Financial Report

(As of Friday, Jul 20 2012)

Anaheim

ArenaHonda Center
Capacity17,174
Ticket Price$33.00


Income

Current Funds-$2,209,998
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$60,271,751
Farm Payroll$771,954
Prospect Fees$19,500
Coach$1,395,000
Games Remaining77
Total Game Expenses$761,685
Projected Expenses$58,649,778
Projected Balance-$60,859,776

Salary Commitment

Year: 2011$61,043,705
Year: 2012$51,135,105
Year: 2013$22,280,354
Year: 2014$197,800

Pro Payroll

Ilya Kovalchuk 9,452,000(2)
Henrik Sedin 7,865,000(3)
Niklas Kronwall 4,260,000(3)
RJ Umberger 4,254,250(2)
Jaroslav Halak 3,750,000(3)
Cory Stillman 3,353,000(1)
Alexander Edler 3,250,000(2)
Barret Jackman 3,000,000(3)
Ryan Smyth 2,650,000(2)
Dan Hamhuis 2,500,000(1)
Manny Malhotra 2,200,000(3)
Adrian Aucoin 2,100,000(2)
Radek Martinek 1,920,000(2)
Jay McClement 1,812,500(2)
Mike Santorelli 1,539,000(2)
Mike Modano 1,352,000(1)
Ryan Johnson 801,000(3)
Joey MacDonald 760,000(1)
Chris Clark 750,000(2)
Mike McKenna 602,001(2)
Todd Marchant 526,000(1)
David VanDerGulik 525,000(2)
David Schlemko 525,000(1)
Jeff Halpern 525,000(1)


Farm Payroll

Christopher Tanev 154,054(3)
Tim Kennedy 150,000(1)
Mattias Ritola 85,100(4)
Aaron Voros 60,100(1)
Cody Almond 60,100(4)
Jake Muzzin 52,600(4)
Blair Jones 52,500(1)
George Parros 52,500(1)
Mario Bliznak 52,500(1)
Evan Oberg 52,500(3)




Boston

ArenaTD Garden
Capacity17,565
Ticket Price$30.00


Income

Current Funds$7,983,483
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,196,250
Farm Payroll$319,750
Prospect Fees$36,000
Coach$1,336,500
Games Remaining82
Total Game Expenses$669,372
Projected Expenses$54,888,500
Projected Balance-$46,905,017

Salary Commitment

Year: 2011$53,516,000
Year: 2012$28,274,750
Year: 2013$10,246,000
Year: 2014$5,963,750

Pro Payroll

Zdeno Chara 7,510,000(2)
Dany Heatley 7,200,000(1)
Jason Pominville 5,300,000(2)
M.E. Vlasic 3,333,333(2)
Milan Hejduk 3,220,000(4)
Adam Mair 3,000,000(1)
Bryan Allen 2,900,000(1)
Martin Gerber 2,250,000(1)
Drew Doughty 2,175,000(1)
Jonas Hiller 1,700,000(1)
Brett Clark 1,400,000(3)
Roman Polak 1,375,000(1)
Mike Weber 1,300,000(1)
Nate Thompson 1,156,250(3)
Lee Stempniak 1,100,000(4)
Jordan Caron 1,045,000(3)
Joe Colborne 1,043,750(4)
Patrick Kaleta 955,000(1)
Trevor Lewis 871,667(2)
Linus Klasen 830,000(2)
Brett Festerling 656,250(1)
Sergei Samsonov 600,000(3)
Jay Harrison 600,000(4)
Adam McQuaid 575,000(1)
Rod Pelley 550,000(1)
Warren Peters 550,000(1)


Farm Payroll

Tyson Strachan 93,750(2)
Erik Gustafsson 90,000(2)
Matt Bartkowski 81,000(3)
P.L.L. Leblond 55,000(1)




