Financial Report

(As of Thursday, Oct 22 2009)

Brandon Ic

ArenaThe Ice Vault
Capacity21,000
Ticket Price$40.00


Income

Current Funds$96,901,525
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$67,184,200
Farm Payroll$1,838,500
Prospect Fees$56,655
Coach$500,000
Games Remaining82
Total Game Expenses$848,529
Projected Expenses$69,579,355
Projected Balance$27,322,170

Salary Commitment

Year: 11$69,022,700
Year: 12$43,253,500
Year: 13$25,812,500
Year: 14$4,253,500

 Pro Payroll

Scott Niedermayer 6,750,000(2)
Sheldon Souray 6,250,000(1)
Mike Fisher 6,000,000(1)
Martin Havlat 6,000,000(3)
Alex Tanguay 5,375,000(3)
Olli Jokinen 5,250,000(3)
Mike Ribeiro 5,000,000(2)
Ilya Bryzgalov 4,000,000(1)
Chris Phillips 3,500,000(3)
Tom Poti 3,500,000(1)
Teemu Selanne 3,250,000(2)
Steve Sullivan 3,200,000(4)
Steve Reinprecht 2,000,000(1)
Kurt Sauer 1,750,000(1)
Scottie Upshall 1,250,000(3)
Travis Zajac 984,200(1)
Mikkel Boedker 825,000(4)
Matt Smaby 825,000(2)
Mikael Tellqvist 800,000(2)
David Booth 675,000(1)


 Farm Payroll

Radim Vrbata 300,000(1)
Bryce Salvador 290,000(2)
P.J. Axelsson 185,000(1)
Petr Prucha 160,000(2)
Matthew Lombardi 155,000(2)
Andrew Ference 134,000(3)
Al Montoya 85,000(4)
Kevin Porter 80,000(4)
Brian Boucher 65,000(1)
Keith Yandle 63,500(5)
Lukas Kaspar 60,000(1)
Joel Perrault 55,000(2)
Mike Iggulden 52,500(2)
John Zeiler 52,500(2)
Daniel Winnik 51,000(2)
Joakim Lindstrom 50,000(3)




Portage La

ArenaThe Cave
Capacity21,000
Ticket Price$45.00


Income

Current Funds$102,252,217
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$47,387,500
Farm Payroll$993,420
Prospect Fees$58,767
Coach$500,000
Games Remaining82
Total Game Expenses$596,825
Projected Expenses$48,939,687
Projected Balance$53,312,530

Salary Commitment

Year: 11$32,460,920
Year: 12$19,033,670
Year: 13$13,432,670
Year: 14$5,582,670

 Pro Payroll

Martin Brodeur 5,200,000(0)
Manny Fernandez 4,750,000(2)
Corey Perry 4,500,000(3)
John-Michael Liles 3,700,000(1)
Derek Roy 3,500,000(1)
Fredrik Modin 3,500,000(0)
Bryan Allen 3,000,000(1)
Zach Parise 2,500,000(3)
Andrew Brunette 2,500,000(0)
Fedor Tyutin 2,250,000(4)
Nik Antropov 2,150,000(0)
Denis Gauthier 2,000,000(4)
Ethan Moreau 1,750,000(0)
Mark Recchi 1,250,000(1)
David Bolland 887,500(1)
Blake Wheeler 875,000(4)
Guillaume Latendresse 850,000(1)
Mikhail Grabovski 850,000(3)
Matt Hunwick 775,000(2)
Doug Murray 600,000(0)


 Farm Payroll

Alex Pietrangelo 327,670(4)
Jamal Mayers 140,000(0)
Kyle Wellwood 99,750(1)
Daniel Carcillo 85,000(1)
Brandon Sutter 80,000(4)
Peter Budaj 80,000(0)
Shane Hnidy 76,000(2)
David Jones 55,000(1)
Yann Danis 50,000(4)




Thompson

ArenaThe Swashbuckler
Capacity21,000
Ticket Price$38.00


Income

Current Funds$144,550,637
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$49,222,500
Farm Payroll$1,146,250
Prospect Fees$62,540
Coach$500,000
Games Remaining82
Total Game Expenses$621,113
Projected Expenses$50,931,290
Projected Balance$93,619,347

Salary Commitment

Year: 11$50,368,750
Year: 12$31,807,500
Year: 13$1,147,500
Year: 14$672,500

 Pro Payroll

Marian Gaborik 7,500,000(2)
Marian Hossa 7,450,000(2)
Sergei Gonchar 6,000,000(1)
Scott Hartnell 4,700,000(2)
Ryan Getzlaf 4,500,000(2)
Tom Gilbert 3,500,000(1)
Patrick Sharp 3,300,000(1)
Brent Burns 3,000,000(2)
Samuel Pahlsson 1,400,000(2)
Braydon Coburn 1,200,000(1)
Mike Smith 950,000(1)
Devin Setoguchi 850,000(1)
Andrew Cogliano 850,000(1)
Anze Kopitar 765,000(1)
T.J. Hensick 685,000(1)
Ryan Callahan 600,000(2)
Marc Methot 522,500(2)
Steve Mason 500,000(4)
Ben Guite 475,000(2)
Roman Polak 475,000(3)


