Financial Report

(As of Friday, Sep 18 2009)

Brandon Ic

ArenaThe Ice Vault
Capacity21,000
Ticket Price$40.00


Income

Current Funds$112,986,049
Home Games Remaining38
Avg. Attendance14,365
Avg. Revenue/Game$1,379,008
Projected Revenue$52,402,304

Expenses

Pro Payroll$60,726,700
Farm Payroll$1,791,600
Prospect Fees$54,930
Coach$500,000
Games Remaining76
Total Game Expenses$769,186
Projected Expenses$58,458,116
Projected Balance$106,930,237

Salary Commitment

Year: 10$62,518,300
Year: 11$48,488,800
Year: 12$18,639,250
Year: 13$12,247,500

 Pro Payroll

Ed Jovanovski 7,000,000(2)
Scott Niedermayer 6,750,000(1)
Sheldon Souray 6,250,000(2)
Martin Havlat 6,000,000(1)
Alex Tanguay 5,375,000(4)
Robert Lang 4,000,000(2)
Chris Phillips 3,500,000(4)
Steve Sullivan 3,200,000(5)
Mike Ribeiro 2,800,000(3)
Robyn Regehr 2,280,000(2)
P.J. Axelsson 1,850,000(2)
Matthew Lombardi 1,550,000(3)
Mike Fisher 1,500,000(2)
Teemu Selanne 1,500,000(3)
Ilya Bryzgalov 1,362,500(2)
Chris Mason 1,250,000(2)
Radim Vrbata 1,225,000(2)
Travis Zajac 984,200(2)
Greg Zanon 700,000(1)
David Booth 625,000(2)
Michael Leighton 550,000(2)
Nigel Dawes 475,000(2)


 Farm Payroll

Steve Reinprecht 200,000(2)
Petr Prucha 160,000(3)
Bryce Salvador 150,000(1)
Andrew Ference 123,500(1)
Scottie Upshall 120,000(4)
Alexandre Picard 98,420(2)
Enver Lisin 85,000(1)
Fredrik Sjostrom 80,000(2)
Eric Fehr 80,000(1)
Mikael Tellqvist 80,000(1)
Matt Smaby 77,500(3)
Kurt Sauer 71,930(2)
Keith Yandle 61,000(1)
Daniel Winnik 52,500(3)
Joakim Lindstrom 52,500(4)
Matt Jones 52,250(3)
Antti Pihlstrom 50,500(3)
John Zeiler 50,000(3)
Mike Iggulden 49,500(3)
Joel Perrault 49,500(3)
Brian Boucher 47,500(2)




Portage La

ArenaThe Cave
Capacity21,000
Ticket Price$45.00


Income

Current Funds$102,252,217
Home Games Remaining37
Avg. Attendance21,000
Avg. Revenue/Game$2,268,000
Projected Revenue$83,916,000

Expenses

Pro Payroll$48,249,000
Farm Payroll$1,460,000
Prospect Fees$77,267
Coach$500,000
Games Remaining73
Total Game Expenses$613,247
Projected Expenses$44,767,043
Projected Balance$141,401,174

Salary Commitment

Year: 10$49,709,000
Year: 11$17,409,000
Year: 12$6,444,000
Year: 13$4,464,000

 Pro Payroll

Daniel Briere 10,000,000(1)
Martin Brodeur 5,200,000(1)
Derian Hatcher 3,500,000(1)
Derek Roy 3,000,000(2)
Toni Lydman 2,900,000(1)
Matt Cullen 2,800,000(1)
Ethan Moreau 2,750,000(1)
Bryan Allen 2,250,000(2)
Zach Parise 2,000,000(4)
Nik Antropov 1,950,000(1)
Mark Recchi 1,750,000(2)
Andrew Brunette 1,600,000(1)
John-Michael Liles 1,400,000(2)
Tomas Plekanec 1,400,000(2)
Fedor Tyutin 1,025,000(5)
Blake Wheeler 875,000(5)
David Bolland 825,000(2)
Shane Hnidy 755,000(3)
Matt Hunwick 725,000(3)
Doug Murray 550,000(1)
Ty Conklin 500,000(1)
Corey Perry 494,000(4)


 Farm Payroll

Manny Fernandez 450,000(3)
Fredrik Modin 275,000(1)
Jamal Mayers 120,000(1)
Kyle Wellwood 95,000(2)
Guillaume Latendresse 85,000(2)
Gilbert Brule 85,000(1)
Mikhail Grabovski 70,000(4)
Peter Budaj 70,000(1)
David Jones 55,000(2)
Daniel Carcillo 52,500(2)
David Moss 52,500(2)
Jaroslav Halak 50,000(3)




