Financial Report

(As of dimanche, août 25 2013)

ALBANY

ArenaTIMES UNION CENTER
Capacity5 000
Ticket Price$20,00


Income

Current Funds$25 815 790
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 295 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$25 815 790

Salary Commitment

Year: 1$965 000
Year: 2$555 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Matt Halischuk 75 000(1)
Mike Sislo 75 000(1)
Trevor Cann 75 000(0)
Scott Wedgewood 75 000(2)
Harri Pesonen 75 000(2)
Adam Clendening 60 000(1)
Ryan White 60 000(0)
Damon Severson 60 000(2)
Chris Calnan 60 000(2)
Timothy Boyle 60 000(2)
Erik Gustafsson 60 000(2)
David Wohlberg 60 000(2)
Blake Coleman 60 000(1)
Curtis Gedig 60 000(2)
Brian Ferlin 50 000(1)
Brad Ross 50 000(0)
Sami Aittokallio 50 000(0)
Troy Rutkowski 50 000(0)
Andy Andreoff 45 000(1)
Jeremy Price 45 000(2)
Craig Cunningham 45 000(0)
Adam Henrique 45 000(1)


 Farm Payroll




CONECTICUT

ArenaXL Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$26 324 828
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 220 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$26 324 828

Salary Commitment

Year: 1$1 160 000
Year: 2$625 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Malcolm Subban 90 000(2)
Tanner Pearson 75 000(2)
Carl Hagelin 75 000(1)
Ville Pokka 60 000(2)
Scott Laughton 60 000(2)
Scott Harrington 60 000(1)
Brian Hart 60 000(2)
Rickard Rakell 60 000(1)
Andrew O’Brien 60 000(2)
Ryan Martindale 60 000(0)
Kyle Jean 60 000(2)
Thomas Spelling 60 000(2)
Mikhail Pashnin 60 000(1)
Gleason Fournier 50 000(2)
Ryan Bourque 50 000(2)
Philippe Cornet 50 000(1)
Jared Staal 50 000(1)
Michael Mersch 45 000(1)
Petr Mrazek 45 000(0)
Samuel Noreau 45 000(1)
Steven Delisle 45 000(1)
Michael Stone 45 000(1)


 Farm Payroll




BRIDGEPORT

ArenaWebster Bank Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$24 140 096
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 455 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$24 140 096

Salary Commitment

Year: 1$1 065 000
Year: 2$770 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Matt Dumba 90 000(2)
Anders Lee 75 000(1)
Evgeny Kuznetsov 70 000(0)
Andrew Glass 60 000(2)
Jordan Nolan 60 000(2)
Phil Di Giuseppe 60 000(2)
John Gibson 60 000(1)
Martin Marincin 60 000(0)
Ty Rattie 60 000(1)
Johan Larsson 60 000(0)
Jake Muzzin 60 000(0)
Anthony Stolarz 60 000(2)
Roman Horak 60 000(2)
Philip Samuelsson 60 000(2)
Matt Donovan 60 000(2)
Olivier Roy 60 000(2)
John Armstrong 60 000(2)
Markus Sorensen 50 000(0)
Andy Welinski 50 000(1)
Chris Wideman 50 000(2)
Jacob Lagace 50 000(1)
Jakub Culek 45 000(0)
Gemel Smith 45 000(2)
Jay Gauthier-Leduc 45 000(0)
Logan Nelson 45 000(2)


 Farm Payroll




WILKESBARE

ArenaMohegan Sun Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$25 386 528
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 335 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$25 386 528

Salary Commitment

Year: 1$1 065 000
Year: 2$840 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Corey Conacher 90 000(2)
Brian Gibbons 75 000(2)
Austin Watson 70 000(0)
Dalton Thrower 60 000(2)
Brady Skjei 60 000(2)
Andy Blathgate 60 000(0)
Adam Payerl 60 000(2)
Reilly Smith 60 000(2)
Harrison Ruopp 60 000(2)
Mitch Fadden 60 000(2)
Nicholas D'Agostino 60 000(2)
Alexander Pechurski 60 000(2)
Steven Anthony 55 000(2)
Prab Rai 50 000(2)
Tom Kuehnhackl 50 000(0)
Nicklas Lasu 45 000(1)
Logan Shaw 45 000(1)
Reid McNeill 45 000(0)
Brandon McMillan 45 000(1)
Niklas Torp 45 000(2)
Clark Seymour 45 000(2)
Mark Borowiecki 45 000(1)
Hugo Carpentier 45 000(0)
Kevin Poulin 45 000(1)


