Financial Report

(As of Monday, Aug 28 2023)

Toronto

ArenaMaple Leaf Gardens
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$241,528,366
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$67,120,129
Farm Payroll$2,607,482
Prospect Fees$9,000
Coach$329,408
Games Remaining0
Total Game Expenses$8,758,252
Projected Expenses$0,000
Projected Balance-$241,528,366

Salary Commitment

Year: 6$69,727,611
Year: 7$58,130,301
Year: 8$50,850,101
Year: 9$34,600,000

Pro Payroll

Brandon Larmer 8,000,000(5)
Marko Bennett 8,000,000(3)
Konstantyn Balabanov 6,750,000(4)
Shannon McKinnon 6,500,000(4)
Dylan Bruk 4,950,000(3)
Nick Totti 4,000,000(5)
Baker Moore 3,850,000(5)
Siri Suursco 3,000,000(4)
Kaiden Kennedy 2,800,000(2)
John Stamford 2,500,000(1)
Nigel Thompson 2,500,000(2)
Ferris Osmond 2,500,000(4)
Barry Fuchs 1,690,000(2)
Adrian Chechik 1,350,009(1)
TJ Bradford 1,100,000(3)
Igor Rainov 900,009(1)
Ray Stevens 900,009(1)
Kristers Kalinski 900,000(1)
Felix Theroux 900,000(3)
Val Ramdic 880,000(1)
Vaclav Tarasov 650,000(3)
Jean Bordeau 500,099(1)
Michal Komarek 500,003(1)
Jack Asunian 500,000(3)
Adam Flemming 500,000(1)
Zimin Mitrov 500,000(1)


Farm Payroll

Floyd Blackburn 220,000(1)
Axel Musk 200,000(1)
Eric Biron 190,000(1)
Bart Ramsey 180,080(1)
Rizzle McFizzle 170,000(1)
Guillermo Batista 167,000(1)
Marcus Lane 160,000(1)
Devon Hammer 150,000(1)
Alex Texas 150,000(2)
Valentino Nurminen 130,000(1)
Viktor Prusik 130,000(1)
Jimmy Florakis 110,000(1)
Miroslav Vigilanko 110,000(1)
Ralphus Jackson 110,000(1)
Hugo Browning 90,000(1)
Milan Fatra 75,200(2)
Richard Hannor 75,100(3)
David Chicago 75,001(3)
Jozef Roberts 65,000(2)
Manuel Herrin 50,100(1)




Boston

ArenaBoston Garden
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$228,345,472
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$65,095,001
Farm Payroll$1,402,600
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$8,375,450
Projected Expenses$0,000
Projected Balance-$228,345,472

Salary Commitment

Year: 6$66,497,601
Year: 7$46,382,500
Year: 8$23,125,000
Year: 9$22,725,000

Pro Payroll

Bernie Doods 6,500,000(2)
Sexton Hardcastle 6,200,000(2)
Luke Jacobs 4,500,000(5)
Luc LeFlame 4,225,000(4)
Camden Charron 4,200,001(1)
Kyle Randerson 4,000,000(2)
Justin Gunn 4,000,000(4)
Daniel Courturier 3,950,000(2)
Geoffrey Stanton 3,850,000(4)
Herbert Powers 3,690,000(1)
Bill Levendis 3,200,000(1)
Jason Rielly 2,950,000(5)
Vincent Delormier 2,400,000(1)
Stew Smith 2,225,000(1)
Curtis Toth 2,000,000(5)
Gus Richards 1,500,000(2)
Randy Rouge 1,200,000(4)
Dino Deladova 900,000(2)
Drake Garpenlov 900,000(1)
Guillaume Beaton 800,000(1)
Chuck Mackin 750,000(1)
Buboito Galzo 655,000(1)
Harlo Quinn 500,000(1)


Farm Payroll

Mikal Sauve 150,000(3)
Jerry Michaels 150,000(1)
Kenny Nickles 130,000(1)
Kenneth Madsoe 125,000(1)
Rielly Weinberg 100,000(1)
Darren Farrell 100,000(1)
Yuri Svechakov 90,000(2)
Tito Massoli 90,000(3)
Dachs Kron 80,000(3)
Ales Vaclik 80,000(3)
Shane Duffy 75,000(1)
Kevin James 67,500(2)
Buck Walters 65,000(1)
K'Adre Payne 50,100(1)
Ken Wu 50,000(2)




New York

ArenaMadison Square Garden
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$326,517,271
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$66,450,000
Farm Payroll$1,453,000
Prospect Fees$3,000
Coach$500,000
Games Remaining0
Total Game Expenses$8,550,750
Projected Expenses$0,000
Projected Balance-$326,517,271