 Farm Payroll

Nikolai Zherdev 325,000(2)
Kyle Turris 87,500(1)
Artem Anisimov 87,500(4)
Jiri Tlusty 85,000(1)
Nathan McIver 85,000(4)
Jack Skille 85,000(2)
Ondrej Pavelec 85,000(1)
Daniel LaCosta 52,500(1)
Tomas Kopecky 52,500(2)
Clarke MacArthur 52,250(1)
Liam Reddox 51,500(1)
Frans Nielsen 50,000(2)
Kyle Cumiskey 47,500(1)




Winnipeg

ArenaCoors Lite Beer Gardens
Capacity21,000
Ticket Price$35.00


Income

Current Funds$84,772,500
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,332,900
Farm Payroll$2,499,050
Prospect Fees$102,974
Coach$500,000
Games Remaining82
Total Game Expenses$566,280
Projected Expenses$46,434,924
Projected Balance$38,337,576

Salary Commitment

Year: 11$45,831,950
Year: 12$26,199,200
Year: 13$14,248,800
Year: 14$7,799,300

 Pro Payroll

Miikka Kiprusoff 8,500,000(1)
Brian Campbell 7,142,900(2)
Brooks Orpik 3,750,000(1)
Jonathan Cheechoo 3,000,000(3)
Joe Corvo 2,750,000(1)
Brent Sopel 2,500,000(4)
Sergei Samsonov 2,300,000(4)
Dan Hamhuis 2,250,000(2)
Alexei Ponikarovsky 2,240,000(1)
Curtis Glencross 1,200,000(3)
Colby Armstrong 1,200,000(2)
Mikael Samuelsson 1,200,000(3)
Patrick Kane 875,000(3)
Jonathan Toews 850,000(2)
Derick Brassard 850,000(1)
Ryan O'Byrne 700,000(4)
Chris Campoli 625,000(4)
Maxim Lapierre 575,000(1)
Joey MacDonald 500,000(1)
Michael Frolik 325,000(4)


 Farm Payroll

Martin Gerber 370,000(2)
Brendan Morrison 275,000(4)
Darcy Tucker 220,000(4)
Daniel Tjarnqvist 162,500(4)
Jordin Tootoo 97,500(1)
Tom Kostopoulos 90,000(4)
Kenndal McArdle 87,500(4)
Kris Chucko 87,500(4)
Jack Hillen 87,500(2)
Wes O'Neill 85,000(4)
Max Pacioretty 82,500(4)
Justin Pogge 80,000(4)
Eric Fehr 73,500(4)
Steven Wagner 63,500(3)
Jeremy Colliton 60,500(1)
Nigel Dawes 58,750(1)
Theo Peckham 56,000(3)
Alexandre Giroux 55,000(4)
Jonathan Quick 55,000(3)
Ryan Carter 52,500(1)
Cody Bass 51,000(1)
Matt D'Agostini 50,800(4)
Gregory Stewart 50,000(2)
Martin St. Pierre 50,000(1)
Colin Fraser 50,000(1)
Barry Tallackson 47,500(1)




Moose Jaw

ArenaVW Rink
Capacity21,000
Ticket Price$50.00


Income

Current Funds$170,447,916
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,575,000
Farm Payroll$2,545,000
Prospect Fees$93,567
Coach$500,000
Games Remaining82
Total Game Expenses$886,751
Projected Expenses$72,713,567
Projected Balance$97,734,349

Salary Commitment

Year: 11$72,120,000
Year: 12$65,276,920
Year: 13$45,524,420
Year: 14$27,760,000

 Pro Payroll

Joe Thornton 7,200,000(4)
Jarome Iginla 7,000,000(3)
Patrick Marleau 6,300,000(4)
Joe Sakic 6,000,000(1)
Tomas Vokoun 5,500,000(2)
Simon Gagne 5,250,000(2)
Jay Bouwmeester 4,875,000(2)
Kristian Huselius 4,750,000(4)
Brent Seabrook 3,500,000(3)
Nathan Horton 3,500,000(4)
Stephen Weiss 2,500,000(3)
David Backes 2,500,000(4)
Andrej Meszaros 2,500,000(3)
Antti Miettinen 2,000,000(2)
Mike Komisarek 1,900,000(4)
Zbynek Michalek 1,400,000(3)
Sam Gagner 875,000(4)
Sean Bergenheim 800,000(2)
Jeff Schultz 650,000(1)
Pekka Rinne 575,000(4)


