Financial Report

(As of mardi, juin 22 2010)

Rocket

Arena
Capacity7 489
Ticket Price$55,00


Income

Current Funds$18 687 003
Home Games Remaining38
Avg. Attendance7 489
Avg. Revenue/Game$617 842
Projected Revenue$23 477 996

Expenses

Pro Payroll$11 350 000
Farm Payroll$522 500
Prospect Fees$0 000
Coach$1 625 000
Games Remaining77
Total Game Expenses$164 604
Projected Expenses$12 674 482
Projected Balance$29 490 517

Salary Commitment

Year: 2013$11 842 500
Year: 2014$8 907 500
Year: 2015$6 560 000
Year: 2016$1 680 000

Pro Payroll

Mikko Tala 1 200 000(3)
Arto Arkiioma 900 000(3)
Bjorn Bjorklund 900 000(4)
Kevin Klein 800 000(3)
Dominic D'Amour 700 000(1)
Tomi Kallio 600 000(2)
Evgeny Ardashyov 500 000(2)
Karel Zatopek 500 000(3)
Colin Gagnon 500 000(3)
Jim Jiminez 500 000(3)
Tero Reunanen 500 000(2)
JoseZaji Mudroch 500 000(1)
Jiri Rejthar 500 000(4)
Jan Haanp 400 000(2)
Maxim Lapierre 400 000(3)
Alexei Sazhin 375 000(1)
Vladimir Mihalik 300 000(1)
Dustin Kohn 300 000(1)
James Neal 300 000(1)
Olivier Legault 275 000(1)
Eric Dore 200 000(2)
Valery Chubarov 200 000(4)


Farm Payroll

J-S Giguere 60 000(1)
Miroslav Dopita 60 000(4)
Yves Lajeunesse 40 000(2)
Lance Monych 40 000(1)
Marek Jurak 35 000(3)
Jean Turcot 30 000(1)
Matt Stajan 30 000(1)
Ivo Feldmanis 30 000(2)
Marek Posmyk 30 000(0)
Arnim Taube 27 500(2)
Vitaly Kanarski 25 000(2)
Jarkko Sysymies 25 000(1)
Eric LaFontaine 25 000(3)
Ales Kotalik 25 000(2)
Lubos Kubincak 20 000(3)
Jonas Larsen 20 000(4)




Falcons

Arena
Capacity8 951
Ticket Price$55,00


Income

Current Funds$11 834 762
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$9 310 000
Farm Payroll$135 000
Prospect Fees$0 000
Coach$2 300 000
Games Remaining82
Total Game Expenses$143 232
Projected Expenses$11 745 000
Projected Balance$89 762

Salary Commitment

Year: 2013$9 675 000
Year: 2014$6 835 000
Year: 2015$5 325 000
Year: 2016$1 700 000

Pro Payroll

Cory Schneider 1 000 000(4)
Toby Petersen 1 000 000(1)
Brian Rafalski 850 000(0)
Bryan Phelps 750 000(3)
Simon Sanguinacco 560 000(2)
Tomas Kurka 550 000(0)
Ladislav Nikolov 500 000(2)
Peter Sarno 400 000(1)
Luca Sbisa 400 000(4)
Kevin Shattenkirk 400 000(3)
T.J. Brennan 400 000(3)
Daniel Ryder 300 000(1)
Patrice Cormier 300 000(4)
Herbert Kempthorne 300 000(0)
Vitali Ivanov 300 000(0)
Ben Bishop 275 000(1)
Maxime Tanguay 275 000(3)
Petr Srdinko 250 000(2)
Karel Pisa 250 000(1)
Kosma Hutsuliak 250 000(1)
Mikhail Zybin 250 000(3)
Joe Perricone 250 000(1)
Kaspars Daugavins 250 000(3)
Ryan Thang 250 000(3)
Wayne Simmonds 250 000(3)
Phil Desimone 200 000(3)
Reto Grabher 200 000(3)
Cal Clutterbuck 200 000(2)
Bud Holloway 200 000(3)
Robert Bortuzzo 200 000(3)


Farm Payroll

Marc Denis 90 000(1)
Igor Loginov 25 000(1)
Jindrich Jelinek 20 000(0)




Flame

Arena
Capacity8 180
Ticket Price$60,00


Income

Current Funds$4 174 489
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$13 675 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$2 150 000
Games Remaining82
Total Game Expenses$192 988
Projected Expenses$15 825 000
Projected Balance-$11 650 511

Salary Commitment

Year: 2013$15 175 000
Year: 2014$9 625 000
Year: 2015$3 525 000
Year: 2016$2 000 000

Pro Payroll

Johan Fransson 1 500 000(4)
Dean Kelly 1 250 000(2)
Jiri Petrovka 1 250 000(2)
Guy Freer 1 250 000(2)
Gran Lindeberg 1 150 000(2)
Alex Armstrong 1 100 000(1)
Joe Mulvenna 1 000 000(3)
Pavlo Soroka 750 000(0)
Valeri Karpov 750 000(2)
Mychajlo Lobanovs 750 000(1)
Aleksandr Lang 700 000(1)
Mischa Jonsson 700 000(1)
Joe Colborne 500 000(4)
Vaclav Kubincak 500 000(0)
Marat Bardin 400 000(1)
Pavel Rosa 400 000(1)
Kiril Koltsov 400 000(0)
Vlastimil Leyba 400 000(1)
Michael Lambert 400 000(0)
Blazej Ozymkowski 275 000(3)
Dmytro Musakka 250 000(1)
Yu-shu Moy 250 000(1)
Olympio Campigli 250 000(2)
Kung-zheng Fok 250 000(3)
Rinat Salnikov 200 000(2)
Roger Manoury 200 000(1)
Ravil Cherdabaev 200 000(1)
Jin Sang 200 000(1)


Farm Payroll




Crunch

Arena
Capacity9 401
Ticket Price$50,00


Income

Current Funds$14 426 974
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$10 555 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 800 000
Games Remaining82
Total Game Expenses$150 671
Projected Expenses$12 355 000
Projected Balance$2 071 974

Salary Commitment

Year: 2013$10 555 000
Year: 2014$5 600 000
Year: 2015$2 425 000
Year: 2016$0 000

Pro Payroll

Barry Tallackson 1 000 000(2)
Brian Armstrong 800 000(3)
Myron Lamoureux 600 000(1)
Jergus Jurecka 555 000(1)
Brock Radunske 550 000(2)
Mario Larocque 500 000(2)
Sam Nygard 500 000(1)
Mikko Koivisto 500 000(1)
Nikolai Kasparaitis 500 000(1)
Lubomir Vilasek 450 000(1)
Guy Filion 425 000(3)
Paul Johnston 400 000(2)
Aleksei Sidulov 400 000(2)
Christian Cloutier 350 000(3)
Juraj Wadja 325 000(2)
Vsevolod Mikhnovets 300 000(1)
Jimmy Edwards 300 000(3)
Jason Siltala 300 000(1)
Peter Bergqvist 300 000(3)
Otakar Reichel 250 000(3)
Sergei Batyrshin 250 000(1)
Vitali Korolev 200 000(1)
Jaroslav Betik 200 000(1)
Sergei Didenko 200 000(1)
Kjell Holmqvist 200 000(1)
Brett McLean 200 000(1)


Farm Payroll




Broncos

Arena
Capacity9 148
Ticket Price$40,00


Income

Current Funds$12 326 944
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$12 650 000
Farm Payroll$245 000
Prospect Fees$0 000
Coach$1 500 000
Games Remaining82
Total Game Expenses$175 549
Projected Expenses$14 395 000
Projected Balance-$2 068 056