Salary Commitment

Year: 6$67,903,000
Year: 7$48,567,500
Year: 8$30,775,000
Year: 9$24,550,000

Pro Payroll

Max Hamilton 7,000,000(4)
Nathan Alexander 6,500,000(2)
Alexei Romanov 5,500,000(5)
Brandon McCarthy 4,950,000(1)
Mikael Malkova 4,500,000(5)
Bryan Carnback 4,400,000(3)
Lars Bengtsson 4,000,000(2)
Jean-Paul Gaultier 3,950,000(1)
Jonathan Xavier 2,990,000(2)
Marcel Nobles 2,760,000(1)
Nick Eaton 2,700,000(5)
Austin Powers 2,600,000(4)
Mattias Vansel 2,500,000(1)
Libor Ragnarsson 2,250,000(4)
Lee Gotti 2,000,000(2)
Zach Wagner 1,550,000(1)
Raymond Sims 1,500,000(3)
Adam Hall 1,100,000(1)
Tson Handler 1,000,000(2)
Angelo Ventrello 900,000(1)
Bronislav Drovic 900,000(2)
Woody Gladu 900,000(1)


Farm Payroll

Henrik Karlsson 140,000(2)
Piston Hurricane 120,000(2)
Chadwick Cobblebutt 120,000(1)
Adonis Poppadopoulos 120,000(1)
Ned Flanders 95,500(1)
Mike Hogan 90,000(1)
Chad Snipes 90,000(3)
Keith Christian 90,000(3)
Carlos Lopez 90,000(1)
Pauli Jelinek 80,000(1)
Jason Fisher 80,000(3)
Vaclav Steiner 77,500(2)
Axel Routta 70,000(1)
Adam Perrault 65,000(2)
Pavel Agapov 65,000(3)
Tavis Baltimore 60,000(1)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$237,078,997
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$66,155,555
Farm Payroll$650,000
Prospect Fees$7,500
Coach$500,000
Games Remaining0
Total Game Expenses$8,414,132
Projected Expenses$0,000
Projected Balance-$237,078,997

Salary Commitment

Year: 6$66,805,555
Year: 7$62,095,555
Year: 8$46,350,555
Year: 9$33,765,000

Pro Payroll

Sebastien Roy 6,500,000(4)
Keith Lysiak 6,225,000(5)
Francis Charbinov 5,450,000(5)
Nico Tuominen 4,750,000(2)
LeGrand Richard 4,750,000(5)
Mark Royal 4,200,000(3)
Gaston LaJohnson 4,000,000(4)
Rob Kingsmen 4,000,000(4)
Maxim Pelletier 4,000,000(2)
Nick Poppagorgio 3,755,555(3)
Tony Ippilitti 3,500,000(3)
Gunner Wesley 3,000,000(1)
Scotty Baker 2,475,000(2)
Taylor Ricardo 2,300,000(2)
Andre Pulling 1,500,000(5)
Nick Karapanolopoulos 1,250,000(5)
Slade Axelsson 900,000(2)
Ryan Willis 900,000(3)
Clarke Amadio 900,000(1)
John Broda 750,000(1)
Kyle Ranger 550,000(2)
Guy Lapointe 500,000(2)


Farm Payroll

Pierre Morin 90,000(4)
Kerry Phillips 80,000(3)
Jus Dewit 70,000(2)
Mikko Keikkinen 70,000(2)
Torri Tomilinson 65,000(2)
Ron Monroe 65,000(2)
Justin Smith 60,000(1)
Manny Steel 50,000(3)
Torri Dees 50,000(3)
Davis Monroe 50,000(3)




Calgary

ArenaSaddledome
Capacity20,000
Ticket Price$22.00


Income

Current Funds-$367,404,493
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$528,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,425,650
Farm Payroll$1,820,925
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$7,344,072
Projected Expenses$0,000
Projected Balance-$367,404,493

Salary Commitment

Year: 6$58,246,575
Year: 7$34,411,475
Year: 8$20,112,200
Year: 9$12,056,500

Pro Payroll

Connor Blain 6,757,000(4)
Bruce Rapien 5,750,000(3)
Jeff Pratt 4,525,000(1)
Chris Diddy 4,127,000(1)
Jonny Ace 4,127,000(1)
Collin Hill 3,900,000(1)
Guilbert Malfray 3,450,000(1)
Teemu Pukki 3,300,000(4)
Joe Buehler 3,062,500(2)
Brayden Torments 2,900,000(2)
Ed Huff 2,000,000(2)
David Kedron 1,900,000(3)
Stan Marvel 1,500,000(5)
D'Andre Williams 1,464,100(2)
Vranka Cmel 1,300,000(1)
Damien Trielle 1,064,800(2)
Jan Milovat 998,250(2)
Jeff Foote 950,000(2)
Jean Devane 900,000(1)
Bogdan Gloeckner 900,000(1)
Ed Steele 900,000(2)
Matt Bonz 650,000(2)


Farm Payroll

Eric Theriault 149,500(5)
Roofus Drago 120,000(5)
Marcus Degris 120,000(5)
Gordie LeChance 120,000(1)
Ilya Zverev 110,000(5)
Ryan Overman 99,900(1)
Yuri Tarbanev 99,825(2)
Owen Conrad 95,000(3)
Tomas Pavlicek 90,000(3)
Vladimir Mazourek 85,700(1)
Fabian Boyce 80,000(1)
Olav Melland 80,000(3)
Frej Bjork 80,000(1)
Jan Hellstrom 79,800(2)
Pasi Hemmila 75,700(3)
Liam Nodwell 70,500(1)
Kory Dunlop 70,000(1)
Amari Lonsberry 65,000(2)
Byron Stromberg 65,000(3)
Jake Brunson 65,000(2)