 Farm Payroll

Jose Theodore 450,000(2)
Mike Comrie 400,000(3)
Mike Van Ryn 335,000(2)
Brendan Witt 300,000(2)
Eric Belanger 175,000(2)
Antero Niittymaki 137,500(3)
Marek Schwarz 98,420(3)
Jamie McGinn 80,000(4)
Cory Schneider 80,000(4)
Mike Lundin 73,750(1)
David Hale 67,500(2)
Sami Lepisto 67,500(3)
Nick Foligno 66,000(1)
Brad Richardson 57,500(3)
Sergei Kostitsyn 55,000(3)
Zack Smith 53,330(1)
Tobias Stephan 48,500(3)




Prince Alb

ArenaR.F. Edwards Memorial Arena
Capacity21,000
Ticket Price$55.00


Income

Current Funds$114,366,250
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$41,067,500
Farm Payroll$1,124,850
Prospect Fees$103,515
Coach$500,000
Games Remaining82
Total Game Expenses$521,901
Projected Expenses$42,795,865
Projected Balance$71,570,385

Salary Commitment

Year: 11$42,192,350
Year: 12$21,853,850
Year: 13$6,488,950
Year: 14$936,450

 Pro Payroll

Wade Redden 8,000,000(1)
Markus Naslund 5,000,000(1)
Sami Salo 3,750,000(2)
Mattias Ohlund 3,500,000(3)
Jaroslav Spacek 3,300,000(1)
Pascal Leclaire 3,000,000(2)
Jeff Halpern 2,000,000(2)
Alexander Steen 1,700,000(2)
Carlo Colaiacovo 1,400,000(2)
Lukas Krajicek 1,100,000(1)
Ryan Johnson 1,100,000(2)
Mark Stuart 1,100,000(3)
Mathieu Garon 1,000,000(2)
Milan Jurcina 912,500(1)
Dominic Moore 900,000(3)
Brendan Shanahan 800,000(1)
Richard Park 700,000(1)
Dustin Boyd 675,000(5)
Ryan Shannon 605,000(2)
Alexandre Burrows 525,000(2)


 Farm Payroll

Chris Gratton 125,000(1)
Shane O'Brien 102,500(1)
Dan Fritsche 87,500(1)
Benoit Pouliot 85,000(1)
Krystofer Kolanos 80,000(4)
Brent Krahn 75,000(4)
Ilya Zubov 66,000(1)
Ryan Potulny 64,500(2)
Niklas Hjalmarsson 64,400(2)
Michael Leighton 60,000(1)
Danny Syvret 54,200(4)
Drew Miller 52,500(3)
Jesse Winchester 52,500(2)
Nathan McIver 52,500(2)
Rick Rypien 52,250(4)
Casey Borer 51,000(2)




Regina

ArenaThe Fortress
Capacity21,000
Ticket Price$50.00


Income

Current Funds$88,216,414
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$68,469,200
Farm Payroll$1,554,500
Prospect Fees$77,150
Coach$500,000
Games Remaining82
Total Game Expenses$860,986
Projected Expenses$70,600,850
Projected Balance$17,615,564

Salary Commitment

Year: 11$70,023,700
Year: 12$48,948,700
Year: 13$27,137,250
Year: 14$2,337,250

 Pro Payroll

Kimmo Timonen 8,000,000(3)
Lubomir Visnovsky 7,000,000(3)
Nikolai Khabibulin 6,750,000(1)
Chris Pronger 6,250,000(1)
Brian Rolston 5,250,000(1)
Ron Hainsey 4,500,000(2)
Jay McKee 4,000,000(2)
Adrian Aucoin 4,000,000(3)
Vyacheslav Kozlov 3,850,000(2)
Marc-Andre Fleury 3,500,000(2)
Marco Sturm 3,500,000(3)
Mike Knuble 2,800,000(2)
Hal Gill 2,100,000(1)
Paul Mara 1,950,000(3)
Jiri Hudler 1,150,000(2)
Evgeni Malkin 984,200(2)
Zach Bogosian 825,000(4)
Blake Comeau 735,000(4)
Boyd Gordon 725,000(4)
Boyd Devereaux 600,000(1)


 Farm Payroll

Sean Avery 350,000(3)
Nick Boynton 295,000(2)
Scott Walker 250,000(2)
Martin Skoula 190,000(2)
Kris Draper 185,000(2)
Stephen Valiquette 72,500(1)
Pascal Pelletier 55,000(2)
Jerred Smithson 52,500(1)
Cody McLeod 52,250(2)
Cody McCormick 52,250(4)