 Farm Payroll




PROVIDENCE

ArenaDunkin' Donuts Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$24 119 017
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 290 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$24 119 017

Salary Commitment

Year: 1$1 095 000
Year: 2$655 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Filip Forsberg 75 000(2)
Sebastian Colberg 75 000(2)
Derrick Pouliot 75 000(2)
Carter Camper 75 000(1)
David Musil 70 000(1)
Teddy Blueger 70 000(2)
J.T. Miller 70 000(1)
Oscar Klefbom 70 000(1)
Mark Jankowski 60 000(2)
Kevin Gravel 60 000(1)
Taylor Aronson 60 000(0)
Rob O'Gara 60 000(2)
Ryan Button 60 000(2)
Shane Prince 50 000(1)
Mattias Lindstrom 45 000(2)
Ludwig Blomstrand 45 000(1)
Philip Lane 45 000(0)
Joni Ortio 45 000(2)
Jakob Silfverberg 45 000(2)
Austin Levi 45 000(0)
Patrick McNally 45 000(0)
Anders Nilsson 45 000(2)


 Farm Payroll




BINGHAMTON

ArenaBroome County Veterans Memoria
Capacity5 000
Ticket Price$20,00


Income

Current Funds$27 962 668
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 180 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$27 962 668

Salary Commitment

Year: 1$925 000
Year: 2$710 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Ben Blood 75 000(1)
Matthew Peca 60 000(2)
Ludwig Bystrom 60 000(2)
Mikko Vainonen 60 000(2)
Eric O'Dell 60 000(2)
Daniel Altshuller 60 000(2)
Mark Stone 60 000(2)
Marco Cousineau 60 000(0)
Fredrik Claesson 60 000(2)
Max McCormick 60 000(2)
Jason Clark 50 000(0)
Lucas Lessio 50 000(1)
Eric Gelinas 50 000(2)
Calle Jarnkrok 50 000(0)
Vladimir Zharkov 50 000(0)
David Toews 45 000(1)
Curtis McKenzie 45 000(2)
Matt Kennedy 45 000(2)
Brett Bulmer 45 000(0)
Colin Suellentrop 45 000(1)
Linden Vey 45 000(2)
Patrick Wey 45 000(2)


 Farm Payroll




HAMILTON

ArenaCopps Coliseum
Capacity5 000
Ticket Price$20,00


Income

Current Funds$24 834 007
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 275 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$24 834 007

Salary Commitment

Year: 1$870 000
Year: 2$750 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Jordan Schmaltz 60 000(2)
Brendan Gaunce 60 000(2)
Darren Dietz 60 000(1)
Marcus Johansson 60 000(2)
Justin Weller 60 000(2)
Christian Thomas 60 000(0)
Sam Brittain 60 000(0)
Artur Gavrus 60 000(2)
Ryan Sproul 60 000(1)
Philippe Lefebvre 60 000(0)
Ian Schultz 60 000(0)
Jimmy Vesey 60 000(2)
Robert Mayer 60 000(0)
Alain Berger 60 000(0)
Greg Pateryn 60 000(2)
Tomas Hyka 50 000(2)
Peter Anderson 50 000(2)
Nikita Gusev 50 000(2)
Taylor Beck 45 000(2)
David Pecan 45 000(2)
John Westin 45 000(0)
Simon Fernholm 45 000(2)
Scott Kishel 45 000(2)


 Farm Payroll




ROCHESTER

ArenaBlue Cross Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$26 232 904
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 255 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$26 232 904

