Financial Report

(As of Friday, May 17 2002)

Pyros

Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$57,232,300
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$39,638,000
Farm Payroll$292,000
Prospect Fees$0,000
Coach$550,000
Games Remaining6
Total Game Expenses$6,746,667
Projected Expenses$40,480,000
Projected Balance$16,752,300

Salary Commitment

Year: 3$39,930,000
Year: 4$28,170,500
Year: 5$21,712,500
Year: 6$10,700,000

 Pro Payroll

Spencer Hansen 3,200,000(1)
Chris Valecevic 3,200,000(4)
Guy Skud 2,800,000(4)
Fred D. Kreuger 2,500,000(3)
Justin Thyme 2,000,000(2)
Nick Vachon 1,900,000(1)
Nikolai Kincaid 1,800,000(1)
Michael Myers 1,800,000(3)
Oleg Carlisle 1,500,000(4)
Brian Savage 1,500,000(2)
Sasha Lakovic 1,350,000(2)
Dan Phippard 1,150,000(1)
Tavis Hansen 1,125,000(1)
Ville Gep 1,100,000(4)
Marlon Shopp 1,100,000(3)
Jorgen Gestrom 1,100,000(3)
Mick Mounsey 1,100,000(3)
Bryce Bilodeau 1,100,000(3)
Cory Brown 1,000,000(4)
John Walcott 1,000,000(3)
Marcel Lapora 1,000,000(4)
Mike Dunham 975,000(1)
Ray Princce 900,000(1)
Sergei McAdams 860,000(2)
Carl Vocy 805,000(3)
Brian Pucayses 748,000(2)
Miroslav Kunitz 575,000(1)
Mark Bleecker 450,000(3)


 Farm Payroll

Landon Kemme 100,000(4)
Randy Burridge 77,500(1)
Lyle Bemer 57,500(3)
Grant Lloyd 31,000(1)
Joacim Wik 26,000(1)




Villains

ArenaThe Hideout
Capacity20,000
Ticket Price$30.00


Income

Current Funds$31,915,582
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$36,359,000
Farm Payroll$859,000
Prospect Fees$0,000
Coach$750,000
Games Remaining6
Total Game Expenses$6,328,000
Projected Expenses$37,968,000
Projected Balance-$6,052,418

Salary Commitment

Year: 3$36,118,000
Year: 4$26,617,500
Year: 5$25,572,500
Year: 6$13,870,000

 Pro Payroll

Theo McDermott 6,000,000(4)
Keith Ankeny 3,000,000(3)
Keith Wrisley 3,000,000(3)
Grant Jujital 2,250,000(4)
Ed Enatar 2,250,000(3)
Bob Ezyk 1,750,000(4)
Stephane Polk 1,500,000(4)
Ray Hailo 1,475,000(1)
Mark Kriese 1,375,000(1)
Jason Dawkins 1,275,000(1)
Scott Love 1,275,000(1)
Donald Reprine 1,250,000(4)
Greg Adams 1,250,000(1)
Philippe DeRouville 1,200,000(3)
Ronnie Stern 1,100,000(0)
Greg Hunt 1,100,000(3)
Mattias Topolewski 1,100,000(3)
Luke Cleaves 1,000,000(4)
Harold Kuto 950,000(2)
Dominic Sceirpier 925,000(1)
Greg McCrossin 625,000(1)
Todd Harvey 425,000(1)
Mark Caples 284,000(1)


 Farm Payroll

Daniel Driesel 120,000(4)
Kris King 115,000(1)
Danil Hystnov 97,500(1)
Trent Yawney 97,500(1)
Trent Klatt 95,000(2)
Kirk Holzer 82,500(1)
Dan Roomuape 75,000(1)
Brian Ferrer 62,500(1)
Steve Tatum 61,500(1)
Vladimir Vorobiev 52,500(3)




Chiefs

ArenaUBS Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$29,535,560
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$28,120,000
Farm Payroll$516,500
Prospect Fees$0,000
Coach$850,000
Games Remaining6
Total Game Expenses$4,914,417
Projected Expenses$29,486,500
Projected Balance$49,060

