Mika Sorokin 80,000(3)
Braden Smith 80,000(3)
Vaclav Steiner 75,000(1)
Maxime Salertas 75,000(1)
Frej Bjork 70,000(1)
Laffy Taffy 70,000(2)
Erwin Kyllonen 70,000(2)
Rick Mettrick 70,000(2)
Jacky Baptiste 65,000(3)
T.J. Kyllonen 65,000(3)
Marc Leneveu 60,000(3)
Cletus Hogchaser 60,000(1)
Christer Butsayev 60,000(2)
Dominik Madsen 50,000(1)
Alvin Perry 50,000(1)




Vancouver

ArenaGeneral Motors Place
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$232,370,015
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$480,000

Expenses

Pro Payroll$58,315,200
Farm Payroll$969,000
Prospect Fees$6,000
Coach$146,500
Games Remaining2
Total Game Expenses$7,429,588
Projected Expenses$14,859,175
Projected Balance-$246,749,190

Salary Commitment

Year: 5$59,284,200
Year: 6$31,360,000
Year: 7$20,750,000
Year: 8$9,600,000

 Pro Payroll

Kirill Sudovich 4,950,000(4)
Peter Brown 4,250,000(3)
John Francouz 3,750,000(2)
Blake Riley 3,550,000(2)
Valeri Michkov 3,500,000(1)
Scott Enbright 3,250,000(1)
Bob Vance 3,065,200(1)
Adam Hall 3,000,000(1)
Christian Shepherd 2,950,000(1)
Ned Simpson 2,950,000(1)
Jere Gronman 2,900,000(4)
Mark Bosley 2,850,000(3)
Ben Chambers 2,750,000(1)
Michael Sive 2,200,000(2)
Nikita Kantdrov 2,000,000(1)
Darryl Faulkner 2,000,000(3)
Owen Treen 2,000,000(1)
Alesko Gushtanov 1,800,000(3)
Keith Hobbes 1,750,000(4)
Glen Hart 1,250,000(1)
Scott Sather 900,000(2)
Joshua Black 700,000(1)


 Farm Payroll

Elias Peddiston 90,000(3)
Carson Callaway 90,000(3)
Robin Ostrom 90,000(1)
Frantisek Plenec 80,000(2)
Aleksander Findell 80,000(1)
Les Kuntor 77,000(1)
Collin Burg 70,000(3)
Cedric Lessard 70,000(2)
Jass Highliter 70,000(1)
Ellis Dooley 66,000(1)
Gavin Issop 66,000(1)
Ruslan Alexandrov 60,000(2)
Barry Merrick 60,000(1)




Colorado

ArenaPepsi Center
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$268,159,076
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$480,000

Expenses

Pro Payroll$66,675,000
Farm Payroll$1,481,000
Prospect Fees$6,000
Coach$500,000
Games Remaining2
Total Game Expenses$8,582,750
Projected Expenses$17,165,500
Projected Balance-$284,844,576

Salary Commitment

Year: 5$68,156,000
Year: 6$48,199,000
Year: 7$37,605,000
Year: 8$20,975,000

 Pro Payroll

Clyde Donovan 5,500,000(5)
Kenny McCormick 5,500,000(5)
Scott Malkinson 5,250,000(4)
Kyle Broflovki 5,000,000(1)
Butters Stotch 4,950,000(3)
Craig Tucker 4,750,000(2)
Token Black 4,725,000(4)
Eric Cartman 3,500,000(1)
Stan Marsh 3,500,000(1)
Mike Salvi 3,000,000(2)
Adrian Chechik 2,700,000(1)
Eli James 2,500,000(3)
Dwight Schrute 2,400,000(3)
Samson Falling 2,300,000(3)
Adam Banks 2,000,000(1)
Lester Averman 2,000,000(3)
Charlie C. Conway 1,900,000(3)
Steffen Soberg 1,750,000(1)
Guy Germaine 1,700,000(2)
Jean Bordeau 1,000,000(1)
Michael C Jordan 750,000(2)


