Financial Report

(As of Monday, Feb 19 2024)

Toronto

ArenaMaple Leaf Gardens
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$351,889,506
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,040,000
Farm Payroll$1,195,301
Prospect Fees$9,000
Coach$329,408
Games Remaining0
Total Game Expenses$3,920,762
Projected Expenses$0,000
Projected Balance-$351,889,506

Salary Commitment

Year: 7$70,235,301
Year: 8$53,770,101
Year: 9$37,315,000
Year: 10$17,330,000

Pro Payroll

Brandon Larmer 8,000,000(4)
Marko Bennett 8,000,000(2)
Konstantyn Balabanov 6,750,000(3)
Rocky Tillman 6,500,000(3)
Korey Richardson 5,200,000(1)
Dylan Bruk 4,950,000(2)
Nick Totti 4,000,000(4)
Baker Moore 3,850,000(4)
Siri Suursco 3,000,000(3)
Kaiden Kennedy 2,800,000(1)
Nigel Thompson 2,500,000(1)
Ferris Osmond 2,500,000(3)
Blaine Parker 2,000,000(1)
Barry Fuchs 1,690,000(1)
Kristers Kalinski 1,200,000(5)
TJ Bradford 1,100,000(2)
Igor Rainov 950,000(1)
Francis Dejardiens 900,000(3)
Felix Theroux 900,000(2)
Vaclav Tarasov 650,000(2)
Adrian Chechik 600,000(1)
Jack Asunian 500,000(2)
Ray Stevens 500,000(1)


Farm Payroll

Alex Texas 150,000(1)
Michael C Jordan 150,000(2)
Jimmy Florakis 140,000(5)
Ralphus Jackson 140,000(4)
Ferris Kolesar 90,000(3)
Vladislav Strnad 90,000(3)
Dmitry Kharmalov 90,000(3)
Milan Fatra 75,200(1)
Richard Hannor 75,100(2)
David Chicago 75,001(2)
Jay Fulkner 65,000(3)
Michal Komarek 55,000(2)




Boston

ArenaBoston Garden
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$335,301,404
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$67,900,000
Farm Payroll$1,347,500
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$3,875,194
Projected Expenses$0,000
Projected Balance-$335,301,404

Salary Commitment

Year: 7$69,247,500
Year: 8$40,960,000
Year: 9$40,600,000
Year: 10$20,375,000

Pro Payroll

Bernie Doods 6,500,000(1)
Sexton Hardcastle 6,200,000(1)
Craig Tucker 5,750,000(3)
Jarko Spar 5,225,000(4)
Luke Jacobs 4,500,000(4)
Luc LeFlame 4,225,000(3)
Kyle Randerson 4,000,000(1)
Justin Gunn 4,000,000(3)
Daniel Courturier 3,950,000(1)
Geoffrey Stanton 3,850,000(3)
Drake Garpenlov 3,000,000(5)
Jason Rielly 2,950,000(4)
Guillaume Beaton 2,700,000(5)
Curtis Toth 2,000,000(4)
Jonny Ace 1,750,000(1)
Hayk Nazarian 1,750,000(1)
Randy Rouge 1,200,000(3)
Chris Diddy 1,000,000(1)
Yuri Svechakov 900,000(1)
Dino Deladova 900,000(1)
Jake Dobbins 900,000(3)
Ilya Checkov 650,000(1)


Farm Payroll

Ryan Overman 150,000(1)
Mikal Sauve 150,000(2)
Brandon Baxter 150,000(1)
Lewis Bloom 90,000(1)
Shane Duffy 85,000(3)
Dachs Kron 80,000(2)
Ales Vaclik 80,000(2)
Pavel Petrov 80,000(3)
Jonathan Mayz 70,000(3)
Kevin James 67,500(1)
Jiri Kaalpa 65,000(1)
Valentino Nurminen 65,000(1)
Christopher Wallace 65,000(3)
Ken Wu 50,000(1)
Matt Wagon 50,000(1)
Michael Imrich 50,000(2)




New York

ArenaMadison Square Garden
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$434,860,361
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,718,600
Farm Payroll$1,057,510
Prospect Fees$4,500
Coach$500,000
Games Remaining0
Total Game Expenses$3,960,034
Projected Expenses$0,000
Projected Balance-$434,860,361

Salary Commitment

Year: 7$70,776,110
Year: 8$44,877,510
Year: 9$30,055,010
Year: 10$18,550,010

Pro Payroll

Max Hamilton 7,000,000(3)
Nathan Alexander 6,500,000(1)
Alexei Kimilainen 6,187,500(2)
Brandon McCarthy 5,940,000(1)
Pierre Lamontagne 5,750,000(2)
Alexei Romanov 5,500,000(4)
Mikael Malkova 4,500,000(4)
Lars Bengtsson 4,000,000(1)
Angelo Ventrello 3,100,000(5)
Jonathan Xavier 2,990,000(1)
Woody Gladu 2,700,000(5)
Nick Eaton 2,700,000(4)
Jean Fleur de Lis 2,250,000(2)
Libor Ragnarsson 2,250,000(3)
Jean-Paul Gaultier 2,100,000(3)
Piston Hurricane 1,200,000(1)
Samuel Snyder 1,000,100(1)
Tson Handler 1,000,000(1)
Tony Arancini 1,000,000(1)
Bronislav Drovic 900,000(1)
Adam Perrault 650,000(1)
George Huxley 501,000(1)


