Financial Report

(As of vendredi, juil 8 2016)

ALBANY

ArenaTIMES UNION CENTER
Capacity5 000
Ticket Price$20,00


Income

Current Funds$2 088 759
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 135 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$38 232
Projected Expenses$3 135 000
Projected Balance-$1 046 241

Salary Commitment

Year: 11$3 135 000
Year: 12$2 645 000
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Matt Halischuk 1 000 000(2)
Mike Sislo 1 000 000(2)
Pavel Zacha 85 000(2)
Vojtek Mozik 75 000(2)
Brett Pollock 60 000(1)
Emile Poirier 60 000(2)
Ben Johnson 60 000(2)
Myles Bell 60 000(2)
Curtis Gedig 60 000(1)
Joe Faust 57 500(1)
Raman Hrabarenka 57 500(1)
Graham Black 57 500(1)
Colton White 57 500(2)
Ryan Rehill 57 500(2)
Blake Pietila 57 500(1)
Elvis Merzlikins 50 000(1)
Mitchell Stephens 50 000(2)
Felix Sandstrom 50 000(2)
Tyler Ganly 45 000(2)
Chris Calnan 45 000(1)
Timothy Boyle 45 000(1)
Ryan Kujawinski 45 000(2)


 Farm Payroll




HARTFORD

ArenaXL Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$2 040 447
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 182 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$38 811
Projected Expenses$3 182 500
Projected Balance-$1 142 053

Salary Commitment

Year: 11$3 182 500
Year: 12$2 840 000
Year: 13$2 000 000
Year: 14$2 000 000

 Pro Payroll

Kyle Jean 1 000 000(4)
Marek Hrivik 1 000 000(4)
Josh Morrissey 70 000(2)
Zach Senyshyn 70 000(2)
David Pastrnak 70 000(1)
Andrei Mironov 60 000(2)
Mirco Mueller 60 000(2)
Thomas Spelling 60 000(1)
Scott Stajcer 60 000(2)
Mark Friedman 60 000(1)
Robin Kovacs 57 500(2)
Brad Morrison 57 500(2)
Daniel Bernhardt 57 500(2)
Mackenzie Skapski 57 500(2)
Richard Nejezchleb 57 500(1)
J.V. Pottelberghe 50 000(2)
Ryan Hartman 50 000(2)
J.C. Lipon 50 000(2)
Cole Cassels 50 000(2)
Ben Thomas 50 000(1)
Andrew O'Brien 45 000(1)
Samuel Noreau 45 000(2)
Ryan Graves 45 000(2)


 Farm Payroll




BRIDGEPORT

ArenaWebster Bank Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$1 681 844
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 240 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$39 512
Projected Expenses$3 240 000
Projected Balance-$1 558 156

Salary Commitment

Year: 11$3 240 000
Year: 12$2 345 000
Year: 13$2 000 000
Year: 14$1 000 000

 Pro Payroll

Phil Di Giuseppe 1 000 000(4)
Chris Wideman 1 000 000(3)
Mike Halmo 75 000(1)
Stephon Williams 75 000(1)
Connor Knapp 75 000(1)
Nikita Scherbak 70 000(1)
Artturi Lehkonen 70 000(2)
Ryan Collins 60 000(1)
Brody Sutter 60 000(2)
Gemel Smith 60 000(2)
Gregory Hofmann 60 000(2)
Jesse Graham 57 500(1)
Devon Toews 57 500(1)
Robbie Russo 57 500(1)
Lukas Sutter 57 500(1)
Kyle Schempp 57 500(1)
Nathan Walker 57 500(1)
Mitchell Heard 50 000(1)
Rasmus Andersson 50 000(2)
Nikolas Koberstein 50 000(1)
Anthony Stolarz 50 000(1)
Logan Nelson 45 000(1)
Matej Stransky 45 000(2)


 Farm Payroll




WILKESBARE

ArenaMohegan Sun Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$1 834 972
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 390 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$41 341
Projected Expenses$3 390 000
Projected Balance-$1 555 028

Salary Commitment

Year: 11$3 390 000
Year: 12$2 825 000
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Prab Rai 1 000 000(2)
Nicholas D'Agostino 1 000 000(2)
Ivan Provorov 85 000(2)
Tom Kuhnhackl 75 000(1)
Bo Horvat 70 000(2)
Evgeny Svechnikov 70 000(2)
Colin White 70 000(2)
Dominik Masin 70 000(1)
Nikita Zadorov 70 000(2)
Alex Friesen 60 000(2)
Ian McCoshen 60 000(2)
J.P. Anderson 60 000(1)
Adam Payerl 60 000(1)
William Carrier 60 000(2)
Harrison Ruopp 60 000(1)
Blaine Byron 60 000(2)
Jean-Sebastien Dea 60 000(2)
Sean Maguire 60 000(2)
Alexander Pechurski 60 000(1)
Anthony Duclair 50 000(2)
Viktor Crus Rydberg 50 000(2)
Clark Seymour 45 000(1)
Doyle Somerby 45 000(1)
Jaden Lindo 45 000(1)
Tanner Richard 45 000(1)