 Farm Payroll

Dean Portman 130,000(3)
Anton Uladin 100,000(3)
Peter Griffin 99,000(1)
Carl Naughton Jr 99,000(1)
Jim Halpert 99,000(2)
Tony Stark 99,000(1)
Brock Puppa 85,000(2)
Gordon Holloway 80,000(3)
Cleon Teal 80,000(2)
Paxton Lowe 80,000(1)
Connor Parker 75,000(3)
Lionel Cosmo 75,000(3)
Correntin Vergne 70,000(1)
Darnell Maroon 70,000(2)
Jock Maroon 65,000(3)
Jock Copp 60,000(2)
Jozeff Hepp 60,000(1)
Frodo Baggins 55,000(3)




Montreal

ArenaMontreal Forum
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$195,000,579
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$960,000

Expenses

Pro Payroll$62,100,001
Farm Payroll$608,000
Prospect Fees$1,500
Coach$500,000
Games Remaining3
Total Game Expenses$7,901,188
Projected Expenses$23,703,563
Projected Balance-$217,744,142

Salary Commitment

Year: 5$62,708,001
Year: 6$43,687,501
Year: 7$31,987,501
Year: 8$13,375,001

 Pro Payroll

Phillip Karlsson 5,750,000(4)
Bobby Gold 5,500,000(3)
Herbert Garrison 5,250,000(3)
Lars Karlsson 5,000,000(1)
Dan Gillbert 4,225,000(5)
Mikhail Vishnakov 4,125,000(3)
Mike Kuhl 4,000,000(2)
Jarl-Espen Hasler 3,750,000(1)
Dmitry Grishinkov 3,500,000(1)
Bruce Baxter 3,100,000(2)
Ian Loisse 2,900,000(5)
Nigel Thompson 2,500,000(1)
Luke Carlson 2,000,000(1)
Tripp Parker 1,900,000(2)
Vladimir Kolstsev 1,800,000(3)
Ruslan Semenov 900,000(1)
Brenden Leahy 900,000(2)
Joel McIntyre 900,000(1)
Pavel Vesley 900,000(3)
Gerard Stevens 900,000(3)
Jake Summers 900,000(2)
Philipp Morenz 900,000(2)
Billy Bonks 500,001(5)


 Farm Payroll

Juraj Sidulov 137,500(3)
Jana Vandorne 70,000(1)
K'Adre Payne 50,100(1)
Elijah McArthur 50,100(1)
Manuel Herrin 50,100(1)
Richard Hannor 50,100(1)
Peter Stewart 50,100(1)
Zeke Delaney 50,000(1)
Hugo Browning 50,000(1)
Kory Dunlop 50,000(1)




Quebec

ArenaColisee De Quebec
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$257,280,946
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$480,000

Expenses

Pro Payroll$52,825,000
Farm Payroll$2,750,400
Prospect Fees$13,500
Coach$500,000
Games Remaining2
Total Game Expenses$7,011,113
Projected Expenses$14,022,225
Projected Balance-$270,823,171

Salary Commitment

Year: 5$55,575,400
Year: 6$39,804,800
Year: 7$29,335,900
Year: 8$21,455,000

 Pro Payroll

Marc Gagne 7,250,000(4)
Nelson Towers 5,250,000(5)
Paul Simpson 5,000,000(1)
Henrik Larsson 4,725,000(4)
Jaden Cooper 3,750,000(3)
Luca Luciano 3,500,000(2)
Didier Dubois 2,800,000(5)
Landon Rhoades 2,500,000(1)
Amat Grewal 2,300,000(3)
Christian MacDonald 2,100,000(1)
Tomas Jurcina 2,100,000(1)
Benji Ovich 1,950,000(1)
Carter Westaway 1,500,000(2)
Milan Krevic 1,200,000(2)
Sergei Markov 1,200,000(2)
Soren Rowell 1,100,000(1)
Mason Dunsford 1,100,000(5)
Frederik Geoffrion 900,000(2)
Kristers Kalinski 900,000(2)
Will McCarthy 900,000(3)
Lynn Dye 800,000(2)