Salary Commitment

Year: 3$24,426,500
Year: 4$5,262,500
Year: 5$2,742,500
Year: 6$1,550,000

 Pro Payroll

Doug Lister 2,400,000(1)
Boris Kimbro 2,000,000(1)
Curtis Shifley 1,800,000(1)
Jack Smith 1,800,000(1)
Sergei Kabir 1,800,000(1)
Clarence Myers 1,550,000(4)
Jeff Clark 1,300,000(1)
Wayne Watters 1,300,000(0)
Travis Moss 1,125,000(1)
Brent Peterson 1,100,000(1)
Craig Zicherman 1,100,000(0)
Nicklas Redman 1,100,000(3)
Keith Knutzen 1,000,000(1)
Antti Wofals 975,000(1)
Edward Weija 975,000(1)
Arturs Tvoyswin 975,000(0)
Yanic Unger 960,000(2)
Brent Thompson 860,000(2)
Doug Riaher 750,000(1)
Craig Liou 750,000(1)
Craig Jacobs 725,000(0)
Frantisek Fiep 700,000(2)
Jon Hoaler 675,000(1)
Burton Heath 400,000(1)


 Farm Payroll

Luc Posson 110,000(0)
Daniel Thompson 97,500(1)
Darryl Inengois 92,500(3)
Paxton Schulte 77,500(1)
Jarvis Liiv 75,000(1)
Dave Dudy 64,000(1)




Redlights

Arena
Capacity20,000
Ticket Price$31.00


Income

Current Funds$27,986,732
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$29,145,000
Farm Payroll$365,000
Prospect Fees$0,000
Coach$975,000
Games Remaining6
Total Game Expenses$5,080,833
Projected Expenses$30,485,000
Projected Balance-$2,498,268

Salary Commitment

Year: 3$29,010,000
Year: 4$15,347,500
Year: 5$14,477,500
Year: 6$5,137,500

 Pro Payroll

Jim Applegate 3,000,000(3)
Trevor Minkoff 2,000,000(4)
Rod Fletcher 1,750,000(1)
Roman Brantley 1,700,000(4)
Vladimir Zitterkopf 1,675,000(1)
Konstanin Mualin 1,475,000(1)
Steve Reeves 1,400,000(1)
Rob Chen 1,400,000(3)
Chris Jycreisky 1,300,000(4)
Randy Cunneyworth 1,300,000(1)
Ryan Buhler 1,275,000(1)
Steve Woodbury 1,275,000(1)
Colin Kyty 1,250,000(3)
Doug Hohowski 1,200,000(3)
Petr Young 1,200,000(1)
Brent Sparks 1,100,000(3)
Yves Racine 1,000,000(1)
Mike Wilson 780,000(2)
Benjamin Kuziel 700,000(3)
Craig Padden 690,000(3)
Todd Warriner 500,000(0)
Dmitri Caithin 500,000(1)
Michael Lather 450,000(1)
Adam Rasmusson 225,000(1)


 Farm Payroll

Sean O'Donnell 90,000(2)
Jokke Thudaa 80,000(1)
Drew Clemmens 75,000(4)
David Dreigne 62,500(4)
Kyle Jones 57,500(1)




Stampede

ArenaThe Corral
Capacity20,000
Ticket Price$30.00


Income

Current Funds$39,707,099
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$26,692,000
Farm Payroll$663,100
Prospect Fees$0,000
Coach$750,000
Games Remaining6
Total Game Expenses$4,684,183
Projected Expenses$28,105,100
Projected Balance$11,601,999

Salary Commitment

Year: 3$24,947,600
Year: 4$8,487,500
Year: 5$6,437,500
Year: 6$1,912,500

 Pro Payroll

Gilbert Whitford 3,500,000(1)
Chris Wouher 2,500,000(1)
Todd Ryan 2,415,000(3)
Joe Daly 2,300,000(0)
Carl Dragovitch 2,050,000(2)
Mathieu Maust 1,800,000(4)
Andreas Joufsso 1,300,000(1)
Antti Hiur 1,300,000(1)
Brian Gainer 1,275,000(1)
Bob Rouse 1,150,000(1)
Ed Freemac 1,100,000(1)
Rob Ericks 1,100,000(1)
Newton Luis 1,100,000(3)
Brian Dryver 900,000(3)
Curtis Krenek 832,000(1)
Viktor Watters 815,000(1)
Michal Applin 765,000(1)
Todd Matvichuk 275,000(1)
Sergei Klimovich 215,000(1)


 Farm Payroll

Kevin Harper 125,000(1)
Corey Lossman 112,500(4)
Karl Watkins 110,000(3)
Dana Kuhnert 82,500(0)
Brian Boyd 80,000(1)
Jamie Emslie 72,500(1)
Yves Sarault 28,500(1)
Valeri Karpov 27,100(1)
Reid Simpson 25,000(0)




