Financial Report

(As of Samstag, Nov 27 2021)

Barrie

ArenaBarrie Molson Centre
Capacity4.195
Ticket Price$20,00


Income

Current Funds$0.000
Home Games Remaining21
Avg. Attendance0.000
Avg. Revenue/Game$0.000
Projected Revenue$0.000

Expenses

Pro Payroll$9.400.000
Farm Payroll$235.000
Prospect Fees$0.000
Coach$0.000
Games Remaining43
Total Game Expenses$145.985
Projected Expenses$6.277.348
Projected Balance-$6.277.348

Salary Commitment

Year: 1997$9.635.000
Year: 1998$9.588.000
Year: 1999$6.768.000
Year: 2000$4.418.000

Pro Payroll

Ondrej Pavelec 470.000(4)
Blake Wheeler 470.000(3)
Ryan Kesler 470.000(2)
Adam Pardy 470.000(3)
Paul Stastny 470.000(4)
Andrei Kostitsyn 470.000(2)
Drew Miller 470.000(2)
Jean-Francois Jacques 470.000(2)
Boris Valabik 470.000(3)
Mike Santorelli 470.000(3)
Kenndal McArdle 470.000(4)
Mats Zuccarello 470.000(4)
Matt D'Agostini 470.000(4)
Kevin Klein 470.000(2)
Andy Chiodo 470.000(2)
Dustin Boyd 470.000(3)
Steve Downie 470.000(4)
Kris Letang 470.000(4)
Jack Johnson 470.000(4)
Chris Butler 470.000(4)


Farm Payroll

Ryan Stoa 47.000(4)
Dan Sexton 47.000(4)
Matt Lashoff 47.000(4)
Matt Kassian 47.000(4)
Rick Rypien 47.000(1)




Brandon

ArenaKeystone Centre
Capacity5.102
Ticket Price$20,00


Income

Current Funds$0.000
Home Games Remaining21
Avg. Attendance0.000
Avg. Revenue/Game$0.000
Projected Revenue$0.000

Expenses

Pro Payroll$9.400.000
Farm Payroll$329.000
Prospect Fees$0.000
Coach$0.000
Games Remaining43
Total Game Expenses$147.409
Projected Expenses$6.338.591
Projected Balance-$6.338.591

Salary Commitment

Year: 1997$9.729.000
Year: 1998$7.238.000
Year: 1999$4.841.000
Year: 2000$2.961.000

Pro Payroll

Tuukka Rask 470.000(4)
Jeff Glass 470.000(8)
Sidney Crosby 470.000(4)
Niclas Bergfors 470.000(4)
Brendan Mikkelson 470.000(4)
Tomas Fleischmann 470.000(1)
Brandon Prust 470.000(3)
Kamil Kreps 470.000(2)
Joakim Lindstrom 470.000(1)
Paul Bissonnette 470.000(2)
Steve Eminger 470.000(1)
Brent Seabrook 470.000(2)
Mikhail Grabovski 470.000(3)
Alexandre Picard 470.000(2)
Andrew Desjardins 470.000(3)
Darroll Powe 470.000(2)
Nate Prosser 470.000(3)
Niklas Hjalmarsson 470.000(4)
David Clarkson 470.000(1)
Ben Eager 470.000(1)


Farm Payroll

Jordan Hendry 47.000(1)
Joe Finley 47.000(4)
Mattias Ritola 47.000(4)
Stefan Ruzicka 47.000(2)
Tim Kennedy 47.000(4)
Tim Brent 47.000(1)
Tim Sestito 47.000(1)




Belleville

ArenaCAA Arena
Capacity4.400
Ticket Price$20,00


Income

Current Funds$0.000
Home Games Remaining22
Avg. Attendance0.000
Avg. Revenue/Game$0.000
Projected Revenue$0.000

Expenses

Pro Payroll$9.400.000
Farm Payroll$235.000
Prospect Fees$0.000
Coach$0.000
Games Remaining43
Total Game Expenses$145.985
Projected Expenses$6.277.348
Projected Balance-$6.277.348