 Farm Payroll

Matthew McIntyre 175,000(1)
West McKay 135,000(3)
Dallas Westaway 130,000(5)
Alex Shepherd 125,900(3)
Hank Wiley 110,000(1)
Aidan Ferguson 108,900(2)
Chris Chambers 108,900(1)
Teddy Duchamp 108,900(1)
Vern Tessio 108,900(1)
Gordie LeChance 108,900(1)
Carson Latimer 100,000(5)
Dominic Agelakos 100,000(3)
Dimitri Agelakos 100,000(3)
Gary Peel 100,000(5)
Drake Eller 90,000(2)
Barry Timmander 90,000(3)
Geoff Rowland 90,000(1)
Clayton Stone 80,000(3)
Jack Neighbours 80,000(3)
Brendan Jones 80,000(3)
Mason Whitemount 80,000(1)
Stanford Highton 70,000(2)
Shawn Brighton 70,000(3)
Marco Colborne 70,000(3)
Liam Dumba 70,000(2)
Emory Blomsten 70,000(2)
Zach Sanmark 70,000(1)
Stuart Shvidki 60,000(2)
Red Larson 60,000(1)




Carolina

ArenaPNC Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$207,598,082
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$960,000

Expenses

Pro Payroll$63,639,500
Farm Payroll$830,000
Prospect Fees$7,500
Coach$225,500
Games Remaining3
Total Game Expenses$8,087,813
Projected Expenses$24,263,438
Projected Balance-$230,901,520

Salary Commitment

Year: 5$64,324,500
Year: 6$33,602,500
Year: 7$16,600,000
Year: 8$14,920,000

 Pro Payroll

Kimi Rosberg 6,450,000(5)
Tim Bergling 5,500,000(1)
Mathieu Charbonneau 4,500,000(1)
Malcolm McCormick 4,500,000(4)
Michael Boulderstream 3,950,000(1)
Trent Johnson 3,950,000(2)
D'Wayne Kane 3,250,000(2)
Jarko Spar 3,225,000(2)
Torey Black 3,100,000(1)
Vitaly Zdorovetskiy 3,062,500(2)
Igor Rainov 3,000,000(1)
Daniel Gay 3,000,000(1)
Daniel Norris 2,450,000(1)
Pierre L'Ecuyer 2,400,000(2)
Randy Marsh 2,200,000(1)
Josef Svoboda 2,000,000(4)
Bob Glass 1,900,000(1)
Heath Hardy 1,850,000(5)
Pierre Stewart 1,600,000(3)
Morris Ether 750,000(2)
Theodore Clancy 502,000(1)
Xavier Charrier 500,000(1)


 Farm Payroll

Mikko Keikkinen 145,000(0)
Tripp Turner 120,000(4)
Dino Salomaki 80,000(2)
Barron Dewitt 80,000(3)
Peter Sjoberg 80,000(2)
Aerik Wedgewood 75,000(2)
Marcus Lane 70,000(1)
Richie Burdon 70,000(2)
Peter Hemsky 60,000(2)
Milan Fatra 50,000(1)




Ottawa

ArenaCorel Centre
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$51,394,874
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$960,000

Expenses

Pro Payroll$62,812,500
Farm Payroll$1,075,000
Prospect Fees$7,500
Coach$500,000
Games Remaining2
Total Game Expenses$8,049,375
Projected Expenses$16,098,750
Projected Balance-$66,533,624