Farm Payroll

Henrik Karlsson 140,000(1)
Chadwick Cobblebutt 120,000(2)
Adonis Poppadopoulos 110,000(2)
Ben Foster 90,000(3)
Chad Snipes 90,000(2)
Keith Christian 90,000(2)
Tavis Baltimore 80,000(2)
Jason Fisher 80,000(2)
Vaclav Steiner 77,500(1)
Jake Ellis 65,000(3)
Pavel Agapov 65,000(2)
Carter Westaway 50,010(5)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$344,548,558
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$68,700,000
Farm Payroll$1,405,000
Prospect Fees$7,500
Coach$500,000
Games Remaining0
Total Game Expenses$3,922,917
Projected Expenses$0,000
Projected Balance-$344,548,558

Salary Commitment

Year: 7$70,105,000
Year: 8$55,195,000
Year: 9$44,685,000
Year: 10$23,305,000

Pro Payroll

Shannon McKinnon 6,500,000(3)
Keith Lysiak 6,225,000(4)
Francis Charbinov 5,450,000(4)
Nico Tuominen 4,750,000(1)
LeGrand Richard 4,750,000(4)
Mark Royal 4,200,000(2)
Gaston LaJohnson 4,000,000(3)
Rob Kingsmen 4,000,000(3)
Maxim Pelletier 4,000,000(1)
John Stamford 3,500,000(3)
Tony Ippilitti 3,500,000(2)
Clarke Amadio 3,400,000(5)
Val Ramdic 2,500,000(2)
Scotty Baker 2,475,000(1)
Taylor Ricardo 2,300,000(1)
Jake Summers 1,900,000(5)
Geoff Rowland 1,500,000(3)
John Broda 1,500,000(5)
Mason Whitemount 1,200,000(3)
Kyle Ranger 550,000(1)
Guy Lapointe 500,000(1)


Farm Payroll

Mike Sandbrook 90,000(3)
Pierre Morin 90,000(3)
Kris Konstantin 80,000(3)
Ilya Kavanov 80,000(3)
Ivan Kravstov 80,000(3)
Kerry Phillips 80,000(2)
Tim Adams 80,000(2)
Justin Smith 80,000(5)
Jus Dewit 70,000(1)
Mikko Keikkinen 70,000(1)
Jyri Virta 65,000(3)
Torri Tomilinson 65,000(1)
Ron Monroe 65,000(1)
Jozef Roberts 65,000(1)
Alex Steiner 65,000(3)
Charles Monroe 65,000(3)
John Salinski 65,000(3)
Manny Steel 50,000(2)
Torri Dees 50,000(2)
Davis Monroe 50,000(2)




Calgary

ArenaSaddledome
Capacity20,000
Ticket Price$22.00


Income

Current Funds-$489,372,365
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$528,000
Projected Revenue$0,000

Expenses

Pro Payroll$67,305,800
Farm Payroll$1,925,100
Prospect Fees$7,500
Coach$500,000
Games Remaining0
Total Game Expenses$3,874,356
Projected Expenses$0,000
Projected Balance-$489,372,365

Salary Commitment

Year: 7$69,230,900
Year: 8$41,749,200
Year: 9$25,056,500
Year: 10$11,749,500

Pro Payroll

Vitaly Zdorovetskiy 7,557,000(2)
Connor Blain 6,757,000(3)
Collin Hill 6,500,000(5)
Jeff Pratt 6,500,000(1)
Bruce Rapien 5,750,000(2)
Brad Lafontaine 5,000,000(1)
Teemu Pukki 3,300,000(3)
Joe Buehler 3,062,500(1)
Brayden Torments 2,900,000(1)
Vranka Cmel 2,000,000(4)
Ed Huff 2,000,000(1)
David Kedron 1,900,000(2)
Bogdan Gloeckner 1,900,000(3)
Stan Marvel 1,500,000(4)
Fabian Boyce 1,250,000(4)
Jean Devane 1,170,000(2)
Damien Trielle 1,064,800(1)
Gary Peel 1,000,000(3)
Jan Milovat 998,250(1)
Yuri Tarbanev 998,250(1)
Jeff Foote 950,000(1)
Ed Steele 900,000(1)
Slade Axelsson 900,000(1)
Jan Hellstrom 798,000(1)
Matt Bonz 650,000(1)


Farm Payroll

Eric Theriault 149,500(4)
Roofus Drago 120,000(4)
Marcus Degris 120,000(4)
Ilya Zverev 110,000(4)
Danny Boss 95,700(1)
Vladimir Mazourek 95,700(1)
Michel Cormier 95,700(1)
Marian Novy 95,700(1)
Steven Mueller 95,700(1)
Frej Bjork 95,700(1)
Owen Conrad 95,000(2)
John Sandstorm 90,000(3)
Olav Melland 80,000(2)
Pasi Hemmila 75,700(2)
Amari Lonsberry 65,000(1)
Byron Stromberg 65,000(2)
Jake Brunson 65,000(1)
Amari Lonsberry 65,000(3)
Greg Murphy 65,000(3)
Anton Jalen 65,000(3)
Thanos Petrelis 65,000(3)
Duncan James 55,700(1)