Thompson

ArenaThe Swashbuckler
Capacity21,000
Ticket Price$38.00


Income

Current Funds$153,243,537
Home Games Remaining39
Avg. Attendance21,000
Avg. Revenue/Game$1,915,200
Projected Revenue$74,692,800

Expenses

Pro Payroll$54,075,600
Farm Payroll$1,838,250
Prospect Fees$22,000
Coach$500,000
Games Remaining78
Total Game Expenses$688,242
Projected Expenses$53,682,882
Projected Balance$174,253,455

Salary Commitment

Year: 10$55,913,850
Year: 11$36,613,850
Year: 12$13,871,700
Year: 13$3,200,000

 Pro Payroll

Marian Hossa 7,000,000(1)
Marian Gaborik 6,500,000(1)
Roberto Luongo 6,500,000(2)
Sergei Gonchar 5,500,000(2)
Scott Hartnell 5,200,000(3)
Rod Brind'Amour 4,000,000(1)
Sergei Zubov 4,000,000(2)
Jamie Langenbrunner 2,800,000(5)
Nikolai Zherdev 2,500,000(3)
Manny Legace 1,800,000(2)
Samuel Pahlsson 1,400,000(1)
Braydon Coburn 942,400(2)
Brent Burns 875,000(3)
Anze Kopitar 850,000(2)
Devin Setoguchi 850,000(2)
Tom Gilbert 835,000(2)
Patrick Sharp 825,000(2)
Ryan Getzlaf 623,200(3)
Johnny Oduya 600,000(3)
Ben Guite 475,000(3)


 Farm Payroll

Michael Ryder 295,000(3)
Ruslan Fedotenko 290,000(4)
Mike Commodore 130,000(1)
Kyle Turris 87,500(2)
Jiri Tlusty 85,000(2)
Jack Skille 85,000(1)
Ondrej Pavelec 85,000(2)
Andrew Cogliano 85,000(2)
Trevor Daley 80,000(1)
Torrey Mitchell 71,500(2)
Clarke MacArthur 62,500(2)
Curtis McElhinney 60,500(2)
Ryan Callahan 57,500(1)
Roman Polak 57,500(4)
Frans Nielsen 56,000(3)
Daniel Lacosta 52,500(4)
Liam Reddox 51,500(2)
Kyle Cumiskey 51,250(2)
Tomas Kopecky 47,500(1)
Marc Methot 47,500(3)




Winnipeg

ArenaCoors Lite Beer Gardens
Capacity21,000
Ticket Price$35.00


Income

Current Funds$88,159,761
Home Games Remaining39
Avg. Attendance21,000
Avg. Revenue/Game$1,764,000
Projected Revenue$68,796,000

Expenses

Pro Payroll$45,197,400
Farm Payroll$2,473,120
Prospect Fees$52,150
Coach$500,000
Games Remaining77
Total Game Expenses$588,081
Projected Expenses$45,282,263
Projected Balance$111,673,498

Salary Commitment

Year: 10$47,670,520
Year: 11$36,943,020
Year: 12$24,589,200
Year: 13$7,532,700

 Pro Payroll

Thomas Vanek 10,000,000(3)
Martin Gerber 3,700,000(1)
Miikka Kiprusoff 3,600,000(2)
Brendan Morrison 3,200,000(1)
Jonathan Cheechoo 2,500,000(4)
Joe Corvo 2,500,000(2)
Tomas Holmstrom 2,250,000(2)
Keith Ballard 2,050,000(3)
Dan Hamhuis 1,750,000(3)
Brian Campbell 1,750,000(3)
Alexei Ponikarovsky 1,575,000(2)
Taylor Pyatt 1,575,000(1)
Brent Sopel 1,360,000(1)
Colby Armstrong 1,200,000(3)
Mikael Samuelsson 1,200,000(4)
Brooks Orpik 1,075,000(2)
Jeff Carter 942,400(5)
Ryan O'Byrne 700,000(5)
Chris Campoli 600,000(5)
Steven Wagner 585,000(4)
Maxim Lapierre 562,500(2)
Curtis Glencross 522,500(4)


 Farm Payroll

Sergei Samsonov 352,500(1)
Darcy Tucker 300,000(1)
Ray Emery 275,000(4)
Radek Dvorak 150,000(1)
Tom Kostopoulos 90,000(1)
Lukas Kaspar 85,000(2)
Jeremy Colliton 70,000(2)
Jordin Tootoo 70,000(2)
Jeff Woywitka 68,970(2)
Darren Helm 66,350(2)
Colin Fraser 65,000(2)
Stefan Meyer 65,000(2)
Ryan Carter 56,000(2)
Jonathan Quick 56,000(4)
Danny Richmond 55,000(3)
Matt Keetley 54,000(3)
Theo Peckham 53,500(4)
Cody Bass 52,500(2)
Matt D'Agostini 50,800(5)
Patrick Kaleta 50,000(3)
Gregory Stewart 50,000(3)
Junior Lessard 50,000(3)
Martin St. Pierre 50,000(2)
Simon Gamache 47,500(2)
Jeremy Williams 47,500(4)
Joey MacDonald 47,500(2)
Jack Hillen 47,500(3)
Barry Tallackson 47,500(2)