 Farm Payroll




PROVIDENCE

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


Income

Current Funds$1 683 616
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 345 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$40 793
Projected Expenses$3 345 000
Projected Balance-$1 661 384

Salary Commitment

Year: 11$3 345 000
Year: 12$2 872 500
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Carter Camper 1 000 000(2)
Ryan Button 1 000 000(2)
Zane McIntyre 90 000(2)
Danton Heinen 75 000(2)
Matt Grzelcyk 75 000(2)
Josh Ho-Sang 70 000(1)
Sonny Milano 70 000(1)
Jack Dougherty 70 000(1)
Jack Roslovic 60 000(2)
Rob O'Gara 60 000(1)
Anton Blidh 57 500(2)
Linus Arnesson 57 500(2)
Matt Benning 57 500(2)
Anders Bjork 57 500(1)
Cameron Hugues 57 500(2)
Emil Johansson 57 500(2)
Jordan Subban 50 000(2)
Ivan Telegin 50 000(2)
Joey Dudek 50 000(1)
Igor Shestyorkin 50 000(1)
Wade Murphy 50 000(2)
Ludwig Blomstrand 45 000(2)
Joni Ortio 45 000(1)
Justin Hickman 45 000(2)
Jesse Gabrielle 45 000(2)


 Farm Payroll




BINGHAMTON

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


Income

Current Funds$2 126 859
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 165 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$38 598
Projected Expenses$3 165 000
Projected Balance-$1 038 141

Salary Commitment

Year: 11$3 165 000
Year: 12$2 515 000
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

David Toews 1 000 000(2)
Eric Gelinas 1 000 000(2)
Alex Guptill 75 000(1)
Ryan Dzingel 75 000(1)
Buddy Robinson 75 000(2)
J.G. Pageau 75 000(1)
Matthew Peca 60 000(1)
Ludwig Bystrom 60 000(1)
Vincent Dunn 60 000(2)
Mikael Wikstrand 60 000(2)
Max McCormick 60 000(1)
Kristers Gudlevskis 60 000(2)
Quentin Shore 57 500(2)
Christian Wolanin 57 500(2)
Christian Dvorak 50 000(1)
Mikko Vainonen 50 000(1)
Louis Belpedio 50 000(1)
Sergey Zborovskiy 50 000(2)
Lucas Lessio 50 000(2)
Daniel Altshuller 50 000(1)
Colin Suellentrop 45 000(2)
Linden Vey 45 000(1)


 Farm Payroll




ST.JOHNS

ArenaMile One Centre
Capacity5 000
Ticket Price$20,00


Income

Current Funds$1 561 447
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 300 000
Farm Payroll$7 500
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$40 335
Projected Expenses$3 307 500
Projected Balance-$1 746 053

Salary Commitment

Year: 11$3 307 500
Year: 12$2 927 500
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Alain Berger 1 000 000(2)
Greg Pateryn 1 000 000(2)
Jake Virtanen 85 000(1)
Jiri Sekac 75 000(1)
Ryan Johnston 75 000(2)
Lawson Crouse 70 000(2)
Taylor Cammarata 70 000(2)
Jansen Harkins 60 000(2)
Mitch VandeSompel 60 000(2)
Artur Gavrus 60 000(1)
Anthony Beauvillier 60 000(2)
Oliver Kylington 60 000(2)
Colin Sullivan 60 000(2)
Jack Nevins 60 000(2)
Patrick Holway 57 500(2)
Hayden Hawkey 57 500(1)
Reece Willcox 57 500(1)
Michael McNiven 57 500(2)
Andrew Mangiapane 50 000(2)
Aidan Muir 45 000(2)
Saku Salminen 45 000(2)
Simon Bourque 45 000(2)
Simon Fernholm 45 000(1)
Jeremy Gregoire 45 000(2)


 Farm Payroll

Frans Tuohimaa 7 500(2)




ROCHESTER

ArenaBlue Cross Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$1 960 041
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 917 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$35 579
Projected Expenses$2 917 500
Projected Balance-$957 459

Salary Commitment

Year: 11$3 012 500
Year: 12$2 370 000
Year: 13$2 000 000
Year: 14$1 000 000

 Pro Payroll

Henrik Bjorklund 1 000 000(3)
Mark Adams 1 000 000(4)
Christian Fischer 60 000(2)
Jacob de la Rose 60 000(2)
Gustav Possler 60 000(2)
Ryan Donato 60 000(1)
Ilya Sorokin 60 000(1)
Andrey Makarov 57 500(1)
Kyle Burroughs 50 000(2)
Guillaume Brisebois 50 000(2)
Mackenzie MacEachern 50 000(1)
Justin Kirkland 50 000(1)
Dominic Turgeon 50 000(1)
Dane Birks 45 000(1)
Christoffer Ehn 45 000(1)
Trevor Carrick 45 000(1)
Loic Leduc 45 000(1)
Ben Betker 45 000(1)
Connor Brown 45 000(1)
Kyle Platzer 45 000(2)
Brady Austin 45 000(1)
Justin Bailey 45 000(2)