Patriots

ArenaGarden
Capacity20,000
Ticket Price$32.00


Income

Current Funds$53,213,791
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$20,745,000
Farm Payroll$663,100
Prospect Fees$0,000
Coach$2,000,000
Games Remaining6
Total Game Expenses$3,901,350
Projected Expenses$23,408,100
Projected Balance$29,805,691

Salary Commitment

Year: 3$21,408,100
Year: 4$4,236,000
Year: 5$4,236,000
Year: 6$1,500,000

 Pro Payroll

Todd Preston 2,400,000(1)
Peter Clid 1,500,000(3)
Fredrick Egeuword 1,400,000(1)
Deron Findley 1,400,000(4)
Jaromir Mofenna 1,300,000(1)
Branden Deiters 1,300,000(1)
Bryan Goldwynn 1,200,000(1)
Michael O'Neill 1,150,000(1)
Patrick Svocot 1,100,000(3)
Efren Mitsch 980,000(1)
Esa Jop 975,000(1)
Jason Morgan 975,000(1)
Jason Sullivan 765,000(1)
Sami Braden 750,000(1)
Jaroslav Lany 725,000(1)
Mike Sneary 675,000(1)
Patrick Boileau 625,000(1)
Sylvain Blouin 625,000(1)
Jack Benoit 500,000(1)
Joel Roren 400,000(1)


 Farm Payroll

Tim McHale 110,000(3)
Niklas Tuola 100,000(4)
Mark Kolesar 75,000(1)
Tommy Powers 75,000(1)
Corey Podsiad 70,000(1)
Ezra Dezzutti 67,500(1)
Adam Mathwich 50,000(1)
Vaclav Prospal 34,500(1)
Scott Pearson 30,000(1)
Craig Hupf 26,000(3)
Danil Craimanin 25,100(1)




Whalers

ArenaCivic Center
Capacity23,000
Ticket Price$21.00


Income

Current Funds$15,358,223
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$32,265,000
Farm Payroll$498,000
Prospect Fees$0,000
Coach$250,000
Games Remaining6
Total Game Expenses$5,502,167
Projected Expenses$33,013,000
Projected Balance-$17,654,777

Salary Commitment

Year: 3$30,763,000
Year: 4$18,360,000
Year: 5$15,160,000
Year: 6$8,900,000

 Pro Payroll

Ian Macarthur 3,750,000(4)
Mike Risdale 2,500,000(1)
Tomi Gunn 2,100,000(1)
Andre Bashkirov 2,000,000(0)
Rob Crier 1,750,000(4)
Keith Butanda 1,700,000(2)
Scott Loren 1,500,000(3)
Matthew Ruzicka 1,500,000(3)
Janne Diela 1,500,000(4)
Shayne Evuklem 1,500,000(2)
Kristian Tremblay 1,500,000(3)
Kevin Himins 1,275,000(1)
Grant Hoffman 1,250,000(1)
Jozef Haygood 1,150,000(1)
Dominic Skeusois 1,150,000(1)
Pascal Rheaume 1,000,000(4)
Chris Bliven 1,000,000(3)
Earnest Gasbarro 950,000(1)
Jason Tate 900,000(4)
Glen Clark 800,000(1)
Juha Ylonen 800,000(1)
Kevin Manen 690,000(3)


 Farm Payroll

Michal Knutzen 95,000(1)
Dan Rosane 70,000(3)
Todd Simpson 60,000(1)
Barry Casaliggi 50,000(1)
Mathieu Isebrand 50,000(1)
Jeff Denison 40,000(1)
Bobby Ariproker 35,000(1)
David Tiroux 34,000(1)
Jorgen Amurjistrom 22,500(1)
Rumun Ndur 21,500(1)
Alexander Zhoublov 20,000(1)




Comets

ArenaMcKenzie Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$27,234,053
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$27,405,000
Farm Payroll$427,500
Prospect Fees$0,000
Coach$400,000
Games Remaining6
Total Game Expenses$4,705,417
Projected Expenses$28,232,500
Projected Balance-$998,447