Salary Commitment

Year: 1997$9.635.000
Year: 1998$9.165.000
Year: 1999$7.661.000
Year: 2000$4.794.000

Pro Payroll

Al Montoya 470.000(3)
Tyler Bozak 470.000(3)
Mark Letestu 470.000(2)
Bobby Ryan 470.000(4)
Rostislav Olesz 470.000(3)
Marek Schwarz 470.000(8)
Brett Carson 470.000(3)
Vladimir Sobotka 470.000(4)
Colin Greening 470.000(4)
Bruno Gervais 470.000(2)
Alexander Sulzer 470.000(2)
Andrew Cogliano 470.000(4)
Lennart Petrell 470.000(3)
Mason Raymond 470.000(4)
Sergei Kostitsyn 470.000(4)
Brandon Yip 470.000(3)
Jared Boll 470.000(4)
Matt Niskanen 470.000(4)
David Schlemko 470.000(4)
Jonathan Ericsson 470.000(1)


Farm Payroll

Cal O'Reilly 47.000(4)
Jay Rosehill 47.000(2)
Colin McDonald 47.000(2)
Chris Mueller 47.000(3)
Teemu Laakso 47.000(4)




Calgary

ArenaCDN Airlines Saddledome
Capacity19.289
Ticket Price$20,00


Income

Current Funds$0.000
Home Games Remaining22
Avg. Attendance0.000
Avg. Revenue/Game$0.000
Projected Revenue$0.000

Expenses

Pro Payroll$9.400.000
Farm Payroll$235.000
Prospect Fees$0.000
Coach$0.000
Games Remaining43
Total Game Expenses$145.985
Projected Expenses$6.277.348
Projected Balance-$6.277.348

Salary Commitment

Year: 1997$9.635.000
Year: 1998$7.755.000
Year: 1999$5.875.000
Year: 2000$2.021.000

Pro Payroll

Brad Richardson 470.000(2)
Carey Price 470.000(4)
Nathan Gerbe 470.000(4)
Daniel Paille 470.000(1)
Bryan Bickell 470.000(3)
Patrick O'Sullivan 470.000(2)
Robert Nilsson 470.000(2)
Scottie Upshall 470.000(1)
Jannik Hansen 470.000(3)
Scott Parse 470.000(3)
Alexander Edler 470.000(3)
Mike Brodeur 470.000(2)
Andrej Meszaros 470.000(3)
Nicklas Grossmann 470.000(3)
Dave Bolland 470.000(3)
Patrick Kaleta 470.000(3)
Marc-Edouard Vlasic 470.000(4)
Marc-Andre Gragnani 470.000(4)
Matt Gilroy 470.000(1)
D.J. King 470.000(1)


Farm Payroll

Blair Jones 47.000(4)
Tom Wandell 47.000(4)
Jerome Samson 47.000(4)
Jake Dowell 47.000(3)
Brett Festerling 47.000(3)




Kamloops

ArenaSandman Centre
Capacity5.464
Ticket Price$20,00


Income

Current Funds$0.000
Home Games Remaining21
Avg. Attendance0.000
Avg. Revenue/Game$0.000
Projected Revenue$0.000

Expenses

Pro Payroll$9.400.000
Farm Payroll$282.000
Prospect Fees$0.000
Coach$0.000
Games Remaining43
Total Game Expenses$146.697
Projected Expenses$6.307.970
Projected Balance-$6.307.970

Salary Commitment

Year: 1997$9.682.000
Year: 1998$8.225.000
Year: 1999$5.405.000
Year: 2000$3.008.000

Pro Payroll

Ben Bishop 470.000(4)
Dan LaCosta 470.000(8)
Rich Clune 470.000(4)
David Desharnais 470.000(3)
David Backes 470.000(2)
Drew Stafford 470.000(3)
Marc-Antoine Pouliot 470.000(2)
Patric Hornqvist 470.000(4)
Cody Franson 470.000(4)
Clarke MacArthur 470.000(2)
Luc Bourdon 470.000(4)
Cam Barker 470.000(3)
Tanner Glass 470.000(2)
Ryan O'Byrne 470.000(2)
Davis Drewiske 470.000(2)
Martins Karsums 470.000(3)
Enver Lisin 470.000(3)
Frans Nielsen 470.000(1)
Anton Babchuk 470.000(1)
Kevin Westgarth 470.000(1)