Salary Commitment

Year: 1$990 000
Year: 2$570 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Drew Schiestel 75 000(1)
Connor Knapp 75 000(2)
Jordan Knackstedt 75 000(1)
Vladislav Namestnikov 70 000(1)
Radek Faska 70 000(2)
Stefan Della Rovere 60 000(2)
Blake Kessel 60 000(0)
Mark Barberio 60 000(2)
Matt Nieto 60 000(1)
Mackenzie MacEachern 60 000(2)
Brock Beukeboom 60 000(0)
Mark Adams 60 000(2)
Codey Burki 50 000(0)
Joel Edmundson 50 000(1)
Andrej Nestrasil 50 000(2)
Connor Brickley 50 000(0)
Garret Sparks 45 000(1)
Aaron Marvin 45 000(0)
Connor Brown 45 000(2)
Mathieu Brodeur 45 000(1)
Henrik Bjorklund 45 000(2)
Brady Austin 45 000(2)


 Farm Payroll




TORONTO

ArenaRicoh Coliseum
Capacity5 000
Ticket Price$20,00


Income

Current Funds$27 252 285
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 225 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$27 252 285

Salary Commitment

Year: 1$805 000
Year: 2$430 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Mark Owuya 90 000(2)
Keith Aulie 75 000(1)
Matt Frattin 75 000(0)
Cody Ceci 70 000(2)
Mark Goggin 60 000(1)
Maxim Kitsyn 60 000(0)
Mitchell Heard 60 000(2)
Viktor Loov 60 000(2)
Greg Scott 60 000(0)
Jerry D'Amigo 60 000(1)
Petter Granberg 60 000(2)
Jyrki Jokipakka 45 000(1)
Tony Cameranesi 45 000(1)
Tyson Sexsmith 45 000(0)
Max Everson 45 000(1)
Brett Leffler 45 000(0)
Goerdie Wudrick 45 000(1)
Brian Cameron 45 000(0)
Barron Smith 45 000(2)
Josh Nicholls 45 000(0)
Kristopher Foucault 45 000(2)
Chris Terry 45 000(0)


 Farm Payroll




ST.JOHNS

ArenaMile One Centre
Capacity5 000
Ticket Price$20,00


Income

Current Funds$23 568 678
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 140 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$23 568 678

Salary Commitment

Year: 1$915 000
Year: 2$440 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Rocco Grimaldi 85 000(1)
Slater Koekkoek 75 000(2)
Mark McNeill 70 000(1)
Mark Pysyk 70 000(0)
Nikita Kucherov 60 000(1)
Zemgus Girgensons 60 000(2)
Matthew Murray 60 000(2)
Xavier Ouellet 60 000(1)
Nicolas Deslauriers 60 000(2)
Markus Granlund 60 000(1)
Chris Carrozi 60 000(0)
Danny O'Regan 50 000(2)
Michael St. Croix 50 000(1)
Brendan Gallagher 50 000(0)
Sean Lorenz 45 000(1)
Reto Berra 45 000(0)
Garrett Wilson 45 000(2)
Nick Jensen 45 000(2)
Alexander Kerfoot 45 000(2)
Mario Lucia 45 000(1)


 Farm Payroll




SYRACUSE

ArenaThe Oncenter War Memorial
Capacity5 000
Ticket Price$20,00


Income

Current Funds$27 310 787
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 320 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$27 310 787

Salary Commitment

Year: 1$1 105 000
Year: 2$490 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Duncan Siemens 85 000(1)
Tyler Johnson 75 000(1)
Niklas Svedberg 75 000(2)
Gabriel Landeskog 70 000(1)
Connor Murphy 70 000(1)
Hampus Lindholm 70 000(2)
Jonas Brodin 70 000(1)
Adam Janosik 60 000(0)
Darren Helm 60 000(2)
Austin Madaisky 60 000(0)
Michael Zador 60 000(2)
Alexander Khokhlachev 60 000(1)
Tim Bozon 60 000(2)
Kevin Roy 60 000(2)
Seth Griffith 60 000(2)
John McFarland 50 000(0)
Marek Tvrdon 50 000(1)
Brendan O'Donnell 45 000(0)
Kirill Gotovets 45 000(2)
Martin Gernat 45 000(1)
Scott Wilson 45 000(1)
Peter Delmas 45 000(1)


 Farm Payroll




SANANTONIO

ArenaAT&T Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$27 298 890
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 300 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$27 298 890