Salary Commitment

Year: 2013$12 895 000
Year: 2014$7 310 000
Year: 2015$3 460 000
Year: 2016$0 000

Pro Payroll

Pavel Karpov 1 500 000(2)
Marek Svejkovsky 900 000(1)
Logan Stephenson 900 000(3)
Paul Whitecotton 750 000(1)
Alfons Sundin 600 000(2)
Marc-Andre Bergeron 600 000(3)
Al Fornicator 600 000(3)
Aleksandr Khmylev 550 000(1)
Michel Goertz 500 000(3)
Dan Cavanaugh 500 000(1)
Simon Nicholls 450 000(1)
Tomas Kubina 400 000(2)
Nikonov Kuvaldin 400 000(1)
Ulf Silander 400 000(3)
Ulrik Sjoland 400 000(3)
Jan Bros 400 000(2)
William Armstrong 400 000(1)
Jason Dufresne 400 000(2)
Denis Grot 350 000(1)
Joshua Hennessy 350 000(2)
Peter Lindberg 300 000(1)
Gord DiBiase 300 000(0)
Roland Dettori 200 000(1)
Patrick Hatcher 200 000(1)
Dalius Gaizutis 200 000(0)
Gene Hollander 200 000(1)
Rene Sekeras 200 000(2)
Adam Grenon 200 000(0)
Sebastien Caron 200 000(1)


Farm Payroll

Niclas Norberg 60 000(3)
Jan Hrdina 40 000(1)
Russ Miller 40 000(1)
Engelbert Schwab 40 000(1)
Pontus Wibner 35 000(1)
Dany Roussin 30 000(1)




Citadelles

Arena
Capacity9 236
Ticket Price$50,00


Income

Current Funds$16 612 898
Home Games Remaining36
Avg. Attendance9 083
Avg. Revenue/Game$681 240
Projected Revenue$24 524 640

Expenses

Pro Payroll$17 725 000
Farm Payroll$362 500
Prospect Fees$0 000
Coach$1 650 000
Games Remaining74
Total Game Expenses$240 701
Projected Expenses$17 811 890
Projected Balance$23 325 648

Salary Commitment

Year: 2013$17 967 500
Year: 2014$9 882 500
Year: 2015$4 597 500
Year: 2016$1 600 000

Pro Payroll

Toni Grnlun 1 500 000(1)
Martin Grenier 1 250 000(1)
Jindrich Bros 850 000(3)
Per-Axel Nilsson 850 000(2)
Peter Strandberg 800 000(1)
Evgeny Tvrdik 800 000(1)
Kelly Kelly 800 000(1)
Stefan Hedlund 750 000(2)
Drew Stafford 750 000(2)
Chris Goyette 750 000(2)
Jacques Marteau 700 000(1)
Keven Machin 700 000(3)
Rene Lessard 650 000(2)
Aleksandr Dryndin 600 000(4)
Ryan O'Marra 500 000(1)
Marian Benda 500 000(3)
Tatu Pekkala 500 000(1)
Rod Curry 500 000(2)
Lelistryj Wajda 450 000(3)
Chris Thomas 450 000(1)
Erik Geisler 425 000(3)
Artem Khvostov 400 000(2)
Jared Staal 400 000(4)
Jocelyn Delair 400 000(4)
Andrei Kudashov 400 000(1)
Tomas Kana 300 000(2)
Jason Bailey 275 000(1)
Rainer Staier 275 000(2)
Thibaut Puppynck 200 000(4)


Farm Payroll

VeliPekka Baker 60 000(1)
Mark Fadeev 60 000(2)
Lucien Cartier 50 000(3)
Colin McDonald 45 000(0)
Cyril Parizeau 40 000(0)
Stanislaw Pastov 35 000(0)
Vasilii Temnikov 25 000(1)
Reima Boberg 25 000(1)
Aymeric Crossette 22 500(3)




Castors

Arena
Capacity7 846
Ticket Price$40,00


Income

Current Funds$8 231 886
Home Games Remaining34
Avg. Attendance7 846
Avg. Revenue/Game$470 760
Projected Revenue$16 005 840

Expenses

Pro Payroll$14 045 000
Farm Payroll$65 000
Prospect Fees$0 000
Coach$1 650 000
Games Remaining64
Total Game Expenses$192 195
Projected Expenses$12 300 488
Projected Balance$11 937 238

Salary Commitment

Year: 2013$14 110 000
Year: 2014$6 500 000
Year: 2015$2 625 000
Year: 2016$0 000

Pro Payroll

Gerd Eliassen 980 000(0)
Michael Funk 950 000(3)
Ryan Garlock 950 000(3)
Esa Tamminen 850 000(2)
Josef Vasicek 800 000(1)
Tobias Almstedt 775 000(1)
Vladimir Svoboda 750 000(1)
Elie Colletti 750 000(1)
Bruce Allen 700 000(2)
David Leneveu 650 000(2)
Jarkko Hakala 575 000(2)
Dmitri Dolishnya 550 000(1)
Kevin Penman 450 000(2)
Jim Edwards 450 000(3)
Oleg Weremy 430 000(1)
George Dundas 425 000(1)
Ludek Plasek 425 000(1)
Petr Kanko 400 000(1)
Ray Brisebois 400 000(1)
Jiri Klimt 350 000(1)
Renat Gretchaninov 350 000(2)
Jean Lapierre 350 000(0)
Michael Sauer 300 000(1)
Jean-Guy Tremblay 300 000(0)
Chris Benoit 300 000(1)
Beat Schwaller 300 000(2)
Frank Liberty 290 000(1)
Elmo Hell 275 000(3)
Fai Xie 225 000(0)
David Lavallee 200 000(1)
Algot Blix 200 000(1)
Ju-wei Cong 200 000(1)


Farm Payroll

Aleksandr Luchinkin 40 000(1)
Taras Utepov 25 000(1)




Jaunes

Arena
Capacity8 621
Ticket Price$58,00


Income

Current Funds$27 872 573
Home Games Remaining34
Avg. Attendance8 621
Avg. Revenue/Game$750 027
Projected Revenue$25 500 918

Expenses

Pro Payroll$13 100 000
Farm Payroll$675 000
Prospect Fees$0 000
Coach$3 400 000
Games Remaining70
Total Game Expenses$209 451
Projected Expenses$14 661 585
Projected Balance$38 711 906

Salary Commitment

Year: 2013$13 775 000
Year: 2014$10 535 000
Year: 2015$4 775 000
Year: 2016$1 620 000

Pro Payroll

Christian Berglund 1 700 000(2)
Michal Philipp 1 300 000(4)
Tom Redlihs 1 000 000(3)
Ruslan Fedotenko 1 000 000(2)
Dave Bolland 800 000(3)
Alexei Tezikov 800 000(2)
Erik Rasmussen 800 000(2)
Petr Louzek 600 000(3)
Jim Slater 600 000(3)
Michel Periard 600 000(1)
Michael Sevecek 500 000(2)
Dave Duerden 500 000(1)
Ludek Plasek 425 000(1)
Tony Allen 400 000(1)
Mathieu Chouinard 400 000(1)
Marc-Andre Cliche 300 000(1)
Milan Bros 300 000(1)
Shaun Klyakhandler 275 000(4)
Risardas Vaclaovas 200 000(2)
Joel Nemecek 200 000(2)
Guy Rooneem 200 000(2)
Libor Hlinka 200 000(2)


Farm Payroll

Kyle Calder 175 000(1)
Rick Berry 100 000(1)
Cristian Olsson 50 000(3)
Paul Tardif 40 000(1)
Erik Hultgren 35 000(3)
Joe Chambers 35 000(3)
Alfons Markusson 35 000(3)
Valdemar Zahradnicek 25 000(4)
Martin Scerban 20 000(2)
Nikolajs Nikolajevs 20 000(2)
Georgijs Romanovskis 20 000(2)
Lou Bouchard 20 000(2)
Gordie Pearson 20 000(2)
Henryk Olszewski 20 000(2)
Yasunari Yamasaki 20 000(4)
Jeff Harrison 20 000(2)
Jeff MacMillan 20 000(2)




Bears

Arena
Capacity8 451
Ticket Price$65,00


Income

Current Funds$11 289 548
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$13 335 000
Farm Payroll$185 000
Prospect Fees$0 000
Coach$2 200 000
Games Remaining82
Total Game Expenses$191 707
Projected Expenses$15 720 000
Projected Balance-$4 430 452