Salary Commitment

Year: 3$26,912,500
Year: 4$12,817,500
Year: 5$10,760,000
Year: 6$6,300,000

 Pro Payroll

John Dickinson 2,800,000(1)
Craig Coton 2,500,000(3)
Phil Swales 1,800,000(1)
Jyrki Ferguson 1,800,000(4)
Marko Patella 1,750,000(1)
Curt Quizon 1,500,000(4)
Kevin Miller 1,400,000(4)
Kelly Fleischmann 1,200,000(3)
Donald Audette 1,100,000(1)
Alexander Kytov 1,100,000(1)
Mike Hughes 1,100,000(2)
Tomas Ratner 985,000(1)
Darius Oluaner 965,000(1)
Sean Macleod 950,000(1)
Egor Hairar 920,000(0)
Brantt Myhres 800,000(1)
Brian Dobson 800,000(4)
Paul Dipietro 800,000(4)
Harry Betak 750,000(1)
Aaron Oluaner 750,000(2)
Darryl Mezka 650,000(1)
Johnathan Adord 650,000(3)
Fermin Koes 335,000(1)


 Farm Payroll

Dexter Nesvig 110,000(1)
Roman Rat 110,000(2)
John Gaustad 110,000(3)
Mike Bales 97,500(2)




Sting

ArenaBobby Orr Arena
Capacity22,000
Ticket Price$35.00


Income

Current Funds$20,097,708
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$40,600,000
Farm Payroll$258,400
Prospect Fees$0,000
Coach$650,000
Games Remaining6
Total Game Expenses$6,918,067
Projected Expenses$41,508,400
Projected Balance-$21,410,692

Salary Commitment

Year: 3$36,958,400
Year: 4$25,280,000
Year: 5$22,230,000
Year: 6$12,100,000

 Pro Payroll

John Hanson 4,300,000(4)
David Blavlik 2,750,000(4)
Peter Paige 2,300,000(3)
Adam Beermann 2,100,000(1)
Adam Ditar 1,900,000(1)
Ari Hedic 1,800,000(4)
Kerme Defrogg 1,800,000(0)
Anatoly Khycov 1,650,000(1)
Esa Nela 1,500,000(3)
Vlastimil Kroupanski 1,250,000(4)
Derek Rifai 1,250,000(2)
Ed Samm 1,200,000(2)
Aaron Blyther 1,150,000(3)
Sylvain Tolle 1,125,000(0)
Vyacheslav Crarev 1,100,000(3)
Doug Swords 1,100,000(1)
Roger LaBrake 1,100,000(3)
Steve Richardson 1,100,000(1)
Jef Malone 1,100,000(3)
Mike Grisham 1,000,000(4)
Boris Creyfrev 1,000,000(3)
Aris Brimanis 1,000,000(4)
Barry Lukasiewicz 975,000(0)
Kieth Schroff 850,000(1)
Jacque D'Amour 800,000(3)
Mike Howley 660,000(1)
Charles Brezinski 650,000(1)
Benoit Teuk 600,000(2)
Jim McKenzie 500,000(1)
Marc Zeigler 500,000(1)
Wilson Belak 275,000(1)
Terry Ryan 215,000(1)


 Farm Payroll

Brandon Snee 80,000(3)
Bradley Lefebvre 60,000(1)
Teemu Krivokrasov 60,000(1)
Ted Young 30,600(1)
Jamie Hazelrig 27,800(1)




Vipers

ArenaThe Palace
Capacity20,000
Ticket Price$40.00


Income

Current Funds$27,639,856
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$33,043,000
Farm Payroll$212,500
Prospect Fees$0,000
Coach$900,000
Games Remaining6
Total Game Expenses$5,692,583
Projected Expenses$34,155,500
Projected Balance-$6,515,644

Salary Commitment

Year: 3$33,255,500
Year: 4$15,210,000
Year: 5$10,610,000
Year: 6$2,800,000

 Pro Payroll

Owen Capri 3,000,000(2)
Danial McGlamery 2,800,000(4)
Frank Demske 2,600,000(3)
Mikael Steuck 2,300,000(1)
Nicklas Kimmel 2,200,000(1)
Ron Jonson 2,000,000(1)
Rob Zettler 1,600,000(2)
Mark Gresham 1,500,000(1)
Martin Newton 1,350,000(1)
Chadwick Fisher 1,275,000(1)
Peter Nelson 1,275,000(1)
Donald Beker 1,200,000(1)
Niklas Lee 1,150,000(1)
Maxim Poltrov 1,100,000(3)
Remir Goyshkin 1,100,000(3)
Olivier Bluajois 1,100,000(3)
Warren Rix 1,100,000(3)
Danial Shomic 975,000(1)
Pat Peake 825,000(1)
Derek Wilkinson 675,000(1)
Anatoly Bruakyy 500,000(3)
Egor Fraibrov 500,000(1)
Martin Godbey 425,000(1)
Jay Glantz 263,000(1)
Henry Booser 230,000(3)