Seattle

ArenaClimate Pledge Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$354,724,621
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,358,513
Farm Payroll$1,685,600
Prospect Fees$4,500
Coach$500,000
Games Remaining0
Total Game Expenses$8,193,577
Projected Expenses$0,000
Projected Balance-$354,724,621

Salary Commitment

Year: 6$65,044,113
Year: 7$56,076,000
Year: 8$38,855,000
Year: 9$18,150,000

Pro Payroll

Gosta Blomqvist 7,500,000(3)
Rocky Tillman 6,500,000(4)
Donkey Kong 5,125,000(3)
Brad Lafontaine 5,000,000(2)
Ronin Leflore 4,950,000(5)
Johnny Canuck 4,750,000(4)
Charlie Conway 4,500,000(2)
Harry Butt 3,437,500(1)
Carter McFarter 3,300,000(2)
Fulton Reed 2,900,000(3)
Sam Witwicky 2,500,000(3)
Dirk Diggler 2,500,000(2)
Matthew McIntyre 1,860,000(5)
Zizis Karapanopoulos 1,600,000(1)
Broderick Bear 1,476,000(2)
Soren Rowell 1,210,000(3)
Peter Tsitsirakis 1,200,000(3)
Josh Keppler 750,003(1)
Michael Boulderstream 600,003(1)
Dmitry Grishinkov 600,003(1)
Randy Marsh 600,001(1)
Anssi Mainila 500,003(1)


Farm Payroll

Bobby Boucher 247,500(1)
Teddy Duchamp 120,000(1)
Brandon Tagg 100,000(3)
Kosta Boudella 90,000(1)
Les Kuntor 90,000(5)
Jesper Olsson 90,000(3)
Lewis Dunlop 88,000(1)
Arthur Loberg 80,000(3)
Simon Shibicky 80,000(1)
Max Everson 80,000(1)
Gavin McGritty 80,000(2)
Evgeny Malik 80,000(2)
Russ Chasepool 80,000(2)
Stephane Levertu 75,000(1)
Wren Clarke 75,000(2)
William Gunther 65,000(2)
Jaden Olander 65,000(2)
Peter Stewart 50,100(1)
Erick Nodrum 50,000(1)




Pittsburgh

ArenaPittsburgh Civic Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$231,368,269
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$64,612,500
Farm Payroll$790,000
Prospect Fees$4,500
Coach$500,000
Games Remaining0
Total Game Expenses$8,238,375
Projected Expenses$0,000
Projected Balance-$231,368,269

Salary Commitment

Year: 6$65,402,500
Year: 7$56,990,000
Year: 8$52,190,000
Year: 9$32,875,000

Pro Payroll

Astrom Bjorklund 6,625,000(4)
Vladimir Letourneau 6,500,000(5)
Pierre Lamontagne 5,750,000(3)
Dave Jordan 5,250,000(4)
Alexei Slavakov 4,500,000(5)
Riley Nesteroff 4,500,000(5)
Colton Bates 4,125,000(3)
Noah Zimmermann 3,250,000(3)
Jerome Jackson 3,000,000(4)
Randal Reid 2,812,500(1)
Sven Dahlkvist 2,500,000(4)
Jayden Dawson 2,500,000(3)
Jonathan Pitlick 2,250,000(2)
Jarko Toivio 2,100,000(3)
Blaine Parker 1,900,000(1)
Dominico Bacardi 1,750,000(1)
Luke Frijns 1,500,000(3)
McKenzie Stevens 1,200,000(2)
Antti Hajdu 900,000(1)
Stan Bowers 900,000(2)
Francis Johns 800,000(1)


Farm Payroll

Maxime Salertas 90,000(2)
Kolbjorn Borstad 90,000(3)
Mika Sorokin 80,000(2)
Braden Smith 80,000(2)
Anton Lobrovskiev 70,000(2)
Laffy Taffy 70,000(1)
Rick Mettrick 70,000(1)
Jacky Baptiste 65,000(2)
T.J. Kyllonen 65,000(2)
Christer Butsayev 60,000(1)
Jason Daws 50,000(1)




Vancouver

ArenaGeneral Motors Place
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$332,507,441
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,950,000
Farm Payroll$715,000
Prospect Fees$7,500
Coach$146,500
Games Remaining0
Total Game Expenses$7,852,375
Projected Expenses$0,000
Projected Balance-$332,507,441

