Financial Report

(As of Thursday, Apr 26 2018)

IGUANAS

ArenaLIZARDS LAIR
Capacity16,000
Ticket Price$45.00


Income

Current Funds$20,729,221
Home Games Remaining14
Avg. Attendance16,000
Avg. Revenue/Game$1,056,001
Projected Revenue$14,784,014

Expenses

Pro Payroll$15,527,565
Farm Payroll$693,400
Prospect Fees$3,000
Coach$0,000
Games Remaining29
Total Game Expenses$197,853
Projected Expenses$5,737,744
Projected Balance$29,775,491

Salary Commitment

Year: 1$16,220,965
Year: 2$14,116,685
Year: 3$5,297,250
Year: 4$0,000

Pro Payroll

Kevin O'Conner 2,490,900(2)
C.J.Fischers 1,207,500(3)
Jon Warner 1,190,250(3)
Grim Jack 1,129,225(2)
Doug Jackson 850,000(1)
Roberto Gippy 850,000(2)
Richard Wright 793,500(3)
Greg Moore 793,500(2)
Jeff Hanson 760,430(1)
Mark Fischer 750,000(2)
Gary Brunner 701,500(2)
Hector Bahn 690,000(3)
Drew Roberts 500,000(2)
Dick Van Arsdale 456,260(2)
Paul Jackson 400,000(2)
Mark Yanetti 400,000(2)
Adam Thompson 400,000(3)
Trevor Buchanon 400,000(3)
Anton Stastny 350,000(3)
Lane Lambert 264,500(1)
David Lincoln 150,000(1)


Farm Payroll

Brandon Hartley 158,700(2)
Johan Mironov 111,000(3)
Bob Ebeckhouse 105,000(3)
Fred Lemieux 79,350(1)
Greybeard Gorman 79,350(2)
Hennie Koenraads 50,000(3)
Walter Snow 40,000(2)
Brian Schantz 40,000(2)
Harley Stone 15,000(2)
Didier Six 15,000(2)




VIKINGS

Arena
Capacity16,000
Ticket Price$45.00


Income

Current Funds$23,119,972
Home Games Remaining14
Avg. Attendance16,000
Avg. Revenue/Game$1,036,444
Projected Revenue$14,510,216

Expenses

Pro Payroll$19,158,651
Farm Payroll$425,500
Prospect Fees$4,500
Coach$0,000
Games Remaining29
Total Game Expenses$238,886
Projected Expenses$6,927,694
Projected Balance$30,702,494

Salary Commitment

Year: 1$19,584,151
Year: 2$14,231,981
Year: 3$5,078,936
Year: 4$0,001

Pro Payroll

Maurice Richard 2,281,310(3)
Bob Wilkie 1,719,250(3)
Evan Crutch 1,587,000(2)
Jakke Aaltonen 1,587,000(2)
Fabien Barthez 1,216,700(1)
Jon Kirk 1,124,125(2)
Anders Profssoost 1,000,000(2)
Memphis Raines 977,500(2)
Laura Croft 938,975(1)
Bart Greenfield 925,750(2)
Dave Hanson 859,620(1)
Larry Cudan 850,000(1)
Bob Simon 800,000(2)
Veli-Pekka Moed 727,375(1)
Evgeny Lazarev 690,000(3)
Henry McCoy 580,000(1)
Jake Blue 304,175(2)
Rusty Robert 228,120(2)
Yannick Stopira 198,375(2)
Dwight Foster 198,375(3)
Su-Li Ho 190,000(3)
Asik Emre 175,000(2)
Jamie Pietras 0,001(20)


Farm Payroll

Boris Bokolov 80,000(2)
Darby Mills 80,000(1)
Teppo Klocinnen 69,000(1)
Ima Rock 46,000(2)
Lumir Horak 40,000(2)
Gustave Robert 40,000(2)
Pavol Cibula 40,000(2)
James Hetfield 30,500(1)




GOLDENBOAR

Arena
Capacity16,000
Ticket Price$35.00


Income

Current Funds$12,758,572
Home Games Remaining14
Avg. Attendance16,000
Avg. Revenue/Game$821,333
Projected Revenue$11,498,662

Expenses

Pro Payroll$18,049,000
Farm Payroll$390,842
Prospect Fees$6,000
Coach$0,000
Games Remaining29
Total Game Expenses$224,949
Projected Expenses$6,523,529
Projected Balance$17,733,705