Salary Commitment

Year: 2013$13 335 000
Year: 2014$7 885 000
Year: 2015$2 875 000
Year: 2016$0 000

Pro Payroll

Aleksandr Zemlyanoy 1 700 000(2)
Grigori Kiriyenko 1 350 000(3)
Wes Benoit 1 100 000(2)
Visa Jarvela 800 000(3)
Ronald Petrovicky 750 000(1)
Jaakko Matthila 750 000(1)
Mikael Tellqvist 635 000(2)
Oraz Khrapaty 600 000(2)
Dmitry Kazakov 550 000(0)
Kiril Zadorozhnyi 550 000(1)
Brett Skinner 500 000(1)
Morgan Warren 500 000(1)
Dane Byers 450 000(3)
Bjrn Hedberger 450 000(1)
Scotty Vlastelic 450 000(0)
Dan Andersson 400 000(1)
Guibert Ferraro 400 000(1)
Peter Dineen 350 000(0)
Aleksander Grabowska 350 000(1)
Bill Neale 325 000(0)
Andrew Kozek 300 000(1)
Jose Valledor 300 000(0)
Herbert Koval 275 000(3)
Ondrej Fiala 275 000(2)
Mario Griffith 275 000(0)
Andrejus Matulewicz 250 000(2)
Petro Gerasimenko 250 000(1)
Kamil Pahulak 250 000(2)
Mikko Lehtonen 250 000(1)
Petteri Haakana 200 000(2)
Mathieu Grava 200 000(0)


Farm Payroll

Ilja Bryzgalov 185 000(0)




Ice

Arena
Capacity7 713
Ticket Price$60,00


Income

Current Funds$2 930 411
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$20 025 000
Farm Payroll$560 000
Prospect Fees$0 000
Coach$1 300 000
Games Remaining82
Total Game Expenses$266 890
Projected Expenses$21 885 000
Projected Balance-$18 954 589

Salary Commitment

Year: 2013$21 075 000
Year: 2014$17 045 000
Year: 2015$9 130 000
Year: 2016$3 585 000

Pro Payroll

Aleksandr Mironov 1 800 000(2)
Jan Duda 1 750 000(3)
Sergei Lazarenko 1 250 000(1)
Stefan Buchleitner 1 000 000(2)
Alexei Shkotov 950 000(3)
Dunc Betournay 950 000(3)
Jiri Skuta 950 000(1)
Steffon Landers 925 000(4)
Fredrik Ulander 800 000(4)
Vitaly Morozov 800 000(2)
Timo Helbling 800 000(2)
Tomas Svejkovsky 800 000(1)
Ilkka Nyyssnen 750 000(2)
Aleksandr Soin 750 000(4)
Robert Esche 730 000(1)
ickarRauge Jonsson 700 000(4)
Tim Ramholt 675 000(3)
Vitaly Kvotchinski 670 000(3)
Hugo Hinks 625 000(2)
Aki Miikkulainen 550 000(2)
Erwin Wallroth 550 000(3)
Jordan Krestanovich 500 000(2)
Marcus Jonasen 500 000(0)
Jan Touzimsky 450 000(2)
Leiv Gulbrandsen 250 000(4)
Wyatt Crain 200 000(1)
Premysl Vessely 200 000(2)
Ladislav Sura 200 000(2)
Genadijs Voss 200 000(2)


Farm Payroll

Ben Eager 70 000(1)
Jeff Langlois 60 000(0)
Martin Pospisil 50 000(0)
Stephane Veilleux 50 000(0)
Filip Kalinin 50 000(0)
Jeff Cheezo 50 000(0)
Katsumi Yoshioka 50 000(4)
Henrik Musakka 30 000(1)
Juha Kivilahti 25 000(4)
Hiroshi Yamasaki 25 000(4)
Tarmo Kantee 20 000(2)
Gerhard Schulde 20 000(2)
Roberts Kalmikovs 20 000(4)
Thomas Daniele 20 000(4)
Arno Shaltis 20 000(4)




Chiefs

Arena
Capacity10 000
Ticket Price$60,00


Income

Current Funds$12 689 303
Home Games Remaining35
Avg. Attendance8 557
Avg. Revenue/Game$770 115
Projected Revenue$26 954 025

Expenses

Pro Payroll$13 795 000
Farm Payroll$581 600
Prospect Fees$0 000
Coach$3 100 000
Games Remaining71
Total Game Expenses$213 129
Projected Expenses$15 132 178
Projected Balance$24 511 150

Salary Commitment

Year: 2013$14 281 600
Year: 2014$9 535 500
Year: 2015$4 525 000
Year: 2016$3 775 000

Pro Payroll

Jan Horacek 1 500 000(2)
Blake Comeau 950 000(4)
Petr Polak 800 000(1)
Brooks Orpik 800 000(1)
Norm Gross 800 000(1)
Alexei Cherepanov 750 000(3)
Darin Olver 750 000(4)
Mika Kunttu 725 000(4)
Igors Shilovs 725 000(4)
Herman Egemann 625 000(4)
Peter Mueller 500 000(2)
Matt Lashoff 500 000(1)
Nikita Alexeev 500 000(1)
Jiri Tlusty 500 000(2)
Robert Betsikokos 450 000(2)
Andrei Terekhov 350 000(2)
Tyler Plante 300 000(1)
Steve Downie 300 000(1)
Jonathan Quick 300 000(1)
T.J. Oshie 300 000(1)
Rainer Ortner 300 000(2)
Trevor Lewis 300 000(2)
Stanislav Gron 300 000(2)
Eduards Voss 250 000(2)
Casey Hankinson 200 000(2)
Joel Prpic 20 000(1)


Farm Payroll

Chris Neil 75 000(0)
Guillaume Guay 55 500(2)
Timo Vertala 41 100(1)
Eric Bertrand 40 000(1)
Mark Story 30 000(2)
Tarvydas Drotvinas 25 000(2)
Mark Playfair 25 000(1)
Juonele Matulis 25 000(2)
Szczepan Mirga 25 000(2)
Davi Ton 25 000(2)
Len Bailey 25 000(2)
Olympio Schnyder 25 000(2)
Aado Tode 25 000(2)
Andris Peters 25 000(2)
Frantisek Mihok 25 000(2)
Guido Genazzi 25 000(2)
Wilhelm Ronning 25 000(2)
Brad Lukowich 20 000(0)
Darren Morin 20 000(1)




IceSharks

Arena
Capacity8 429
Ticket Price$32,00


Income

Current Funds$749 585
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$11 400 000
Farm Payroll$205 000
Prospect Fees$0 000
Coach$950 000
Games Remaining82
Total Game Expenses$153 110
Projected Expenses$12 555 000
Projected Balance-$11 805 415

Salary Commitment

Year: 2013$11 605 000
Year: 2014$6 705 000
Year: 2015$3 605 000
Year: 2016$30 000

Pro Payroll

Johan Salming 1 100 000(1)
Ryan Richard 900 000(1)
Jonathan Hergesheimer 900 000(2)
Jonathan Cheechoo 800 000(2)
Joe Graboski 750 000(1)
Mikhail Bondarenko 600 000(3)
Arnim Taubey 550 000(1)
Mark Tobin 500 000(3)
Ryan Audet 450 000(3)
Ondrej Stepanek 450 000(1)
Camran Akhmetbekov 450 000(3)
Miguel Diplock 450 000(3)
Vyacheslav Bazhukov 450 000(3)
Anton Starostenko 400 000(3)
Dennis Wakaluk 350 000(2)
Raymond Bilencourt 350 000(2)
Patrik Berglund 300 000(2)
Frankl Soldati 300 000(2)
Jrgen Liimatainen 250 000(1)
Daniel Muller 250 000(1)
Ville Ihalainen 250 000(1)
Sergei Ruscova 200 000(1)
Marc Schnyder 200 000(1)
Niclas Larsson 200 000(0)
Kenny Fagerholm 200 000(3)


Farm Payroll

Ville Laaksonen 75 000(3)
Urs Kaelin 35 000(2)
Robert Reuter 35 000(2)
Naoyuki Yamasaki 30 000(2)
Jinrich Ondo 30 000(4)




Penguin

Arena
Capacity7 893
Ticket Price$48,00


Income

Current Funds$20 631 894
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$8 400 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$114 634
Projected Expenses$9 400 000
Projected Balance$11 231 894

Salary Commitment

Year: 2013$8 600 000
Year: 2014$3 675 000
Year: 2015$1 150 000
Year: 2016$200 000