Saskatoon

ArenaThe Cat House
Capacity21,000
Ticket Price$35.00


Income

Current Funds$110,462,500
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$58,615,000
Farm Payroll$2,172,500
Prospect Fees$51,000
Coach$500,000
Games Remaining82
Total Game Expenses$748,030
Projected Expenses$61,338,500
Projected Balance$49,124,000

Salary Commitment

Year: 11$60,787,500
Year: 12$44,331,500
Year: 13$10,140,000
Year: 14$4,525,000

 Pro Payroll

Henrik Lundqvist 7,750,000(2)
Chris Drury 7,100,000(2)
Dion Phaneuf 7,000,000(1)
Michael Ryder 4,000,000(2)
Daniel Sedin 3,575,000(3)
Willie Mitchell 3,500,000(2)
Martin Erat 3,500,000(2)
Nick Schultz 3,200,000(2)
Milan Michalek 3,000,000(1)
Jamie Langenbrunner 2,800,000(4)
Aaron Ward 2,500,000(2)
Jason Chimera 1,875,000(1)
Matthew Stajan 1,750,000(1)
Joe Pavelski 1,550,000(3)
Denis Grebeshkov 1,500,000(1)
Jonas Hiller 1,300,000(2)
Luke Schenn 900,000(4)
David Krejci 825,000(2)
Kyle Quincey 500,000(5)
Kris Versteeg 490,000(3)


 Farm Payroll

Jochen Hecht 380,000(1)
Mark Eaton 200,000(1)
Valtteri Filppula 200,000(2)
Karl Alzner 87,500(4)
David Perron 87,500(2)
Chad LaRose 87,500(2)
Teddy Purcell 85,000(1)
Tuukka Rask 85,000(2)
Bryan Little 85,000(1)
Fredrik Sjostrom 84,000(1)
Ivan Vishnevskiy 80,000(4)
Brett Sutter 80,000(4)
Boyd Kane 77,500(4)
Tobias Enstrom 75,000(1)
Maxime Talbot 70,000(1)
Thomas Pock 68,500(1)
Justin Abdelkader 66,000(1)
Jimmy Howard 60,000(1)
Kamil Kreps 56,500(2)
Jonathan Ericsson 55,000(1)
Chris Bourque 52,500(1)
David Steckel 50,000(1)




Edmonton

ArenaNorthlands Colliseum
Capacity21,000
Ticket Price$44.00


Income

Current Funds$90,082,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$65,206,100
Farm Payroll$947,030
Prospect Fees$42,250
Coach$500,000
Games Remaining82
Total Game Expenses$813,358
Projected Expenses$66,695,380
Projected Balance$23,386,620

Salary Commitment

Year: 11$66,153,130
Year: 12$32,234,000
Year: 13$2,064,000
Year: 14$2,064,000

 Pro Payroll

Ilya Kovalchuk 7,500,000(2)
Nicklas Lidstrom 7,450,000(1)
Vincent Lecavalier 7,166,700(1)
Daniel Alfredsson 5,465,400(1)
Marc Savard 5,000,000(1)
Alex Kovalev 4,500,000(2)
Brenden Morrow 4,100,000(1)
Brad Stuart 3,750,000(2)
Brett Clark 3,500,000(2)
Kari Lehtonen 3,000,000(2)
Barret Jackman 2,500,000(2)
Daniel Cleary 2,500,000(2)
Todd Bertuzzi 1,950,000(1)
Ryane Clowe 1,600,000(2)
Radek Martinek 1,200,000(2)
Cory Murphy 875,000(1)
T.J. Oshie 875,000(4)
Carey Price 850,000(1)
Marc Staal 765,000(1)
Andrej Sekera 659,000(5)


 Farm Payroll

Robert Nilsson 150,000(1)
Alex Goligoski 89,530(1)
Michal Repik 87,500(4)
James Neal 87,500(4)
Matt Halischuk 85,000(4)
Jakub Voracek 82,500(4)
Maxim Mayorov 77,500(4)
Mikael Backlund 77,500(4)
Ville Koistinen 70,000(2)
Kris Russell 57,500(1)
Kevin Klein 50,000(2)
Wayne Simmonds 32,500(4)




Fort McMur

ArenaNorthern Lights Ice Palace
Capacity21,000
Ticket Price$40.00


Income

Current Funds$91,562,500
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$47,475,000
Farm Payroll$1,980,100
Prospect Fees$94,102
Coach$500,000
Games Remaining82
Total Game Expenses$610,356
Projected Expenses$50,049,202
Projected Balance$41,513,298