Salary Commitment

Year: 1$905 000
Year: 2$630 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Marc Cheverie 75 000(0)
Brandon Saad 70 000(1)
Pontus Aberg 70 000(2)
Stanislav Galiev 60 000(0)
Joonas Donskoi 60 000(0)
Jordan Martinook 60 000(2)
Simon Bertilsson 60 000(2)
Emil Molin 60 000(1)
Corey Syvret 60 000(0)
Jonathan Racine 60 000(2)
Ed Wittchow 60 000(2)
Iiro Pakarinen 60 000(2)
Yaroslav Kosov 60 000(2)
Jonatan Nielsen 60 000(2)
Dominic Toninato 50 000(2)
Justin Holl 50 000(0)
Marcel Noebels 50 000(1)
Tyler Wotherspoon 50 000(1)
Matt Mahalak 45 000(1)
Scott Kosmachuk 45 000(2)
James Mullin 45 000(0)
Micheal Bournival 45 000(0)
Michael Latta 45 000(2)


 Farm Payroll




CHARLOTTE

ArenaTime Warner Cable Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$26 237 100
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 420 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$26 237 100

Salary Commitment

Year: 1$1 000 000
Year: 2$440 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Joel Armia 85 000(1)
Marcus Kruger 75 000(0)
Mathieu C. Theriault 60 000(0)
Daniel Catenacci 60 000(1)
Matia Marcantuoni 60 000(2)
Daniel Zaar 60 000(2)
Danny Biega 60 000(0)
Gregory Hofmann 60 000(1)
Tyler Stahl 60 000(2)
Tommi Kivisto 60 000(2)
Rasmus Rissanen 60 000(2)
Scott Mayfield 60 000(1)
Jordan Binnington 50 000(1)
Mac Bennett 50 000(2)
Steven Fogarty 50 000(1)
Josh Leivo 50 000(1)
Dmitri Jaskin 50 000(1)
Johan Sundstrom 50 000(1)
Loic Leduc 45 000(2)
Alex Guptil 45 000(0)
Max Gardiner 45 000(0)
Radko Gudas 45 000(0)
Trevor Carrick 45 000(2)
Mike Hoeffel 45 000(0)
Klas Dahlbeck 45 000(1)
Jason Gregoire 45 000(0)


 Farm Payroll




HERSHEY

ArenaGiant Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$27 646 158
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 355 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$27 646 158

Salary Commitment

Year: 1$1 195 000
Year: 2$805 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Alex Galchenyuk 90 000(2)
Morgan Rielly 90 000(2)
Ryan Murphy 85 000(1)
Tommy Cross 75 000(1)
Paul Carey 75 000(1)
Andrey Vasilevskiy 70 000(2)
Teemu Pulkkinen 70 000(0)
Thomas Di Pauli 60 000(2)
Chandler Stephenson 60 000(2)
Tyler Biggs 60 000(1)
Brock McGinn 60 000(2)
Austin Wuthrich 60 000(2)
Kyle Rau 50 000(1)
Brett Flemming 45 000(2)
Jordon Southorn 45 000(2)
Benjamin Marshall 45 000(0)
Vincent Trocheck 45 000(1)
Connor Carrick 45 000(2)
Garrett Mitchell 45 000(2)
Brent Gwidt 45 000(2)
Riley Barber 45 000(2)
Benjamin Casavant 45 000(2)
Alex Kangas 45 000(0)


 Farm Payroll




GRANDRAPID

ArenaVan Andel Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$30 337 954
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 360 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$30 337 954

Salary Commitment

Year: 1$870 000
Year: 2$475 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Tomas Hertl 90 000(2)
Emerson Etem 70 000(0)
Nick Bjugstad 70 000(0)
Dillon Simpson 60 000(1)
Mike Matheson 60 000(2)
Nicolas Kerdiles 60 000(2)
Alexandre Mallet 60 000(2)
Philippe Paradis 60 000(2)
Geoff Schemitsch 60 000(0)
Devante Smith-Pelly 60 000(0)
Alexander Petrovic 60 000(0)
Mark Visentin 60 000(0)
Jared Knight 60 000(0)
Alan Quine 60 000(1)
Trevor Parkes 60 000(1)
Alexei Marchenko 60 000(1)
Adam Almqvist 60 000(1)
Magnus Nygren 50 000(1)
Kenny Ryan 50 000(2)
Igor Bobkov 50 000(2)
Dalton Smith 50 000(0)
Matej Stransky 45 000(1)
Rasmus Bodin 45 000(2)