Moose Jaw

ArenaVW Rink
Capacity21,000
Ticket Price$50.00


Income

Current Funds$181,877,916
Home Games Remaining32
Avg. Attendance21,000
Avg. Revenue/Game$2,520,000
Projected Revenue$80,640,000

Expenses

Pro Payroll$69,049,100
Farm Payroll$3,744,840
Prospect Fees$25,500
Coach$500,000
Games Remaining65
Total Game Expenses$894,140
Projected Expenses$58,119,068
Projected Balance$204,398,848

Salary Commitment

Year: 10$72,793,940
Year: 11$58,088,940
Year: 12$50,343,120
Year: 13$40,193,270

 Pro Payroll

Jarome Iginla 7,000,000(4)
Joe Sakic 6,750,000(2)
Joe Thornton 6,670,000(5)
Brian Rafalski 6,000,000(1)
Jean-Sebastien Giguere5,500,000(5)
Simon Gagne 5,250,000(3)
Patrick Marleau 4,500,000(5)
Ladislav Nagy 3,750,000(1)
Dan Boyle 3,625,000(1)
Justin Williams 3,500,000(4)
Nathan Horton 3,000,000(5)
Brendan Witt 2,800,000(3)
Mike Komisarek 1,500,000(5)
Kristian Huselius 1,400,000(5)
Vesa Toskala 1,375,000(3)
Chuck Kobasew 1,200,000(5)
Andrej Meszaros 984,200(4)
Brent Seabrook 942,400(4)
Sam Gagner 875,000(5)
Steve Bernier 850,000(5)
David Backes 802,500(5)
Jeff Schultz 775,000(2)


 Farm Payroll

Jose Theodore 600,000(1)
Brian Gionta 400,000(4)
Mike Comrie 337,500(4)
Mike Van Ryn 320,000(1)
Stephen Weiss 180,000(1)
Eric Belanger 175,000(3)
Zbynek Michalek 120,000(4)
Mathieu Garon 120,000(3)
Antero Niittymaki 107,500(4)
Garnet Exelby 105,000(4)
Johan Holmqvist 100,000(1)
Marek Schwarz 98,420(4)
Niko Kapanen 90,000(3)
Antti Miettinen 88,500(3)
Ryan Parent 85,000(2)
Marcel Hossa 78,000(3)
Sami Lepisto 72,500(4)
Ladislav Smid 72,070(2)
Curtis Brown 70,000(1)
Tobias Stephan 68,250(4)
Ryan Potulny 64,350(3)
Mike Lundin 63,750(2)
Brad Richardson 60,000(1)
David Hale 59,000(3)
Sergei Kostitsyn 56,000(4)
Andrew Ebbett 52,000(5)
Pekka Rinne 52,000(5)
Sean Bergenheim 50,000(3)




Prince Alb

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


Income

Current Funds$18,235,087
Home Games Remaining38
Avg. Attendance12,339
Avg. Revenue/Game$1,628,704
Projected Revenue$61,890,752

Expenses

Pro Payroll$56,092,200
Farm Payroll$2,297,660
Prospect Fees$55,048
Coach$500,000
Games Remaining76
Total Game Expenses$718,840
Projected Expenses$54,631,866
Projected Balance$25,493,973

Salary Commitment

Year: 10$58,389,860
Year: 11$27,248,620
Year: 12$13,153,700
Year: 13$135,250

 Pro Payroll

Wade Redden 6,500,000(1)
Paul Kariya 6,000,000(3)
Olli Jokinen 5,250,000(1)
Jason Blake 5,000,000(1)
Saku Koivu 4,750,000(1)
Pavol Demitra 4,500,000(2)
Mattias Ohlund 3,500,000(1)
Jaroslav Spacek 3,475,000(2)
Sami Salo 3,000,000(3)
Petr Sykora 2,500,000(1)
Brendan Shanahan 2,500,000(2)
Jeff Halpern 2,000,000(1)
Pascal Leclaire 1,400,000(3)
Michael Peca 1,315,000(1)
Shane O'Brien 875,000(2)
Alexander Steen 870,200(3)
Milan Jurcina 850,000(2)
Ryan Johnson 800,000(3)
Hannu Toivonen 532,000(2)
Alexandre Burrows 475,000(3)