Salary Commitment

Year: 5$63,817,500
Year: 6$45,475,000
Year: 7$27,320,000
Year: 8$13,050,000

 Pro Payroll

Theo Melidzano 5,500,000(3)
Dylan Bruk 4,950,000(4)
Azmat Kutuzov 4,200,000(4)
Jiri Nekola 4,100,000(2)
Roy Sanderson 4,100,000(2)
Brendan Conlin 4,100,000(2)
Samuel Snyder 4,000,000(2)
Jeff Blaine 3,700,000(4)
Acy Pride 3,687,500(1)
Subotin Vitayev 3,125,000(1)
Hristjan Kuzmanovski 3,000,000(1)
Chuck Mackin 3,000,000(1)
Francois St-Pierre 2,500,000(3)
Carson Turnbull 2,250,000(1)
Bear Hugger 2,100,000(3)
Mirko Votava 2,000,000(3)
Sebastien Ylonen 1,900,000(3)
Jaroslav Klapil 1,400,000(1)
Nazem Turlik 900,000(2)
Sean Haney 900,000(1)
Rocco Randell 800,000(2)
Scotty Reed 600,000(1)


 Farm Payroll

Pavle Dadidov 200,000(4)
Giorgio Toscano 100,000(3)
Regan Wiles 100,000(3)
Carlo Tripani 80,000(2)
Vinny Walton 80,000(1)
Melvin Sands 75,000(2)
Robbie Dallas 70,000(0)
Theo Duclair 70,000(3)
Brady Archer 70,000(1)
Kyle Hawk 70,000(1)
Maxime Lavigne 60,000(1)
Fred Pratt 50,000(1)
Johnny Buttsworth 50,000(1)




Hartford

ArenaHartford Civic Center
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$186,939,887
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$960,000

Expenses

Pro Payroll$65,407,000
Farm Payroll$2,080,000
Prospect Fees$4,500
Coach$500,000
Games Remaining2
Total Game Expenses$8,498,938
Projected Expenses$16,997,875
Projected Balance-$202,977,762

Salary Commitment

Year: 5$67,487,000
Year: 6$54,975,000
Year: 7$26,980,000
Year: 8$22,125,000

 Pro Payroll

Arsenio Rush 6,625,000(5)
Matt Phoenix 5,500,000(5)
Tanner McNeil 5,500,000(5)
Alexei Kimilainen 4,950,000(2)
Bob Parker 4,500,000(4)
Lukas Vojtek 4,450,000(2)
Dan Bosley 4,000,000(2)
William Voxx 3,500,000(2)
Peter Stamas 2,600,000(2)
Jensen Lorne 2,507,000(1)
Morgan McIssac 2,500,000(2)
Rich Charzy 2,500,000(2)
Vitomir Boykov 2,475,000(3)
Ronin Leflore 2,450,000(1)
Rocky Racoon 2,200,000(2)
Spencer Happy 2,000,000(3)
Alfred Dell 1,900,000(1)
Floyd Blackburn 1,800,000(1)
Troy Hilfiger 1,800,000(1)
Axel Dawes 900,000(1)
Joakim Zetterstrom 750,000(1)


 Farm Payroll

Dennis Leboutillier 270,000(2)
Tanner Bohemier 250,000(3)
Michel Cormier 250,000(2)
Tomas Rosic 200,000(2)
Jesper Ronnberg 150,000(2)
Olivier Fortier 150,000(2)
Danny Boss 140,000(2)
Guillermo Batista 125,000(1)
Axel Musk 110,000(1)
Charles Woodley 110,000(1)
George Bitov 75,000(2)
Gaylord Carter 65,000(3)
Woody Roberts 65,000(3)
Daniel Brodeur 60,000(2)
Isak Saar 60,000(1)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$199,358,448
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$480,000

Expenses

Pro Payroll$60,025,000
Farm Payroll$1,377,900
Prospect Fees$6,000
Coach$500,000
Games Remaining2
Total Game Expenses$7,738,613
Projected Expenses$15,477,225
Projected Balance-$214,355,673