Pro Payroll

Norm Branigan 550 000(1)
Igors Macijevskis 500 000(1)
Mark Mitera 500 000(2)
Jeff Zatkoff 500 000(3)
Yasunari Matoyama 450 000(1)
Bryan Martineau 400 000(1)
Frederic Kelly 400 000(2)
Jules Hadley 300 000(0)
Vitaly Ivanov 300 000(0)
Jamie McGinn 300 000(2)
Shawn Matthias 300 000(2)
Darryl Ronning 300 000(2)
Dan Collins 275 000(1)
Camran Doulova 275 000(2)
Chad Denny 275 000(1)
Michael Blunden 275 000(1)
Evan Brophey 250 000(1)
Richard Clune 250 000(1)
Brodie Dupont 250 000(1)
Bjorn Ricardsson 250 000(3)
Aleksas Gaizauskas 250 000(1)
Alexei Brechkovsky 250 000(2)
Marek Bartanus 200 000(1)
Knut Lindfors 200 000(1)
Hiroshi Nara 200 000(1)
Andreas Frielinghaus 200 000(3)
Dominique Ciolino 200 000(4)
David Sutter 200 000(1)
Borje Haugland 200 000(1)
Frederic Nigh 200 000(1)
Theodor Krafft 200 000(2)


Farm Payroll




Griffins

Arena
Capacity9 000
Ticket Price$55,00


Income

Current Funds$31 890 253
Home Games Remaining30
Avg. Attendance8 754
Avg. Revenue/Game$722 182
Projected Revenue$21 665 460

Expenses

Pro Payroll$11 525 000
Farm Payroll$764 000
Prospect Fees$0 000
Coach$2 750 000
Games Remaining62
Total Game Expenses$183 402
Projected Expenses$11 370 951
Projected Balance$42 184 762

Salary Commitment

Year: 2013$12 289 000
Year: 2014$9 819 000
Year: 2015$5 966 500
Year: 2016$3 765 000

Pro Payroll

Martins Karsums 1 200 000(4)
Tuukka Rask 750 000(4)
Jeremy Colliton 750 000(2)
Petr Vrana 750 000(2)
Miikka Nieminen 750 000(4)
Tommi Kanniainen 650 000(1)
Anders Myrvold 650 000(3)
Igor Chukanov 650 000(4)
Frederic Zavisha 550 000(3)
Marc Potvin 550 000(1)
LMikael Moen 500 000(1)
Matt Walker 500 000(2)
Trevor Letowski 500 000(2)
Ian Nykyforuk 500 000(3)
Jeff Frazee 400 000(1)
Frantisek Kapusta 400 000(2)
Yannick Lochhead 350 000(2)
Brendan Mikkelson 300 000(1)
Joakim Lindstrom 300 000(4)
Garri Doulova 275 000(2)
Bryan Armstrong 250 000(3)


Farm Payroll

Matt Smaby 65 000(3)
Bryan Bickell 65 000(4)
Harvey Horita 50 000(4)
Mike Zigomanis 50 000(1)
Hkan Johansson 50 000(3)
Urmet Vainmaa 42 500(2)
David Krejci 41 500(3)
Ales Vostrak 40 000(2)
Erirnberg Brasar 30 000(2)
Ken Boissonneault 30 000(2)
Daniel Vak 30 000(2)
Chris Preston 30 000(2)
Alpo Hanninen 25 000(3)
Ryan Cashman 25 000(3)
Olgierd Keleras 25 000(2)
Del Ducharme 25 000(3)
Roland Pantani 25 000(2)
Vaino Piirmets 25 000(2)
Trevor McLean 25 000(2)
Robert Kjellsson 25 000(2)
Hiroshi Yoshida 20 000(1)
Evgeni Khvostov 20 000(3)




Grizzlies

Arena
Capacity7 693
Ticket Price$44,00


Income

Current Funds$13 177 991
Home Games Remaining38
Avg. Attendance7 693
Avg. Revenue/Game$507 738
Projected Revenue$19 294 044

Expenses

Pro Payroll$13 300 000
Farm Payroll$20 000
Prospect Fees$0 000
Coach$1 950 000
Games Remaining76
Total Game Expenses$186 220
Projected Expenses$14 152 683
Projected Balance$18 319 352

Salary Commitment

Year: 2013$13 720 000
Year: 2014$5 725 000
Year: 2015$3 200 000
Year: 2016$1 300 000

Pro Payroll

Taylor Pyatt 1 300 000(1)
Steven Stamkos 1 000 000(4)
Ladislav Stantien 1 000 000(1)
Libor Javin 900 000(1)
Valeri Khramtsov 875 000(1)
Ladislav Baca 800 000(3)
Michal Kuznetsov 800 000(1)
Valery Batyrshin 800 000(1)
Daniil Lodygin 700 000(3)
Michel Francis 550 000(2)
Davi Stefan 500 000(2)
Jon Dahl 500 000(1)
Enver Lisin 425 000(2)
Matthieu Chouinard 400 000(1)
Evgeny Artyukhin 400 000(2)
Lubomir Kozlej 400 000(1)
Andrei Smirnov 400 000(2)
Kyle Chapmann 400 000(3)
Cameron Gaunce 300 000(4)
James Howard 300 000(0)
Demian Holota 250 000(2)
Jan Chabada 200 000(1)
Alex Kotalik 200 000(1)
Sebastien Tormonen 200 000(1)
Seamus Kotyck 200 000(1)
Karel Cernosek 200 000(1)


Farm Payroll

Peter Bjuhr 20 000(1)




LckMonster

Arena
Capacity8 942
Ticket Price$37,00


Income

Current Funds$12 627 276
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$11 500 000
Farm Payroll$737 500
Prospect Fees$0 000
Coach$2 550 000
Games Remaining82
Total Game Expenses$180 335
Projected Expenses$14 787 500
Projected Balance-$2 160 224

Salary Commitment

Year: 2013$12 002 500
Year: 2014$5 112 500
Year: 2015$2 030 000
Year: 2016$230 000

Pro Payroll

Steve Montador 2 000 000(1)
Patrick Kane 1 000 000(3)
Anton Babchuk 750 000(1)
Kyle Okposo 750 000(2)
Adam Pineault 750 000(3)
John Wagner 525 000(2)
Ryan Parent 500 000(1)
Libor Cartelli 500 000(0)
Scott Jackson 400 000(1)
Tomas Kudrna 400 000(1)
Jan Toman 350 000(1)
Miroslav Lavrince 350 000(1)
Tomas Surovy 325 000(2)
David Booth 300 000(2)
Pavel Brendl 300 000(1)
Michal Neuvirth 300 000(2)
Cory Emmerton 300 000(1)
Boris Stefanyshyn 275 000(2)
T.J. Hensick 275 000(1)
Perttu Lindgren 275 000(1)
Nate Hagemo 275 000(1)
Pat Freeman 250 000(2)
Phil Oreskovic 250 000(1)
Oskars Bartulis 200 000(1)
Maciej Olsza 200 000(4)
Mikolaj Gomulka 200 000(2)


Farm Payroll

Anton Kadeykin 80 000(2)
Jamie Ruff 65 000(1)
Terry Holmes 50 000(0)
Frantisek Rucinski 50 000(1)
Pierrick Carpini 50 000(0)
Sasha Pokulok 50 000(1)
Boris Valabik 50 000(3)
Brad Fraser 35 000(0)
Stefan Meyer 35 000(1)
Patrik Frdin 30 000(0)
Aleksandr Krivonozhkin30 000(2)
Filip Krawiecki 30 000(0)
Richard Zmelik 30 000(4)
Lubor Korinek 27 500(2)
Sebastien Charpentier 25 000(1)
Alexei Kaigorodov 20 000(0)
Xavier Corish 20 000(2)
Stellan Guidon 20 000(1)
Jim Vandermeer 20 000(0)
Daniil Likhovtsev 20 000(1)




Bruin

Arena
Capacity8 571
Ticket Price$40,00


Income

Current Funds$45 731
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$21 420 000
Farm Payroll$115 000
Prospect Fees$0 000
Coach$1 400 000
Games Remaining82
Total Game Expenses$279 695
Projected Expenses$22 935 000
Projected Balance-$22 889 269