Farm Payroll

Cody Bass 47.000(4)
Ole-Kristian Tollefsen47.000(1)
Casey Wellman 47.000(4)
Ryan Russell 47.000(4)
Rob Schremp 47.000(3)
Dustin Kohn 47.000(4)




Kelowna

ArenaProspera Place
Capacity6.886
Ticket Price$20,00


Income

Current Funds$0.000
Home Games Remaining21
Avg. Attendance0.000
Avg. Revenue/Game$0.000
Projected Revenue$0.000

Expenses

Pro Payroll$9.400.000
Farm Payroll$235.000
Prospect Fees$0.000
Coach$0.000
Games Remaining43
Total Game Expenses$145.985
Projected Expenses$6.277.348
Projected Balance-$6.277.348

Salary Commitment

Year: 1997$9.635.000
Year: 1998$6.815.000
Year: 1999$5.358.000
Year: 2000$2.021.000

Pro Payroll

Hannu Toivonen 470.000(1)
Thomas Greiss 470.000(3)
Erik Christensen 470.000(1)
Matt Carle 470.000(2)
Andrew Ladd 470.000(3)
Daniel Carcillo 470.000(2)
Martin Hanzal 470.000(4)
Milan Michalek 470.000(2)
Troy Brouwer 470.000(3)
Patrick Bordeleau 470.000(3)
Darren Helm 470.000(4)
Raphael Diaz 470.000(3)
Nick Johnson 470.000(3)
Jack Hillen 470.000(3)
Brett Sutter 470.000(4)
Kyle Cumiskey 470.000(4)
Matt Stajan 470.000(1)
Denis Grebeshkov 470.000(1)
Derek Meech 470.000(1)
Tim Wallace 470.000(1)


Farm Payroll

Colin Fraser 47.000(2)
Ryan O'Marra 47.000(4)
Mike Lundin 47.000(3)
Tom Pyatt 47.000(4)
Stu Bickel 47.000(4)




London

ArenaBudweiser Gardens
Capacity9.100
Ticket Price$20,00


Income

Current Funds$0.000
Home Games Remaining22
Avg. Attendance0.000
Avg. Revenue/Game$0.000
Projected Revenue$0.000

Expenses

Pro Payroll$9.400.000
Farm Payroll$235.000
Prospect Fees$0.000
Coach$0.000
Games Remaining43
Total Game Expenses$145.985
Projected Expenses$6.277.348
Projected Balance-$6.277.348

Salary Commitment

Year: 1997$9.635.000
Year: 1998$8.131.000
Year: 1999$3.431.000
Year: 2000$1.974.000

Pro Payroll

Jonas Gustavsson 470.000(2)
Gilbert Brule 470.000(4)
Ryan Potulny 470.000(2)
Zach Parise 470.000(2)
Nick Tarnasky 470.000(2)
Bobby Butler 470.000(4)
Teddy Purcell 470.000(2)
Anthony Stewart 470.000(2)
Steve Bernier 470.000(2)
Clayton Stoner 470.000(3)
Marc Staal 470.000(4)
Kris Russell 470.000(4)
Ryan Jones 470.000(3)
Braydon Coburn 470.000(2)
Chris Campoli 470.000(3)
Mark Stuart 470.000(2)
Aaron Volpatti 470.000(2)
Valtteri Filppula 470.000(1)
Gregory Campbell 470.000(1)
Henrik Karlsson 470.000(1)


Farm Payroll

Chris VandeVelde 47.000(4)
Derek Joslin 47.000(4)
Kevin Porter 47.000(3)
Anssi Salmela 47.000(1)
Brad Staubitz 47.000(1)




Ottawa

ArenaTD Place Arena
Capacity9.862
Ticket Price$20,00


Income

Current Funds$0.000
Home Games Remaining22
Avg. Attendance0.000
Avg. Revenue/Game$0.000
Projected Revenue$0.000