Salary Commitment

Year: 11$49,455,100
Year: 12$13,751,350
Year: 13$6,157,500
Year: 14$5,307,500

 Pro Payroll

Kim Johnsson 5,250,000(1)
Bill Guerin 4,500,000(1)
Jarret Stoll 4,100,000(4)
Martin Biron 3,500,000(1)
Miroslav Satan 3,500,000(1)
Cory Sarich 3,400,000(1)
Dwayne Roloson 3,000,000(1)
Dustin Byfuglien 3,000,000(2)
Matt Carle 2,950,000(1)
Mike Modano 2,250,000(1)
Jussi Jokinen 1,875,000(1)
Doug Weight 1,750,000(1)
Duncan Keith 1,600,000(2)
Loui Eriksson 1,500,000(2)
Matt Greene 1,250,000(1)
Matt Cooke 1,200,000(2)
Drew Doughty 875,000(4)
Nicklas Backstrom 850,000(3)
Freddy Meyer 575,000(1)
Tyler Kennedy 550,000(1)


 Farm Payroll

Rick DiPietro 450,000(1)
John Madden 293,850(2)
Henrik Tallinder 290,000(1)
Michel Ouellet 130,000(1)
Patrick Eaves 110,000(1)
Niklas Grossman 90,000(1)
Viktor Tikhonov 87,500(4)
Simeon Varlamov 85,000(4)
Patric Hornqvist 80,000(4)
Riku Helenius 80,000(4)
Alexandre Picard 78,750(1)
Brandon Crombeen 55,000(1)
Aaron Johnson 52,500(1)
Chris Conner 50,000(1)
Rich Peverley 47,500(1)




Lloydminst

ArenaThe Den
Capacity21,000
Ticket Price$51.00


Income

Current Funds$337,243,120
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,720,600
Farm Payroll$722,500
Prospect Fees$40,950
Coach$500,000
Games Remaining82
Total Game Expenses$768,098
Projected Expenses$62,984,050
Projected Balance$274,259,070

Salary Commitment

Year: 11$62,443,100
Year: 12$46,820,000
Year: 13$15,257,500
Year: 14$2,257,500

 Pro Payroll

Alexander Ovechkin 9,000,000(2)
Sidney Crosby 9,000,000(2)
Rick Nash 6,500,000(3)
Mike Richards 5,400,000(1)
Kevin Bieksa 4,250,000(1)
Ryan Suter 3,500,000(3)
Dennis Wideman 3,250,000(2)
Niklas Kronwall 3,000,000(3)
Henrik Zetterberg 2,900,000(2)
Dustin Brown 2,600,000(2)
Keith Ballard 2,500,000(2)
Cam Ward 2,500,000(1)
Jason Pominville 1,375,000(2)
Rene Bourque 1,300,000(5)
Anton Babchuk 900,600(1)
Steven Stamkos 875,000(4)
Bobby Ryan 850,000(1)
Ty Conklin 750,000(2)
Kristopher Letang 685,000(1)
Milan Lucic 585,000(1)


 Farm Payroll

Randy Jones 250,000(1)
Claude Giroux 85,000(1)
Joshua Bailey 82,500(4)
Erik Christensen 75,000(2)
Adam Burish 70,000(1)
Brett Lebda 65,000(2)
Nicklas Bergfors 47,500(1)
Derek Meech 47,500(2)




Red Deer

ArenaThe Cove
Capacity21,000
Ticket Price$40.00


Income

Current Funds$92,655,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$62,620,000
Farm Payroll$461,500
Prospect Fees$35,950
Coach$500,000
Games Remaining82
Total Game Expenses$775,823
Projected Expenses$63,617,450
Projected Balance$29,037,550

Salary Commitment

Year: 11$63,081,500
Year: 12$23,306,500
Year: 13$8,720,000
Year: 14$5,220,000

 Pro Payroll

Dany Heatley 10,000,000(2)
Scott Gomez 8,000,000(1)
Martin St. Louis 5,000,000(1)
Pavel Kubina 5,000,000(1)
Jason Arnott 4,500,000(1)
Henrik Sedin 3,575,000(1)
Ryan Miller 3,500,000(3)
Tim Connolly 3,500,000(1)
Chris Kunitz 3,500,000(2)
Colin White 3,000,000(1)
Christian Ehrhoff 2,750,000(4)
Christopher Higgins 1,900,000(1)
Chris Osgood 1,700,000(1)
Stephane Robidas 1,500,000(1)
Johan Franzen 1,150,000(1)
Kurtis Foster 1,025,000(2)
Oscar Moller 825,000(4)
Chris Stewart 825,000(4)
Marc-Edouard Vlasic 735,000(5)
Matt Niskanen 635,000(1)


 Farm Payroll

Boris Valabik 92,500(1)
Dan Paille 90,000(1)
Ty Wishart 85,000(4)
Brent Johnson 82,500(1)
Anton Stralman 61,500(2)
Jason Jaffray 50,000(1)