 Farm Payroll

Markus Naslund 600,000(2)
Chris Gratton 150,000(2)
Lukas Krajicek 110,000(2)
Carlo Colaiacovo 105,000(3)
Lauri Tukonen 98,420(2)
Mark Stuart 94,240(1)
Benoit Pouliot 85,000(2)
Marcel Goc 80,000(2)
Dan Fritsche 75,000(2)
Dominic Moore 70,000(1)
Drew Miller 67,750(4)
Niklas Hagman 67,500(4)
Dustin Boyd 65,000(1)
Niklas Hjalmarsson 62,000(3)
Ilya Zubov 58,500(2)
Nick Foligno 58,500(2)
Ryan Shannon 55,000(3)
Daniel Taylor 51,750(3)
Casey Borer 51,500(3)
Blair Jones 51,000(3)
Drew MacIntyre 49,500(1)
Nathan McIver 49,500(3)
Richard Park 47,500(2)
Jesse Winchester 47,500(3)
Rick Rypien 47,500(1)




Regina

ArenaThe Fortress
Capacity21,000
Ticket Price$50.00


Income

Current Funds$115,116,414
Home Games Remaining29
Avg. Attendance19,818
Avg. Revenue/Game$2,378,240
Projected Revenue$68,968,960

Expenses

Pro Payroll$62,823,200
Farm Payroll$1,605,900
Prospect Fees$64,140
Coach$500,000
Games Remaining59
Total Game Expenses$792,600
Projected Expenses$46,763,429
Projected Balance$137,321,945

Salary Commitment

Year: 10$64,429,100
Year: 11$20,573,800
Year: 12$9,155,800
Year: 13$400,100

 Pro Payroll

Kimmo Timonen 8,000,000(1)
Nikolai Khabibulin 6,750,000(1)
Chris Pronger 6,250,000(2)
Mats Sundin 5,500,000(1)
Jay McKee 4,000,000(3)
Adrian Aucoin 4,000,000(1)
Marco Sturm 3,500,000(1)
Vyacheslav Kozlov 3,300,000(1)
Craig Conroy 2,850,000(1)
Mike Knuble 2,800,000(1)
Scott Walker 2,500,000(1)
Brian Rolston 2,432,000(2)
Hal Gill 2,075,000(2)
Lubomir Visnovsky 2,052,000(1)
Sean Avery 1,900,000(1)
Marc-Andre Fleury 1,600,000(3)
Evgeni Malkin 984,200(3)
Ron Hainsey 900,000(3)
Jiri Hudler 880,000(3)
Boyd Devereaux 550,000(2)


 Farm Payroll

Paul Mara 300,000(4)
Nick Boynton 295,000(3)
Kris Draper 212,800(1)
Martin Skoula 170,000(1)
Pascal Dupuis 88,000(1)
Blake Comeau 70,000(1)
Boyd Gordon 65,000(1)
Stephen Valiquette 63,500(2)
Matt Foy 50,600(4)
Scott Clemmensen 50,000(1)
Martin Lojek 49,500(4)
Cody McLeod 49,000(3)
Pascal Pelletier 47,500(3)
Jerred Smithson 47,500(2)
Cody McCormick 47,500(1)




Saskatoon

ArenaThe Cat House
Capacity21,000
Ticket Price$35.00


Income

Current Funds$66,287,053
Home Games Remaining35
Avg. Attendance19,432
Avg. Revenue/Game$1,632,358
Projected Revenue$57,132,530

Expenses

Pro Payroll$42,716,600
Farm Payroll$1,953,750
Prospect Fees$22,500
Coach$500,000
Games Remaining70
Total Game Expenses$551,132
Projected Expenses$38,579,262
Projected Balance$84,840,321

Salary Commitment

Year: 10$44,670,350
Year: 11$28,593,600
Year: 12$17,012,500
Year: 13$4,070,000

 Pro Payroll

Chris Drury 7,100,000(1)
Henrik Lundqvist 4,250,000(3)
Daniel Sedin 3,575,000(4)
Willie Mitchell 3,500,000(3)
Paul Martin 3,000,000(3)
Aaron Ward 2,750,000(1)
J.P. Dumont 2,500,000(1)
Jochen Hecht 2,350,000(2)
Nick Schultz 1,850,000(3)
Martin Erat 1,750,000(1)
Mark Eaton 1,600,000(2)
Jason Chimera 1,000,000(2)
Drew Stafford 984,200(2)
Mike Smith 950,000(2)
Milan Michalek 942,400(2)
Bryan Little 850,000(2)
Joe Pavelski 810,000(1)
Tobias Enstrom 750,000(2)
Thomas Pock 650,000(2)
Kyle Quincey 535,000(1)
David Steckel 525,000(2)
Kris Versteeg 495,000(4)