Salary Commitment

Year: 5$61,402,900
Year: 6$32,455,000
Year: 7$18,530,000
Year: 8$10,150,000

 Pro Payroll

Jacob Lucas 7,150,000(2)
Eric Turner 6,000,000(1)
Michel LeBlanc 4,000,000(1)
Korey Richardson 4,000,000(1)
Onni Valakari 4,000,000(5)
Iyan Viceroy 3,750,000(3)
Aleksander Zavarov 3,400,000(5)
Pierre-Antoine Gardie 3,250,000(3)
Zack Spinner 3,225,000(2)
Tim Coruthers 3,000,000(1)
Adrian Kilhauer 2,750,000(4)
Ricky Bobby 2,500,000(1)
Jason Downman 2,500,000(1)
Geoffrey Styles 2,250,000(1)
Demarcus Johnson 2,000,000(2)
Brian Demanno 1,500,000(1)
George Shaver 1,500,000(1)
Janne Dobias 1,250,000(3)
Ethan Scott 1,100,000(2)
Marc Poulin 900,000(1)


 Farm Payroll

Eason Ross 175,000(1)
Chase Jones 150,000(1)
Justin Werner 150,000(2)
Eric Biron 150,000(1)
Karl Bennigton 130,000(2)
Juha Pirinen 97,900(1)
James Stefan 90,000(2)
Rene Vallis 80,000(2)
Vladimir Volchevski 80,000(1)
Barron Walemark 75,000(1)
Tomas Vaclik 70,000(1)
Brayden Butler 65,000(3)
Marcus Andrews 65,000(3)




Atlanta

ArenaPhilips Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$172,238,695
Home Games Remaining1
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$480,000

Expenses

Pro Payroll$60,010,000
Farm Payroll$2,087,500
Prospect Fees$6,000
Coach$500,000
Games Remaining2
Total Game Expenses$7,825,438
Projected Expenses$15,650,875
Projected Balance-$187,409,570

Salary Commitment

Year: 5$62,097,500
Year: 6$38,907,500
Year: 7$33,975,000
Year: 8$22,945,000

 Pro Payroll

Adam Bartos 5,625,000(5)
Sobeslav Novacek 5,250,000(4)
Sexton Hardcastle 4,000,000(1)
Jesper Soderstrom 4,000,000(1)
Jake Hallsbrook 3,950,000(3)
Mats Nordin 3,670,000(4)
Leo Vaisanen 3,400,000(5)
Steven Jones 3,125,000(1)
James Barrett 2,750,000(1)
Chris Jericho 2,750,000(1)
Hugh Jazz 2,500,000(4)
Steve Austin 2,470,000(3)
Cedric Palmer 2,300,000(4)
Tenor Burlinghton 2,220,000(2)
Valentin Claireaux 2,200,000(3)
Steven Highmore 2,000,000(2)
Dillon MacDonald 1,700,000(3)
Stan Theeman 1,500,000(1)
Ulf Dahlberg 1,500,000(1)
Mats Anderson 900,000(1)
Nyck Sirotin 800,000(1)
David Chicago 700,000(1)
Herbert King 700,000(1)


 Farm Payroll

Steve Rogers 120,000(3)
Mark Calloway 120,000(3)
Luke Skywalker 120,000(3)
Kevin LeBlast 120,000(5)
Michael Angelo 112,500(2)
Braun Stroman 105,000(1)
Andy Glover 100,000(1)
Thor Odinson 90,000(3)
Glen Quagmire 90,000(3)
Jeremiah Newman 90,000(3)
Anton Lander 80,000(2)
Ossi Yachmenev 80,000(2)
Marian Novy 80,000(2)
Jasse Lakkenien 80,000(3)
Creed Bratton 80,000(2)
Alexander Rasputin 80,000(2)
Bruce Banner 80,000(4)
Devin Marino 70,000(1)
Darren Farrell 70,000(1)
Kristopher Corriveau 70,000(2)
Rico Siltala 70,000(2)
Jarrod Sparrow 60,000(1)
Jason Varrin 60,000(1)
Inge Rutledge 60,000(2)




Buffalo

ArenaMarine Midland Arena
Capacity18,000
Ticket Price$35.00


Income

Current Funds-$20,240,788
Home Games Remaining2
Avg. Attendance18,000
Avg. Revenue/Game$756,000
Projected Revenue$1,512,000