Seattle

ArenaClimate Pledge Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$485,122,999
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$66,011,004
Farm Payroll$1,573,000
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$3,782,778
Projected Expenses$0,000
Projected Balance-$485,122,999

Salary Commitment

Year: 7$67,584,004
Year: 8$56,603,004
Year: 9$37,272,500
Year: 10$12,750,000

Pro Payroll

Jacob Lucas 9,652,500(3)
Gosta Blomqvist 7,500,000(2)
Greta VanFleet 7,500,000(3)
Donkey Kong 5,125,000(2)
Ronin Leflore 4,950,000(4)
Johnny Canuck 4,750,000(3)
Charlie Conway 4,500,000(1)
Carter McFarter 3,300,000(1)
Fulton Reed 2,900,000(2)
Ethan Scott 2,500,000(5)
Simon Shibicky 2,000,000(5)
Zizis Karapanopoulos 2,000,000(3)
Matthew McIntyre 1,860,000(4)
Broderick Bear 1,476,000(1)
Nick Karapanolopoulos 1,250,000(4)
Soren Rowell 1,210,000(2)
Peter Tsitsirakis 1,200,000(2)
Josh Keppler 937,504(2)
Wren Clarke 750,000(1)
William Gunther 650,000(1)


Farm Payroll

Brandon Tagg 100,000(2)
Max Everson 100,000(4)
Lewis Dunlop 98,000(2)
Stephane Levertu 95,000(3)
Eskil Paasche 90,000(2)
Les Kuntor 90,000(4)
Jesper Olsson 90,000(2)
Evan Perkins 90,000(3)
Joel Caufield 90,000(3)
Arthur Loberg 80,000(2)
Gavin McGritty 80,000(1)
Evgeny Malik 80,000(1)
Russ Chasepool 80,000(1)
Alex Shiskov 80,000(3)
Bilo Sagdiyev 70,000(3)
Pat Brisson 65,000(3)
Bilo Sagdiyev 65,000(3)
Arthur Helms 65,000(3)
Jaden Olander 65,000(1)




Pittsburgh

ArenaPittsburgh Civic Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$358,475,708
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$65,950,000
Farm Payroll$761,000
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$3,734,278
Projected Expenses$0,000
Projected Balance-$358,475,708

Salary Commitment

Year: 7$66,711,000
Year: 8$58,381,000
Year: 9$40,350,000
Year: 10$20,500,000

Pro Payroll

Astrom Bjorklund 6,625,000(3)
Vladimir Letourneau 6,500,000(4)
Dave Jordan 5,250,000(3)
Antti Hajdu 5,000,000(5)
Alexei Slavakov 4,500,000(4)
Riley Nesteroff 4,500,000(4)
Bryan Carnback 4,400,000(2)
Colton Bates 4,125,000(2)
Noah Zimmermann 3,250,000(2)
Jerome Jackson 3,000,000(3)
Sven Dahlkvist 2,500,000(3)
Jayden Dawson 2,500,000(2)
Jonathan Pitlick 2,250,000(1)
Jarko Toivio 2,100,000(2)
Lee Gotti 2,000,000(1)
Luke Frijns 1,500,000(2)
Francis Johns 1,300,000(3)
McKenzie Stevens 1,200,000(1)
Stan Bowers 900,000(1)
Maxime Salertas 900,000(1)
Rick Mettrick 850,000(3)
Braden Smith 800,000(1)


Farm Payroll

Kolbjorn Borstad 90,000(2)
Mika Sorokin 80,000(1)
Anton Lobrovskiev 70,000(1)
Christer Butsayev 66,000(2)
Malik Kazantsev 65,000(3)
Artem Osipov 65,000(3)
Allan Vanderberg 65,000(3)
Olavi Kokko 65,000(3)
Jiri Vanderberg 65,000(3)
Jacky Baptiste 65,000(1)
T.J. Kyllonen 65,000(1)




Vancouver

ArenaGeneral Motors Place
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$460,016,656
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$66,655,000
Farm Payroll$905,000
Prospect Fees$9,000
Coach$146,500
Games Remaining0
Total Game Expenses$3,761,972
Projected Expenses$0,000
Projected Balance-$460,016,656

Salary Commitment

Year: 7$65,360,000
Year: 8$47,460,000
Year: 9$19,515,000
Year: 10$5,590,000

Pro Payroll

Scott Enbright 5,500,000(2)
Bob Vance 5,250,000(3)
Kirill Sudovich 4,950,000(2)
Ricky Bobby 4,750,000(3)
Valeri Michkov 4,500,000(2)
Peter Brown 4,250,000(1)
Ned Simpson 3,950,000(2)
Mattias Vansel 3,500,000(3)
D'Wayne Kane 3,275,000(2)
Jesse McNeil 3,000,000(1)
Robin Ostrom 2,900,000(4)
Jere Gronman 2,900,000(2)
Mark Bosley 2,850,000(1)
Scott Sather 2,500,000(4)
Michael Sive 2,200,000(0)
Darryl Faulkner 2,000,000(1)
Alesko Gushtanov 1,800,000(1)
Keith Hobbes 1,750,000(2)
Michel LeBlanc 1,250,000(1)
Elias Peddiston 900,000(1)
Carson Callaway 900,000(1)
Jimmy Ventidis 900,000(2)
Frantisek Plenec 880,000(1)