Buffalo

ArenaHSBC Arena
Capacity18,690
Ticket Price$30.00


Income

Current Funds-$6,076,491
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$55,102,667
Farm Payroll$313,000
Prospect Fees$12,000
Coach$1,422,000
Games Remaining82
Total Game Expenses$693,289
Projected Expenses$56,849,667
Projected Balance-$62,926,158

Salary Commitment

Year: 2011$60,665,667
Year: 2012$42,521,167
Year: 2013$6,500,000
Year: 2014$5,975,000

Pro Payroll

Sidney Crosby 11,880,000(2)
Corey Perry 7,666,666(2)
Simon Gagne 6,260,000(2)
Patrice Bergeron 5,937,500(1)
M.A. Fleury 5,250,000(2)
Dustin Byfuglien 5,000,000(4)
Jiri Hudler 2,875,000(1)
Andrew Ference 1,990,000(2)
Sami Lepisto 1,700,000(1)
Logan Couture 1,000,000(2)
Alex Plante 975,000(4)
Chris Thorburn 825,000(1)
John Erskine 788,000(1)
Jamie McBain 780,000(2)
Philippe Dupuis 750,000(1)
Brandon Yip 750,000(1)
Joel Perrault 736,000(1)
Craig Conroy 725,000(1)
Curtis McElhinney 712,500(1)
Derek Boogaard 602,001(2)
Wade Dubielwicz 525,000(1)
Jonas Holos 525,000(3)
Andrew Desjardins 525,000(2)
Francis Lessard 525,000(1)
Patrick Rissmiller 525,000(1)
Steve Begin 525,000(1)


Farm Payroll

Dave Scatchard 88,000(1)
Nick Holden 67,500(2)
Travis Morin 52,500(1)
Matt Campanale 52,500(1)
Matt Ellis 52,500(1)




Calgary

ArenaPengrowth Saddledome
Capacity19,289
Ticket Price$30.00


Income

Current Funds-$1,335,208
Home Games Remaining28
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,815,999
Farm Payroll$1,037,416
Prospect Fees$27,000
Coach$1,296,000
Games Remaining58
Total Game Expenses$782,639
Projected Expenses$45,393,074
Projected Balance-$46,728,282

Salary Commitment

Year: 2011$62,853,415
Year: 2012$46,084,382
Year: 2013$28,773,383
Year: 2014$19,687,500

Pro Payroll

Nicklas Backstrom 6,125,000(4)
Dan Boyle 5,999,999(2)
Bobby Ryan 5,562,500(4)
Joe Pavelski 5,000,000(4)
Milan Michalek 4,875,000(3)
Erik Johnson 3,750,000(2)
Ilya Bryzgalov 3,000,000(4)
Jordan Leopold 2,950,000(2)
Filip Kuba 2,900,000(1)
Drew Stafford 2,875,000(1)
Ed Jovanovski 2,650,000(2)
Michael Cammalleri 2,500,000(3)
Steven Stamkos 2,300,000(1)
Alex Goligoski 2,125,000(1)
Martin Hanzal 2,100,000(1)
Mark Giordano 1,550,000(1)
Michal Neuvirth 1,150,000(2)
Clarke MacArthur 937,500(1)
Michael Grabner 765,000(1)
David Clarkson 750,000(3)
Taylor Pyatt 750,000(3)
Chris Neil 601,000(2)
Tim Brent 600,000(1)


Farm Payroll

Jason Demers 210,000(2)
Matt Niskanen 175,000(1)
Ty Wishart 96,333(1)
Jannik Hansen 95,095(1)
Bruno Gervais 92,604(1)
Eric Tangradi 76,500(3)
Yannick Weber 74,383(3)
Toby Petersen 60,000(3)
Colin Stuart 52,500(1)
Jody Shelley 52,500(1)
Kari Ramo 52,500(1)




Carolina

ArenaRBC Center
Capacity18,545
Ticket Price$27.00


Income

Current Funds-$1,085,407
Home Games Remaining39
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,154,167
Farm Payroll$276,383
Prospect Fees$25,500
Coach$1,246,500
Games Remaining77
Total Game Expenses$740,275
Projected Expenses$57,001,175
Projected Balance-$58,086,582