 Farm Payroll




PEORIA

ArenaPeoria Civic Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$27 517 584
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 265 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$27 517 584

Salary Commitment

Year: 1$1 040 000
Year: 2$480 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Kevin Hayes 70 000(0)
Nathan Beaulieu 70 000(1)
Ludvig Rensfeldt 60 000(0)
Seth Helgesonn 60 000(2)
Samuel Kurker 60 000(2)
Joel Lowry 60 000(1)
Anders Lindback 60 000(2)
Trevor Nill 60 000(1)
Jani Hakanpaa 60 000(1)
Cedric Paquette 60 000(2)
Mark Cundari 60 000(1)
Cody Beach 60 000(1)
Alex Chiasson 50 000(2)
Chris Brown 50 000(2)
Kyle Clifford 50 000(2)
Cameron Atkinson 50 000(1)
David Honzik 50 000(1)
Jeff Zatkoff 50 000(0)
Michael Cichy 45 000(2)
Josh Brittain 45 000(1)
Joe Rogalski 45 000(0)
Fredrik Larsson 45 000(2)
Nick Cousins 45 000(1)


 Farm Payroll




MILWAUKEE

ArenaBMO Harris Bradley Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$30 012 079
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 240 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$30 012 079

Salary Commitment

Year: 1$795 000
Year: 2$695 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

J.T. Brown 75 000(2)
Sondre Olden 70 000(0)
Riley Holzapfel 60 000(0)
Luke Witkowski 60 000(0)
Oskar Sundqvist 60 000(2)
Joonas Kospisalo 60 000(2)
Patrick Sieloff 60 000(2)
Christophe Lalancette 60 000(2)
Calle Andersson 60 000(2)
Stephen Johns 60 000(0)
Mitchell Moroz 60 000(2)
Max Gortz 60 000(2)
Alexander Avtsin 60 000(2)
Steffen Soberg 50 000(1)
Gabriel Dumont 50 000(2)
Matt MacKenzie 50 000(0)
Jason Zucker 50 000(0)
Anthony Camara 50 000(1)
Patrick Nemeth 50 000(0)
Rob Flick 45 000(0)
Esa Lindell 45 000(2)
Brett Kulak 45 000(2)


 Farm Payroll




SPRINGFIEL

ArenaMassMutual Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$28 897 793
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 505 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$28 897 793

Salary Commitment

Year: 1$1 280 000
Year: 2$580 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Paul Dainton 90 000(2)
Jon A.Marchessault 75 000(2)
Patrick Killeen 75 000(2)
Allen York 75 000(1)
Colton Gillies 75 000(1)
Lukas Sedlak 75 000(1)
Nicklas Jensen 70 000(1)
William Karlsson 60 000(1)
Will Weber 60 000(0)
Thomas Larkin 60 000(0)
Greg McKegg 60 000(0)
Daniil Zharkov 60 000(2)
Adam Pelech 60 000(2)
Charles Landry 60 000(1)
Martin Ouellette 60 000(1)
Brandon Archibald 60 000(1)
Sean Collins 60 000(2)
Dalton Prout 60 000(1)
Michael Chaput 60 000(1)
Seth Ambroz 60 000(2)
Tyler Shattock 50 000(2)
Daniel Delisle 50 000(2)
Josiah Didier 45 000(1)
Andrew Yogan 45 000(0)


 Farm Payroll




ROCKFORD

ArenaBMO Harris Bank Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$27 905 193
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 155 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$27 905 193

Salary Commitment

Year: 1$1 060 000
Year: 2$760 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Griffin Reinhart 75 000(2)
Ryan Stanton 75 000(2)
Stefan Matteau 60 000(2)
Dillon Fournier 60 000(2)
Joakim Nordstrom 60 000(1)
Colten Parayko 60 000(2)
Garret Ross 60 000(2)
Mike Murphy 60 000(1)
Andrew Shaw 60 000(2)
Alex Broadhurst 60 000(2)
Joe Gleason 60 000(2)
Louis-Marc Aubry 50 000(0)
Josh Birkholz 50 000(2)
Ethan Werek 50 000(2)
Alexander Ruuttu 45 000(1)
Justin Kea 45 000(2)
Troy Bourke 45 000(2)
Kent Simpson 45 000(0)
Dimitri Kugryshev 45 000(1)
Gus Young 45 000(1)
Sam Jardine 45 000(1)