 Farm Payroll

Andy McDonald 333,330(1)
Andrew Ladd 98,420(1)
Matthew Stajan 95,000(2)
Denis Grebeshkov 95,000(2)
Rene Bourque 90,000(1)
David Perron 87,500(3)
Jonas Hiller 85,000(3)
Teddy Purcell 85,000(2)
Lasse Kukkonen 85,000(2)
Tuukka Rask 85,000(3)
Claude Giroux 85,000(2)
Brian Lee 85,000(2)
Valtteri Filppula 85,000(3)
Justin Abdelkader 66,000(2)
Maxime Talbot 65,000(2)
Jimmy Howard 60,000(2)
Andy Greene 60,000(1)
Kristopher Letang 56,000(2)
Gregory Campbell 52,500(2)
Chris Bourque 52,500(2)
Chad LaRose 50,000(1)
Gabe Gauthier 50,000(2)
Jonathan Ericsson 47,500(2)




Edmonton

ArenaNorthlands Colliseum
Capacity21,000
Ticket Price$44.00


Income

Current Funds$89,214,841
Home Games Remaining38
Avg. Attendance21,000
Avg. Revenue/Game$2,217,600
Projected Revenue$84,268,800

Expenses

Pro Payroll$60,757,400
Farm Payroll$813,566
Prospect Fees$31,500
Coach$500,000
Games Remaining76
Total Game Expenses$757,347
Projected Expenses$57,558,383
Projected Balance$115,925,258

Salary Commitment

Year: 10$61,570,966
Year: 11$47,230,166
Year: 12$13,202,500
Year: 13$0,000

 Pro Payroll

Nicklas Lidstrom 7,600,000(2)
Vincent Lecavalier 7,166,700(2)
Ilya Kovalchuk 5,500,000(3)
Marc Savard 5,000,000(2)
Daniel Alfredsson 4,690,700(2)
Alex Kovalev 4,500,000(1)
Brenden Morrow 4,100,000(2)
Todd Bertuzzi 4,000,000(2)
Brad Stuart 3,500,000(3)
Filip Kuba 3,000,000(3)
Barret Jackman 2,200,000(1)
Kari Lehtonen 2,200,000(1)
Trent Hunter 1,550,000(1)
Brett Clark 1,500,000(1)
Marty Reasoner 950,000(1)
Carey Price 850,000(2)
Radek Martinek 700,000(1)
Daniel Cleary 675,000(1)
Ryane Clowe 600,000(3)
Ville Koistinen 475,000(3)


 Farm Payroll

Robert Nilsson 94,240(2)
Alex Goligoski 89,526(2)
Cory Murphy 87,500(2)
Robbie Schremp 81,500(2)
Petri Kontiola 77,500(3)
Marc Staal 76,500(2)
Josh Harding 70,000(2)
Andrej Sekera 65,800(1)
Mason Raymond 63,500(2)
Kris Russell 57,500(2)
Kevin Klein 50,000(3)




Fort McMur

ArenaNorthern Lights Ice Palace
Capacity21,000
Ticket Price$40.00


Income

Current Funds$43,031,800
Home Games Remaining38
Avg. Attendance21,000
Avg. Revenue/Game$2,016,000
Projected Revenue$76,608,000

Expenses

Pro Payroll$54,758,500
Farm Payroll$2,007,100
Prospect Fees$58,852
Coach$500,000
Games Remaining75
Total Game Expenses$699,079
Projected Expenses$52,430,901
Projected Balance$67,208,899

Salary Commitment

Year: 10$56,765,600
Year: 11$42,885,600
Year: 12$9,581,000
Year: 13$1,897,500

 Pro Payroll

Kim Johnsson 4,800,000(2)
Bill Guerin 4,500,000(2)
Rick DiPietro 4,500,000(1)
Miroslav Satan 4,500,000(2)
Bobby Holik 4,250,000(1)
Mike Modano 4,250,000(2)
Cory Sarich 3,900,000(2)
Martin Biron 3,500,000(2)
Tom Poti 3,500,000(2)
John Madden 2,938,500(3)
Henrik Tallinder 2,500,000(1)
Jarret Stoll 2,200,000(1)
Matt Cooke 1,525,000(3)
Duncan Keith 1,400,000(3)
Michel Ouellet 1,200,000(2)
Matt Greene 1,050,000(2)
Drew Doughty 875,000(5)
Nicklas Backstrom 850,000(4)
Jiri Novotny 700,000(2)
Dustin Byfuglien 675,000(3)
Loui Eriksson 650,000(3)
Kamil Kreps 495,000(3)