 Farm Payroll

Vladimir Creynin 80,000(3)
Tomas Vokoun 67,500(1)
Christian Droege 65,000(1)




Cyclones

ArenaThe Bucket
Capacity20,000
Ticket Price$32.00


Income

Current Funds$46,931,521
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$32,800,000
Farm Payroll$462,500
Prospect Fees$0,000
Coach$950,000
Games Remaining6
Total Game Expenses$5,702,083
Projected Expenses$34,212,500
Projected Balance$12,719,021

Salary Commitment

Year: 3$30,825,000
Year: 4$12,480,000
Year: 5$12,480,000
Year: 6$9,050,000

 Pro Payroll

Earl Missler 2,500,000(4)
Jack Hanson 2,500,000(1)
Jaroslav Boky 2,400,000(1)
Martin Witfield 2,200,000(1)
Artem Plett 1,800,000(1)
Patrick Cote 1,800,000(4)
Michael Boivin 1,500,000(4)
Dane Has 1,350,000(4)
Derian White 1,300,000(1)
Richard Williams 1,150,000(1)
J.P. Nen 1,150,000(1)
John Deigaard 1,150,000(0)
Sergei Zholtok 1,150,000(3)
Jason Davis 1,100,000(1)
Jonathan Leson 1,100,000(0)
Adam Vougy 1,100,000(1)
Johan Catlett 1,100,000(1)
Enrique Stegner 1,100,000(1)
Theo Hughes 1,100,000(3)
Harvey Teera 1,100,000(3)
Kevin Nosworthy 1,000,000(4)
Jon Greene 800,000(4)
Shawn Burr 775,000(1)
Mike Prokopec 575,000(1)


 Farm Payroll

Scott Young 100,000(4)
Mark Votaw 97,500(0)
David Bob 80,000(3)
Jean-Phillipe Far 57,500(1)
Jason Varman 50,000(0)
Jason Varela 40,000(0)
Burton Romansky 37,500(1)




Matrix

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$34,946,015
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$19,350,000
Farm Payroll$463,850
Prospect Fees$0,000
Coach$750,000
Games Remaining6
Total Game Expenses$3,427,308
Projected Expenses$20,563,850
Projected Balance$14,382,165

Salary Commitment

Year: 3$10,811,600
Year: 4$2,256,600
Year: 5$1,531,600
Year: 6$0,000

 Pro Payroll

Asa Drews 2,100,000(0)
Kieth Leerar 2,000,000(1)
Stephane Pond 1,800,000(1)
Trent Otiton 1,500,000(3)
Derek Hass 1,300,000(0)
Michal Pivonka 1,150,000(1)
Robert Coffey 1,100,000(0)
Brent Deptula 1,100,000(0)
Dwayne Susanin 975,000(0)
Paul Overley 975,000(1)
Geoff Smith 825,000(0)
Fredrick Gyw 800,000(1)
Craig Lapp 725,000(2)
Larry Bukhari 650,000(1)
Esa Mogason 625,000(0)
Mike Sillinger 625,000(0)
Francois Swiaques 600,000(1)
Craig Dotto 500,000(1)


 Farm Payroll

Russ Barnwell 110,000(0)
Glenn Austin 92,500(0)
Rob Farry 75,000(0)
Don Edgeman 74,750(0)
Jason Marshall 60,000(1)
Rem Murray 31,600(3)
Kevin Alim 20,000(1)




SaberKatz

ArenaIce Block
Capacity20,000
Ticket Price$32.00


Income

Current Funds$18,740,464
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$28,060,000
Farm Payroll$850,100
Prospect Fees$0,000
Coach$800,000
Games Remaining6
Total Game Expenses$4,951,683
Projected Expenses$29,710,100
Projected Balance-$10,969,636

Salary Commitment

Year: 3$25,945,100
Year: 4$9,431,000
Year: 5$7,831,000
Year: 6$4,275,000

 Pro Payroll

Mitch Galley 2,200,000(1)
Paul Brockman 2,100,000(1)
Charles Amafe 2,000,000(1)
Parris Duffus 1,700,000(1)
Brian Downey 1,600,000(2)
Richard Koher 1,500,000(3)
Markus Gaebler 1,500,000(4)
Vaclav Varada 1,400,000(4)
Steve Reiter 1,275,000(1)
Ferdinand Cutri 1,150,000(0)
Aaron Cheker 1,150,000(1)
Randy McKay 1,150,000(1)
Bryan Hale 1,100,000(4)
Derek Laxdal 1,100,000(1)
Dana Murzyn 1,000,000(0)
Todd Norvell 985,000(1)
Corey Magnetti 900,000(1)
David Sankik 800,000(3)
Isaac Alsberry 800,000(1)
Michel Petit 775,000(0)
Asko Lid 750,000(3)
Brian Wiseman 625,000(1)
Bret Bedeibe 500,000(1)