Expenses

Pro Payroll$9.400.000
Farm Payroll$188.000
Prospect Fees$0.000
Coach$0.000
Games Remaining44
Total Game Expenses$145.273
Projected Expenses$6.392.000
Projected Balance-$6.392.000

Salary Commitment

Year: 1997$9.588.000
Year: 1998$8.178.000
Year: 1999$6.627.000
Year: 2000$1.457.000

Pro Payroll

Ben Scrivens 470.000(3)
Alexander Semin 470.000(1)
David Krejci 470.000(3)
Daniel Winnik 470.000(3)
Ryan Callahan 470.000(3)
Matt Read 470.000(3)
Alex Goligoski 470.000(3)
Roman Polak 470.000(3)
Fabian Brunnstrom 470.000(2)
Troy Bodie 470.000(2)
Nikita Nikitin 470.000(3)
Marc Methot 470.000(2)
Justin Pogge 470.000(8)
Paul Szczechura 470.000(3)
Lauri Korpikoski 470.000(3)
Alexei Emelin 470.000(3)
Ryan Reaves 470.000(4)
Ryan Wilson 470.000(4)
Pierre-Marc Bouchard 470.000(1)
Darryl Boyce 470.000(1)


Farm Payroll

Brian Boyle 47.000(2)
Nigel Dawes 47.000(2)
Matt Smaby 47.000(2)
Marc-Andre Cliche 47.000(4)




Regina

ArenaBrandt Centre
Capacity6.484
Ticket Price$20,00


Income

Current Funds$0.000
Home Games Remaining22
Avg. Attendance0.000
Avg. Revenue/Game$0.000
Projected Revenue$0.000

Expenses

Pro Payroll$9.400.000
Farm Payroll$235.000
Prospect Fees$0.000
Coach$0.000
Games Remaining43
Total Game Expenses$145.985
Projected Expenses$6.277.348
Projected Balance-$6.277.348

Salary Commitment

Year: 1997$9.635.000
Year: 1998$7.755.000
Year: 1999$3.995.000
Year: 2000$2.444.000

Pro Payroll

Kyle Brodziak 470.000(2)
John Mitchell 470.000(2)
Dan Fritsche 470.000(2)
Thomas Vanek 470.000(2)
Chris Porter 470.000(2)
Nikolai Zherdev 470.000(2)
Jeff Deslauriers 470.000(1)
Tobias Enstrom 470.000(2)
James Neal 470.000(4)
Kyle Quincey 470.000(2)
Brandon Dubinsky 470.000(3)
Justin Abdelkader 470.000(4)
Jeff Schultz 470.000(3)
Jack Skille 470.000(4)
Karri Ramo 470.000(3)
Jakub Kindl 470.000(4)
Mark Fraser 470.000(4)
James Wisniewski 470.000(1)
Jakub Klepis 470.000(1)
Steven Goertzen 470.000(1)


Farm Payroll

Joe Vitale 47.000(4)
Victor Oreskovich 47.000(3)
Peter Regin 47.000(3)
Sami Lepisto 47.000(3)
Ryan Parent 47.000(4)




Sarnia

ArenaProgressive Auto Arena
Capacity5.500
Ticket Price$20,00


Income

Current Funds$0.000
Home Games Remaining22
Avg. Attendance0.000
Avg. Revenue/Game$0.000
Projected Revenue$0.000

Expenses

Pro Payroll$9.400.000
Farm Payroll$235.000
Prospect Fees$0.000
Coach$0.000
Games Remaining44
Total Game Expenses$145.985
Projected Expenses$6.423.333
Projected Balance-$6.423.333

Salary Commitment

Year: 1997$9.635.000
Year: 1998$7.238.000
Year: 1999$2.961.000
Year: 2000$1.504.000