 Farm Payroll




TORONTO

ArenaRicoh Coliseum
Capacity5 000
Ticket Price$20,00


Income

Current Funds$1 857 859
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 100 000
Farm Payroll$5 750
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$37 875
Projected Expenses$3 105 750
Projected Balance-$1 247 891

Salary Commitment

Year: 11$3 105 750
Year: 12$2 638 250
Year: 13$1 000 000
Year: 14$1 000 000

 Pro Payroll

Brett Leffler 1 000 000(2)
Jerry D'Amigo 1 000 000(4)
Leon Draisaitl 85 000(1)
Kevin Czuczman 75 000(1)
Brandon Carlo 60 000(2)
Travis Dermott 60 000(2)
Chris Carrozi 60 000(2)
Brandon Halverson 60 000(1)
Antoine Bibeau 60 000(2)
Mitch Wheaton 57 500(1)
Dane Fox 57 500(2)
John Hayden 50 000(2)
Lukas Vejdemo 50 000(2)
Danny O'Regan 50 000(1)
Alex Schoenborn 50 000(1)
Dennis Gilbert 50 000(2)
Josh Leivo 50 000(2)
Tony Cameranesi 45 000(2)
Rasmus Bodin 45 000(1)
Josh Nicholls 45 000(2)
Ollas Mattson 45 000(2)
Cody Donaghey 45 000(1)


 Farm Payroll

Tyler Motte 5 750(2)




MANITOBA

ArenaMTS Iceplex
Capacity5 000
Ticket Price$20,00


Income

Current Funds$2 073 835
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 385 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$41 280
Projected Expenses$3 385 000
Projected Balance-$1 311 165

Salary Commitment

Year: 11$3 385 000
Year: 12$2 650 000
Year: 13$2 000 000
Year: 14$2 000 000

 Pro Payroll

Ryan Fitzgerald 1 000 000(4)
Brenden Kichton 1 000 000(4)
Peter Stoykewych 75 000(2)
Connor Hellebuyck 75 000(1)
Patrick Holland 75 000(1)
Steven Whitney 75 000(1)
Jakub Vrana 70 000(1)
Gabriel Carlsson 70 000(2)
Chris Bigras 70 000(2)
Tommi Kivisto 60 000(1)
Nick Schmaltz 60 000(1)
Zemgus Girgensons 60 000(1)
Linus Soderstrom 60 000(1)
Jake Guentzel 60 000(2)
Jared McCann 60 000(1)
Karel Vejmelka 60 000(2)
Jesper Lindgren 60 000(2)
Jakob F.Karlsson 60 000(2)
Dominic Toninato 50 000(1)
Michael St. Croix 50 000(2)
Julius Nattinen 50 000(2)
Vili Saarijarvi 50 000(2)
Alexander Kerfoot 45 000(1)
Marcus Karlstrom 45 000(1)
Mario Lucia 45 000(2)


 Farm Payroll




SYRACUSE

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


Income

Current Funds$2 528 493
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 422 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$41 738
Projected Expenses$3 422 500
Projected Balance-$894 007

Salary Commitment

Year: 11$3 422 500
Year: 12$2 850 000
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Zach Redmond 1 000 000(2)
Henrik Tommernes 1 000 000(2)
Daniel Carr 90 000(2)
Zach Werenski 85 000(2)
Nikolaj Ehlers 85 000(1)
Jeremie Blain 75 000(1)
Max Domi 70 000(2)
Alex Tuch 70 000(1)
Dylan Larkin 70 000(1)
Travis Konecny 70 000(2)
Jason Dickinson 60 000(2)
Ryan Tesink 60 000(2)
Tyler Stahl 60 000(1)
Evan Smith 60 000(2)
Seth Griffith 60 000(1)
Cristiano DiGiacinto 57 500(1)
Anthony Cirelli 57 500(2)
Dennis Yan 57 500(2)
Brandon Whitney 50 000(1)
Niklas Hansson 50 000(2)
Parker Wotherspoon 50 000(2)
Felix Girard 50 000(2)
Samu Perhonen 45 000(2)
James Melindy 45 000(1)
Bokondji Imama 45 000(2)


 Farm Payroll




PORTLAND

ArenaCross Insurance Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$3 269 866
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 347 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$40 823
Projected Expenses$3 347 500
Projected Balance-$77 634