 Farm Payroll

Dwayne Roloson 350,000(2)
Doug Weight 350,000(1)
Jussi Jokinen 175,000(2)
Marc-Andre Bergeron 119,700(2)
Matt Carle 94,240(2)
Patrick Eaves 94,160(2)
Viktor Tikhonov 87,500(5)
Jonathan Bernier 85,000(4)
Fredrik Norrena 80,000(1)
Jan Hlavac 70,000(2)
Troy Brouwer 67,500(2)
Brandon Crombeen 67,500(2)
Niklas Grossman 67,500(2)
Tyler Kennedy 55,000(2)
Freddy Meyer 52,500(2)
Rich Peverley 49,000(2)
Aaron Johnson 47,500(2)
Matthew Spiller 47,500(2)
Chris Conner 47,500(2)




Lloydminst

ArenaThe Den
Capacity21,000
Ticket Price$51.00


Income

Current Funds$359,922,120
Home Games Remaining31
Avg. Attendance21,000
Avg. Revenue/Game$2,570,400
Projected Revenue$79,682,400

Expenses

Pro Payroll$32,782,400
Farm Payroll$1,383,820
Prospect Fees$37,506
Coach$500,000
Games Remaining62
Total Game Expenses$423,216
Projected Expenses$26,239,403
Projected Balance$413,365,117

Salary Commitment

Year: 10$34,166,220
Year: 11$26,562,900
Year: 12$17,039,100
Year: 13$10,442,400

 Pro Payroll

Rick Nash 5,500,000(4)
Jere Lehtinen 3,900,000(1)
Henrik Zetterberg 2,700,000(3)
Ryan Whitney 2,500,000(2)
Ryan Miller 2,500,000(4)
Cam Ward 2,000,000(2)
Jason Smith 1,976,000(1)
Niklas Kronwall 1,500,000(4)
Alexander Ovechkin 984,200(3)
Mike Richards 942,400(2)
Dion Phaneuf 942,400(2)
Ryan Suter 942,400(4)
Jason Pominville 925,000(3)
Bobby Ryan 850,000(2)
Sidney Crosby 850,000(3)
Ryan Craig 850,000(1)
Paul Stastny 685,000(2)
Dennis Wideman 600,000(3)
Milan Lucic 585,000(2)
Kevin Bieksa 550,000(2)
Glen Metropolit 500,000(1)


 Farm Payroll

Niclas Wallin 172,500(1)
Ian Laperriere 106,400(1)
Kyle Chipchura 98,420(1)
Derick Brassard 85,000(2)
Jack Johnson 85,000(3)
Vernon Fiddler 80,000(2)
Jason Labarbera 80,000(3)
Erik Christensen 75,000(3)
Brett Lebda 65,000(3)
Andy Hilbert 65,000(3)
Yan Stastny 60,500(3)
Stephane Veilleux 59,500(3)
Adam Burish 57,500(2)
Randy Jones 52,500(2)
Aaron Voros 49,500(2)
Corey Locke 49,500(2)
Nicklas Bergfors 47,500(2)
Derek Meech 47,500(3)
Zack Stortini 47,500(2)




Red Deer

ArenaThe Cove
Capacity21,000
Ticket Price$40.00


Income

Current Funds$39,101,295
Home Games Remaining38
Avg. Attendance21,000
Avg. Revenue/Game$2,016,000
Projected Revenue$76,608,000

Expenses

Pro Payroll$60,670,000
Farm Payroll$897,020
Prospect Fees$35,950
Coach$500,000
Games Remaining76
Total Game Expenses$757,353
Projected Expenses$57,558,850
Projected Balance$58,150,445

Salary Commitment

Year: 10$61,567,020
Year: 11$29,235,020
Year: 12$7,606,500
Year: 13$900,000

 Pro Payroll

Scott Gomez 10,000,000(1)
Martin St. Louis 6,000,000(2)
Dany Heatley 5,500,000(3)
Patrice Bergeron 5,000,000(1)
Pavel Kubina 5,000,000(1)
Jason Arnott 4,500,000(2)
Henrik Sedin 3,575,000(2)
Colin White 3,000,000(1)
Tim Connolly 3,000,000(1)
Rob Niedermayer 2,000,000(1)
Cory Stillman 1,750,000(2)
Francois Beauchemin 1,650,000(2)
Christopher Higgins 1,500,000(1)
Stephane Robidas 1,500,000(2)
Chris Kunitz 1,150,000(3)
Antoine Vermette 1,075,000(1)
Christian Ehrhoff 900,000(5)
Johan Franzen 900,000(2)
Chris Osgood 800,000(2)
Marc-Edouard Vlasic 735,000(1)
Matt Niskanen 635,000(2)
Dany Sabourin 500,000(1)


 Farm Payroll

Niclas Havelid 270,000(1)
Kurtis Foster 102,500(1)
Steve Eminger 100,000(1)
Martin Hanzal 85,000(2)
Brent Johnson 80,000(2)
Dan Paille 58,520(2)
Anton Stralman 56,500(3)
Kyle Brodziak 49,500(1)
Boris Valabik 47,500(2)
Jason Jaffray 47,500(2)