Farm Payroll

Karl Bennigton 190,000(4)
Zinny Chalmers 90,000(3)
Oscar Valdon 80,000(2)
Collin Burg 70,000(1)
George Pappas 70,000(3)
Paul Jordan 70,000(3)
Samuel Cooper 70,000(2)
Vaclav Pesek 70,000(2)
Mashall Carlsberg 65,000(3)
George Wayne 65,000(3)
Joe Johnson 65,000(3)




Colorado

ArenaPepsi Center
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$519,510,606
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$68,987,000
Farm Payroll$1,915,000
Prospect Fees$9,000
Coach$500,000
Games Remaining0
Total Game Expenses$3,967,278
Projected Expenses$0,000
Projected Balance-$519,510,606

Salary Commitment

Year: 7$70,402,000
Year: 8$46,907,000
Year: 9$31,862,000
Year: 10$17,800,000

Pro Payroll

Kyle Broflovki 8,500,000(4)
Eric Cartman 7,000,000(4)
Clyde Donovan 5,500,000(3)
Kenny McCormick 5,500,000(3)
Scott Malkinson 5,250,000(2)
Butters Stotch 4,950,000(1)
Token Black 4,725,000(2)
Mike Salvi 3,750,000(2)
Adam Banks 3,000,000(1)
Eli James 2,500,000(1)
Dwight Schrute 2,400,000(1)
Cleon Teal 2,300,000(5)
Samson Falling 2,300,000(1)
Guy Germaine 2,212,000(3)
Lester Averman 2,000,000(1)
Michael Boulderstream 2,000,000(1)
Charlie C. Conway 1,900,000(1)
Torey Black 1,000,000(1)
Karl Kolar 900,000(2)
Pierre L'Ecuyer 800,000(1)
Richard Bocchino 500,000(0)


Farm Payroll

Dean Portman 130,000(1)
Peter Griffin 120,000(3)
Carl Naughton Jr 120,000(2)
Jim Halpert 120,000(3)
Paxton Lowe 120,000(2)
Correntin Vergne 110,000(3)
Jozeff Hepp 110,000(3)
Brock Puppa 100,000(2)
Anton Uladin 100,000(1)
Riley Dirkens 90,000(3)
Barkley Godwin 90,000(3)
Gordon Holloway 80,000(1)
Juliane Frost 80,000(2)
Jocelyn Henry 80,000(3)
Connor Parker 75,000(1)
Lionel Cosmo 75,000(1)
Evan Lofthouse 65,000(3)
Kane Richards 65,000(3)
Jock Maroon 65,000(1)
Kenny Caddick 65,000(1)
Frodo Baggins 55,000(1)




Montreal

ArenaMontreal Forum
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$390,881,781
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,132,001
Farm Payroll$3,083,916
Prospect Fees$1,500
Coach$500,000
Games Remaining0
Total Game Expenses$4,039,857
Projected Expenses$0,000
Projected Balance-$390,881,781

Salary Commitment

Year: 7$72,215,917
Year: 8$49,101,417
Year: 9$35,110,001
Year: 10$24,430,000

Pro Payroll

Lars Karlsson 8,500,000(4)
Marc Gagne 7,250,000(2)
Phillip Karlsson 5,750,000(2)
Dan Gillbert 4,225,000(3)
Mikhail Vishnakov 4,125,000(1)
Mike Kuhl 4,000,000(1)
Joel McIntyre 3,850,000(4)
Simon Cameron 3,750,000(1)
Bruce Baxter 3,500,000(1)
Ian Loisse 2,900,000(3)
Didier Dubois 2,800,000(3)
Eric McAlpine 2,500,000(5)
Steve Austin 2,470,000(1)
Philipp Morenz 2,300,000(5)
Ruslan Semenov 2,250,000(4)
Brenden Leahy 2,000,000(5)
Miroslav Vigilanko 1,500,000(5)
Anton Buemi 990,000(1)
Pavel Vesley 900,000(1)
Gerard Stevens 900,000(1)
Dmitry Grishinkov 900,000(1)
Antero Brownschidle 770,000(1)
Alexie Sadikov 502,000(2)
Billy Bonks 500,001(3)


Farm Payroll

Eric Biron 250,000(5)
Rude VanNistelroy 240,000(1)
Guillermo Batista 240,000(1)
Byron Moore 210,000(5)
Gordie LeChance 210,000(4)
Marcus Lane 200,000(4)
Rielly Weinberg 200,000(2)
Gavin Issop 199,416(2)
Vern Tessio 190,000(4)
Charlie Wall 190,000(4)
John Booker 190,000(4)
Juraj Sidulov 137,500(1)
Lawrence Braun 122,000(1)
Jana Vandorne 120,000(3)
Jacques Richter 90,000(2)
Ruslan Alexandrov 90,000(5)
Jarrod Dice 70,000(1)
Jarrod Virgil 70,000(3)
Antonio Marchiso 65,000(3)