Calgary

ArenaForum
Capacity21,000
Ticket Price$40.00


Income

Current Funds$65,560,800
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$68,889,200
Farm Payroll$2,847,500
Prospect Fees$86,650
Coach$500,000
Games Remaining82
Total Game Expenses$881,992
Projected Expenses$72,323,350
Projected Balance-$6,762,550

Salary Commitment

Year: 11$71,736,700
Year: 12$40,939,200
Year: 13$36,439,200
Year: 14$550,000

 Pro Payroll

Brad Richards 7,800,000(3)
Dan Boyle 6,666,700(3)
Ryan Malone 6,000,000(1)
Brian Rafalski 6,000,000(3)
Daymond Langkow 5,000,000(3)
Rob Blake 5,000,000(1)
Keith Tkachuk 4,500,000(2)
Brian Gionta 4,000,000(3)
Erik Cole 4,000,000(1)
Joni Pitkanen 3,500,000(1)
Joffrey Lupul 2,900,000(1)
Lee Stempniak 2,500,000(3)
Philippe Boucher 2,500,000(1)
Ales Kotalik 2,500,000(3)
Brooks Laich 1,700,000(1)
Andrew Alberts 1,400,000(1)
Alexander Auld 1,000,000(1)
Jim Slater 800,000(1)
Marc Denis 600,000(1)
Bruno Gervais 522,500(3)


 Farm Payroll

David Legwand 550,000(3)
Jean-Sebastien Giguere550,000(4)
Vaclav Prospal 350,000(3)
Dainius Zubrus 340,000(1)
Steve Staios 290,000(1)
Shaone Morrisonn 197,500(1)
Francis Bouillon 187,500(1)
Brad Lukowich 165,000(1)
Petteri Nokelainen 80,000(1)
Nathan Paetsch 80,000(1)
Vladimir Sobotka 57,500(1)




Lethbridge

ArenaHawks Nest
Capacity21,000
Ticket Price$45.00


Income

Current Funds$163,988,463
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$68,934,200
Farm Payroll$2,120,370
Prospect Fees$67,969
Coach$500,000
Games Remaining82
Total Game Expenses$873,446
Projected Expenses$71,622,539
Projected Balance$92,365,924

Salary Commitment

Year: 11$59,327,070
Year: 12$39,411,200
Year: 13$10,422,500
Year: 14$5,372,500

 Pro Payroll

Thomas Vanek 8,000,000(2)
Zdeno Chara 7,500,000(0)
Pavel Datsyuk 6,700,000(2)
Mathieu Schneider 5,750,000(1)
Shane Doan 4,550,000(2)
Jeff Carter 4,500,000(4)
Shea Weber 4,500,000(1)
Tomas Kaberle 4,250,000(2)
Alexander Semin 4,200,000(3)
Mike Cammalleri 3,600,000(1)
Shawn Horcoff 3,600,000(0)
Niklas Backstrom 3,100,000(1)
Jan Hejda 2,000,000(1)
Tim Thomas 1,100,000(2)
Cameron Barker 984,200(2)
Paul Ranger 950,000(2)
Kyle Okposo 850,000(2)
Phil Kessel 850,000(3)
Jordan Staal 850,000(2)
Nikita Filatov 550,000(4)
Alexander Edler 550,000(2)


 Farm Payroll

Scott Hannan 450,000(1)
Maxim Afinogenov 350,000(1)
Mike Sillinger 230,000(0)
Jason Williams 220,000(0)
Mike Grier 177,500(0)
Patrik Berglund 82,500(4)
Nathan Gerbe 80,000(4)
Andreas Nodl 80,000(4)
Ben Bishop 80,000(4)
Shawn Matthias 77,000(2)
Karri Ramo 72,500(2)
Cal Clutterbuck 55,750(1)
Mike Weber 55,120(1)
Brett Sterling 55,000(2)
J Drouin-Deslauriers 55,000(1)




Medicine H

ArenaThe Hunting Ground Arena
Capacity21,000
Ticket Price$45.00


Income

Current Funds$97,075,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$60,775,000
Farm Payroll$801,500
Prospect Fees$133,534
Coach$500,000
Games Remaining82
Total Game Expenses$758,659
Projected Expenses$62,210,034
Projected Balance$34,864,966