Salary Commitment

Year: 11$3 347 500
Year: 12$2 682 500
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Simon Bertilsson 1 000 000(2)
Corey Syvret 1 000 000(2)
Sam Reinhart 85 000(1)
Dylan Strome 85 000(2)
Marcus Hogberg 70 000(2)
Ivan Barbashev 70 000(1)
Mark Stone 60 000(1)
Connor Crisp 60 000(2)
Mack Blackwood 60 000(2)
Brandon Montour 60 000(1)
Conner Bleackley 60 000(1)
Roope Hintz 60 000(2)
Jonathan Racine 60 000(1)
Iiro Pakarinen 60 000(1)
Yaroslav Kosov 60 000(1)
Spencer Watson 60 000(1)
James de Haas 57 500(2)
Tobias Lindberg 50 000(2)
Tyler Wotherspoon 50 000(2)
Ryan Gropp 50 000(2)
Ryan Pilon 50 000(2)
Matt Mahalak 45 000(2)
Michael Downing 45 000(2)
Jordan Martinook 45 000(1)
Scott Kosmachuk 45 000(1)


 Farm Payroll




CHARLOTTE

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


Income

Current Funds$2 360 060
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 352 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$40 884
Projected Expenses$3 352 500
Projected Balance-$992 440

Salary Commitment

Year: 11$3 352 500
Year: 12$3 035 000
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Mac Bennett 1 000 000(2)
Ken Agostino 1 000 000(2)
Valentin Zykov 85 000(2)
Haydn Fleury 85 000(1)
Sebastian Aho 70 000(2)
Nick Merkley 70 000(2)
Joachim Nermark 60 000(1)
Thomas Novak 60 000(2)
Carl Klingberg 60 000(2)
Fabrice Herzog 60 000(2)
Sergey Tolchinsky 60 000(2)
Roman Will 57 500(1)
Josh Wesley 57 500(1)
Jake Bischoff 57 500(1)
Clark Bishop 57 500(2)
Rushan Rafikov 57 500(2)
Kyle Jenkins 57 500(2)
Ryan Culkin 57 500(2)
Eamon McAdam 50 000(2)
Aleksi Saarela 50 000(2)
David Cotton 50 000(2)
Dmitri Jaskin 50 000(2)
Daniel Vladar 50 000(2)
Keegan Kanzig 45 000(2)
Luke Stevens 45 000(2)


 Farm Payroll




HERSHEY

ArenaGiant Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$1 807 241
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 100 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$37 805
Projected Expenses$3 100 000
Projected Balance-$1 292 759

Salary Commitment

Year: 11$3 100 000
Year: 12$2 337 500
Year: 13$1 000 000
Year: 14$1 000 000

 Pro Payroll

Kyle Rau 1 000 000(4)
Tyler Johnson 1 000 000(2)
Andy Athanasiou 75 000(1)
Kyle Connor 70 000(2)
Thomas Di Pauli 60 000(1)
Brayden Point 60 000(1)
Austin Wuthrich 60 000(1)
Joshua Jacobs 60 000(1)
Nicolas Meloche 60 000(2)
Zach Nastasiuk 57 500(1)
Jake Paterson 57 500(1)
Richard Nedomiel 57 500(1)
Graham Knott 57 500(2)
Spencer Martin 50 000(2)
Dillon Heatherington 50 000(2)
Kyle Capobianco 50 000(2)
Daniel Audette 50 000(1)
Cody Payne 45 000(1)
Brett Flemming 45 000(1)
Troy Bourke 45 000(1)
Riley Barber 45 000(1)
Benjamin Casavant 45 000(1)


 Farm Payroll




GRANDRAPID

ArenaVan Andel Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$2 171 828
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 320 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$40 488
Projected Expenses$3 320 000
Projected Balance-$1 148 172

Salary Commitment

Year: 11$3 320 000
Year: 12$2 480 000
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Jared Knight 1 000 000(2)
Stefan Della Rovere 1 000 000(2)
Mattias Backman 75 000(1)
Tyler Bertuzzi 75 000(2)
Tomas Nosek 75 000(1)
Mikko Rantanen 70 000(2)
Thatcher Demko 70 000(1)
Andre Burakovsky 70 000(2)
Vince Dunn 60 000(2)
Nicolas Kerdiles 60 000(1)
Jacob Slavin 60 000(1)
Trevor Parkes 60 000(2)
Joe Hicketts 57 500(1)
Alex Kadeykin 57 500(1)
Alexandre Mallet 50 000(1)
Kaapo Kahkonen 50 000(1)
Jack Glover 50 000(1)
Chandler Stephenson 50 000(1)
Dominik Uher 50 000(2)
Adam Tambellini 50 000(2)
Jonas Johansson 50 000(1)
Connor Carrick 45 000(1)
Max Everson 45 000(2)
Fredrik Larsson 45 000(1)
Axel Holmstrom 45 000(1)