Expenses

Pro Payroll$58,200,000
Farm Payroll$1,401,500
Prospect Fees$6,000
Coach$0,000
Games Remaining3
Total Game Expenses$7,450,938
Projected Expenses$22,352,813
Projected Balance-$41,081,601

Salary Commitment

Year: 5$59,601,500
Year: 6$50,141,500
Year: 7$22,850,000
Year: 8$10,900,000

 Pro Payroll

Harry Balls 6,250,000(2)
Evan Lovia 5,500,000(3)
Morgan James 5,450,000(4)
Patrick Lebeau 5,450,000(5)
Kris Odinson 4,000,000(2)
Petteri Salming 3,750,000(2)
Harry Zachariah 3,250,000(3)
Hayden Culek 3,000,000(1)
Derek Hill 2,750,000(2)
Robert Dufresne 2,750,000(2)
John Stamford 2,500,000(2)
Jonny Ace 2,250,000(1)
Johan Palmstrom 2,000,000(1)
Jeff Liggett 1,750,000(3)
Slava Gudarov 1,500,000(2)
Tim Coffey 1,300,000(3)
Jacques Theodore 900,000(2)
Miguel Ferrero 800,000(1)
Silvios Argos 800,000(2)
Leth Holan 800,000(2)
Cameron Stone 750,000(1)
Alex Lemieux 700,000(2)


 Farm Payroll

Wayne Cobra 155,000(1)
Jiri Kaalpa 125,000(1)
Michael Imrich 99,000(2)
Bucky Barnes 99,000(1)
Lewis Bloom 97,500(2)
Thor Bjornsson 97,500(2)
Joe Tidy 97,500(2)
Ryan Overman 97,000(1)
Jack Jones 96,500(1)
Bruce Barber 87,500(1)
Connor Zirri 80,000(3)
Steven Mueller 70,000(2)
Josh Campbellford 70,000(3)
Darrell Howieson 70,000(2)
Ryan Woods 60,000(2)




Philly

ArenaWells Fargo Center
Capacity18,000
Ticket Price$25.00


Income

Current Funds-$96,098,296
Home Games Remaining2
Avg. Attendance18,000
Avg. Revenue/Game$540,000
Projected Revenue$1,080,000

Expenses

Pro Payroll$43,268,750
Farm Payroll$1,080,500
Prospect Fees$6,000
Coach$0,000
Games Remaining3
Total Game Expenses$5,544,406
Projected Expenses$16,633,219
Projected Balance-$111,651,515

Salary Commitment

Year: 5$42,849,250
Year: 6$29,670,250
Year: 7$15,015,000
Year: 8$0,000

 Pro Payroll

Corey Mapes 4,450,000(3)
Gustav Gunnerson 3,906,250(2)
Peter Corms 3,800,000(3)
Kent Stevenson 3,500,000(3)
Anders Angstrom 3,437,500(2)
Noak Novensson 3,100,000(1)
Dougie Dube 2,950,000(3)
Joseph di Maria 2,500,000(2)
Zimin Mitrov 2,500,000(1)
Johnny Brasco 2,000,000(1)
Harlo Quinn 1,800,000(1)
Basil Angelidis 1,700,000(2)
Peyton Stalker 1,500,000(0)
Ryerson Geist 1,000,000(2)
Jerry Michaels 975,000(1)
Mats Ekstrom 900,000(2)
Triston Rohlicek 900,000(2)
Xavier Walls 600,000(1)
Hank Andrews 600,000(1)
Andrew Harron 600,000(1)
Luis Mendoza 550,000(1)


 Farm Payroll

Jeff Besos 175,000(1)
Scott Phillips 99,000(1)
Matt Wagon 97,000(2)
Kenneth Madsoe 90,000(1)
Johan Nyberg 90,000(3)
Kosta Boudella 90,000(1)
Ethan Kane 84,500(2)
Bobby Brinkett 80,000(3)
Liam Anderson 80,000(3)
Austin Wuthrich 70,000(2)
Michai McConnell 65,000(3)
Wilfred Chorske 60,000(2)