 Farm Payroll

Rem Dreker 150,000(3)
Ryan Buck 135,000(4)
Murray Llouc 110,000(3)
Niklas Viutenen 110,000(3)
Arto Tukkio 110,000(3)
Christian Chilton 65,000(4)
Zdenek Nedved 40,000(4)
Kevin Sein 40,000(0)
Stefan Ustorf 35,000(4)
Wayne Willman 29,100(1)
Sean Brown 26,000(3)




Devils

ArenaLuzniki Sports Center
Capacity20,000
Ticket Price$25.00


Income

Current Funds$21,312,901
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$32,125,000
Farm Payroll$605,000
Prospect Fees$0,000
Coach$750,000
Games Remaining6
Total Game Expenses$5,580,000
Projected Expenses$33,480,000
Projected Balance-$12,167,099

Salary Commitment

Year: 3$32,730,000
Year: 4$16,587,500
Year: 5$14,412,500
Year: 6$8,022,500

 Pro Payroll

Brian Crowe 3,000,000(3)
Garth Premak 3,000,000(4)
George Zajankala 2,900,000(4)
Valeri Wisur 2,000,000(1)
Petr Zettner 2,000,000(1)
Daniel Eppolito 2,000,000(1)
Vincent Witt 2,000,000(4)
Quilvio Mirella 2,000,000(3)
Chris Arvey 1,500,000(2)
Adam Smyth 1,350,000(1)
Tony Mueller 1,200,000(3)
Guy Lassiter 1,150,000(1)
Glen Furman 1,100,000(1)
Rick Copeland 1,100,000(1)
Aaron Oderic 975,000(1)
Aaron Artinger 975,000(1)
Pat Butterfield 975,000(1)
Shaun Van-Allen 900,000(1)
Todd Magee 725,000(1)
Charles Zur 675,000(2)
Brett Wilson 375,000(1)
Dana Steele 225,000(1)


 Farm Payroll

Valeri Tran 120,000(3)
Adam Smith 110,000(1)
Gordon Cates 110,000(1)
Josef Marha 95,000(4)
Steven Rice 72,500(1)
Trent McCleary 35,000(3)
Yannick Tremblay 35,000(3)
David Zon 27,500(4)




OilBarons

ArenaColiseum
Capacity20,000
Ticket Price$35.00


Income

Current Funds$28,385,367
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$23,140,000
Farm Payroll$858,000
Prospect Fees$0,000
Coach$3,250,000
Games Remaining6
Total Game Expenses$4,541,333
Projected Expenses$27,248,000
Projected Balance$1,137,367

Salary Commitment

Year: 3$23,875,500
Year: 4$14,055,000
Year: 5$13,975,000
Year: 6$5,120,000

 Pro Payroll

Nelson Emerson 2,800,000(3)
Steve Reynolds 2,000,000(1)
Bryan Hagen 1,900,000(1)
Darrel Stewart 1,790,000(4)
Sergei Maddox 1,750,000(1)
Tommy Soderstrom 1,680,000(4)
Christer Furstrom 1,650,000(4)
Stephane Pickett 1,300,000(3)
Pat Carson 1,200,000(3)
Paxton Schafer 1,150,000(1)
Brad Groll 1,100,000(3)
Patrick O'Duffy 1,100,000(3)
Sandis Stayre 1,100,000(3)
Johan Crether 750,000(1)
P.C. Drouin 625,000(1)
Artem Orot 450,000(1)
Calle Crick 410,000(1)
Alexander Phainev 385,000(1)


 Farm Payroll

Craig Kempe 95,000(3)
Brendan Veaner 80,000(2)
Dmitry Skaitnin 80,000(3)
Michel Shile 80,000(3)
Donald Maharg 75,000(1)
Jeff Rapp 65,000(1)
Dave Odourn 64,000(1)
Billy Oloodor 62,500(0)
Jasmin Teak 60,000(0)
Alexander Plouklin 50,000(1)
Jeff Askew 40,000(1)
Bart Hugron 40,000(1)
Bertram Thomason 37,500(1)
Steven Finn 29,000(1)