Salary Commitment

Year: 6$62,665,000
Year: 7$53,405,000
Year: 8$37,570,000
Year: 9$12,900,000

Pro Payroll

Scott Enbright 5,500,000(3)
Bob Vance 5,250,000(4)
Kirill Sudovich 4,950,000(3)
Ricky Bobby 4,750,000(4)
Valeri Michkov 4,500,000(3)
Peter Brown 4,250,000(2)
Ned Simpson 3,950,000(3)
John Francouz 3,750,000(1)
Blake Riley 3,550,000(1)
Jesse McNeil 3,000,000(2)
Robin Ostrom 2,900,000(5)
Jere Gronman 2,900,000(3)
Mark Bosley 2,850,000(2)
Darryl Faulkner 2,000,000(2)
Alesko Gushtanov 1,800,000(2)
Keith Hobbes 1,750,000(3)
Elias Peddiston 900,000(2)
Carson Callaway 900,000(2)
Scott Sather 900,000(1)
Jimmy Ventidis 900,000(3)
Cedric Lessard 700,000(1)


Farm Payroll

Michael Sive 220,000(1)
Oscar Valdon 80,000(3)
Frantisek Plenec 80,000(1)
Collin Burg 70,000(2)
Samuel Cooper 70,000(3)
Vaclav Pesek 70,000(3)
Antonio Marchiso 65,000(2)
Ruslan Alexandrov 60,000(1)




Colorado

ArenaPepsi Center
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$383,861,148
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$67,125,000
Farm Payroll$1,719,000
Prospect Fees$7,500
Coach$500,000
Games Remaining0
Total Game Expenses$8,668,938
Projected Expenses$0,000
Projected Balance-$383,861,148

Salary Commitment

Year: 6$68,844,000
Year: 7$57,505,000
Year: 8$37,225,000
Year: 9$26,840,000

Pro Payroll

Kyle Broflovki 8,500,000(5)
Eric Cartman 7,000,000(5)
Clyde Donovan 5,500,000(4)
Kenny McCormick 5,500,000(4)
Scott Malkinson 5,250,000(3)
Butters Stotch 4,950,000(2)
Craig Tucker 4,750,000(1)
Token Black 4,725,000(3)
Adam Banks 3,000,000(2)
Mike Salvi 3,000,000(1)
Eli James 2,500,000(2)
Dwight Schrute 2,400,000(2)
Samson Falling 2,300,000(2)
Lester Averman 2,000,000(2)
Charlie C. Conway 1,900,000(2)
Guy Germaine 1,700,000(1)
Kenny Caddick 650,000(2)
Steffen Soberg 500,000(1)
Hank Andrews 500,000(1)
Christian MacDonald 500,000(1)


Farm Payroll

Dean Portman 130,000(2)
Peter Griffin 120,000(4)
Carl Naughton Jr 120,000(3)
Paxton Lowe 120,000(3)
Correntin Vergne 110,000(4)
Jozeff Hepp 110,000(4)
Anton Uladin 100,000(2)
Jim Halpert 99,000(1)
Karl Kolar 90,000(3)
Brock Puppa 85,000(1)
Gordon Holloway 80,000(2)
Cleon Teal 80,000(1)
Juliane Frost 80,000(3)
Connor Parker 75,000(2)
Michael C Jordan 75,000(1)
Lionel Cosmo 75,000(2)
Jock Maroon 65,000(2)
Frodo Baggins 55,000(2)
Richard Bocchino 50,000(1)




Montreal

ArenaMontreal Forum
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$280,934,734
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$65,584,569
Farm Payroll$1,058,016
Prospect Fees$1,500
Coach$500,000
Games Remaining0
Total Game Expenses$8,393,011
Projected Expenses$0,000
Projected Balance-$280,934,734

Salary Commitment

Year: 6$66,642,585
Year: 7$50,638,917
Year: 8$35,134,417
Year: 9$29,095,001

Pro Payroll

Lars Karlsson 8,500,000(5)
Jarl-Espen Hasler 6,750,000(4)
Phillip Karlsson 5,750,000(3)
Bobby Gold 5,500,000(2)
Dan Gillbert 4,225,000(4)
Mikhail Vishnakov 4,125,000(2)
Mike Kuhl 4,000,000(1)
Joel McIntyre 3,850,000(5)
Simon Cameron 3,750,000(2)
Bruce Baxter 3,100,000(1)
Ian Loisse 2,900,000(4)
Ruslan Semenov 2,250,000(5)
Tripp Parker 1,900,000(1)
Eric McAlpine 1,750,000(1)
Etienne Saumier 1,234,567(1)
Brenden Leahy 900,000(1)
Pavel Vesley 900,000(2)
Gerard Stevens 900,000(2)
Anton Buemi 900,000(1)
Jake Summers 900,000(1)
Billy Bonks 500,001(4)
Ilya Checkov 500,001(1)
Johnny Brasco 500,000(1)


Farm Payroll

Gavin Issop 199,416(3)
Juraj Sidulov 137,500(2)
Lawrence Braun 122,000(2)
Jana Vandorne 120,000(4)
Vern Tessio 109,000(1)
Philipp Morenz 90,000(1)
Jacques Richter 90,000(3)
Antero Brownschidle 70,000(1)
Jarrod Dice 70,000(2)
Tony Stark 50,100(1)




Quebec

ArenaColisee De Quebec
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$359,781,042
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,435,875
Farm Payroll$1,950,900
Prospect Fees$9,000
Coach$500,000
Games Remaining0
Total Game Expenses$8,236,972
Projected Expenses$0,000
Projected Balance-$359,781,042