 Farm Payroll




LAKE_ERIE

ArenaQuicken Loans Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$28 711 792
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 305 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$28 711 792

Salary Commitment

Year: 1$795 000
Year: 2$500 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Kent Patterson 75 000(0)
Semyon Varlamov 70 000(0)
Rasmus Bengtsson 60 000(1)
Matt Finn 60 000(2)
Quinton Howden 60 000(0)
Nikolai Prokhorkin 60 000(2)
Devin Shore 60 000(2)
Jens Hellgren 60 000(0)
Colton Sissons 60 000(2)
Brendan Ranford 60 000(0)
Garrett Meurs 60 000(2)
Joachim Nermark 60 000(2)
Jesper Fasth 50 000(0)
Reece Scarlett 50 000(1)
Jerome Flaake 50 000(1)
Brandon Whitney 50 000(2)
Zachary Hyman 45 000(0)
A.J. Jenks 45 000(1)
Michael Ferland 45 000(0)
Josh Shalla 45 000(1)
Gabriel Beaupre 45 000(1)
Travis Erstad 45 000(0)
Brayden McNabb 45 000(2)
Dillon Donnelly 45 000(2)


 Farm Payroll




CHICAGO

ArenaAllstate Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$28 953 165
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 500 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$28 953 165

Salary Commitment

Year: 1$1 200 000
Year: 2$440 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Sebastian Erixon 75 000(1)
Chris Tanev 75 000(1)
Henrik Tommernes 75 000(1)
Eddie Lack 75 000(0)
Mark Scheifele 70 000(1)
T.J. Tynan 70 000(1)
Adam Polasek 60 000(0)
Maxim Shalunov 60 000(1)
Charles Hudon 60 000(2)
Joseph Labate 60 000(2)
Corey Durocher 60 000(0)
Frank Corrado 60 000(2)
Jonathan Iilahti 60 000(1)
Darren Archibald 60 000(1)
Alex Friesen 60 000(1)
Pathrik Westerholm 60 000(1)
Tanner Richard 60 000(2)
Kellan Tochkin 60 000(0)
Ben Hutton 60 000(2)
Josh Archibald 50 000(1)
Dmitry Sinitsyn 50 000(2)
James Reimer 45 000(0)
T.J. Brodie 45 000(1)
Doyle Somerby 45 000(2)
Evan McEneny 45 000(2)


 Farm Payroll




ABBOTSFORD

ArenaAbbotsford Entertainment & Spo
Capacity5 000
Ticket Price$20,00


Income

Current Funds$27 211 679
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 485 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$27 211 679

Salary Commitment

Year: 1$1 285 000
Year: 2$665 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Ryan Murray 90 000(2)
Mikhail Grigorenko 75 000(2)
Max Reinhart 75 000(2)
Oscar Dansk 75 000(2)
Olli Maatta 75 000(2)
Joseph Morrow 70 000(1)
Nick Larson 70 000(1)
Mika Zibanejad 70 000(1)
Tom Wilson 60 000(2)
Zack Phillips 60 000(1)
Tomas Jurco 60 000(1)
Tobias Rieder 60 000(1)
Brendan Leipsic 60 000(2)
Laurent Brossoit 60 000(2)
Stuart Percy 60 000(1)
Olivier Archambault 60 000(1)
Maxime Sauve 60 000(1)
Joakim Ryan 50 000(2)
Morgan Ellis 50 000(0)
Justin Faulk 50 000(0)
Dylan McIlrath 50 000(0)
Steven Shipley 50 000(0)
Magnus Hellberg 50 000(1)
Ryan Howse 45 000(2)


 Farm Payroll




OKLAHOMA_C

ArenaCox Convention Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$27 466 762
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 210 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$27 466 762