Quebec

ArenaColisee De Quebec
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$483,432,126
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$66,279,725
Farm Payroll$1,750,900
Prospect Fees$9,000
Coach$500,000
Games Remaining0
Total Game Expenses$3,807,757
Projected Expenses$0,000
Projected Balance-$483,432,126

Salary Commitment

Year: 7$68,030,625
Year: 8$45,665,625
Year: 9$36,100,625
Year: 10$6,300,000

Pro Payroll

Sebastien Roy 6,500,000(3)
Ron Zoomer 6,100,000(1)
Bobby Gold 5,500,000(1)
Nelson Towers 5,250,000(3)
Tobias Trenholm 5,000,000(2)
Trent Johnson 4,950,000(3)
Gustav Gunnerson 4,906,250(3)
Harry Dick 4,609,375(3)
Benji Ovich 4,500,000(4)
Jaden Cooper 3,750,000(1)
Sam Witwicky 2,500,000(2)
Amat Grewal 2,300,000(1)
Frederik Geoffrion 1,800,000(5)
D'Andre Williams 1,464,100(1)
Carson Latimer 1,000,000(3)
Brendan Conlin 1,000,000(3)
Herbert Powers 1,000,000(1)
Jacob DiStefano 1,000,000(3)
Clayton Stone 800,000(1)
Anders Angstrom 600,000(2)
Raymond Juno 600,000(2)
Gunner Wesley 600,000(2)
Christian MacDonald 550,000(1)


Farm Payroll

West McKay 135,000(1)
Dallas Westaway 130,000(3)
Alex Shepherd 125,900(1)
Mason Dunsford 110,000(3)
Dominic Agelakos 100,000(1)
Dimitri Agelakos 100,000(1)
Zach Sanmark 95,000(2)
Will McCarthy 90,000(1)
Tomas Pavlicek 90,000(2)
Jack Neighbours 80,000(1)
Kaleel Abdul 80,000(3)
Brendan Jones 80,000(1)
Red Larson 80,000(2)
Shawn Carter 70,000(3)
Shawn Brighton 70,000(1)
Marco Colborne 70,000(1)
Shawn Carter 65,000(3)
Malik Kazantsev 65,000(3)
Jerry Steiner 65,000(3)
Wayne Cobra 50,000(1)




Carolina

ArenaPNC Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$384,789,468
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$62,468,000
Farm Payroll$2,576,102
Prospect Fees$10,500
Coach$225,500
Games Remaining0
Total Game Expenses$3,626,672
Projected Expenses$0,000
Projected Balance-$384,789,468

Salary Commitment

Year: 7$65,044,102
Year: 8$51,128,000
Year: 9$28,963,000
Year: 10$18,188,000

Pro Payroll

Mathieu Charbonneau 6,500,000(2)
Kimi Rosberg 6,450,000(3)
Daniel Norris 5,950,000(4)
Malcolm McCormick 4,500,000(2)
Tommy Riordan Jr 3,755,000(2)
Bill Levendis 3,500,000(1)
Morris Ether 3,250,000(5)
Noak Novensson 3,100,000(1)
Marcel Nobles 2,860,000(1)
Dino Salomaki 2,600,000(5)
Nico Brooks 2,550,000(2)
Craig Byrne 2,450,000(2)
Josef Svoboda 2,000,000(2)
Drake Eller 2,000,000(5)
Alfred Dell 2,000,000(3)
Peter Sjoberg 1,900,000(5)
Richie Burdon 1,900,000(5)
Heath Hardy 1,850,000(3)
Pierre Stewart 1,600,000(1)
Janne Dobias 1,250,000(1)
Theodore Clancy 503,000(4)


Farm Payroll

Luc Long 250,000(1)
Hugo Browning 190,000(1)
Matej Cerny 180,000(1)
K'Adre Payne 150,100(1)
Cori Smallinder 150,001(1)
Devon Hammer 150,000(1)
Kenneth Madsoe 126,000(1)
Darren Farrell 120,000(1)
Dusan Brosic 90,000(2)
Viktor Enger 90,000(2)
Tito Massoli 90,000(2)
Kyle Slaney 90,000(3)
Sam Blanko 90,000(2)
Mike Zirgozian 90,000(3)
Peter Hemsky 85,000(5)
Creed Bratton 80,001(1)
Barron Dewitt 80,000(1)
Joe Di Avino 80,000(3)
Chang Foi 80,000(3)
Justin Bradley 70,000(3)
Matthew Cyrus 65,000(3)
Buck Walters 65,000(1)
Kenny Nickles 65,000(1)
Dominik Madsen 50,000(2)




Ottawa

ArenaCorel Centre
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$235,544,617
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$62,845,000
Farm Payroll$1,472,500
Prospect Fees$4,500
Coach$500,000
Games Remaining0
Total Game Expenses$3,601,222
Projected Expenses$0,000
Projected Balance-$235,544,617