Salary Commitment

Year: 6$65,386,775
Year: 7$51,215,275
Year: 8$42,209,375
Year: 9$29,609,375

Pro Payroll

Greta VanFleet 7,500,000(4)
Marc Gagne 7,250,000(3)
Nelson Towers 5,250,000(4)
Henrik Larsson 4,725,000(3)
Harry Dick 4,609,375(4)
Benji Ovich 4,500,000(5)
Jaden Cooper 3,750,000(2)
Luca Luciano 3,500,000(1)
Alexie Sadikov 2,812,500(1)
Didier Dubois 2,800,000(4)
Amat Grewal 2,300,000(2)
Geoff Rowland 1,500,000(4)
Carter Westaway 1,500,000(1)
West McKay 1,350,000(2)
Milan Krevic 1,200,000(1)
Sergei Markov 1,200,000(1)
Mason Dunsford 1,100,000(4)
Aidan Ferguson 1,089,000(1)
Jacob DiStefano 1,000,000(4)
Gary Peel 1,000,000(4)
Frederik Geoffrion 900,000(1)
Drake Eller 900,000(1)
Will McCarthy 900,000(2)
Lynn Dye 800,000(1)


Farm Payroll

Dallas Westaway 130,000(4)
Alex Shepherd 125,900(2)
Mason Whitemount 120,000(4)
Ripley Thomas 110,000(3)
Carson Latimer 100,000(4)
Dominic Agelakos 100,000(2)
Dimitri Agelakos 100,000(2)
Zach Sanmark 95,000(3)
Eskil Paasche 90,000(3)
Stale Ericksen 90,000(3)
Clayton Stone 80,000(2)
Jack Neighbours 80,000(2)
Ebner Baumann 80,000(3)
Brendan Jones 80,000(2)
Tim Adams 80,000(3)
Red Larson 80,000(3)
Stanford Highton 70,000(1)
Shawn Brighton 70,000(2)
Marco Colborne 70,000(2)
Liam Dumba 70,000(1)
Emory Blomsten 70,000(1)
Stuart Shvidki 60,000(1)




Carolina

ArenaPNC Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$294,361,806
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$65,095,500
Farm Payroll$995,000
Prospect Fees$10,500
Coach$225,500
Games Remaining0
Total Game Expenses$8,290,813
Projected Expenses$0,000
Projected Balance-$294,361,806

Salary Commitment

Year: 6$66,090,500
Year: 7$39,758,000
Year: 8$34,978,000
Year: 9$16,753,000

Pro Payroll

Mathieu Charbonneau 6,500,000(3)
Kimi Rosberg 6,450,000(4)
Daniel Norris 5,950,000(5)
Malcolm McCormick 4,500,000(3)
Trent Johnson 3,950,000(1)
Tommy Riordan Jr 3,755,000(3)
Torey Black 3,250,000(1)
Jarko Spar 3,225,000(1)
Noak Novensson 3,100,000(2)
Vitaly Zdorovetskiy 3,062,500(1)
Aidan Slater 2,550,000(1)
Mathias Niederberger 2,500,000(1)
Nico Brooks 2,500,000(1)
Pierre L'Ecuyer 2,400,000(1)
Josef Svoboda 2,000,000(3)
Alfred Dell 2,000,000(4)
Heath Hardy 1,850,000(4)
Pierre Stewart 1,600,000(2)
Tripp Turner 1,200,000(3)
Peter Sjoberg 800,000(1)
Morris Ether 750,000(1)
Richie Burdon 700,000(1)
Theodore Clancy 503,000(5)


Farm Payroll

Wayne Cobra 155,000(1)
Byron Moore 125,000(1)
Jiri Kaalpa 125,000(1)
Dusan Brosic 90,000(3)
Viktor Enger 90,000(3)
Sam Blanko 90,000(3)
Dino Salomaki 80,000(1)
Barron Dewitt 80,000(2)
Peter Hemsky 60,000(1)
Duncan James 50,000(1)
Dominik Madsen 50,000(1)




Ottawa

ArenaCorel Centre
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$139,127,133
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$66,487,500
Farm Payroll$1,172,500
Prospect Fees$4,500
Coach$500,000
Games Remaining0
Total Game Expenses$8,520,563
Projected Expenses$0,000
Projected Balance-$139,127,133

Salary Commitment

Year: 6$67,660,000
Year: 7$45,942,500
Year: 8$20,117,500
Year: 9$0,000

Pro Payroll

Theo Melidzano 5,500,000(2)
Mikael Micksora 5,500,000(3)
Azmat Kutuzov 4,200,000(3)
Subotin Vitayev 4,125,000(3)
Jiri Nekola 4,100,000(1)
Roy Sanderson 4,100,000(1)
Brendan Conlin 4,100,000(1)
Samuel Snyder 4,000,000(1)
Acy Pride 3,800,000(2)
Jeff Blaine 3,700,000(3)
Hristjan Kuzmanovski 3,250,000(2)
Hayk Nazarian 3,062,500(1)
Carson Turnbull 2,750,000(2)
Francois St-Pierre 2,500,000(2)
Bear Hugger 2,100,000(2)
Sean Haney 2,000,000(3)
Mirko Votava 2,000,000(2)
Sebastien Ylonen 1,900,000(2)
Jaroslav Klapil 1,600,000(2)
Nazem Turlik 900,000(1)
Rocco Randell 800,000(1)
Jake Thomas 500,000(1)