Renegades

Arena
Capacity20,000
Ticket Price$32.00


Income

Current Funds$35,219,345
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$17,229,000
Farm Payroll$434,900
Prospect Fees$0,000
Coach$3,500,000
Games Remaining6
Total Game Expenses$3,527,317
Projected Expenses$21,163,900
Projected Balance$14,055,445

Salary Commitment

Year: 3$16,556,500
Year: 4$7,580,000
Year: 5$5,330,000
Year: 6$2,330,000

 Pro Payroll

Stacy Simmons 2,300,000(1)
Petr Svarav 1,900,000(4)
Dean Chynoweth 1,500,000(3)
Patrick Opiker 1,500,000(3)
John Cohen 1,350,000(2)
Jerome Couplois 1,000,000(0)
Stephane Phelps 975,000(1)
Peter Schild 975,000(1)
Cary Aldo 900,000(2)
Kirk Epany 800,000(1)
Craig Voight 750,000(1)
Mark Major 735,000(1)
Danil Skoyplov 650,000(1)
Niklas Lebron 625,000(1)
Joel Bouchard 500,000(1)
Scott Pellerin 300,000(4)
Matt Martin 269,000(1)
Aaron Alta 200,000(1)


 Farm Payroll

Mikhael Shtalenkov 130,000(1)
Jeff Smith 130,000(4)
Mark Discher 77,500(0)
Peter Ferraro 67,500(1)
Stephen Leach 29,900(0)




Bison

ArenaWainwright Twinplex
Capacity20,000
Ticket Price$30.00


Income

Current Funds$33,767,157
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$23,753,000
Farm Payroll$807,500
Prospect Fees$0,000
Coach$475,000
Games Remaining6
Total Game Expenses$4,172,583
Projected Expenses$25,035,500
Projected Balance$8,731,657

Salary Commitment

Year: 3$24,560,500
Year: 4$7,650,000
Year: 5$7,650,000
Year: 6$130,000

 Pro Payroll

Francois Jeuker 2,100,000(1)
Darius Thuvtchin 2,000,000(1)
Elden Mcwherter 2,000,000(1)
Charles Amsdell 1,900,000(1)
Marc Webber 1,600,000(3)
Shawn Chambers 1,400,000(1)
Victor Kozlovski 1,275,000(1)
Shawn Jarrell 1,200,000(3)
Ron Fletcher 1,200,000(3)
Kelly Highshaw 1,150,000(1)
Vladimir Tsyplakov 1,100,000(3)
David Hajek 1,100,000(3)
Jaromir Bida 1,100,000(3)
Andreas Lem 975,000(1)
Philippe Sutton 900,000(1)
Jeremy Snearer 850,000(1)
Duane Kesich 800,000(1)
Stanislav Neckar 450,000(1)
Brandon Utt 375,000(1)
Daniel Waymire 278,000(1)


 Farm Payroll

Dave Pruany 130,000(4)
Stu Towns 120,000(3)
Per Gustafsson 100,000(3)
Wade Redden 82,500(1)
Valeri Yen 72,500(1)
Casey Zaukieu 70,000(1)
Jim Bushy 68,000(1)
Vitali Yachmenev 50,000(1)
David Wilkie 32,500(1)
Shean Donovan 30,200(1)
Jerome Church 29,300(1)
Alexei Creicov 22,500(1)




Hitmen

ArenaThe Dungeon
Capacity20,000
Ticket Price$55.00


Income

Current Funds$21,366,994
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$25,768,000
Farm Payroll$1,069,000
Prospect Fees$0,000
Coach$800,000
Games Remaining6
Total Game Expenses$4,606,167
Projected Expenses$27,637,000
Projected Balance-$6,270,006