Salary Commitment

Year: 2013$22 035 000
Year: 2014$14 720 000
Year: 2015$9 095 000
Year: 2016$2 720 000

Pro Payroll

Pasi Heino 1 200 000(3)
Richard Lintner 1 000 000(2)
Pavel Sip 1 000 000(1)
Niclas Bergqvist 1 000 000(3)
Michal Sevecek 1 000 000(2)
Mike Mottau 1 000 000(1)
Lauri Ojamaa 1 000 000(4)
Maxime Ouellet 950 000(2)
Janis Dabolins 920 000(4)
Ivan Huml 900 000(2)
Andrej Lilja 800 000(3)
Jarkko Aurola 800 000(4)
Trevor Deschenes 800 000(1)
Igor Valeev 750 000(1)
Jaakko Moilanen 700 000(3)
Christian Olsson 625 000(2)
Al Jarmel 600 000(1)
David Ton 600 000(2)
Vladimir Ivanov 575 000(3)
Ron Parker 550 000(2)
Patrick Eaves 500 000(1)
Lionnel Belcour 500 000(1)
Daniel Lamich 500 000(1)
Timo Ahonen 500 000(3)
Karel Jantovsky 500 000(1)
Olli Alminoja 500 000(3)
Tomas Linhart 500 000(0)
Roman Yubin 400 000(3)
Masi Marjamaki 350 000(0)
Jarrett Stoll 350 000(3)
Jeff Kortje 350 000(3)
Matt Kassian 275 000(1)
Bruno Cotti 275 000(1)
Henrik Bergfors 250 000(1)
Cody Bass 250 000(1)


Farm Payroll

Yuri Dubrovsky 65 000(1)
Dmitry Chistyakov 50 000(1)




Pirates

Arena
Capacity7 582
Ticket Price$40,00


Income

Current Funds$5 429 567
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$13 095 000
Farm Payroll$50 000
Prospect Fees$0 000
Coach$1 855 000
Games Remaining82
Total Game Expenses$182 927
Projected Expenses$15 000 000
Projected Balance-$9 570 433

Salary Commitment

Year: 2013$13 095 000
Year: 2014$3 550 000
Year: 2015$1 825 000
Year: 2016$0 000

Pro Payroll

Stanislav Mirnya 875 000(3)
Marek Kudrna 800 000(1)
Stanislav Mudroch 800 000(1)
Viktor Anufriyev 800 000(2)
Milan Bartovic 750 000(0)
Milan Steiner 750 000(3)
Syogo Muto 700 000(0)
Stefan Molin 650 000(1)
Matt Ferraro 625 000(1)
Glen Schow 600 000(1)
Ondrej Rozsival 600 000(2)
Xavier Letendre 550 000(0)
Marcus Vainio 550 000(1)
Kyle Wanvig 550 000(1)
Markus Abrahamsson 525 000(1)
Fred Matte 500 000(1)
Eric Dore 500 000(1)
Vlastimil Suchanek 500 000(1)
Aleksandr Guschin 500 000(1)
Richard Maccaux 450 000(1)
Patrick Biggs 450 000(1)
Markus Zingler 445 000(1)
Patrick Dwyer 440 000(0)
Michael Erickson 400 000(1)
Pietro Cimino 350 000(1)
Aaron Rome 350 000(1)
Christian Roch 325 000(2)
Martin Ulstein 200 000(3)


Farm Payroll

Karri Inkilinen 50 000(0)




RiverRats

Arena
Capacity8 642
Ticket Price$65,00


Income

Current Funds$28 631 183
Home Games Remaining36
Avg. Attendance7 152
Avg. Revenue/Game$697 320
Projected Revenue$25 103 520

Expenses

Pro Payroll$9 885 000
Farm Payroll$100 000
Prospect Fees$0 000
Coach$5 250 000
Games Remaining71
Total Game Expenses$185 793
Projected Expenses$13 191 280
Projected Balance$40 543 423

Salary Commitment

Year: 2013$9 985 000
Year: 2014$2 850 000
Year: 2015$2 000 000
Year: 2016$825 000

Pro Payroll

Francois Beauchemin 900 000(1)
Alex Tourigny 800 000(4)
Doug Janik 700 000(1)
Victor Anufriyev 600 000(1)
Michal Rozsival 600 000(1)
Shane Endicott 525 000(2)
Ludek Travnicek 525 000(3)
Sheldon Keefe 450 000(1)
Josh Green 450 000(1)
Vladimir Orszagh 450 000(1)
Nikolai Kartsev 400 000(1)
Vadim Pantiukhov 400 000(1)
Jan Stepanek 400 000(3)
Curtis Cruickshank 385 000(1)
Richar Morave 325 000(2)
Romans Sorokins 300 000(1)
Matthieu Descoteaux 300 000(1)
Dalibor Steiner 275 000(1)
Anatoli Proschkin 250 000(3)
Daniel Corso 250 000(1)
Kostya Klei 200 000(1)
Jergus Blazek 200 000(1)
Milan Kraft 200 000(1)


Farm Payroll

Tomas Sykora 45 000(1)
Jason Doig 30 000(1)
Nelson Lefebvre 25 000(4)




Wolves

Arena
Capacity7 774
Ticket Price$45,00


Income

Current Funds$10 063 597
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$11 525 000
Farm Payroll$61 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$153 488
Projected Expenses$12 586 000
Projected Balance-$2 522 403

Salary Commitment

Year: 2013$11 525 000
Year: 2014$6 725 000
Year: 2015$3 950 000
Year: 2016$1 600 000

Pro Payroll

Nilsson Barthelsson 775 000(2)
Aleksander Bushchan 750 000(1)
Vitus Grand 675 000(1)
Vesa Vaittinen 650 000(4)
Wolf Bruch 650 000(3)
Chad Wiseman 575 000(2)
Justin Peters 550 000(3)
Matt Pettinger 525 000(2)
Sergejs Kardass 525 000(2)
Eddy Brochu 500 000(4)
Jaroslav Pospisil 450 000(0)
Jean-Paul Tardif 450 000(3)
Ulrich Baune 425 000(0)
Tibor Handzus 425 000(3)
Kris Chucko 425 000(1)
Mattias Henriksson 420 000(0)
Michel Quigley 400 000(0)
Orville Deschenes 400 000(0)
Marcus Malinen 380 000(0)
Wlodzimierz Maciek 375 000(1)
Darryl Waters 375 000(1)
Louis Harper 375 000(0)
Valery Schelkunov 375 000(2)
Rick Corbin 370 000(0)
Hal Breitenbach 365 000(0)
Michael Goertz 350 000(1)
Chris Durand 300 000(1)
Dalyn Flatt 300 000(1)
Cody Franson 275 000(1)
Olivier Bocci 275 000(3)
Olivier Geiger 275 000(1)
Henry Simard 250 000(1)
Philippe Gogulla 250 000(1)
Juriy Janyshevskyj 250 000(4)
Rodolphe Bovet 200 000(1)
Blaise Anderhub 200 000(4)


Farm Payroll

Sebastien Caron 40 000(0)
Stanislav Vogeltanz 21 000(0)




SoundTiger

Arena
Capacity8 867
Ticket Price$45,00


Income

Current Funds$8 130 936
Home Games Remaining38
Avg. Attendance8 867
Avg. Revenue/Game$598 522
Projected Revenue$22 743 836

Expenses

Pro Payroll$18 784 069
Farm Payroll$430 000
Prospect Fees$0 000
Coach$1 600 000
Games Remaining75
Total Game Expenses$253 830
Projected Expenses$19 037 258
Projected Balance$11 837 514

Salary Commitment

Year: 2013$19 214 069
Year: 2014$15 339 069
Year: 2015$8 650 000
Year: 2016$4 450 000