Salary Commitment

Year: 2011$65,180,550
Year: 2012$45,071,000
Year: 2013$29,670,000
Year: 2014$19,227,500

Pro Payroll

Chris Pronger 9,375,000(2)
Shea Weber 7,500,000(1)
Niklas Backstrom 5,750,000(1)
Ryan Kesler 5,093,750(4)
Brandon Dubinsky 4,800,000(4)
Antoine Vermette 3,750,000(4)
Samuel Pahlsson 2,600,000(1)
Christian Ehrhoff 2,550,000(4)
Trent Hunter 2,501,000(2)
John Tavares 2,325,000(2)
Tuukka Rask 2,025,000(1)
Alex Pietrangelo 1,550,000(3)
Alexandre Burrows 1,500,000(4)
Gregory Campbell 1,500,000(3)
Arturs Kulda 1,200,000(2)
Cam Fowler 1,195,000(3)
Kyle Cumiskey 1,100,000(1)
Jakub Voracek 1,058,167(1)
Zach Hamill 1,037,500(3)
Tomas Holmstrom 1,000,000(3)
Michael Rupp 1,000,000(3)
Ales Kotalik 1,000,000(3)
David Desharnais 925,000(3)
Jacob Markstrom 918,750(4)
Derek Dorsett 600,000(3)
Daymond Langkow 525,000(3)
Daniel Carcillo 525,000(4)


Farm Payroll

Paul Byron 110,000(3)
James Wright 90,000(4)
Oscar Moller 76,383(1)




Chicago

ArenaUnited Center
Capacity19,717
Ticket Price$30.00


Income

Current Funds-$3,892,598
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,679,877
Farm Payroll$1,427,083
Prospect Fees$37,500
Coach$1,264,500
Games Remaining77
Total Game Expenses$785,475
Projected Expenses$60,481,584
Projected Balance-$64,374,182

Salary Commitment

Year: 2011$63,106,960
Year: 2012$43,566,294
Year: 2013$40,912,128
Year: 2014$19,979,958

Pro Payroll

Anze Kopitar 6,933,333(3)
Jonathan Toews 6,250,000(4)
Patrick Kane 6,250,000(4)
Brent Seabrook 6,000,000(4)
Duncan Keith 5,538,462(3)
Brad Stuart 3,600,000(1)
Tom Gilbert 3,211,250(1)
Mike Knuble 3,100,000(1)
Jimmy Howard 2,812,500(3)
Patrick Sharp 2,325,000(3)
Joe Corvo 2,211,000(1)
Chris Kelly 2,125,000(1)
Corey Crawford 1,999,999(1)
John Madden 1,260,000(3)
Troy Brouwer 1,250,000(1)
Andrew Brunette 1,175,000(3)
Dmitry Kulikov 1,112,500(2)
Mike Weaver 1,100,000(4)
Patrik Berglund 1,034,167(1)
Brendan Morrison 1,000,000(2)
Blair Betts 850,000(1)
Bryan Bickell 541,666(2)


Farm Payroll

Niklas Hjalmarsson 200,000(3)
Ray Emery 150,000(3)
Ben Smith 112,500(4)
Nick Leddy 110,750(3)
Jack Skille 103,125(3)
Mark Olver 97,500(3)
Brandon Pirri 93,500(4)
Marcus Kruger 89,875(4)
Tomas Kubalik 89,000(3)
Jeremy Morin 84,083(4)
Viktor Stalberg 81,750(1)
Tom Wandell 77,500(1)
Tomas Vincour 77,500(3)
Eric Wellwood 60,000(3)




Colorado

ArenaPepsi Center
Capacity18,007
Ticket Price$30.00


Income

Current Funds-$8,329,174
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,733,896
Farm Payroll$554,375
Prospect Fees$43,500
Coach$1,467,000
Games Remaining82
Total Game Expenses$558,522
Projected Expenses$45,798,771
Projected Balance-$54,127,945