Salary Commitment

Year: 1$18,439,842
Year: 2$10,263,727
Year: 3$7,025,500
Year: 4$977,500

Pro Payroll

Courtney Gorman 4,635,000(1)
Xavier Raby 1,719,250(1)
Angelo Boar 1,058,000(3)
David Circe 1,000,000(3)
Chris Wilson 977,500(4)
Brent Phew 977,500(2)
Calle Toivonen 925,750(1)
Ken Nyben 850,000(3)
Dainus Laksoni 850,000(3)
Alexandr Weytolchov 850,000(1)
Johan LaRue 793,500(2)
Fritz Sturm 690,000(3)
Ulv Aasen 400,000(3)
Creed Bratton 400,000(3)
Torolv Ertzgard 400,000(3)
Yves Palada 400,000(3)
Wayne Coen 400,000(2)
Serge Fluery 400,000(2)
Dean Zoff 172,500(2)
Youri Djorkaef 150,000(2)


Farm Payroll

Youri Karpotsev 68,439(2)
Ben Dover 46,115(1)
Yannick Richter 40,000(2)
Lubomir Lendak 40,000(2)
Albers Hartmann 40,000(2)
Ron Calzaretta 40,000(2)
Tuomas Kapenen 40,000(2)
Alex Hobson 26,450(2)
Paul Olsen 19,838(2)
Slick Silvertongue 15,000(2)
Ron Aldo 15,000(2)




MANIAX

Arena
Capacity16,000
Ticket Price$35.00


Income

Current Funds$17,013,309
Home Games Remaining15
Avg. Attendance16,000
Avg. Revenue/Game$840,000
Projected Revenue$12,600,000

Expenses

Pro Payroll$19,346,865
Farm Payroll$793,100
Prospect Fees$6,000
Coach$0,000
Games Remaining29
Total Game Expenses$245,683
Projected Expenses$7,124,793
Projected Balance$22,488,517

Salary Commitment

Year: 1$20,139,965
Year: 2$14,923,415
Year: 3$6,589,225
Year: 4$1,686,500

Pro Payroll

Jason McMaster 2,129,225(1)
Jay Fischer 1,977,130(3)
Pat McManus 1,719,250(2)
Matt Craeton 1,587,000(4)
Ed Roland 1,322,500(1)
Bulba Saur 1,124,125(3)
Jonas Andersson 977,500(2)
Jaime Lannister 950,000(2)
Zach Scully 925,750(2)
Claude Loiselle 914,825(1)
Alexei Grishmanov 850,000(3)
Sean Giolla 850,000(2)
Don Ovoir 850,000(1)
Ethan Drake 690,000(2)
Frank Zerbe 595,125(2)
Mrej Fellner 400,000(2)
Krystof Engler 400,000(3)
Ineda Life 353,100(3)
Goat Face 304,175(2)
Jacques Richard 228,790(2)
Thomas Googins 198,370(3)


Farm Payroll

Gunther Von Kleist 367,800(2)
Dan Fowler 105,800(2)
Chad David 100,000(2)
Bastie Michielsen 69,000(4)
Valtteri Salonen 40,000(2)
Vladislav Ezna 40,000(2)
Maksim Salei 40,000(2)
Kean O'Sullivan 30,500(4)




BLACK ACES

Arena
Capacity16,000
Ticket Price$45.00


Income

Current Funds$17,937,019
Home Games Remaining15
Avg. Attendance16,000
Avg. Revenue/Game$1,055,078
Projected Revenue$15,826,170

Expenses

Pro Payroll$20,490,490
Farm Payroll$509,313
Prospect Fees$1,500
Coach$0,000
Games Remaining30
Total Game Expenses$256,113
Projected Expenses$7,683,404
Projected Balance$26,079,785

Salary Commitment

Year: 1$20,999,803
Year: 2$13,590,548
Year: 3$1,277,313
Year: 4$22,813

Pro Payroll

Dylan Vaughn 3,260,000(2)
Dante Bichette 2,129,225(1)
Kurt Frey 1,324,130(1)
Danny Hanson 1,124,125(2)
Brian Chanay 1,100,000(1)
Bernard Hinault 1,064,610(2)
Nikolai Maholatov 977,500(2)
Emile Petit 977,500(2)
Ed Finster 977,500(2)
Daryl Javva 912,520(1)
Eric Dorchester 850,000(1)
William Short 850,000(2)
Jarmo Jussi 850,000(3)
Danny Neuitt 850,000(2)
Bart Lysak 793,500(2)
Doug Sheddon 793,500(1)
Gary Oak 793,500(2)
Jean-Paul DePiel 400,000(2)
Kris Pongratz 264,500(3)
Anomen Coronet 198,380(1)