Pro Payroll

Matthew Lombardi 1 600 000(4)
Andrej Meszaros 1 250 000(4)
Alexei Volkov 1 150 000(2)
Martin Vagner 1 000 000(1)
James Van Riemsdyk 1 000 000(3)
Erwin Quentin 1 000 000(2)
Juha Ijs 1 000 000(3)
Maksim Stepanov 850 000(4)
Mikko Savinen 850 000(3)
Billy Willard 800 000(2)
Shea Weber 800 000(3)
Gregor Baumgartner 775 000(1)
Grayden Fullum 750 000(4)
Ari Kauppinen 750 000(2)
Nikos Bean 750 000(1)
Sup Reims 750 000(2)
Jens Srnblad 709 069(2)
Miroslav Pacal 500 000(2)
Brandon Dubinsky 500 000(3)
Marek Zagrapan 500 000(1)
Tyler Aggio 500 000(2)
Ty Wishart 300 000(2)
Elmo MacLendon 300 000(1)
Jame Pollock 200 000(1)
Jeff Halpern 200 000(1)


Farm Payroll

Lee Falardeau 60 000(2)
Jiri Malinsky 60 000(2)
Elfot Penza 60 000(2)
Ian Cole 50 000(3)
Jonas Kandergrd 50 000(2)
Bob Smith 45 000(1)
Jim Peters 35 000(1)
Chris Lawrence 25 000(1)
Kasparas Vidugiris 25 000(1)
T.J Daciuk 20 000(1)




Wolfpack

Arena
Capacity9 024
Ticket Price$50,00


Income

Current Funds$9 361 190
Home Games Remaining38
Avg. Attendance9 011
Avg. Revenue/Game$675 850
Projected Revenue$25 682 300

Expenses

Pro Payroll$16 000 000
Farm Payroll$610 000
Prospect Fees$0 000
Coach$1 975 000
Games Remaining75
Total Game Expenses$226 646
Projected Expenses$16 998 476
Projected Balance$18 045 014

Salary Commitment

Year: 2013$16 910 000
Year: 2014$8 050 000
Year: 2015$4 550 000
Year: 2016$2 100 000

Pro Payroll

Jordan Smith 1 500 000(1)
Roman Teslyuk 1 500 000(4)
Mike Green 1 000 000(2)
Alexander Radulov 1 000 000(3)
Marek Bednar 800 000(1)
Jeff Schultz 800 000(1)
Luciano Kuki 750 000(1)
Jamie Smith 750 000(3)
Otakar Ujcik 750 000(1)
Jergus Branda 600 000(2)
Dalemir Kalinski 600 000(4)
Bruce Graham 575 000(3)
Marius Bollier 500 000(2)
Stanislav Dzubak 500 000(2)
Pavel Jaskin 500 000(2)
Dmitri Chernykh 450 000(1)
Jian-ying Kwan 450 000(1)
Dmitri Romanov 450 000(1)
Chris Stewart 400 000(2)
William Falk 400 000(1)
Nazer Ospanov 400 000(1)
Nobuyuki Aikyo 350 000(1)
Calle Wahlroos 300 000(1)
Abraham Sandvik 300 000(1)
Nikolai Dolidovich 300 000(1)
Rastislav Malinyak 300 000(1)
Ilja Zubov 275 000(1)
Jrgen Limatainen 250 000(1)


Farm Payroll

Jaroslav Bros 125 000(3)
Marek Tomajko 95 000(0)
Jergus Demel 75 000(0)
Ken Hickes 75 000(0)
Tomas Benysek 60 000(0)
Zdenek Dlouhy 45 000(0)
Joose Svensson 35 000(1)
Alex Schilansky 35 000(0)
Jozef Pilenz 35 000(0)
Dan Lavoie 30 000(0)




Americans

Arena
Capacity8 954
Ticket Price$25,00


Income

Current Funds-$1 607 408
Home Games Remaining37
Avg. Attendance8 954
Avg. Revenue/Game$335 775
Projected Revenue$12 423 675

Expenses

Pro Payroll$13 440 000
Farm Payroll$260 000
Prospect Fees$0 000
Coach$2 125 000
Games Remaining75
Total Game Expenses$192 988
Projected Expenses$14 474 085
Projected Balance-$3 657 818

Salary Commitment

Year: 2013$13 700 000
Year: 2014$8 210 000
Year: 2015$5 915 000
Year: 2016$1 790 000

Pro Payroll

Rupert Klimmer 1 250 000(3)
Adam Rogers 1 090 000(4)
Sid Lauzon 950 000(2)
Geoff Paukovich 900 000(3)
Marc-Andre Bernier 875 000(2)
Vladimir Stavjana 825 000(1)
Rene Vydareny 800 000(1)
Kyle Wharton 800 000(3)
Marc-Andre Thinel 750 000(1)
Jussi Raiskila 700 000(4)
Igor Kudashov 650 000(1)
Egon Koller 500 000(3)
Darren Keith 500 000(1)
KarlJohan Johansson 400 000(3)
Bartas Leskien 300 000(0)
Mason Raymond 300 000(1)
Vojtech Polak 300 000(1)
Ernst Jeker 275 000(3)
Teemu Laakso 275 000(1)
Chris Vande Velde 250 000(1)
Shea Guthrie 250 000(1)
Nikolai Nikolajevs 200 000(2)
Niklas Evensen 200 000(1)
Robert Safarik 200 000(2)
Ryan Cameron 200 000(1)


Farm Payroll

Aleksey Gainutdinov 75 000(1)
Jiri Martine 70 000(2)
Lennart Andersson 65 000(1)
Erik Christensen 50 000(1)




MghtyMoose

Arena
Capacity7 803
Ticket Price$40,00


Income

Current Funds$2 977 271
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$13 795 000
Farm Payroll$550 000
Prospect Fees$0 000
Coach$1 200 000
Games Remaining82
Total Game Expenses$189 573
Projected Expenses$15 545 000
Projected Balance-$12 567 729

Salary Commitment

Year: 2013$14 155 000
Year: 2014$8 965 000
Year: 2015$2 410 000
Year: 2016$500 000

Pro Payroll

Aleksei Sergievsky 1 500 000(2)
Stefan Petterstrm 1 100 000(1)
Jiri Hudler 900 000(2)
Brje Ahlstrm 900 000(2)
Eric Pass 800 000(1)
Brady Metcalfe 750 000(2)
Daniel Olsn 600 000(2)
Francois Roach 600 000(3)
Sean McAslan 500 000(1)
Brandon Sutter 500 000(3)
Lars Eller 500 000(3)
Kyle Clark 500 000(2)
Gregor Behringer 500 000(2)
Maxim Demidov 500 000(2)
Nick McClelland 450 000(0)
Bjrn Hedn 350 000(1)
Vadim Anufriyev 320 000(1)
Pier-Olivier Pelletier300 000(1)
Tom Nevala 300 000(1)
Dan Bertram 300 000(1)
Reno Rotter 300 000(2)
Riku Hahl 300 000(1)
Tyler Beskorowany 300 000(4)
Patrick Davis 275 000(1)
Mark Fraser 250 000(1)
Adam McQuaid 250 000(1)
Jrgen Dehmer 200 000(3)
Jesper Nordstrom 200 000(4)


Farm Payroll

Blair MacGregor 50 000(0)
Yanush Judka 50 000(3)
Patrik Streit 40 000(0)
Carl Soderberg 35 000(1)
Jonne Kalto 30 000(3)
Jamie Lundmark 30 000(1)
Ales Lindroos 30 000(3)
Eric Chouinard 30 000(1)
Fedor Kramchenko 30 000(0)
Denis Shvidki 30 000(1)
Lance Ward 30 000(0)
Dick Axelsson 27 500(2)
Kirill Tulupov 27 500(2)
Simon Sanguinaco 25 000(2)
Takhir Fomenko 25 000(2)
Klaus Wohlgemuth 20 000(0)
Ilkka Kujala 20 000(0)
Dmitrijs Bodnieks 20 000(1)




CCCP

Arena
Capacity9 100
Ticket Price$45,00


Income

Current Funds$18 728 380
Home Games Remaining32
Avg. Attendance9 100
Avg. Revenue/Game$614 250
Projected Revenue$19 656 000

Expenses

Pro Payroll$16 100 000
Farm Payroll$545 000
Prospect Fees$0 000
Coach$1 800 000
Games Remaining63
Total Game Expenses$224 939
Projected Expenses$14 171 159
Projected Balance$24 213 221

Salary Commitment

Year: 2013$16 490 000
Year: 2014$9 907 500
Year: 2015$4 385 000
Year: 2016$700 000