Salary Commitment

Year: 2011$49,622,271
Year: 2012$22,884,833
Year: 2013$16,081,500
Year: 2014$1,124,375

Pro Payroll

Ryan Miller 5,334,000(3)
Mike Komisarek 5,000,000(2)
Marco Sturm 3,850,000(1)
Matt Carle 3,800,000(1)
Mike Commodore 3,655,000(1)
Saku Koivu 3,600,000(3)
Scott Gomez 3,500,000(3)
Trevor Daley 3,000,000(1)
Brian Elliott 2,750,000(1)
Vernon Fiddler 2,100,000(1)
Andrew Raycroft 1,501,000(1)
Mike Mottau 1,010,000(1)
Cedrick Desjardins 875,000(2)
Kenndal McArdle 863,333(2)
Jay Rosehill 850,000(3)
Ryan Stoa 850,000(1)
Robbie Earl 850,000(3)
Marco Scandella 758,125(3)
Matt Smaby 742,188(1)
Jamie Doornbosch 700,000(4)
Mike Duco 688,000(1)
Jiri Tlusty 628,750(1)
Zack Stortini 562,500(1)
Mark Fraser 550,000(1)
Troy Bodie 525,000(1)
Carson McMillan 525,000(1)


Farm Payroll

Jim O'Brien 74,375(4)
Jamie Arniel 70,000(4)
Justin DiBenedetto 70,000(4)
Maxim Noreau 70,000(4)
Nicholas Drazenovic 70,000(4)
Dale Weise 70,000(4)
Chad Kolarik 65,000(3)
Micheal Haley 65,000(2)




Columbus

ArenaNationwide Arena
Capacity18,144
Ticket Price$30.00


Income

Current Funds-$388,948
Home Games Remaining39
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$47,912,500
Farm Payroll$839,750
Prospect Fees$112,500
Coach$1,188,000
Games Remaining78
Total Game Expenses$610,399
Projected Expenses$47,611,152
Projected Balance-$48,000,100

Salary Commitment

Year: 2011$53,189,750
Year: 2012$41,489,750
Year: 2013$20,400,375
Year: 2014$9,753,688

Pro Payroll

Tomas Kaberle 6,600,000(1)
Jeff Carter 6,375,000(4)
Nik Antropov 4,612,500(2)
Kari Lehtonen 4,437,500(3)
Alexander Steen 3,362,500(3)
Jarret Stoll 3,300,000(2)
Steve Montador 3,050,000(4)
Ryane Clowe 2,800,000(2)
Willie Mitchell 2,600,000(2)
Dominic Moore 2,400,000(1)
Anders Lindback 1,990,000(2)
Kyle Brodziak 1,500,000(2)
Mats Zuccarello 1,370,000(2)
Scott Clemmensen 1,300,000(3)
Johnny Oduya 1,210,000(3)
Radek Dvorak 1,100,000(1)
Aaron Rome 937,500(2)
Nathan Gerbe 850,000(1)
Colin Greening 750,000(1)
Jamie Benn 730,000(2)
Jared Spurgeon 550,000(2)
Ruslan Fedotenko 525,000(2)


Farm Payroll

TJ Brodie 200,000(3)
Jeff Petry 92,500(2)
John Moore 91,750(4)
Adam Pardy 90,000(4)
Nick Spaling 81,875(2)
Alexander Urbom 74,125(4)
Adam Henrique 72,813(4)
Patrice Cormier 72,813(3)
Nick Palmieri 63,875(3)




Dallas

ArenaAmerican Airlines Center
Capacity18,532
Ticket Price$27.00


Income

Current Funds-$17,232,128
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,024,688
Farm Payroll$450,917
Prospect Fees$63,000
Coach$1,372,500
Games Remaining82
Total Game Expenses$718,428
Projected Expenses$58,911,105
Projected Balance-$76,143,233