Farm Payroll

Ron Smerk 85,000(2)
Glen Adooster 85,000(1)
Gunther Rozen 85,000(3)
Oldrich Linko 40,000(2)
Topi Metsa 40,000(2)
Patrick Commodore 40,000(2)
Peter McLean 40,000(3)
Veli Korhonen 40,000(2)
Boris Nakano 22,813(4)
Dwayne Moore 16,500(1)
Bruce Backcheck 15,000(3)




STEEL PANT

Arena
Capacity16,000
Ticket Price$35.00


Income

Current Funds$18,566,262
Home Games Remaining14
Avg. Attendance16,000
Avg. Revenue/Game$840,000
Projected Revenue$11,760,000

Expenses

Pro Payroll$17,172,345
Farm Payroll$380,140
Prospect Fees$3,000
Coach$0,000
Games Remaining29
Total Game Expenses$214,091
Projected Expenses$6,208,647
Projected Balance$24,117,615

Salary Commitment

Year: 1$17,552,485
Year: 2$13,669,465
Year: 3$6,144,630
Year: 4$1,000,000

Pro Payroll

Alain Giresse 1,520,875(3)
Larry Rice 1,124,125(2)
Mark Osborne 1,058,000(1)
Dave Engelke 1,050,000(2)
Michel Etime 1,000,000(4)
Byron Scerpico 991,880(3)
Tyler Tielman 977,500(3)
Craig Hesi 977,500(1)
Sergio Skourov 950,000(2)
David Chatman 912,520(1)
Marcus Johanson 890,000(2)
Jan Ullrich 850,000(2)
Daryl Tardif 850,000(1)
Andreas Beaudoin 793,500(2)
Dave Montgomery 793,500(2)
Ismo Peltola 400,000(2)
Mats Niklasson 400,000(3)
Thomas Gerster 400,000(3)
Joel Bats 310,000(3)
Casey Reed 264,500(3)
Bart Buise 257,820(2)
Doug Ramsey 228,125(3)
David Perry 172,500(2)


Farm Payroll

Mikko Passaleva 92,575(2)
Trevor Bucholtz 85,000(1)
Tom Watts 51,750(3)
Frederick Barrielle 40,000(2)
Jaroslav Voronokov 40,000(2)
Phillip Polkovnikov 40,000(2)
Pippen Hobbs 30,815(2)




VIGILANTES

ArenaTHE JAILHOUSE
Capacity16,000
Ticket Price$45.00


Income

Current Funds$18,646,455
Home Games Remaining15
Avg. Attendance15,993
Avg. Revenue/Game$1,054,765
Projected Revenue$15,821,475

Expenses

Pro Payroll$25,201,524
Farm Payroll$634,250
Prospect Fees$7,500
Coach$0,000
Games Remaining30
Total Game Expenses$315,162
Projected Expenses$9,454,856
Projected Balance$25,013,074

Salary Commitment

Year: 1$25,835,774
Year: 2$22,883,874
Year: 3$10,705,249
Year: 4$0,000

Pro Payroll

Andrei Khomin 6,999,999(3)
Richard Mallon 2,880,000(2)
John McManus 1,444,825(2)
Eric Carr 1,150,000(2)
Shane Armstrong 1,124,125(2)
Andrew Finley 1,058,000(2)
Billy Sheehan 1,049,400(1)
Jordan Lindsey 1,000,000(2)
Cam Alan 977,500(1)
Coco Koenraads 850,000(2)
Guy Broir 850,000(2)
Charles Holdman 850,000(3)
Jools Hannah 850,000(2)
Jean Beliveau 793,500(3)
Brent Fedyk 690,000(3)
Bon Scott 690,000(3)
Alexei Dimitrov 690,000(1)
Vladimir Grusov 400,000(2)
Scott Thauvette 400,000(3)
Elwood Blue 304,175(2)
Fred Ghost 150,000(1)


Farm Payroll

Rob Baldwin 264,500(3)
Darcy Alum 85,000(1)
Zach Murray 85,000(2)
Sidney Bayre 62,500(2)
Vilfred Inning 40,000(2)
Samuil Vinogradov 40,000(2)
Vladimir Vantroba 40,000(2)
Laura Lincoln 17,250(3)




MONKEYS

Arena
Capacity16,000
Ticket Price$35.00


Income

Current Funds$14,763,043
Home Games Remaining15
Avg. Attendance15,988
Avg. Revenue/Game$839,356
Projected Revenue$12,590,340