Farm Payroll

Pavle Dadidov 200,000(3)
Giorgio Toscano 100,000(2)
Regan Wiles 100,000(2)
Vinny Walton 90,000(2)
Kyle Hawk 90,000(3)
Brady Archer 80,000(3)
Carlo Tripani 80,000(1)
Valentin Lehmann 80,000(3)
Melvin Sands 75,000(1)
Maxime Lavigne 72,500(3)
Theo Duclair 70,000(2)
Ondrej Kuchmenov 70,000(3)
Jean Pourchaire 65,000(2)




Hartford

ArenaHartford Civic Center
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$279,240,834
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$65,787,000
Farm Payroll$2,595,000
Prospect Fees$1,500
Coach$500,000
Games Remaining0
Total Game Expenses$8,610,438
Projected Expenses$0,000
Projected Balance-$279,240,834

Salary Commitment

Year: 6$68,382,000
Year: 7$40,440,000
Year: 8$34,665,000
Year: 9$20,375,000

Pro Payroll

Marnix Vanturennout 7,750,000(3)
Arsenio Rush 6,625,000(4)
Matt Phoenix 5,500,000(4)
Tanner McNeil 5,500,000(4)
Bob Parker 4,500,000(3)
Lukas Vojtek 4,450,000(1)
William Voxx 3,500,000(1)
Jimmy Valmer 3,000,000(1)
Joakim Zetterstrom 2,750,000(5)
Peter Stamas 2,600,000(1)
Jensen Lorne 2,507,000(1)
Morgan McIssac 2,500,000(1)
Rich Charzy 2,500,000(1)
Vitomir Boykov 2,475,000(2)
Spencer Happy 2,000,000(2)
Troy Hilfiger 1,980,000(1)
Axel Dawes 1,900,000(3)
Basil Angelidis 1,700,000(1)
Ben Chambers 1,250,000(1)
Liam Anderson 800,000(2)


Farm Payroll

Dennis Leboutillier 270,000(1)
Tanner Bohemier 250,000(2)
Michel Cormier 250,000(1)
Rude VanNistelroy 200,000(1)
Tomas Rosic 200,000(1)
Chris Rose 160,000(1)
Jesper Ronnberg 150,000(1)
Olivier Fortier 150,000(1)
Bucky Barnes 150,000(1)
Matej Cerny 150,000(1)
Danny Boss 140,000(1)
Charles Woodley 120,000(2)
George Bitov 75,000(1)
Isak Saar 75,000(3)
Gaylord Carter 65,000(2)
Woody Roberts 65,000(2)
Mikael Mitchell 65,000(3)
Daniel Brodeur 60,000(1)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$306,158,068
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$65,125,000
Farm Payroll$1,167,500
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$8,349,813
Projected Expenses$0,000
Projected Balance-$306,158,068

Salary Commitment

Year: 6$66,292,500
Year: 7$38,382,500
Year: 8$19,895,000
Year: 9$11,335,000

Pro Payroll

Jacob Lucas 7,150,000(1)
Korey Richardson 5,200,000(2)
Jim Billson 4,500,000(1)
Tim Coruthers 4,000,000(3)
Michel LeBlanc 4,000,000(1)
Onni Valakari 4,000,000(4)
Marc Poulin 3,850,000(5)
Iyan Viceroy 3,750,000(2)
Aleksander Zavarov 3,400,000(4)
Pierre-Antoine Gardie 3,250,000(2)
D'Wayne Kane 3,250,000(1)
Zack Spinner 3,225,000(1)
Adrian Kilhauer 2,750,000(3)
Geoffrey Styles 2,750,000(2)
Demarcus Johnson 2,000,000(1)
Brian Demanno 2,000,000(2)
Justin Werner 1,500,000(1)
Juha Pirinen 1,300,000(3)
Janne Dobias 1,250,000(2)
Ethan Scott 1,100,000(1)
James Stefan 900,000(1)


Farm Payroll

Karl Bennigton 130,000(1)
Barron Walemark 92,500(2)
Jass Highliter 90,000(3)
Ellis Dooley 90,000(3)
Aleksander Findell 90,000(3)
Scotty Reed 90,000(3)
Tomas Vaclik 85,000(4)
Rene Vallis 80,000(1)
Max McCluster 80,000(3)
Aerik Wedgewood 75,000(1)
Milan Lobotka 70,000(3)
Brayden Butler 65,000(2)
Marcus Andrews 65,000(2)
Marcus Greenwood 65,000(2)




Atlanta

ArenaPhilips Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$287,024,623
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$68,590,000
Farm Payroll$1,922,500
Prospect Fees$4,500
Coach$500,000
Games Remaining0
Total Game Expenses$8,877,125
Projected Expenses$0,000
Projected Balance-$287,024,623