Pro Payroll

Jonathan Quick 470.000(4)
Patrice Bergeron 470.000(2)
Mike Richards 470.000(2)
Maxim Lapierre 470.000(2)
Loui Eriksson 470.000(2)
Josh Gorges 470.000(1)
Devin Setoguchi 470.000(4)
Zack Stortini 470.000(2)
David Jones 470.000(2)
Mark Fayne 470.000(4)
B.J. Crombeen 470.000(2)
Wojtek Wolski 470.000(3)
Corey Potter 470.000(2)
Chris Holt 470.000(1)
Rob Klinkhammer 470.000(3)
Torrey Mitchell 470.000(3)
Tyson Strachan 470.000(2)
Trevor Daley 470.000(1)
Ben Lovejoy 470.000(1)
Cody McLeod 470.000(1)


Farm Payroll

Philippe Dupuis 47.000(2)
Patrick Thoresen 47.000(1)
Brian Lee 47.000(4)
Oskars Bartulis 47.000(4)
Christian Hanson 47.000(3)




Spokane

ArenaSpokane Arena
Capacity12.638
Ticket Price$20,00


Income

Current Funds$0.000
Home Games Remaining22
Avg. Attendance0.000
Avg. Revenue/Game$0.000
Projected Revenue$0.000

Expenses

Pro Payroll$9.400.000
Farm Payroll$188.000
Prospect Fees$0.000
Coach$0.000
Games Remaining44
Total Game Expenses$145.273
Projected Expenses$6.392.000
Projected Balance-$6.392.000

Salary Commitment

Year: 1997$9.588.000
Year: 1998$7.614.000
Year: 1999$5.734.000
Year: 2000$2.914.000

Pro Payroll

Anton Khudobin 470.000(3)
Travis Zajac 470.000(3)
Benoit Pouliot 470.000(4)
Guillaume Latendresse 470.000(4)
Keith Yandle 470.000(4)
David Booth 470.000(3)
Eric Fehr 470.000(2)
Anton Stralman 470.000(4)
Dylan Reese 470.000(2)
Mark Fistric 470.000(3)
Nate Thompson 470.000(2)
Tyler Kennedy 470.000(3)
Petteri Nokelainen 470.000(3)
Adam McQuaid 470.000(4)
Patrick Eaves 470.000(2)
Mike Blunden 470.000(4)
Paul Ranger 470.000(1)
Sean Bergenheim 470.000(1)
Josh Harding 470.000(1)
Cam Janssen 470.000(1)


Farm Payroll

Boyd Gordon 47.000(1)
Rod Pelley 47.000(1)
Danny Syvret 47.000(4)
Michael Sauer 47.000(4)




Windsor

ArenaWFCU Centre
Capacity6.500
Ticket Price$20,00


Income

Current Funds$0.000
Home Games Remaining22
Avg. Attendance0.000
Avg. Revenue/Game$0.000
Projected Revenue$0.000

Expenses

Pro Payroll$9.400.000
Farm Payroll$188.000
Prospect Fees$0.000
Coach$0.000
Games Remaining44
Total Game Expenses$145.273
Projected Expenses$6.392.000
Projected Balance-$6.392.000

Salary Commitment

Year: 1997$9.588.000
Year: 1998$8.648.000
Year: 1999$7.661.000
Year: 2000$1.974.000

Pro Payroll

Justin Peters 470.000(3)
Carl Soderberg 470.000(3)
Kyle Chipchura 470.000(3)
Alex Stalock 470.000(4)
Alexander Radulov 470.000(3)
Jeff Tambellini 470.000(2)
Kris Versteeg 470.000(3)
Adam Cracknell 470.000(3)
Andrej Sekera 470.000(3)
Dustin Byfuglien 470.000(2)
Grant Clitsome 470.000(3)
Matt Hunwick 470.000(3)
Liam Reddox 470.000(3)
Ladislav Smid 470.000(3)
Blake Comeau 470.000(3)
Anze Kopitar 470.000(4)
T.J. Oshie 470.000(4)
Matt Taormina 470.000(4)
Maxime Talbot 470.000(1)
Chris Conner 470.000(1)


Farm Payroll

Derek Smith 47.000(2)
Micheal Haley 47.000(3)
T.J. Hensick 47.000(4)
Taylor Chorney 47.000(4)