Salary Commitment

Year: 3$26,837,000
Year: 4$4,560,000
Year: 5$3,640,000
Year: 6$2,540,000

 Pro Payroll

Mats Mcwethy 2,000,000(1)
Richard Sorber 1,900,000(4)
Wendel Roth 1,675,000(1)
Eric Cheur 1,500,000(1)
Trevor Zucker 1,475,000(1)
Duncan Asecoy 1,450,000(1)
Alexander Tlytnov 1,300,000(1)
Curt Hoehn 1,275,000(1)
German Preycrev 1,175,000(1)
Christian Chory 1,150,000(1)
Kalle Vutu 1,150,000(1)
Patrick Brooks 1,150,000(1)
Michael Figurelli 1,100,000(1)
Mikhail Waybrov 1,100,000(3)
Darius Wuacov 980,000(1)
Kimmo Vodreinen 920,000(2)
Jimmy Ozonoy 850,000(1)
Peter Leboutillier 750,000(1)
Blair Seevoad 725,000(1)
Carl Muzquiz 725,000(1)
Bret Lota 725,000(1)
Sylvain Lefebvre 425,000(1)
Daniel Sviado 268,000(1)


 Farm Payroll

Radek Pec 190,000(4)
Robert Elders 150,000(4)
Josh Seabrook 150,000(4)
Samuel Freeler 150,000(4)
Peter Schneider 97,500(1)
Kirk Hirsh 90,000(1)
Corey Catillo 75,000(1)
Bryant Beedy 50,000(1)
Curtis Lotton 50,000(1)
Greg McCarthy 40,000(1)
Sergei Martin 26,500(1)




Outlaws

ArenaOutwest Arena
Capacity20,000
Ticket Price$33.00


Income

Current Funds$3,650,150
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$30,555,000
Farm Payroll$636,000
Prospect Fees$0,000
Coach$325,000
Games Remaining6
Total Game Expenses$5,252,667
Projected Expenses$31,516,000
Projected Balance-$27,865,850

Salary Commitment

Year: 3$27,145,000
Year: 4$13,045,000
Year: 5$13,045,000
Year: 6$0,000

 Pro Payroll

Dmitri Mironov 6,000,000(3)
Martin Weyler 2,100,000(1)
Vladimir Malakhov 2,100,000(3)
Troy Moore 1,900,000(1)
Mathias Moudin 1,500,000(3)
Jeff Cole 1,450,000(1)
Glen Cole 1,325,000(3)
Dominic Frolay 1,150,000(1)
Steve Bowman 1,150,000(1)
Jason Ward 1,150,000(0)
Ted Zittner 1,125,000(0)
John Crowe 1,100,000(1)
Mike Guthrie 1,100,000(1)
Simone Duvale 1,100,000(3)
Jerome Illeifop 985,000(1)
Michael Geister 975,000(1)
Marty Dewalt 825,000(0)
Christer Sessen 800,000(3)
Martin Cipriani 775,000(1)
Jonas Grove 750,000(1)
Anson Pousiep 750,000(0)
Danil Poulin 445,000(1)


 Farm Payroll

Frank Doyle 110,000(3)
Zaffir Nosgoth 110,000(3)
Jesse Belanger 75,000(0)
Daryl Hotaki 63,500(0)
John Slaney 60,000(1)
Tom Perlioni 60,000(1)
Steve Stobb 57,500(0)
Gordon Cortes 50,000(1)
Ulf Dahlen 50,000(1)




Whoopee

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$39,605,458
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$25,425,000
Farm Payroll$468,700
Prospect Fees$0,000
Coach$750,000
Games Remaining6
Total Game Expenses$4,440,617
Projected Expenses$26,643,700
Projected Balance$12,961,758

Salary Commitment

Year: 3$25,793,700
Year: 4$12,150,000
Year: 5$12,150,000
Year: 6$3,700,000

 Pro Payroll

Amado Moyerman 3,000,000(3)
Pierre McCrary 2,500,000(4)
Brett Miller 2,200,000(1)
Milan Recchi 2,100,000(1)
Mike Fuentes 1,900,000(1)
John Egoprin 1,900,000(1)
Alexander Voavin 1,300,000(1)
Aki Genanik 1,250,000(3)
Johan Adiplout 1,200,000(4)
Boris Lisowski 1,150,000(1)
Steve Schmitz 1,100,000(3)
Jay Hagen 1,100,000(3)
Benjamin Opayhon 1,100,000(3)
Harvey Offret 900,000(3)
Lonny Buffett 650,000(1)
Coy Sewade 575,000(1)
Radek Diela 500,000(1)
Kevin Eakins 500,000(1)
Dino McGlory 500,000(1)


 Farm Payroll

Norm Craven 100,000(0)
Bryan Delaney 95,000(1)
Emry Bryant 60,000(1)
Arron Andras 55,000(1)
Ben Biego 42,500(1)
Shayne Toporowski 35,000(1)
Jose Mendez 32,500(1)
Shane Kelly 28,700(1)
Joey Eruasky 20,000(1)