Salary Commitment

Year: 6$67,762,500
Year: 7$59,870,000
Year: 8$42,670,000
Year: 9$27,190,000

Pro Payroll

Steven Jones 5,625,000(5)
Adam Bartos 5,625,000(4)
John Prokopp 5,500,000(4)
Sobeslav Novacek 5,250,000(3)
Jesper Soderstrom 5,200,000(2)
Jake Hallsbrook 3,950,000(2)
Mats Nordin 3,670,000(3)
Mats Anderson 3,450,000(5)
Leo Vaisanen 3,400,000(4)
James Barrett 2,750,000(0)
Gabby Jay 2,750,000(2)
Hugh Jazz 2,500,000(3)
Nyck Sirotin 2,300,000(5)
Cedric Palmer 2,300,000(3)
Tenor Burlinghton 2,220,000(1)
Valentin Claireaux 2,200,000(2)
Steven Highmore 2,000,000(1)
Dillon MacDonald 1,700,000(2)
Ulf Dahlberg 1,500,000(3)
Nick DePaulo 1,250,000(1)
Kevin LeBlast 1,200,000(4)
Stan Nobles 900,000(1)
Jason Downman 700,000(1)
Xavier Walls 650,000(2)


Farm Payroll

Steve Rogers 120,000(2)
Mark Calloway 120,000(2)
Luke Skywalker 120,000(2)
Michael Angelo 112,500(1)
Andy Glover 110,000(1)
Devin Marino 100,000(3)
Jason Varrin 90,000(4)
Thor Odinson 90,000(2)
Glen Quagmire 90,000(2)
Bobby Hasselbeck 80,000(3)
Anton Lander 80,000(1)
Ossi Yachmenev 80,000(1)
Marian Novy 80,000(1)
Jasse Lakkenien 80,000(2)
Creed Bratton 80,000(1)
Alexander Rasputin 80,000(1)
Bruce Banner 80,000(3)
Kristopher Corriveau 70,000(1)
Rico Siltala 70,000(1)
Marshyl McCarrell 65,000(2)
Francois Soucy 65,000(2)
Inge Rutledge 60,000(1)




Buffalo

ArenaMarine Midland Arena
Capacity18,000
Ticket Price$35.00


Income

Current Funds-$112,771,410
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$756,000
Projected Revenue$0,000

Expenses

Pro Payroll$66,300,000
Farm Payroll$1,741,500
Prospect Fees$4,500
Coach$0,000
Games Remaining0
Total Game Expenses$8,505,750
Projected Expenses$0,000
Projected Balance-$112,771,410

Salary Commitment

Year: 6$68,041,500
Year: 7$45,410,000
Year: 8$25,510,000
Year: 9$14,755,000

Pro Payroll

Paul Simpson 9,500,000(2)
Harry Balls 6,250,000(1)
Stan Marsh 6,000,000(5)
Evan Lovia 5,500,000(2)
Morgan James 5,450,000(3)
Patrick Lebeau 5,450,000(4)
Kris Odinson 4,000,000(1)
Hayden Culek 4,000,000(3)
Petteri Salming 3,750,000(1)
Cameron Stone 3,000,000(5)
Robert Dufresne 2,750,000(1)
Jeff Liggett 1,750,000(2)
Slava Gudarov 1,500,000(1)
Tim Coffey 1,300,000(2)
Borat Sagdiyev 950,000(2)
Sebastian Lebrun 900,000(3)
Jacques Theodore 900,000(1)
Silvios Argos 800,000(1)
Leth Holan 800,000(1)
Alex Lemieux 700,000(1)
Elijah McArthur 550,000(2)
Aiden Jamieson 500,000(1)


Farm Payroll

Sergei Plakov 100,000(3)
Jack Jones 100,000(3)
Michael Imrich 99,000(1)
Lewis Bloom 97,500(1)
Thor Bjornsson 97,500(1)
Joe Tidy 97,500(1)
Bruce Barber 95,000(5)
Bryan McGee 90,000(1)
Mans Lindberg 80,000(5)
Junior Butler 80,000(2)
Connor Zirri 80,000(2)
Steven Mueller 70,000(1)
Hardwin Schafer 70,000(3)
Josh Campbellford 70,000(2)
Jorg Schmidt 70,000(3)
Tim LaChoice 70,000(5)
Darrell Howieson 70,000(1)
Tory Palme 65,000(3)
Zeke Delaney 60,000(2)
Ryan Woods 60,000(1)
Alvin Perry 60,000(2)
Johnny Buttsworth 60,000(5)




Philly

ArenaWells Fargo Center
Capacity18,000
Ticket Price$25.00


Income

Current Funds-$179,621,507
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$540,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,958,750
Farm Payroll$365,000
Prospect Fees$6,000
Coach$0,000
Games Remaining0
Total Game Expenses$7,791,219
Projected Expenses$0,000
Projected Balance-$179,621,507