Salary Commitment

Year: 7$64,317,500
Year: 8$37,062,500
Year: 9$5,725,000
Year: 10$100,000

Pro Payroll

Kris Odinson 5,500,000(2)
Theo Melidzano 5,500,000(1)
Mikael Micksora 5,500,000(2)
Zack Spinner 5,000,000(2)
Azmat Kutuzov 4,200,000(2)
Subotin Vitayev 4,125,000(2)
Acy Pride 3,800,000(1)
Jeff Blaine 3,700,000(2)
Hristjan Kuzmanovski 3,250,000(1)
Carson Turnbull 2,750,000(1)
Francois St-Pierre 2,500,000(1)
Bear Hugger 2,100,000(1)
Sean Haney 2,000,000(2)
Mirko Votava 2,000,000(1)
Sebastien Ylonen 1,900,000(1)
James Barrett 1,800,000(3)
Nazem Turlik 1,800,000(3)
Jaroslav Klapil 1,600,000(1)
Rocco Randell 1,500,000(3)
Vinny Walton 900,000(1)
Brady Archer 800,000(2)
Randy Marsh 620,000(1)


Farm Payroll

Pavle Dadidov 200,000(2)
Bucky Barnes 100,000(4)
Giorgio Toscano 100,000(1)
Carlo Tripani 100,000(3)
Regan Wiles 100,000(1)
Kyle Hawk 90,000(2)
Tara Vlasov 80,000(3)
Melvin Sands 80,000(3)
Valentin Lehmann 80,000(2)
Maxime Lavigne 72,500(2)
Theo Duclair 70,000(1)
Joe Scappatici 70,000(3)
Ondrej Kuchmenov 70,000(2)
Jean Pourchaire 65,000(1)
Jeremy McMillian 65,000(3)
Phil Hoeven 65,000(3)
Slava Glazkov 65,000(3)




Hartford

ArenaHartford Civic Center
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$375,596,692
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$960,000
Projected Revenue$0,000

Expenses

Pro Payroll$64,401,000
Farm Payroll$871,000
Prospect Fees$1,500
Coach$500,000
Games Remaining0
Total Game Expenses$3,654,083
Projected Expenses$0,000
Projected Balance-$375,596,692

Salary Commitment

Year: 7$65,272,000
Year: 8$55,347,000
Year: 9$31,856,000
Year: 10$2,916,000

Pro Payroll

Marnix Vanturennout 7,750,000(2)
Arsenio Rush 6,625,000(3)
Matt Phoenix 5,500,000(3)
Tanner McNeil 5,500,000(3)
Lukas Vojtek 5,450,000(3)
Bob Parker 4,500,000(2)
Peter Stamas 3,600,000(3)
Jimmy Valmer 3,000,000(2)
Joakim Zetterstrom 2,750,000(4)
Vitomir Boykov 2,475,000(1)
Troy Hilfiger 2,200,000(3)
William Voxx 2,200,000(2)
Zach Wagner 2,000,000(2)
Spencer Happy 2,000,000(1)
Axel Dawes 1,900,000(2)
Jensen Lorne 1,500,000(1)
Morgan McIssac 1,500,000(2)
Rich Charzy 1,500,000(1)
Randy Savage 1,150,000(1)
Liam Anderson 800,000(1)
Peter Stewart 501,000(2)


Farm Payroll

Tanner Bohemier 250,000(1)
Charles Woodley 120,000(1)
George Bitov 100,000(4)
Isak Saar 75,000(2)
Daniel Brodeur 66,000(5)
Mike Harvey 65,000(3)
Gaylord Carter 65,000(1)
Woody Roberts 65,000(1)
Mikael Mitchell 65,000(2)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$424,218,182
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,618,055
Farm Payroll$1,395,000
Prospect Fees$6,000
Coach$500,000
Games Remaining0
Total Game Expenses$3,639,948
Projected Expenses$0,000
Projected Balance-$424,218,182

Salary Commitment

Year: 7$65,013,055
Year: 8$43,725,555
Year: 9$15,987,500
Year: 10$3,850,000

Pro Payroll

Jim Billson 5,625,000(2)
Harry Butt 4,437,500(3)
Camden Charron 4,250,000(1)
Tim Coruthers 4,000,000(2)
Onni Valakari 4,000,000(3)
Derek Hill 4,000,000(2)
Marc Poulin 3,850,000(4)
Nick Poppagorgio 3,755,555(2)
Iyan Viceroy 3,750,000(1)
Aleksander Zavarov 3,400,000(3)
Pierre-Antoine Gardie 3,250,000(1)
Adrian Kilhauer 2,750,000(2)
Geoffrey Styles 2,750,000(1)
Dirk Diggler 2,500,000(1)
Brian Demanno 2,000,000(1)
Justin Werner 2,000,000(2)
Jason Downman 1,500,000(1)
Ulf Dahlberg 1,500,000(2)
Juha Pirinen 1,300,000(2)
Aerik Wedgewood 1,000,000(2)
Johnny Brasco 1,000,000(2)
Chuck Mackin 1,000,000(1)


Farm Payroll

James Stefan 115,000(2)
Rene Vallis 92,500(2)
Barron Walemark 92,500(1)
Jass Highliter 90,000(2)
Stale Ericksen 90,000(2)
Ellis Dooley 90,000(2)
Aleksander Findell 90,000(2)
Scotty Reed 90,000(2)
Brian Ellis 90,000(3)
Max McCluster 80,000(2)
Mats Lander 80,000(3)
Milan Lobotka 70,000(2)
Rick Hart 65,000(3)
Brayden Butler 65,000(1)
Marcus Andrews 65,000(1)
Marcus Greenwood 65,000(1)
Jack Blix 65,000(3)