Salary Commitment

Year: 11$61,576,500
Year: 12$24,347,500
Year: 13$1,077,500
Year: 14$277,500

 Pro Payroll

Ryan Smyth 7,250,000(1)
Michal Rozsival 7,000,000(2)
Mike Green 6,000,000(1)
Eric Staal 5,000,000(2)
Mark Streit 4,100,000(1)
Michal Handzus 4,000,000(1)
Ray Whitney 3,550,000(1)
Mikko Koivu 3,300,000(1)
Owen Nolan 2,750,000(2)
Brad Boyes 2,500,000(1)
Todd White 2,350,000(2)
Tuomo Ruutu 2,250,000(1)
Tim Gleason 2,000,000(2)
Ryan Kesler 1,750,000(1)
Paul Gaustad 1,700,000(2)
Dan Ellis 1,500,000(1)
Daniel Girardi 1,500,000(2)
James Wisniewski 900,000(2)
David Clarkson 800,000(3)
Craig Anderson 575,000(1)


 Farm Payroll

James Sheppard 85,000(1)
Taylor Chorney 85,000(4)
Trevor Lewis 82,500(4)
Luca Sbisa 80,000(4)
Erik Ersberg 70,000(2)
Matt Lashoff 68,500(1)
Mark Fistric 65,000(1)
Kent Huskins 65,000(1)
Brandon Dubinsky 63,500(1)
Jared Boll 57,000(1)
Jannik Hansen 50,000(1)
Eric Nystrom 30,000(4)




Swift Curr

ArenaChambly Fort
Capacity21,000
Ticket Price$40.00


Income

Current Funds$92,300,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$60,085,000
Farm Payroll$1,153,120
Prospect Fees$46,750
Coach$500,000
Games Remaining82
Total Game Expenses$753,474
Projected Expenses$61,784,870
Projected Balance$30,515,130

Salary Commitment

Year: 11$61,238,120
Year: 12$18,542,500
Year: 13$12,082,500
Year: 14$3,657,500

 Pro Payroll

Jason Spezza 8,000,000(1)
Patrik Elias 6,000,000(1)
Andrei Markov 5,750,000(1)
Evgeni Nabokov 5,500,000(1)
Milan Hejduk 4,000,000(1)
Ales Hemsky 3,600,000(3)
Alexander Frolov 3,500,000(4)
Marek Zidlicky 3,500,000(2)
Pierre-Marc Bouchard 3,350,000(3)
R.J. Umberger 3,000,000(1)
Ryan Whitney 3,000,000(1)
Wojtek Wolski 2,500,000(1)
Rostislav Klesla 1,650,000(1)
Jordan Leopold 1,500,000(2)
Dennis Seidenberg 1,200,000(1)
Johan Hedberg 1,000,000(2)
Martin Hanzal 850,000(1)
Alexandre R. Picard 750,000(3)
Marc-Antoine Pouliot 725,000(3)
Paul Stastny 710,000(1)


 Farm Payroll

Tom Preissing 275,000(2)
Peter Mueller 85,000(1)
Yannick Weber 80,000(4)
Andrew Raycroft 80,000(2)
Zach Boychuk 77,500(4)
Alexander Nikulin 72,500(1)
Steve Downie 58,500(1)
Marc-Andre Gragnani 55,120(1)
Ryan Stone 55,000(1)
Jordan LaVallee 55,000(2)
Luca Caputi 55,000(1)
Anthony Stewart 52,250(1)
Matt Moulson 52,250(1)
Josh Hennessy 50,000(1)
Brandon Bochenski 50,000(2)




Churchill

Arena
Capacity21,000
Ticket Price$30.00


Income

Current Funds$121,358,350
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$47,912,500
Farm Payroll$324,990
Prospect Fees$10,500
Coach$500,000
Games Remaining82
Total Game Expenses$594,488
Projected Expenses$48,747,990
Projected Balance$72,610,360

Salary Commitment

Year: 11$48,237,490
Year: 12$26,958,300
Year: 13$5,125,000
Year: 14$3,375,000

 Pro Payroll

Cristobal Huet 5,625,000(2)
Roman Hamrlik 5,500,000(1)
Paul Martin 4,000,000(2)
Pavol Demitra 4,000,000(1)
Andy McDonald 3,333,300(2)
Filip Kuba 3,000,000(2)
Chris Mason 3,000,000(1)
Andy Sutton 3,000,000(1)
Antoine Vermette 2,525,000(2)
Steve Bernier 2,500,000(4)
Chris Kelly 2,500,000(2)
Marek Svatos 1,750,000(3)
Steve Ott 1,350,000(1)
Craig Conroy 1,100,000(1)
Drew Stafford 984,200(1)
Ville Leino 875,000(4)
Jack Johnson 850,000(2)
Brian Lee 850,000(1)
Peter Regin 595,000(1)
David Moss 575,000(1)


 Farm Payroll

Ladislav Smid 95,240(1)
Mason Raymond 68,500(1)
T.J. Galiardi 56,250(1)
Jeff Tambellini 55,000(1)
Curtis McElhinney 50,000(1)