Expenses

Pro Payroll$18,461,805
Farm Payroll$452,626
Prospect Fees$4,500
Coach$0,000
Games Remaining30
Total Game Expenses$230,719
Projected Expenses$6,921,560
Projected Balance$20,431,823

Salary Commitment

Year: 1$18,914,431
Year: 2$10,399,607
Year: 3$5,656,920
Year: 4$0,000

Pro Payroll

Ryan O'Reilly 2,119,250(3)
Nicilas Anelka 1,520,875(1)
Charlie Tweeder 1,239,125(1)
Phred Fillthenet 1,124,125(1)
Michael Etime 1,000,000(2)
Byron Scerpico 991,880(3)
Steve Whiteman 900,000(2)
Alexandre Dow 850,000(1)
Frederique Alliard 850,000(2)
Alex Scheibe 850,000(1)
Felix Timmermans 793,500(3)
Kory Bryant 793,500(1)
Igor Matuchin 793,500(3)
Soa Dankers 793,500(2)
Dale Icewind 793,500(1)
Madras Giannopoulos 690,000(3)
Ono Upismeov 690,000(2)
Alan Kerr 595,130(1)
Payton Bailey 595,130(1)
Rich Rider 250,000(2)
Igor Draganov 228,790(3)


Farm Payroll

ViKtor Scorzov 99,187(2)
Dario Mendez 85,000(1)
Jochem Touw 68,439(1)
Alan Jaros 40,000(3)
Rene Zuk 40,000(2)
Kyle Atwater 40,000(2)
Josef Tyler 40,000(2)
Russ Brown 40,000(2)




KRAKEN

Arena
Capacity16,000
Ticket Price$35.00


Income

Current Funds$17,418,938
Home Games Remaining15
Avg. Attendance15,936
Avg. Revenue/Game$836,659
Projected Revenue$12,549,885

Expenses

Pro Payroll$22,869,585
Farm Payroll$519,850
Prospect Fees$7,500
Coach$0,000
Games Remaining30
Total Game Expenses$285,328
Projected Expenses$8,559,854
Projected Balance$21,408,969

Salary Commitment

Year: 1$23,389,435
Year: 2$17,153,175
Year: 3$9,454,250
Year: 4$1,825,050

Pro Payroll

Gunnar Lafayette 2,104,500(2)
Oggie Oglethorpe 2,029,750(1)
Alex Delpiere 1,983,750(3)
Antonio Inoki 1,851,500(1)
D.B.Cooper 1,825,050(4)
Mack Johnson 1,753,000(3)
Helga Valenzuela 1,550,000(3)
Bruno Belone 1,486,650(2)
Michel Goulet 925,750(1)
Craig Porter 912,525(3)
Carl Johnson 850,000(1)
Rob Penders 850,000(2)
Cercei Lannister 690,000(2)
Jerryl Bouma 684,400(2)
Aaron Stroud 595,120(3)
Matt Brien 400,000(2)
Gerhard Mueller 400,000(2)
Theo Hrudey 400,000(2)
Brent Niit 400,000(2)
Nebosje Guidelje 304,180(3)
Brian Braddock 228,125(3)
Hans Verhoeven 228,120(1)
Barney Ruble 218,790(1)
Jason Jones 198,375(2)


Farm Payroll

Bruce Dickenson 302,500(3)
Kal Torak 102,350(1)
Peter Kolodziej 85,000(2)
Dave Chan 30,000(1)




SPEED FORC

ArenaMULTIVERSE MULTIPLEX
Capacity16,000
Ticket Price$35.00


Income

Current Funds$19,130,493
Home Games Remaining15
Avg. Attendance16,000
Avg. Revenue/Game$840,000
Projected Revenue$12,600,000

Expenses

Pro Payroll$18,491,035
Farm Payroll$545,735
Prospect Fees$4,500
Coach$0,000
Games Remaining29
Total Game Expenses$232,211
Projected Expenses$6,734,108
Projected Balance$24,996,385

Salary Commitment

Year: 1$19,036,770
Year: 2$14,784,972
Year: 3$4,959,905
Year: 4$415,000

Pro Payroll

Dave Shingledecker 1,610,000(2)
Jeff Luccock 1,587,000(2)
Scott Roberts 1,587,000(2)
Andrew Craeton 1,322,500(2)
Ben Grimm 1,292,750(3)
Kerry Danielson 1,256,375(1)
Bob Drake 1,064,610(1)
Clark Kent 1,058,000(1)
Mark Habscheid 912,525(3)
Conner Lambert 850,000(3)
Michael Boumiester 850,000(1)
Charles Gregory 850,000(2)
Tim Bashline 690,000(2)
Austin Powers 661,250(3)
Ben Carpenter 630,000(3)
Bruce Banner 595,125(2)
Steve Carlson 576,150(2)
Wendell Prendiville 400,000(4)
Adam Doubletree 301,000(2)
David Beckham 198,380(3)
Jonathon Healey 198,370(2)