Pro Payroll

Dan Paille 1 500 000(1)
Robert Caslava 1 200 000(1)
Kyle Turris 1 000 000(3)
Mark Stuart 1 000 000(2)
Michal Sivek 950 000(1)
Petri Koivurinne 875 000(3)
Tobias Bjuhr 850 000(1)
Derick Brassard 750 000(2)
Patrick Vanek 700 000(4)
Martin Nemcicky 650 000(1)
Levente Szuper 625 000(2)
Ferdinand Lazue 600 000(0)
Gerry Ray 525 000(3)
Jason Ryznar 500 000(1)
Claude Giroux 500 000(2)
Riku Helenius 500 000(2)
Daniel Frisk 400 000(3)
Richard Seeley 400 000(2)
Sasha Goc 400 000(2)
John Wikstrom 400 000(2)
Kaj Pohjaranta 375 000(3)
Jean Turcotte 350 000(2)
Jonathan Sigalet 300 000(1)
Aleksei Smirnov 300 000(2)
Eric Beaudoin 300 000(1)
Craig Maness 300 000(0)
Evgeni Antonenko 250 000(1)
Bobby Sanguinetti 250 000(2)
Anatoli Proshkin 250 000(3)


Farm Payroll

Alexander Auld 90 000(0)
Leonid Dyakonov 52 500(3)
Jaroslav Martine 47 500(2)
Harvey Gareau 40 000(3)
Alexander Svoboda 40 000(0)
Tommy Nurkkela 37 500(3)
Steven Shantz 35 000(3)
Bernhard Rotter 32 500(1)
Angel Alin 32 500(3)
Rami Miikkulainen 32 500(3)
Aleksandrs Nikitins 30 000(1)
Konstantin Pushkarev 30 000(3)
Alexander Wegener 25 000(0)
Klym Pekar 20 000(1)




Traktor

Arena
Capacity8 294
Ticket Price$42,00


Income

Current Funds$18 175 991
Home Games Remaining29
Avg. Attendance8 294
Avg. Revenue/Game$522 522
Projected Revenue$15 153 138

Expenses

Pro Payroll$12 975 000
Farm Payroll$175 000
Prospect Fees$0 000
Coach$1 425 000
Games Remaining57
Total Game Expenses$177 744
Projected Expenses$10 131 402
Projected Balance$23 197 727

Salary Commitment

Year: 2013$13 060 000
Year: 2014$8 425 000
Year: 2015$2 600 000
Year: 2016$1 700 000

Pro Payroll

Shaun Snell 1 300 000(1)
Marian Plasek 1 250 000(2)
Burke Henry 1 100 000(2)
Christopher Bourque 950 000(4)
Andreas Barklund 900 000(2)
Nicklas Hlberg 800 000(2)
Rod Buller 750 000(4)
David Shantz 550 000(3)
Stanislav Kostichkin 500 000(0)
Guillaume Latendresse 500 000(1)
Paul Stastny 400 000(1)
Mike Goertz 350 000(1)
Kurt Wert 350 000(3)
Evgeny Vorobiev 350 000(0)
Ivan Vishnevskiy 300 000(2)
Radim Benysek 300 000(1)
Jeff Petry 300 000(2)
Chocimir Rudzynski 300 000(2)
Matt Niskanen 300 000(1)
Ivan Baranka 300 000(2)
Justin Abdelkader 300 000(1)
Christofer Lofberg 300 000(1)
Radek Smolenak 300 000(2)
Alex Goligoski 300 000(1)
Karl Rimeaux 275 000(2)
Genadijs Zakresevskis 250 000(1)
Frank Ehrhardt 250 000(1)


Farm Payroll

Arto Arkioma 90 000(0)
Nelson Boynton 65 000(1)
Benjamin Ethier 20 000(1)




Olympiques

Arena
Capacity8 520
Ticket Price$40,00


Income

Current Funds$16 498 186
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$9 725 000
Farm Payroll$20 000
Prospect Fees$0 000
Coach$2 400 000
Games Remaining82
Total Game Expenses$148 110
Projected Expenses$12 145 000
Projected Balance$4 353 186

Salary Commitment

Year: 2013$9 745 000
Year: 2014$7 125 000
Year: 2015$3 250 000
Year: 2016$1 000 000

Pro Payroll

Jesse Niinimaki 1 250 000(3)
Josef Boumedienne 1 150 000(1)
Igor Aliaksiej 750 000(2)
Toni Lydman 750 000(0)
Vladislav Evseev 550 000(2)
Ivar Tonsberg 500 000(3)
Jean-Francois Jacques 500 000(2)
Mikael Almstedt 500 000(1)
Mikko Liski 500 000(1)
Vyacheslav Plekhanov 500 000(2)
Myron Perechkoura 500 000(3)
Louis Pepin 350 000(4)
Joe Callahan 300 000(2)
Krystof Snizek 275 000(2)
Thibaut Chabroux 250 000(4)
Wasylo Kowelski 250 000(1)
Valery Karpov 200 000(2)
Martin Loubert 200 000(4)
Petr Vosta 200 000(2)
Alexandre Deschenes 200 000(2)
Igor Petrakov 200 000(2)
Arnost Pescha 200 000(1)
Jonathan Gagnon 200 000(2)
Matt Elich 200 000(0)
Damek Mihokov 200 000(4)


Farm Payroll

Dan Cloutier 20 000(1)




Tigers

Arena
Capacity7 854
Ticket Price$25,00


Income

Current Funds-$1 634 953
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$14 400 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 525 000
Games Remaining82
Total Game Expenses$194 207
Projected Expenses$15 925 000
Projected Balance-$17 559 953

Salary Commitment

Year: 2013$14 400 000
Year: 2014$9 800 000
Year: 2015$6 450 000
Year: 2016$2 775 000

Pro Payroll

Sergei Kastitsyn 1 200 000(4)
Dmitri Putilin 1 000 000(2)
Victor Oreskovich 900 000(3)
Gary Ewing 775 000(3)
Mike Egener 760 000(2)
Santtu Lavinen 750 000(3)
Chris Corrinet 750 000(0)
Brandon Crombeen 715 000(2)
Nicholas Boynton 675 000(1)
Mariss Bats 650 000(3)
Michail Yunkov 600 000(4)
David Liffiton 600 000(3)
Patrik Modin 600 000(1)
Ivars Lincuks 525 000(4)
Erick MacLean 425 000(0)
Valtteri Filppula 425 000(2)
Matt Zultek 400 000(1)
Brett Clouthier 400 000(1)
David Backes 400 000(1)
Joe Barnes 300 000(1)
Kristofer Westblom 275 000(1)
Chris Butler 275 000(1)
Gord Baldwin 275 000(1)
Hsi-men Xu 275 000(1)
Kris Russell 275 000(1)
Marek Wadnizak 250 000(1)
Michael Carman 250 000(2)
Lothar Schmitt 250 000(4)
Joe Micalef 225 000(0)
Guntis Pauluks 200 000(1)
Shaun Blatman 200 000(2)
Florian Duccio 200 000(4)


Farm Payroll




Rondo

Arena
Capacity8 563
Ticket Price$49,00


Income

Current Funds-$6 126 590
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$25 130 000
Farm Payroll$1 095 000
Prospect Fees$0 000
Coach$1 225 000
Games Remaining82
Total Game Expenses$334 756
Projected Expenses$27 450 000
Projected Balance-$33 576 590

Salary Commitment

Year: 2013$25 970 000
Year: 2014$21 220 000
Year: 2015$17 007 500
Year: 2016$732 500