Salary Commitment

Year: 1$900 000
Year: 2$695 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Jacob Trouba 75 000(2)
Riley Nash 60 000(0)
Dylan Blujus 60 000(2)
Erik Karlsson 60 000(2)
Chris Driedger 60 000(2)
Bryan Rust 60 000(0)
Zach Redmond 60 000(2)
John McCarron 60 000(2)
Teemu Hartikainen 60 000(2)
Brandon Davidson 60 000(2)
Nick Shore 60 000(1)
Kellen Jones 60 000(2)
Tyson Barrie 50 000(2)
Robbie Czarnik 50 000(1)
Charlie Coyle 50 000(0)
Dominik Uher 50 000(1)
Maxime Clermont 50 000(0)
Jere Sallinen 45 000(2)
Brooks Macek 45 000(0)
Eric Mestery 45 000(2)
Justin Sefton 45 000(1)
Matt Beleskey 45 000(0)


 Farm Payroll




HOUSTON

ArenaToyota Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$29 215 988
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 350 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$29 215 988

Salary Commitment

Year: 1$860 000
Year: 2$455 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Ryan Strome 85 000(1)
Teuvo Taravainen 75 000(2)
Justin Fontaine 75 000(2)
Calvin Pickard 70 000(0)
Harri Ilvonen 60 000(1)
Reid Boucher 60 000(1)
Brett Ritchie 60 000(1)
Jake McCabe 60 000(2)
Stephen Silas 60 000(0)
Tyler Toffoli 60 000(0)
Raphaël Bussières 60 000(2)
Jordan Weal 60 000(0)
Brandon Pirri 50 000(2)
Nikita Nesterov 50 000(1)
John Ramage 50 000(0)
Mark Alt 50 000(0)
Tony Lagerstrom 50 000(0)
Seth Helgeson 45 000(2)
Jordan Szwarz 45 000(2)
Louis Nanne 45 000(2)
John Klingberg 45 000(0)
Samu Perhonen 45 000(1)
Max Gaede 45 000(0)
Sean Kuraly 45 000(1)


 Farm Payroll




MANCHESTER

ArenaVerizon Wireless Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$26 781 619
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 275 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$26 781 619

Salary Commitment

Year: 1$930 000
Year: 2$435 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Martin Jones 75 000(0)
Brandon Manning 75 000(1)
Kevin Marshall 75 000(1)
Brian Day 75 000(0)
Constantin Braun 60 000(1)
David Warsofsky 60 000(1)
John Gaudreau 60 000(1)
Jean-Francois Berube 60 000(1)
David Shields 60 000(1)
Colin Miller 60 000(2)
Alex Roach 60 000(2)
Stephen Macaulay 60 000(0)
Paul LaDue 60 000(2)
Stefan Schneider 60 000(2)
Michael Schumacher 60 000(2)
Tomas Marcinko 45 000(0)
Cody Payne 45 000(2)
Nic Dowd 45 000(0)
Andrei Loktionov 45 000(1)
Anton Zlobin 45 000(2)
Kim Johansson 45 000(0)
Joshua Tumbull 45 000(2)


 Farm Payroll




WORCESTER

ArenaDCU Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$27 580 130
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 390 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$27 580 130

Salary Commitment

Year: 1$1 035 000
Year: 2$660 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Matt Tennyson 90 000(2)
Lee Moffie 75 000(2)
Victor Rask 70 000(1)
Shayne Gostiebehere 60 000(2)
Curt Gogol 60 000(2)
James Livingston 60 000(2)
J.P. Anderson 60 000(2)
Dominik Bielke 60 000(0)
Thomas Heemskerk 60 000(1)
Sena Acolatse 60 000(1)
Dylan DeMelo 60 000(2)
Ken Agostino 60 000(0)
Jeremy Morin 60 000(2)
Justin Shugg 50 000(0)
Aaron Snow 50 000(0)
James Wright 50 000(1)
Adam Wilcox 45 000(1)
Chris Crane 45 000(2)
Tom Nilsson 45 000(1)
Jean-Simon Allard 45 000(1)
Corban Knight 45 000(2)
Cody Sol 45 000(2)
Ryan Turek 45 000(0)
Spencer Machacek 45 000(0)
Robert Nyholm 45 000(0)


 Farm Payroll




NORFOLK

ArenaEast Of England's Motorsport A
Capacity5 000
Ticket Price$20,00


Income

Current Funds$27 111 447
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 080 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$27 111 447