Calgary

ArenaForum
Capacity21,000
Ticket Price$40.00


Income

Current Funds$48,182,350
Home Games Remaining37
Avg. Attendance21,000
Avg. Revenue/Game$2,016,000
Projected Revenue$74,592,000

Expenses

Pro Payroll$65,602,000
Farm Payroll$1,191,770
Prospect Fees$19,500
Coach$500,000
Games Remaining74
Total Game Expenses$820,894
Projected Expenses$60,746,122
Projected Balance$62,028,228

Salary Commitment

Year: 10$66,793,770
Year: 11$44,641,270
Year: 12$14,368,000
Year: 13$7,800,000

 Pro Payroll

Brad Richards 7,800,000(4)
Rob Blake 6,000,000(2)
Tomas Vokoun 5,300,000(1)
Dustin Penner 4,250,000(3)
Erik Cole 4,000,000(2)
Keith Tkachuk 3,500,000(1)
Dainius Zubrus 3,400,000(2)
Steve Staios 2,900,000(2)
Cristobal Huet 2,750,000(1)
Joffrey Lupul 2,535,000(2)
Philippe Boucher 2,500,000(2)
Ales Kotalik 2,500,000(1)
Daymond Langkow 2,442,000(1)
Joni Pitkanen 2,400,000(2)
Jay Bouwmeester 2,250,000(3)
David Legwand 2,100,000(1)
Vaclav Prospal 1,900,000(1)
Lee Stempniak 1,500,000(1)
Ryan Malone 1,450,000(2)
Brad Lukowich 1,250,000(2)
Steve Ott 800,000(2)
Jim Slater 750,000(2)
Brooks Laich 725,000(2)
Alexander Auld 600,000(2)


 Farm Payroll

Marc Denis 280,000(2)
Francis Bouillon 187,500(2)
Andrew Alberts 110,000(2)
Shaone Morrisonn 90,000(2)
Jeff Tambellini 88,270(2)
Petteri Nokelainen 80,000(2)
Nathan Paetsch 70,000(2)
Thomas Greiss 68,000(3)
Michael Funk 63,500(1)
Vladimir Sobotka 57,500(2)
Josh Gorges 49,500(1)
Bruno Gervais 47,500(1)




Lethbridge

ArenaHawks Nest
Capacity21,000
Ticket Price$45.00


Income

Current Funds$154,400,463
Home Games Remaining32
Avg. Attendance21,000
Avg. Revenue/Game$2,268,000
Projected Revenue$72,576,000

Expenses

Pro Payroll$60,888,900
Farm Payroll$1,336,140
Prospect Fees$55,580
Coach$500,000
Games Remaining65
Total Game Expenses$765,617
Projected Expenses$49,765,126
Projected Balance$177,211,337

Salary Commitment

Year: 10$62,225,040
Year: 11$45,550,040
Year: 12$25,034,390
Year: 13$3,775,000

 Pro Payroll

Zdeno Chara 7,500,000(1)
Bryan McCabe 7,150,000(2)
Pavel Datsyuk 6,700,000(3)
Shane Doan 4,550,000(3)
Scott Hannan 4,500,000(2)
Tomas Kaberle 4,250,000(3)
Shawn Horcoff 3,600,000(1)
Niklas Backstrom 3,100,000(2)
Mike Cammalleri 3,100,000(2)
Mike Sillinger 2,200,000(1)
Mike Grier 1,775,000(1)
Jason Williams 1,600,000(1)
Alexander Semin 1,200,000(4)
Jan Hejda 1,000,000(2)
Tim Thomas 1,000,000(3)
Patrick Kane 875,000(4)
Erik Johnson 850,000(4)
Phil Kessel 850,000(4)
Jonathan Toews 850,000(3)
Jordan Staal 850,000(3)
Paul Ranger 750,000(3)
Brian Boyle 750,000(3)
Alexander Radulov 688,900(2)
Karri Ramo 650,000(3)
Alexander Edler 550,000(3)


 Farm Payroll

Michal Handzus 400,000(2)
Maxim Afinogenov 350,000(2)
Kyle Okposo 85,000(3)
Shawn Matthias 77,000(3)
Rob Scuderi 70,000(2)
Corey Crawford 70,000(3)
Cameron Barker 68,890(3)
Brett Sterling 58,500(3)
Mike Weber 56,000(2)
Cal Clutterbuck 53,250(2)
Shea Weber 47,500(2)




Medicine H

ArenaThe Hunting Ground Arena
Capacity21,000
Ticket Price$45.00


Income

Current Funds$84,868,289
Home Games Remaining39
Avg. Attendance19,780
Avg. Revenue/Game$2,136,240
Projected Revenue$83,313,360