 Farm Payroll




CHICAGO

ArenaAllstate Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$2 093 658
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 237 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$39 482
Projected Expenses$3 237 500
Projected Balance-$1 143 842

Salary Commitment

Year: 11$3 237 500
Year: 12$2 627 500
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Cameron Atkinson 1 000 000(2)
Josh Brittain 1 000 000(2)
Santeri Saari 75 000(2)
Alex Nedeljkovic 60 000(1)
Madison Bowey 60 000(2)
Nick Sorensen 60 000(2)
Jonathan-Ismael Diaby 60 000(2)
Andreas Englund 60 000(1)
Petteri Lindbohm 60 000(2)
Garrett Meurs 60 000(1)
Samuel Kurker 60 000(1)
Cody Beach 60 000(2)
Glenn Gawdin 57 500(2)
Jaedon Descheneau 57 500(1)
Austin Poganski 57 500(1)
Mike McKee 57 500(1)
Ville Husso 57 500(1)
John MacLeod 50 000(1)
Miles Wood 50 000(2)
David Honzik 50 000(2)
JT Compher 50 000(2)
Adam Musil 45 000(2)
C.J. Yakimowicz 45 000(1)
Cedric Paquette 45 000(1)


 Farm Payroll




MILWAUKEE

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


Income

Current Funds$2 981 103
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 310 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$40 366
Projected Expenses$3 310 000
Projected Balance-$328 897

Salary Commitment

Year: 11$3 310 000
Year: 12$2 637 500
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Gabriel Dumont 1 000 000(2)
Mattias Ekholm 1 000 000(2)
Michael DalColle 85 000(1)
Juuse Saros 75 000(1)
Ilya Samsonov 70 000(2)
Daniel Sprong 70 000(2)
Marko Dano 60 000(2)
Joonas Kospisalo 60 000(1)
Gustav Olofsson 60 000(2)
Jeremy Bracco 60 000(2)
Max Gortz 60 000(1)
Emil Pettersson 60 000(2)
Saku Maenalanen 57 500(1)
Alexandre Carrier 57 500(2)
Alex Lintuniemi 50 000(1)
Patrick Sieloff 50 000(1)
Chris Lalancette 50 000(1)
Calle Andersson 50 000(1)
Filip Chlapik 50 000(2)
Anthony Camara 50 000(2)
Martins Dzierkals 50 000(2)
Dillon Fournier 50 000(2)
Anton Zlobin 45 000(1)
Esa Lindell 45 000(1)
Mitchell Moroz 45 000(1)


 Farm Payroll




LAKE_ERIE

ArenaQuicken Loans Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$3 053 081
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 255 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$39 695
Projected Expenses$3 255 000
Projected Balance-$201 919

Salary Commitment

Year: 11$3 255 000
Year: 12$2 675 000
Year: 13$1 000 000
Year: 14$1 000 000

 Pro Payroll

Will Weber 1 000 000(2)
Daniel Catenacci 1 000 000(4)
Kevin Fiala 70 000(1)
Travis Sanheim 70 000(1)
Nicolas Petan 70 000(2)
Jayce Hawryluk 60 000(1)
Blake Siebenaler 60 000(1)
Brendan Guhle 60 000(2)
Anton Forsberg 60 000(2)
Martin Ouellette 60 000(2)
Olivier Archambault 60 000(2)
Michael Chaput 60 000(2)
Seth Ambroz 60 000(1)
Rinat Valiev 60 000(1)
Oskar Sundqvist 60 000(1)
Julien Pelletier 57 500(2)
Vladislav Gavrikov 57 500(2)
Jordan Binnington 50 000(2)
Juho Lammikko 50 000(1)
Chris Clapperton 50 000(2)
Brett Kulak 45 000(1)
Judd Peterson 45 000(2)
Kole Sherwood 45 000(2)
Olivier LeBlanc 45 000(1)


 Farm Payroll




ROCKFORD

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


Income

Current Funds$1 565 164
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 392 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$41 372
Projected Expenses$3 392 500
Projected Balance-$1 827 336

Salary Commitment

Year: 11$3 392 500
Year: 12$2 785 000
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Ethan Werek 1 000 000(2)
Joe Gleason 1 000 000(2)
Artemi Panarin 90 000(2)
Nicholas Ritchie 85 000(1)
Mac Carruth 75 000(1)
Marcus Pettersson 70 000(1)
Timo Meier 70 000(2)
Jordan Greenway 60 000(2)
Alex Peters 60 000(1)
Vince Hinostroza 60 000(2)
Tommy Vannelli 60 000(2)
Mike Murphy 60 000(2)
Andrew Shaw 60 000(1)
Alex Broadhurst 60 000(1)
Oliver Bjorkstrand 60 000(2)
Beau Starrett 57 500(1)
Ivan Nalimov 57 500(2)
Carl Dahlstrom 57 500(2)
Joni Tuulola 57 500(2)
Radovan Bondra 57 500(2)
Daniel Zaar 50 000(1)
Blake Speers 50 000(2)
Joonas Lyytinen 45 000(2)
Colten Parayko 45 000(1)
Justin Kea 45 000(1)