Salary Commitment

Year: 1$825 000
Year: 2$635 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Mike Winther 60 000(2)
Zachary Stepan 60 000(2)
Matthew Grzelcyk 60 000(2)
Jon Gillies 60 000(2)
James Melindy 60 000(2)
Timo Pielmeier 60 000(0)
Nick Pryor 60 000(2)
Troy Vance 50 000(1)
Casey Cizikas 50 000(2)
Ivan Telegin 50 000(0)
Christopher Wagner 50 000(0)
Kaspars Daugavins 50 000(0)
Philip McRae 50 000(1)
William Wrenn 45 000(2)
Alex Hutchings 45 000(2)
Troy Hesketh 45 000(2)
Alexander Fallstrom 45 000(2)
Kevin Sundher 45 000(0)
Michael Paliotta 45 000(1)
Bud Holloway 45 000(0)
Philippe Hudon 45 000(1)
Jaycob Megna 45 000(2)


 Farm Payroll




TEXAS

Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$29 236 553
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 230 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$29 236 553

Salary Commitment

Year: 1$925 000
Year: 2$545 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Richard Bachman 90 000(1)
Brenden Dillon 75 000(2)
Matt Fraser 75 000(2)
Austin Smith 75 000(2)
Sebastian Wannstrom 60 000(0)
Steven Hodges 60 000(2)
David Savard 60 000(2)
Phillip Danault 60 000(1)
Cody Eakin 60 000(2)
Alex Grant 60 000(0)
Tomas Vincour 50 000(2)
Konrad Albeltshauser 50 000(0)
Christopher Gibson 50 000(1)
Joe Basaraba 45 000(0)
John Persson 45 000(1)
Cristoval Nieves 45 000(2)
Jamie Arniel 45 000(1)
Nick Mattson 45 000(0)
Lane MacDermid 45 000(2)
Tim Heed 45 000(0)
Jyri Niemi 45 000(1)
Ondrej Palat 45 000(1)


 Farm Payroll




PORTLAND

ArenaCumberland County Civic Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$26 143 935
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 345 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$26 143 935

Salary Commitment

Year: 1$850 000
Year: 2$460 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Jonas Ahnelov 75 000(0)
Jamie Oleksiak 70 000(1)
Boone Jenner 70 000(1)
Jared Tinordi 70 000(0)
Henrik Samuelsson 60 000(2)
Justin Bernhardt 60 000(0)
Jujhar Khaira 60 000(2)
Oscar Lindberg 60 000(0)
Billy Sauer 60 000(1)
Brendan Shinnimin 60 000(2)
Alexandre Grenier 50 000(1)
Aaron Palushaj 50 000(0)
Miikka Salomaki 50 000(1)
Robin Lehner 50 000(2)
Scott Darling 50 000(2)
Mike Reilly 45 000(1)
Samuel Fejes 45 000(2)
Max Warn 45 000(0)
Andrew Fritsch 45 000(2)
Justin Hache 45 000(2)
Evan Bloodoff 45 000(0)
Andrei Pedan 45 000(1)
Paul Carrey 45 000(0)
Kyle Medvec 45 000(0)
Nick Crawford 45 000(2)


 Farm Payroll




ADIRONDACK

ArenaGlens Falls Civic Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$26 488 301
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 530 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$26 488 301

Salary Commitment

Year: 1$1 110 000
Year: 2$740 000
Year: 3$0 000
Year: 4$0 000

 Pro Payroll

Jaroslav Janus 75 000(0)
Marek Mazanec 75 000(2)
Luke Pither 75 000(2)
Eric Wellwood 75 000(2)
Jason Akeson 75 000(2)
Matt Konan 75 000(2)
Cal Heeter 75 000(2)
Matt Puempel 70 000(1)
Petr Straka 70 000(0)
Martin Frk 60 000(2)
Jacob Slavin 60 000(2)
Chris Tierney 60 000(2)
Mark MacMillan 60 000(0)
Ryan Spooner 60 000(0)
Stefan Noesen 60 000(1)
Joonas Nattinen 60 000(0)
Taylor Doherty 60 000(2)
Nick Ebert 50 000(2)
Curtis Hamilton 50 000(0)
Zach Smith 50 000(1)
Travis Ewanyk 50 000(1)
Keegan Lowe 50 000(1)
Nicholas Luukko 45 000(1)
Maxim Chudinov 45 000(0)
Yannick Veilleux 45 000(1)


 Farm Payroll