Salary Commitment

Year: 6$62,323,750
Year: 7$28,155,000
Year: 8$10,950,000
Year: 9$9,000,000

Pro Payroll

Tim Bergling 9,000,000(4)
Ron Zoomer 5,000,000(1)
George Huxley 5,000,000(1)
Alexei Kimilainen 4,950,000(1)
Corey Mapes 4,450,000(2)
Dan Bosley 4,000,000(1)
Gustav Gunnerson 3,906,250(1)
Peter Corms 3,800,000(2)
Kent Stevenson 3,500,000(2)
Anders Angstrom 3,437,500(1)
Dougie Dube 2,950,000(2)
Joseph di Maria 2,500,000(1)
Ryerson Geist 1,000,000(1)
Matt Wagon 970,000(1)
Johan Nyberg 900,000(2)
William Walker 900,000(3)
Marcus Sandstrom 900,000(3)
Mats Ekstrom 900,000(1)
Triston Rohlicek 900,000(1)
Ethan Kane 845,000(1)
Bobby Brinkett 800,000(2)
Austin Wuthrich 700,000(1)
Stanislav Sidorkova 650,000(2)


Farm Payroll

George Gorian 90,000(2)
John Young 80,000(3)
Boris Hannasin 70,000(3)
Michai McConnell 65,000(2)
Wilfred Chorske 60,000(1)




Edmonton

ArenaNorthland's Coliseum
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$26,552,914
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$62,432,500
Farm Payroll$960,000
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$7,924,250
Projected Expenses$0,000
Projected Balance-$26,552,914

Salary Commitment

Year: 6$63,392,500
Year: 7$49,417,500
Year: 8$33,067,500
Year: 9$15,270,000

Pro Payroll

Jordan Malleeno 6,625,000(4)
Chris Jericho 5,250,000(5)
Gilles Tremblay 4,750,000(3)
Raymond Juno 3,950,000(1)
Marek Zidnik 3,812,500(3)
Pawtucket Pat 3,750,000(2)
Jarkoo Mesic 3,750,000(2)
Robin Anderson 3,500,000(3)
Alex Carson 3,300,000(4)
Harry Zachariah 3,250,000(2)
Ryan Silver 3,000,000(1)
Derek Hill 2,750,000(1)
Tomas Bierkshire 2,500,000(3)
Steve Austin 2,470,000(2)
Craig Byrne 2,450,000(3)
Charlie Black 1,650,000(2)
Mikael Niemikorpi 1,600,000(1)
Ian Power 1,300,000(1)
Jeremiah Newman 900,000(2)
Jamal Remmington 875,000(1)
Bob Glass 500,000(1)
Pat Wert 500,000(3)


Farm Payroll

Ben Wesley 125,000(3)
Francis Lecroix 95,000(4)
Hannu Ristolainnen 90,000(2)
Scott Wittaker 90,000(3)
Barry Timmander 90,000(2)
Phillip Chiddle 80,000(2)
Jarrod Sparrow 70,000(3)
Anthony Basile 70,000(2)
Mikko Gerbsak 70,000(2)
Dusty Cajun 65,000(2)
Pascal Lotterer 65,000(2)
Filip Alphonso 50,000(2)




St. Louis

ArenaSt. Louis Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$35,875,193
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$64,194,500
Farm Payroll$1,305,000
Prospect Fees$3,000
Coach$0,000
Games Remaining0
Total Game Expenses$8,187,813
Projected Expenses$0,000
Projected Balance-$35,875,193

Salary Commitment

Year: 6$65,499,500
Year: 7$47,184,500
Year: 8$22,677,000
Year: 9$6,875,000

Pro Payroll

Eric Turner 6,000,000(2)
Herbert Garrison 5,250,000(2)
Daniel Gay 5,250,000(4)
Tobias Trenholm 5,000,000(3)
Valterri Kimi 4,757,000(3)
Marcus Jones 4,687,500(2)
Kevin Salvi 4,250,000(1)
Tony Arancini 3,450,000(1)
Silky Mitts 3,000,000(2)
Pavel Borodin 2,750,000(3)
Lucas Steel 2,450,000(1)
Jean Fleur de Lis 2,250,000(3)
Rocky Racoon 2,200,000(1)
Kurt Foster 2,050,000(1)
George Shaver 2,000,000(2)
John Booker 1,500,000(1)
Vladimir Volchevski 1,500,000(5)
Dmitri Yashkin 900,000(2)
Mike Key 900,000(2)
Ricardo Rodrigues 900,000(2)
Sergei Karamazov 900,000(3)
Olivier DeVries 800,000(1)
Derek Ohara 800,000(1)
Alexander Brown 650,000(2)


Farm Payroll

Brandon Baxter 150,000(2)
Ilya Sluchikov 150,000(1)
Cori Smallinder 150,000(1)
Luc Long 150,000(1)
Charlie Wall 135,000(1)
Vladim Skorobogatov 125,000(5)
Randy Savage 115,000(1)
Dan O'Toole 115,000(1)
Vegar Sendin 80,000(3)
Raymond Jacksonville 70,000(2)
Bryson Steele 65,000(3)