Atlanta

ArenaPhilips Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$408,036,911
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,870,000
Farm Payroll$1,490,000
Prospect Fees$4,500
Coach$500,000
Games Remaining0
Total Game Expenses$3,659,139
Projected Expenses$0,000
Projected Balance-$408,036,911

Salary Commitment

Year: 7$65,360,000
Year: 8$46,270,000
Year: 9$32,290,000
Year: 10$11,575,000

Pro Payroll

Steven Jones 5,625,000(4)
Adam Bartos 5,625,000(3)
John Prokopp 5,500,000(3)
Sobeslav Novacek 5,250,000(2)
Jesper Soderstrom 5,200,000(1)
Jake Hallsbrook 3,950,000(1)
Mats Nordin 3,670,000(2)
Mats Anderson 3,450,000(4)
Leo Vaisanen 3,400,000(3)
Tenor Burlinghton 3,200,000(3)
Gabby Jay 2,750,000(1)
Hugh Jazz 2,500,000(2)
Nyck Sirotin 2,300,000(4)
Cedric Palmer 2,300,000(2)
Valentin Claireaux 2,200,000(1)
Dillon MacDonald 1,700,000(1)
Ossi Yachmenev 1,300,000(3)
Luke Skywalker 1,200,000(1)
Kevin LeBlast 1,200,000(3)
Glen Quagmire 900,000(1)
Xavier Walls 650,000(1)


Farm Payroll

Steve Rogers 120,000(1)
Mark Calloway 120,000(1)
Kristopher Corriveau 120,000(3)
Devin Marino 100,000(2)
Rico Siltala 100,000(5)
Inge Rutledge 100,000(5)
Jason Varrin 90,000(3)
Thor Odinson 90,000(1)
Leo Pike 80,000(3)
Bobby Hasselbeck 80,000(2)
Jasse Lakkenien 80,000(1)
Bruce Banner 80,000(2)
Paulo Vizzianio 70,000(3)
Jacob Stroth 65,000(3)
Donnie Trump 65,000(3)
Marshyl McCarrell 65,000(1)
Francois Soucy 65,000(1)




Buffalo

ArenaMarine Midland Arena
Capacity18,000
Ticket Price$35.00


Income

Current Funds-$221,014,793
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$756,000
Projected Revenue$0,000

Expenses

Pro Payroll$68,645,001
Farm Payroll$1,276,000
Prospect Fees$4,500
Coach$0,000
Games Remaining0
Total Game Expenses$3,884,750
Projected Expenses$0,000
Projected Balance-$221,014,793

Salary Commitment

Year: 7$69,921,001
Year: 8$38,851,000
Year: 9$26,971,000
Year: 10$21,371,000

Pro Payroll

Paul Simpson 9,500,000(1)
Stan Marsh 6,000,000(4)
Evan Lovia 5,500,000(1)
Morgan James 5,450,000(2)
Patrick Lebeau 5,450,000(3)
Robert Dufresne 5,250,000(5)
John Francouz 4,100,001(1)
Randal Reid 4,000,000(1)
Hayden Culek 4,000,000(2)
Slava Gudarov 3,500,000(4)
Cameron Stone 3,000,000(4)
Jeff Liggett 1,750,000(1)
Alex Lemieux 1,750,000(5)
Leth Holan 1,500,000(5)
Tim Coffey 1,300,000(1)
Blake Riley 1,250,000(1)
Adam Hall 1,200,000(1)
Jacques Theodore 1,125,000(2)
Borat Sagdiyev 950,000(1)
Sebastian Lebrun 900,000(2)
Jake Thomas 620,000(1)
Elijah McArthur 550,000(1)


Farm Payroll

Sergei Plakov 100,000(2)
Jack Jones 100,000(2)
Bruce Barber 95,000(4)
Mans Lindberg 80,000(4)
Junior Butler 80,000(1)
Jordan Papineau 80,000(3)
Connor Zirri 80,000(1)
Hardwin Schafer 70,000(2)
Josh Campbellford 70,000(1)
Jorg Schmidt 70,000(2)
Tim LaChoice 70,000(4)
Joe Gazoza 70,000(3)
Ryan Woods 66,000(5)
Tory Palme 65,000(2)
Zeke Delaney 60,000(1)
Alvin Perry 60,000(1)
Johnny Buttsworth 60,000(4)




Philly

ArenaWells Fargo Center
Capacity18,000
Ticket Price$25.00


Income

Current Funds-$277,216,150
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$540,000
Projected Revenue$0,000

Expenses

Pro Payroll$55,325,000
Farm Payroll$915,000
Prospect Fees$6,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,124,778
Projected Expenses$0,000
Projected Balance-$277,216,150