 Farm Payroll




SANANTONIO

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


Income

Current Funds$2 336 910
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 312 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$40 396
Projected Expenses$3 312 500
Projected Balance-$975 590

Salary Commitment

Year: 11$3 312 500
Year: 12$2 812 500
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Jesper Fasth 1 000 000(2)
Jerome Flaake 1 000 000(2)
Sam Bennett 85 000(1)
Dennis Everberg 75 000(2)
Curtis Lazar 70 000(2)
Mike McCarron 70 000(2)
Jacob Larsson 70 000(2)
Jeremy Roy 60 000(2)
Philippe Desrosiers 60 000(2)
Callum Booth 60 000(2)
Roland McKeown 60 000(1)
Jimmy Lodge 60 000(2)
Conor Garland 60 000(2)
Mason Geertsen 60 000(2)
Adam Erne 60 000(2)
Nick Magyar 57 500(1)
Anton Lindholm 57 500(2)
Will Butcher 57 500(1)
Devin Shore 50 000(1)
Steve Santini 50 000(2)
Adrian Kempe 50 000(1)
Mason McDonald 50 000(1)
Alexis Pepin 45 000(1)
Dillon Donnelly 45 000(1)


 Farm Payroll




UTICA

ArenaUtica Memorial Auditorium
Capacity5 000
Ticket Price$20,00


Income

Current Funds$1 538 822
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 417 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$41 677
Projected Expenses$3 417 500
Projected Balance-$1 878 678

Salary Commitment

Year: 11$3 417 500
Year: 12$2 742 500
Year: 13$2 000 000
Year: 14$1 000 000

 Pro Payroll

Tim Heed 1 000 000(3)
Pathrik Westerholm 1 000 000(4)
Michael Zalewski 75 000(1)
Robby Fabbri 70 000(1)
Shea Theodore 70 000(2)
Thomas Chabot 70 000(2)
Yakov Trenin 70 000(2)
Brock Boeser 70 000(2)
Julius Honka 70 000(1)
Brendan Perlini 70 000(1)
Vitek Vanecek 60 000(1)
Joseph Labate 60 000(1)
Pavel Buchnevich 60 000(2)
Jonathan Iilahti 60 000(2)
Evan Campbell 60 000(2)
Ryan Segalla 60 000(2)
Ben Hutton 60 000(1)
Lucas Wallmark 57 500(2)
Gustav Forsling 57 500(1)
Jake Dotchin 57 500(1)
Carl Neill 57 500(2)
Dmitri Zhukenov 57 500(2)
Pavel Kraskovsky 50 000(1)
Matej Tomek 50 000(2)
Anthony Angello 45 000(1)


 Farm Payroll




STOCKTON

ArenaStockton Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$1 918 994
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 390 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$41 341
Projected Expenses$3 390 000
Projected Balance-$1 471 006

Salary Commitment

Year: 11$3 390 000
Year: 12$2 705 000
Year: 13$1 000 000
Year: 14$1 000 000

 Pro Payroll

Nick Larson 1 000 000(2)
Stuart Percy 1 000 000(4)
Bill Arnold 90 000(2)
Noah Hanifin 85 000(2)
Jared Coreau 75 000(1)
Adam Lowry 75 000(1)
Vladislav Kamenev 70 000(1)
Joel ErikssonEk 70 000(2)
Frederik Gauthier 70 000(2)
Tobias Rieder 60 000(2)
Brendan Leipsic 60 000(1)
Laurent Brossoit 60 000(1)
Nicolas A.Kubel 60 000(1)
Joshua Brown 60 000(2)
Martin Reway 60 000(2)
Christian Djoos 60 000(2)
Nick Ebert 50 000(1)
Nicolas Roy 50 000(2)
Brock McGinn 50 000(1)
Robert Hagg 50 000(2)
Steven Shipley 50 000(2)
Zachary Stepan 50 000(1)
Jon Gillies 45 000(1)
Matthew Grzelcyk 45 000(1)
Garrett Mitchell 45 000(1)


 Farm Payroll




BAKERSFIEL

ArenaRabobank Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$2 531 159
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 252 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$39 665
Projected Expenses$3 252 500
Projected Balance-$721 341