Pro Payroll

Boyd Kane 2 000 000(3)
Henrik Sderholm 1 990 000(3)
Igor Sorokins 1 800 000(3)
Elias Hjertstedt 1 350 000(3)
Patrick Sexton 1 200 000(3)
Christian McDonnell 1 000 000(3)
Petr Meluzin 1 000 000(1)
Ron Forgie 1 000 000(3)
Jergus Jurechka 975 000(3)
Zdenek Hubacek 950 000(3)
Sid Lauzon 950 000(2)
Marco Hansch 900 000(1)
Dan Fritsche 900 000(3)
Vladimir Dlouhy 850 000(2)
Yan Baril 850 000(0)
Bjrn Hedberg 850 000(2)
Martin Chabada 825 000(2)
Brent Bailey 800 000(3)
Anders Pitknen 800 000(1)
Adam Pound 790 000(3)
Vladimir Stajana 625 000(4)
Lou Morschauser 600 000(3)
Gregory Kiriyenko 600 000(1)
Jiri Oslizlo 550 000(3)
Andreas Johansson 500 000(1)
Vitaly Anikeyenko 300 000(1)
Vranka Hirko 275 000(1)
Maczysz Olitski 275 000(2)
Ismo Hynninen 275 000(3)
Johannes Arumaa 200 000(1)


Farm Payroll

Matthias Henriksson 100 000(1)
Robert Posmyk 95 000(2)
Fedor Khramchenko 90 000(2)
Vladimir Vlasak 85 000(0)
Hironori Nakahama 85 000(0)
Jack Duguay 85 000(0)
Branyslav Fabry 82 500(2)
Will Rizzuto 75 000(2)
Ray Buchanan 70 000(3)
Petr Padelek 70 000(2)
Olegs Kikass 50 000(2)
Juris Novoselcevs 50 000(1)
Olaf Junghnel 27 500(4)
Ilia Klochkova 27 500(4)
Gah-fat Sui 27 500(4)
Robby Dee 25 000(1)
Ludvik Njerve 25 000(3)
Igor Noga 25 000(4)




Haukat

Arena
Capacity8 947
Ticket Price$45,00


Income

Current Funds$8 760 201
Home Games Remaining39
Avg. Attendance8 947
Avg. Revenue/Game$603 922
Projected Revenue$23 552 958

Expenses

Pro Payroll$12 000 000
Farm Payroll$798 000
Prospect Fees$0 000
Coach$2 750 000
Games Remaining78
Total Game Expenses$189 610
Projected Expenses$14 789 561
Projected Balance$17 523 598

Salary Commitment

Year: 2013$12 768 000
Year: 2014$8 743 000
Year: 2015$4 705 000
Year: 2016$825 000

Pro Payroll

Sean Bergenheim 1 000 000(3)
Janne Grnlun 850 000(3)
Jiri Vylidal 750 000(1)
Kurtis Foster 750 000(3)
Pierre Brindley 750 000(1)
Jiri Vyhlidal 750 000(1)
Andrei Martynov 750 000(4)
Andrew Snell 650 000(1)
Janis Darzinsh 625 000(1)
Lev Nazarov 600 000(2)
Aleksandr Razin 525 000(3)
Leos Kasik 500 000(2)
Bruno Feuerstein 500 000(2)
Eric Massie 500 000(2)
Ken Green 450 000(2)
Philippe Dionne 350 000(3)
Yuri Zolotov 325 000(3)
Vladimir Kuba 325 000(2)
Marko Lekkerimki 300 000(2)
Tony Aguirre 250 000(1)
Tomas Ton 250 000(2)
Georges Vezelize 250 000(2)


Farm Payroll

Agahgeir Tearhare 160 000(1)
Dan Jancevski 75 000(2)
Dmitri Kharitonov 50 000(3)
Ronald Parker 50 000(2)
Jeannot Lapointe 42 500(4)
Roland Pozziano 42 500(2)
Ari Keppo 42 000(2)
Lauri Tihonen 36 500(2)
Yannick Desrochers 32 500(4)
Joseph Obermoser 32 000(2)
Patrik Frdin 30 000(0)
Peter Bohman 30 000(2)
Pelle Soderlund 30 000(3)
Kabok Poushkin 30 000(1)
Ladislav Fadrny 30 000(2)
David Turcotte 25 000(2)
Andre Lackos 20 000(1)
Jason Jaspers 20 000(1)
Radek Tresl 20 000(1)




Titans

Arena
Capacity8 887
Ticket Price$45,00


Income

Current Funds$11 501 459
Home Games Remaining39
Avg. Attendance8 887
Avg. Revenue/Game$599 872
Projected Revenue$23 395 008

Expenses

Pro Payroll$10 725 000
Farm Payroll$825 000
Prospect Fees$0 000
Coach$2 175 000
Games Remaining77
Total Game Expenses$167 378
Projected Expenses$12 888 110
Projected Balance$22 008 357

Salary Commitment

Year: 2013$11 550 000
Year: 2014$6 957 500
Year: 2015$3 897 500
Year: 2016$1 865 000

Pro Payroll

Toni Sokero 1 450 000(2)
Ivan Kanarski 1 000 000(4)
Jerome Bouffard 850 000(3)
Egor Gulyavtsev 825 000(4)
Tuomi Ahonen 725 000(1)
Vyacheslav Filinov 675 000(2)
Milan Bross 600 000(1)
Radek Branda 550 000(3)
Roman Voloshenko 500 000(2)
Dave Ambroziak 500 000(1)
Raymond Sawada 500 000(3)
Gilbert Barberini 450 000(1)
Jan Runitsky 300 000(1)
Aleksei Petrenko 300 000(1)
Petr Kalus 300 000(1)
Radek Smolenack 300 000(1)
Matthias Clavell 250 000(1)
Jakub Vojta 250 000(1)
Nikolai Borodin 200 000(1)
Julius Hartmark 200 000(1)


Farm Payroll

Elmo McLendon 65 000(2)
Drew Fromlove 65 000(2)
Petr Vlcek 60 000(2)
Kota Takagi 55 000(2)
Antti Friman 45 000(2)
Ilkka Loppi 45 000(2)
Frank Nickel 40 000(2)
Tomas Andersson 40 000(4)
Damek Szabados 35 000(2)
Yosuke Fujisaki 32 500(3)
Andre Labine 30 000(1)
Martin Bacul 30 000(1)
Julien Kensett 27 500(1)
Dan Leblond 27 500(3)
Niklas Johannesson 25 000(3)
Hannu Lestinen 25 000(2)
Brian Webster 25 000(1)
Dmitri Rauhala 25 000(1)
Nobuyuki Yamamoto 25 000(3)
Jason Deblois 22 500(3)
Petr Nedve 20 000(1)
Dmytro Musakka 20 000(1)
Joe Rullier 20 000(1)
Mark Farrell 20 000(1)




Monarchs

Arena
Capacity9 000
Ticket Price$60,00


Income

Current Funds$22 940 083
Home Games Remaining36
Avg. Attendance8 990
Avg. Revenue/Game$809 064
Projected Revenue$29 126 304

Expenses

Pro Payroll$12 175 000
Farm Payroll$605 000
Prospect Fees$0 000
Coach$1 700 000
Games Remaining73
Total Game Expenses$176 585
Projected Expenses$12 890 732
Projected Balance$39 175 655

Salary Commitment

Year: 2013$12 405 000
Year: 2014$7 635 000
Year: 2015$6 185 000
Year: 2016$2 000 000

Pro Payroll

Patrick O'Sullivan 1 000 000(1)
Steve Mccarthy 900 000(3)
Martin Chouinard 900 000(1)
Michael Leighton 800 000(3)
David Lefrancois 800 000(4)
Dave Matte 750 000(3)
Mark Bell 750 000(1)
Jonathan Masse 750 000(3)
Niclas Hlberg 750 000(4)
Branislav Fabry 550 000(3)
Corey Crawford 500 000(1)
Josh Holden 500 000(2)
Lee Rettew 425 000(2)
Dalibor Sziszak 400 000(3)
Gregory Campbell 400 000(1)
Aleksei Petrenko 300 000(1)
Danny Syvret 275 000(1)
Dan-zu Dee 275 000(2)
T.J. Fast 250 000(1)
Ravil Kunayed 250 000(4)
Rashit Bernikov 250 000(2)
Pelle Linnaeus 200 000(1)
Mikelis Lauzackas 200 000(4)


Farm Payroll

Andrei Prokhorov 150 000(0)
Francis Lessard 130 000(0)
Willie Mitchell 65 000(1)
Evgeny Sukhanov 65 000(0)
Hermann Zetter 50 000(1)
Rotislav Klesla 50 000(1)
Mikolaj Proopek 35 000(3)
Jari Kulonen 30 000(1)
Len Batty 30 000(0)