Salary Commitment

Year: 7$56,240,000
Year: 8$38,010,000
Year: 9$19,915,000
Year: 10$8,500,000

Pro Payroll

Tim Bergling 9,000,000(3)
Dan Bosley 5,000,000(2)
Henrik Larsson 4,725,000(2)
Dominico Bacardi 4,500,000(2)
Corey Mapes 4,450,000(1)
Peter Corms 3,800,000(1)
Kent Stevenson 3,500,000(1)
Mats Ekstrom 3,200,000(5)
Triston Rohlicek 3,200,000(5)
Dougie Dube 2,950,000(1)
Tripp Turner 1,200,000(2)
Austin Wuthrich 1,200,000(5)
Johan Nyberg 900,000(1)
Stanford Highton 900,000(3)
Cameron Hughes 900,000(3)
William Walker 900,000(2)
Marcus Sandstrom 900,000(2)
George Gorian 900,000(1)
Andrew Harron 800,000(4)
Luis Mendoza 800,000(1)
Bobby Brinkett 800,000(1)
John Young 800,000(2)


Farm Payroll

Wilfred Chorske 100,000(5)
Pauli Jelinek 90,000(3)
Emory Blomsten 90,000(3)
Liam Dumba 90,000(3)
Jack Tieds 80,000(3)
Luca Gambino 70,000(3)
Boris Hannasin 70,000(2)
Eerik Tuomaala 65,000(3)
Stanislav Sidorkova 65,000(3)
Stanislav Sidorkova 65,000(3)
Michai McConnell 65,000(1)
Stanislav Sidorkova 65,000(1)




Edmonton

ArenaNorthland's Coliseum
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$145,322,536
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$65,144,500
Farm Payroll$1,321,600
Prospect Fees$3,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,692,728
Projected Expenses$0,000
Projected Balance-$145,322,536

Salary Commitment

Year: 7$66,466,100
Year: 8$56,976,100
Year: 9$35,046,600
Year: 10$8,576,600

Pro Payroll

Jarl-Espen Hasler 6,750,000(3)
Jordan Malleeno 6,625,000(3)
Daniel Gay 5,250,000(3)
Chris Jericho 5,250,000(4)
Valterri Kimi 4,757,000(2)
Gilles Tremblay 4,750,000(2)
Marek Zidnik 3,812,500(2)
Pawtucket Pat 3,750,000(1)
Robin Anderson 3,500,000(2)
Alex Carson 3,300,000(3)
Ryan Silver 3,000,000(1)
Ian Power 2,300,000(3)
Mikael Niemikorpi 2,000,000(2)
Jamal Remmington 1,800,000(3)
Sergei Markov 1,600,000(4)
Andre Pulling 1,500,000(4)
Ben Wesley 1,250,000(2)
Ryan Willis 900,000(2)
Jeremiah Newman 900,000(1)
Barry Timmander 900,000(1)
Bob Glass 750,000(2)
Filip Alphonso 500,000(1)


Farm Payroll

Ned Flanders 95,600(5)
Francis Lecroix 95,000(3)
Gary Chambers 90,000(3)
Hannu Ristolainnen 90,000(1)
Scott Wittaker 90,000(2)
Phillip Chiddle 80,000(1)
Cedric Lessard 71,000(5)
Jarrod Sparrow 70,000(2)
Anthony Basile 70,000(1)
Mikko Gerbsak 70,000(1)
Mackenzie Fletcher 65,000(3)
Robert Buckley 65,000(3)
Dusty Cajun 65,000(1)
Pascal Lotterer 65,000(1)
Murilo Fernandez 65,000(3)
Jordan Paul 65,000(3)
Tony Stark 60,000(5)
Pat Wert 50,000(2)




St. Louis

ArenaSt. Louis Arena
Capacity20,000
Ticket Price$20.00


Income

Current Funds-$137,454,607
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$480,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,837,500
Farm Payroll$2,125,000
Prospect Fees$6,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,053,806
Projected Expenses$0,000
Projected Balance-$137,454,607

Salary Commitment

Year: 7$54,962,500
Year: 8$16,905,000
Year: 9$7,930,000
Year: 10$4,705,000

Pro Payroll

Eric Turner 6,000,000(1)
Herbert Garrison 5,250,000(1)
Marcus Jones 4,687,500(1)
Petteri Salming 4,250,000(1)
Jarkoo Mesic 3,750,000(1)
Harry Zachariah 3,250,000(1)
Silky Mitts 3,000,000(1)
Olivier DeVries 2,800,000(5)
Pavel Borodin 2,750,000(2)
Austin Powers 2,600,000(3)
Tomas Bierkshire 2,500,000(2)
George Shaver 2,000,000(1)
Charlie Black 1,650,000(1)
Vladimir Volchevski 1,500,000(4)
Raymond Sims 1,500,000(2)
Ripley Thomas 1,100,000(2)
Dmitri Yashkin 900,000(1)
Mike Key 900,000(1)
Ricardo Rodrigues 900,000(1)
Sergei Karamazov 900,000(2)
Alexander Brown 650,000(1)


Farm Payroll

Harry Balls 650,000(1)
Lynn Dye 280,000(5)
Gus Richards 150,000(1)
Vladim Skorobogatov 125,000(4)
Matt Morrison 90,000(3)
Tomas Vaclik 85,000(3)
Ebner Baumann 80,000(2)
Vegar Sendin 80,000(2)
Anthony Benetti 80,000(3)
Jonathan Marrinos 80,000(3)
Tommy Kazlou 80,000(3)
Nikolai Castellano 80,000(3)
Raymond Jacksonville 70,000(1)
Justin Hawkins 65,000(3)
Bryson Steele 65,000(2)
Austin Thiggs 65,000(3)