Salary Commitment

Year: 11$3 252 500
Year: 12$2 762 500
Year: 13$2 000 000
Year: 14$1 000 000

 Pro Payroll

Dylan Blujus 1 000 000(4)
Bryan Rust 1 000 000(3)
Ronalds Kenins 75 000(2)
Mike Condon 75 000(2)
Joel Vermin 75 000(1)
Gabriel Gagne 70 000(2)
Samuel Morin 60 000(2)
Jeremy Lauzon 60 000(2)
John McCarron 60 000(1)
Stefan Fournier 60 000(2)
Joey LaLeggia 60 000(2)
John Draeger 60 000(2)
William Lagesson 57 500(1)
Tyler Vesel 57 500(1)
Ethan Bear 57 500(2)
Hunter Smith 50 000(1)
Erik Karlsson 50 000(1)
Markus Ruusu 50 000(2)
Viktor Arvidsson 50 000(1)
Chris Driedger 45 000(1)
Evan McEneny 45 000(1)
Brooks Macek 45 000(2)
Justin Sefton 45 000(2)
Greg Chase 45 000(2)


 Farm Payroll




IOWA

ArenaToyota Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$1 657 026
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 335 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$40 671
Projected Expenses$3 335 000
Projected Balance-$1 677 974

Salary Commitment

Year: 11$3 335 000
Year: 12$2 942 500
Year: 13$1 000 000
Year: 14$1 000 000

 Pro Payroll

Brandon Pirri 1 000 000(2)
Seth Helgeson 1 000 000(4)
Stephen Michalek 90 000(2)
Tristan Jarry 70 000(2)
Anthony DeAngelo 70 000(1)
Laurent Dauphin 60 000(2)
Maxim Letunov 60 000(1)
Adam Gilmour 60 000(2)
Raphael Bussi¸eres 60 000(1)
Dylan Labbe 60 000(2)
Carson Soucy 60 000(2)
Reid Duke 57 500(2)
Kirill Kaprizov 57 500(2)
Chase Lang 57 500(2)
Pavel Jenys 57 500(2)
Chris Martenet 57 500(2)
Tanner Faith 57 500(1)
Nick Boka 57 500(2)
Christoph Bertschy 57 500(2)
Warren Foegele 50 000(1)
Noah Rod 50 000(1)
Ales Stezka 50 000(2)
Kurtis Gabriel 45 000(2)
Louis Nanne 45 000(1)
Sean Kuraly 45 000(2)


 Farm Payroll




ONTARIO

ArenaCitizens Business Bank Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$1 585 860
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 470 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$30 122
Projected Expenses$2 470 000
Projected Balance-$884 140

Salary Commitment

Year: 11$2 470 000
Year: 12$1 935 000
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Taylor Doherty 1 000 000(2)
William Nylander 85 000(1)
Mitch Marner 85 000(2)
Jakub Zboril 85 000(2)
Mathew Barzal 85 000(2)
Ryan Faragher 75 000(1)
Max Friberg 75 000(1)
Kasperi Kapanen 70 000(1)
Noah Juulsen 70 000(2)
Gabryel P.Boudreau 60 000(2)
Brett Pesce 60 000(2)
Kevin Roy 60 000(1)
Scott Sabourin 60 000(2)
Jean-Francois Berube 60 000(2)
Colin Miller 60 000(1)
Marc-Olivier Roy 60 000(2)
Michael Schumacher 60 000(1)
Zachary Leslie 60 000(2)
Michael Amadio 57 500(2)
Erik Cernak 57 500(2)
Mike Winther 50 000(1)
Gus Young 45 000(2)
Vincent Trocheck 45 000(2)
Philippe Hudon 45 000(2)


 Farm Payroll




SAN_JOSE

ArenaDCU Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$1 758 718
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 115 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$37 988
Projected Expenses$3 115 000
Projected Balance-$1 356 282

Salary Commitment

Year: 11$3 175 000
Year: 12$2 650 000
Year: 13$1 000 000
Year: 14$0 000

 Pro Payroll

Dominik Bielke 1 000 000(3)
Robert Nyholm 1 000 000(2)
Dan O'Regan 75 000(2)
Daniil Tarasov 75 000(1)
Cody Ferriero 75 000(1)
Sam Montembeault 60 000(2)
Alan Quine 60 000(2)
Julius Bergman 60 000(1)
Curt Gogol 60 000(1)
Thomas Heemskerk 60 000(2)
Jonny Brodzinski 60 000(2)
Kurtis MacDermid 60 000(2)
Rouke Chartier 57 500(2)
Karlis Cukste 57 500(2)
Adam Parsells 57 500(2)
Daniel Walcott 57 500(2)
Michael Brodzinski 57 500(1)
Emil Galimov 57 500(1)
Eric Cornel 50 000(1)
Chris Crane 45 000(1)
Cody Sol 45 000(1)
Dominik Kubalik 45 000(2)


 Farm Payroll




SAN_DIEGO

ArenaValley View Casino Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$1 788 113
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 022 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$24 665
Projected Expenses$2 022 500
Projected Balance-$234 387