Edmonton

ArenaNorthland's Coliseum
Capacity20,000
Ticket Price$20.00


Income

Current Funds$67,594,060
Home Games Remaining2
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$960,000

Expenses

Pro Payroll$52,317,500
Farm Payroll$868,000
Prospect Fees$0,000
Coach$0,000
Games Remaining3
Total Game Expenses$6,648,188
Projected Expenses$19,944,563
Projected Balance$48,609,498

Salary Commitment

Year: 5$53,185,500
Year: 6$41,755,000
Year: 7$31,030,000
Year: 8$20,645,000

 Pro Payroll

Jordan Malleeno 6,625,000(5)
John Prokopp 5,500,000(5)
Raymond Juno 3,950,000(2)
Pawtucket Pat 3,750,000(3)
Jarkoo Mesic 3,750,000(3)
Alex Carson 3,300,000(5)
Nick DePaulo 3,200,000(1)
Ryan Silver 3,000,000(2)
Marek Zidnik 2,812,500(1)
Tomas Bierkshire 2,500,000(4)
Craig Byrne 2,450,000(4)
Ray Stevens 2,100,000(1)
Charlie Black 1,650,000(3)
Mikael Niemikorpi 1,600,000(2)
Ian Power 1,300,000(2)
Jesse Hall 1,300,000(1)
Hannu Ristolainnen 900,000(3)
Jamal Remmington 875,000(2)
Richard Gauthier 600,000(1)
Carter Lappakur 600,000(1)
Jesse McNeil 555,000(1)


 Farm Payroll

Chris Cunningham 143,000(1)
Ben Wesley 125,000(4)
Francis Lecroix 95,000(5)
Phillip Chiddle 80,000(3)
Jarrod Dice 70,000(1)
Anthony Basile 70,000(3)
Mikko Gerbsak 70,000(3)
Dusty Cajun 65,000(3)
Pat Wert 50,000(4)
Filip Alphonso 50,000(3)
Duncan James 50,000(1)




St. Louis

ArenaSt. Louis Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds$64,701,373
Home Games Remaining2
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$960,000

Expenses

Pro Payroll$56,219,500
Farm Payroll$1,665,000
Prospect Fees$0,000
Coach$0,000
Games Remaining3
Total Game Expenses$7,235,563
Projected Expenses$21,706,688
Projected Balance$43,954,686

Salary Commitment

Year: 5$57,884,500
Year: 6$47,374,500
Year: 7$27,964,500
Year: 8$14,757,000

 Pro Payroll

Tobias Trenholm 5,000,000(4)
Valterri Kimi 4,757,000(4)
Marcus Jones 4,687,500(3)
Jim Billson 4,500,000(2)
Etienne Saumier 4,000,000(1)
George Huxley 4,000,000(1)
Simon Cameron 3,750,000(3)
Tony Arancini 3,450,000(2)
Jimmy Valmer 3,000,000(2)
Silky Mitts 3,000,000(3)
Pavel Borodin 2,750,000(4)
Lucas Steel 2,450,000(2)
Jean Fleur de Lis 2,250,000(4)
Kurt Foster 2,050,000(2)
Broderick Bear 1,375,000(1)
Charlie Wall 1,350,000(2)
Dmitri Yashkin 900,000(3)
Olivier DeVries 800,000(2)
Derek Ohara 800,000(2)
Maxim Tarasov 700,000(1)
Alexander Brown 650,000(3)


 Farm Payroll

John Booker 150,000(2)
Brandon Baxter 150,000(3)
Ilya Sluchikov 150,000(2)
Cori Smallinder 150,000(2)
Luc Long 150,000(2)
Randy Savage 115,000(2)
Dan O'Toole 115,000(2)
Piston Hurricane 115,000(1)
Viktor Prusik 115,000(1)
Vladim Skorobogatov 110,000(1)
Sergei Plakov 95,000(1)
Mike Hogan 90,000(2)
Bryan McGee 90,000(2)
Raymond Jacksonville 70,000(3)