Farm Payroll

Christian Briere 222,922(2)
Andrew Blakie 85,000(2)
Cameron Pronger 40,000(2)
Nikolai Skabelka 40,000(2)
Claude Leach 40,000(2)
Olezka Sosunov 40,000(2)
Andrew Coles 40,000(2)
Ryan Giggs 22,813(1)
Leif Haggerty 15,000(4)




WHALERS

ArenaTHE FISH TANK
Capacity16,000
Ticket Price$45.00


Income

Current Funds$18,405,960
Home Games Remaining15
Avg. Attendance16,000
Avg. Revenue/Game$1,080,000
Projected Revenue$16,200,000

Expenses

Pro Payroll$16,551,180
Farm Payroll$323,862
Prospect Fees$7,500
Coach$0,000
Games Remaining29
Total Game Expenses$205,885
Projected Expenses$5,970,655
Projected Balance$28,635,305

Salary Commitment

Year: 1$16,875,042
Year: 2$12,438,052
Year: 3$4,045,640
Year: 4$0,000

Pro Payroll

Corey Intrepid 1,719,250(3)
Corrado Micalef 1,444,170(1)
Dmitri Maximov 977,500(2)
Petr Cezki 977,500(2)
Stanislav Phouzyrov 977,500(3)
Fenster McManus 977,500(2)
Andy Leblond 977,500(2)
Ken Kakuna 912,525(2)
Ali Kazam 912,525(1)
Dick Nourse 912,525(2)
Pavil Lapre 850,000(2)
Stephen Kydd 793,500(1)
Henry Tudor 793,500(1)
Johnny Fontain 793,500(2)
Keith Feeney 690,000(2)
Darrell Nowosad 684,390(3)
Forrest Bondurant 400,000(3)
Arturs Liut 264,500(1)
Grant Sass 264,500(3)
Andre Dore 228,795(1)


Farm Payroll

Danius Krazata 85,000(2)
Carlos Carlitos 79,350(2)
Vance Briggs 59,512(2)
Enrico Dunlop 40,000(2)
Pavol Kovac 40,000(2)
George Tchourakov 20,000(2)




ONE HITTER

ArenaSMOKUS MAXIMUS ARENA
Capacity16,000
Ticket Price$45.00


Income

Current Funds$20,511,750
Home Games Remaining15
Avg. Attendance15,881
Avg. Revenue/Game$1,071,943
Projected Revenue$16,079,145

Expenses

Pro Payroll$19,088,050
Farm Payroll$565,000
Prospect Fees$4,500
Coach$0,000
Games Remaining29
Total Game Expenses$239,726
Projected Expenses$6,952,060
Projected Balance$29,638,835

Salary Commitment

Year: 1$19,653,050
Year: 2$12,108,750
Year: 3$2,294,000
Year: 4$1,749,000

Pro Payroll

KC Cayuga 1,825,050(1)
Rob Chinook 1,815,500(2)
Dave Meyers 1,749,000(4)
Janie Lane 1,495,000(2)
Sergei Trefilov 1,380,000(1)
Olaf Siegfried 1,177,500(2)
Dimitri Konstantinov 1,124,125(1)
Petr Stravinski 1,124,125(1)
Dave Patton 991,870(2)
Gregory Glencoe 977,500(2)
Kimmo Rhitti 850,000(1)
Graig Corman 850,000(2)
Pete Pellerin 850,000(2)
Richard Braddock 850,000(1)
Dainus Zubovkin 850,000(2)
Tom Theriault 400,000(3)
Vladislav Kardapoltsev400,000(2)
Andreij Mikhaellovic 198,380(2)
Andre Savard 180,000(1)


Farm Payroll

Andrej Smetanin 115,000(3)
Muis Mice 89,000(2)
Heikki Lund 85,000(1)
Franky Vinju 85,000(1)
Sergei Korobka 41,000(1)
Ron Aubrey 40,000(2)
Ken Davis 40,000(2)
Hugo Hofler 40,000(2)
Marcel DeSailly 15,000(3)
Shad Wilcox 15,000(3)