Salary Commitment

Year: 11$3 022 500
Year: 12$2 635 000
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Alexander Fallstrom 1 000 000(2)
Philip McRae 1 000 000(2)
Alex Roach 60 000(1)
Brendan Lemieux 60 000(1)
Alex Dergachyov 57 500(2)
Nick Schneider 57 500(2)
Austin Wagner 57 500(2)
Artem Sergeev 57 500(1)
Deven Sideroff 57 500(2)
Patrick Bartosak 57 500(2)
Damir Sharipzyanov 57 500(2)
Ondrej Kase 57 500(1)
Grant Besse 57 500(1)
Matt Spencer 50 000(2)
Carter Verhaeghe 50 000(2)
Connor Hurley 50 000(2)
Brett Lernout 50 000(1)
Andreas Johnson 50 000(2)
Steven Ruggiero 45 000(2)
Chaz Reddekopp 45 000(2)
Jaycob Megna 45 000(1)


 Farm Payroll




TEXAS

Arena
Capacity5 000
Ticket Price$20,00


Income

Current Funds$2 169 460
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 167 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$38 628
Projected Expenses$3 167 500
Projected Balance-$998 040

Salary Commitment

Year: 11$3 167 500
Year: 12$2 695 000
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Seb Wannstrom 1 000 000(2)
David Savard 1 000 000(2)
Remi Elie 75 000(2)
Jake DeBrusk 70 000(2)
Matthew Murray 60 000(1)
Henri Ikonen 60 000(2)
Aleksi Makela 60 000(2)
Cole Ully 60 000(2)
Taylor Peters 60 000(2)
Joseph Cecconi 57 500(2)
Aaron Haydon 57 500(1)
Miro Karjalainen 57 500(2)
Branden Troock 57 500(1)
Brent Moran 57 500(1)
Peter Cehlarik 50 000(2)
Dmitry Sinitsyn 50 000(1)
Vaclav Karabacek 50 000(1)
Nikita Nesterov 50 000(2)
Anton Karlsson 50 000(1)
Bogdan Yakimov 50 000(2)
Steven Hodges 45 000(1)
Joe Basaraba 45 000(2)
Cristoval Nieves 45 000(1)


 Farm Payroll




SPRINGFIEL

ArenaMassMutual Center
Capacity5 000
Ticket Price$20,00


Income

Current Funds$1 746 142
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 175 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$38 720
Projected Expenses$3 175 000
Projected Balance-$1 428 858

Salary Commitment

Year: 11$3 175 000
Year: 12$2 612 500
Year: 13$1 000 000
Year: 14$1 000 000

 Pro Payroll

Andrei Pedan 1 000 000(4)
Nick Crawford 1 000 000(2)
Paul Bittner 60 000(2)
Brendan Woods 60 000(2)
Morgan Klimchuk 60 000(2)
Nikolay Goldobin 60 000(1)
Henrik Samuelsson 60 000(1)
Ryan MacInnis 60 000(1)
Mathieu Brisebois 60 000(2)
Eric Comrie 60 000(2)
Dysin Mayo 57 500(2)
Dakota Mermis 57 500(2)
Adin Hill 57 500(2)
Louis Domingue 57 500(1)
Kevin Stenlund 50 000(2)
Jujhar Khaira 50 000(1)
Kyle Wood 50 000(1)
Connor Clifton 45 000(2)
Samuel Fejes 45 000(1)
Jedd Soleway 45 000(2)
Andrew Fritsch 45 000(1)
Justin Hache 45 000(1)
Michael Bunting 45 000(1)
Jared Fiegl 45 000(1)


 Farm Payroll




L.VALLEY

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


Income

Current Funds$1 805 250
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 175 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining82
Total Game Expenses$38 720
Projected Expenses$3 175 000
Projected Balance-$1 369 750

Salary Commitment

Year: 11$3 175 000
Year: 12$2 692 500
Year: 13$0 000
Year: 14$0 000

 Pro Payroll

Andrei Loktionov 1 000 000(2)
Mark MacMillan 1 000 000(2)
Joe Cannata 90 000(1)
Denis Guryanov 60 000(2)
Anthony Richard 60 000(2)
Nikita Tryamkin 60 000(1)
John Quenneville 60 000(1)
Merrick Madsen 60 000(2)
Joakim Nordstrom 60 000(2)
Justin Auger 60 000(2)
Jacob Middleton 57 500(2)
Radel Fazleev 57 500(1)
Oskar Lindblom 57 500(1)
Taylor Leier 57 500(1)
Chris Tierney 50 000(1)
Hudson Fasching 50 000(2)
Anton Slepyshev 50 000(2)
Christian Jaros 50 000(2)
A.J. Greer 50 000(2)
Mike Prapavessis 50 000(1)
Nicholas Luukko 45 000(2)
Yannick Veilleux 45 000(2)
Philippe Myers 45 000(2)


 Farm Payroll