Expenses

Pro Payroll$64,917,700
Farm Payroll$2,444,772
Prospect Fees$44,500
Coach$500,000
Games Remaining78
Total Game Expenses$828,134
Projected Expenses$64,594,437
Projected Balance$103,587,212

Salary Commitment

Year: 10$67,362,472
Year: 11$31,076,472
Year: 12$8,287,200
Year: 13$55,500

 Pro Payroll

Jaromir Jagr 8,360,000(1)
Marty Turco 5,700,000(1)
Mathieu Schneider 5,500,000(2)
Roman Hamrlik 5,500,000(1)
Peter Forsberg 5,000,000(1)
Eric Staal 4,500,000(3)
Ray Whitney 3,550,000(2)
Eric Brewer 3,500,000(1)
Mikko Koivu 2,700,000(2)
Viktor Kozlov 2,500,000(1)
Michal Rozsival 2,300,000(3)
Tuomo Ruutu 2,250,000(2)
Todd White 2,100,000(1)
Dominik Hasek 2,050,000(2)
Ryan Kesler 1,750,000(2)
Brad Boyes 1,600,000(2)
Chris Kelly 1,262,500(1)
Rostislav Olesz 984,200(3)
Mike Green 850,000(2)
Jay Pandolfo 836,000(1)
Mark Streit 600,000(2)
Daniel Girardi 550,000(1)
Dan Ellis 500,000(2)
Jeff Finger 475,000(1)


 Farm Payroll

Ryan Smyth 750,000(2)
Dmitri Kalinin 225,000(1)
Owen Nolan 175,000(3)
Raffi Torres 160,000(1)
Tim Gleason 117,500(1)
James Sheppard 85,000(2)
Brian Elliott 75,772(2)
Paul Gaustad 75,000(3)
Ian White 75,000(3)
Jay McClement 70,000(2)
James Wisniewski 65,000(3)
Mark Fistric 65,000(2)
Brandon Dubinsky 64,500(2)
Kent Huskins 60,000(2)
Matt Lashoff 58,500(2)
Erik Ersberg 57,500(3)
Jared Boll 57,000(2)
David Clarkson 55,500(4)
Craig Anderson 52,500(2)
Jannik Hansen 51,500(2)
Tomas Fleischmann 49,500(2)




Swift Curr

ArenaChambly Fort
Capacity21,000
Ticket Price$40.00


Income

Current Funds$58,276,170
Home Games Remaining35
Avg. Attendance21,000
Avg. Revenue/Game$2,016,000
Projected Revenue$70,560,000

Expenses

Pro Payroll$55,136,800
Farm Payroll$1,811,240
Prospect Fees$30,000
Coach$500,000
Games Remaining70
Total Game Expenses$700,952
Projected Expenses$49,066,620
Projected Balance$79,769,550

Salary Commitment

Year: 10$56,948,040
Year: 11$44,528,040
Year: 12$11,676,040
Year: 13$3,864,240

 Pro Payroll

Patrik Elias 7,500,000(2)
Andrei Markov 5,750,000(2)
Evgeni Nabokov 5,000,000(2)
Jason Spezza 5,000,000(2)
Milan Hejduk 4,000,000(2)
Derek Morris 3,900,000(1)
Ales Hemsky 3,600,000(1)
Marek Zidlicky 3,200,000(3)
Alexander Frolov 3,000,000(5)
Pierre-Marc Bouchard 2,600,000(1)
Anton Volchenkov 2,100,000(1)
Rostislav Klesla 1,450,000(2)
R.J. Umberger 1,250,000(2)
Dustin Brown 1,175,000(3)
Johan Hedberg 1,150,000(3)
Peter Mueller 850,000(2)
Dennis Seidenberg 850,000(2)
David Krejci 775,000(3)
Alexander Nikulin 725,000(2)
Patrick O'Sullivan 650,000(5)
Andrei Kostitsyn 611,800(3)


 Farm Payroll

Tom Preissing 275,000(3)
Andrew Raycroft 200,000(3)
Jordan Leopold 150,000(3)
Steve Begin 122,500(1)
Marek Svatos 120,000(4)
Marc-Antoine Pouliot 94,240(4)
Wojtek Wolski 86,000(2)
T.J. Hensick 68,500(2)
Dane Byers 62,500(3)
Brandon Bochenski 60,000(3)
Steve Downie 58,500(2)
Josh Hennessy 56,500(2)
Marc-Andre Gragnani 56,000(2)
Ryan Stone 55,000(2)
Jordan LaVallee 52,500(3)
Stefan Ruzicka 52,500(3)
Alexandre R. Picard 50,000(1)
Matt Moulson 49,000(2)
Darren Haydar 47,500(1)
Anthony Stewart 47,500(2)
Johnny Boychuk 47,500(3)