Flin Flon

Arena
Capacity21,000
Ticket Price$30.00


Income

Current Funds$96,050,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,600,000
Farm Payroll$577,500
Prospect Fees$7,500
Coach$500,000
Games Remaining82
Total Game Expenses$788,841
Projected Expenses$64,685,000
Projected Balance$31,365,000

Salary Commitment

Year: 11$64,177,500
Year: 12$11,200,000
Year: 13$4,350,000
Year: 14$4,000,000

 Pro Payroll

Roberto Luongo 7,000,000(1)
Ed Jovanovski 6,500,000(1)
Bryan McCabe 6,150,000(1)
Paul Kariya 6,000,000(2)
Jason Blake 4,500,000(1)
Eric Brewer 4,500,000(1)
Patrick O'Sullivan 4,000,000(4)
JP Dumont 4,000,000(1)
Robert Lang 4,000,000(1)
Ruslan Salei 3,025,000(1)
Matt Cullen 2,800,000(1)
Tomas Holmstrom 2,250,000(1)
Radek Dvorak 1,600,000(1)
Taylor Pyatt 1,575,000(1)
Pascal Dupuis 1,400,000(1)
Patrick Lalime 1,000,000(1)
Marty Reasoner 1,000,000(1)
Ian White 850,000(2)
Tomas Fleischmann 725,000(1)
Rob Scuderi 725,000(1)


 Farm Payroll

Justin Williams 350,000(3)
Jiri Novotny 80,000(1)
Josh Harding 75,000(1)
Jeff Woywitka 72,500(1)




Jasper

Arena
Capacity21,000
Ticket Price$30.00


Income

Current Funds$82,812,500
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,950,000
Farm Payroll$432,500
Prospect Fees$12,000
Coach$500,000
Games Remaining82
Total Game Expenses$657,250
Projected Expenses$53,894,500
Projected Balance$28,918,000

Salary Commitment

Year: 11$53,382,500
Year: 12$28,362,500
Year: 13$15,762,500
Year: 14$4,162,500

 Pro Payroll

Daniel Briere 8,000,000(1)
Saku Koivu 4,750,000(1)
Robyn Regehr 4,600,000(1)
Mike Commodore 4,300,000(3)
Dustin Penner 4,250,000(2)
Cory Stillman 3,600,000(1)
Andrei Kostitsyn 3,250,000(2)
Toni Lydman 3,150,000(2)
Niklas Hagman 3,000,000(3)
Petr Sykora 2,500,000(1)
Anton Volchenkov 2,200,000(3)
Trent Hunter 2,000,000(3)
Chuck Kobasew 2,000,000(4)
Steve Eminger 1,200,000(2)
Nikolai Kulemin 825,000(4)
Jaroslav Halak 750,000(2)
Greg Zanon 750,000(5)
Gregory Campbell 725,000(1)
Jamie Lundmark 600,000(1)
Scott Clemmensen 500,000(5)


 Farm Payroll

Josh Gorges 100,000(3)
Jay McClement 95,000(1)
Fabian Brunnstrom 87,500(4)
Michal Neuvirth 85,000(1)
Robbie Schremp 65,000(1)




Banff

Arena
Capacity21,000
Ticket Price$30.00


Income

Current Funds$86,070,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$27,553,700
Farm Payroll$342,000
Prospect Fees$10,500
Coach$500,000
Games Remaining82
Total Game Expenses$346,417
Projected Expenses$28,406,200
Projected Balance$57,663,800

Salary Commitment

Year: 11$27,895,700
Year: 12$20,256,500
Year: 13$10,251,500
Year: 14$7,001,500

 Pro Payroll

Patrice Bergeron 5,000,000(5)
Vesa Toskala 4,000,000(2)
Trevor Daley 2,100,000(2)
Tomas Plekanec 1,800,000(1)
Rostislav Olesz 1,700,000(2)
Marc-Andre Bergeron 1,691,000(1)
Francois Beauchemin 1,650,000(1)
Andrew Ladd 1,450,000(5)
Garnet Exelby 1,400,000(3)
Ryan Parent 850,000(1)
Enver Lisin 850,000(3)
Brian Elliott 757,700(1)
Troy Brouwer 700,000(1)
Johnny Oduya 600,000(2)
Antti Pihlstrom 530,000(2)
Jeremy Williams 500,000(3)
Kyle Brodziak 500,000(3)
Johnny Boychuk 500,000(2)
Patrick Kaleta 500,000(2)
Andrew Ebbett 475,000(4)


 Farm Payroll

Marcel Goc 77,500(1)
Gilbert Brule 76,500(5)
Brian Boyle 75,000(2)
Darren Helm 63,000(1)
John Curry 50,000(1)