Salary Commitment

Year: 2011$64,051,180
Year: 2012$36,256,688
Year: 2013$21,272,000
Year: 2014$12,557,500

Pro Payroll

Mikko Koivu 8,750,000(4)
Jose Theodore 6,575,575(1)
Dennis Seidenberg 5,300,000(3)
Wojtek Wolski 5,000,000(2)
J.P. Dumont 4,500,000(1)
Braydon Coburn 4,250,000(2)
Devin Setoguchi 3,750,000(4)
Sami Salo 3,550,000(1)
Nikolai Khabibulin 3,500,000(1)
Antero Niittymaki 3,000,000(1)
Taylor Hall 2,370,000(3)
Carlo Colaiacovo 2,125,000(2)
Justin Abdelkader 1,350,000(2)
Karl Alzner 1,275,000(1)
Tom Kostopoulos 1,200,000(1)
Marcus Johansson 945,000(3)
Alexandre Picard 922,688(2)
Jerred Smithson 850,000(1)
Zach Boychuk 787,000(2)
Theo Peckham 700,000(1)
Arron Asham 650,000(1)
Teemu Hartikainen 650,000(1)
Mark Fayne 550,000(2)
Cody McLeod 525,000(1)
Hugh Jessiman 525,000(1)


Farm Payroll

Kyle Palmieri 99,500(3)
Jamie McGinn 83,917(1)
Nathan Lawson 57,500(4)
Andre Benoit 52,500(1)
David Liffiton 52,500(1)
Drew Bagnall 52,500(1)
Jeremy Williams 52,500(1)




Detroit

ArenaJoe Louis Arena
Capacity20,066
Ticket Price$30.00


Income

Current Funds-$12,838,927
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,362,591
Farm Payroll$0,000
Prospect Fees$21,000
Coach$1,381,500
Games Remaining82
Total Game Expenses$704,452
Projected Expenses$57,765,091
Projected Balance-$70,604,018

Salary Commitment

Year: 2011$56,362,591
Year: 2012$34,825,000
Year: 2013$21,018,750
Year: 2014$11,881,250

Pro Payroll

Ryan Malone 7,500,000(1)
Phil Kessel 5,625,000(3)
Michael Richards 5,075,091(1)
Andrew Ladd 4,400,000(4)
Marc Staal 4,193,750(4)
Eric Brewer 4,100,000(2)
Kyle Quincey 3,906,250(2)
Radim Vrbata 3,500,000(1)
Danny Cleary 3,200,000(2)
Maxime Talbot 2,500,000(4)
Chris Campoli 2,000,000(1)
Brett Lebda 1,250,000(3)
Jordin Tootoo 1,200,000(2)
Michael Frolik 1,062,500(1)
Luke Adam 862,500(3)
Jonathon Blum 850,000(3)
Brian Boucher 850,000(2)
Thomas McCollum 787,500(4)
Ryan O'Marra 700,000(1)
Eric Nystrom 650,000(1)
Corey Potter 550,000(2)
Chris Conner 550,000(3)
Shawn Belle 525,000(1)
Rob Klinkhammer 525,000(1)


Farm Payroll




Edmonton

ArenaRexall Place
Capacity16,839
Ticket Price$27.00


Income

Current Funds-$13,976,288
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$47,873,750
Farm Payroll$52,500
Prospect Fees$25,500
Coach$1,435,500
Games Remaining82
Total Game Expenses$602,284
Projected Expenses$49,387,250
Projected Balance-$63,363,538

Salary Commitment

Year: 2011$49,876,250
Year: 2012$20,711,250
Year: 2013$17,923,750
Year: 2014$9,250,000

Pro Payroll

Brenden Morrow 11,340,000(1)
Ales Hemsky 5,750,000(4)
Cam Barker 3,125,000(1)
Krystofer Barch 3,000,000(1)
Keith Yandle 2,500,000(1)
Eric Fehr 2,200,000(1)
Craig Anderson 1,950,000(3)
Scott Parse 1,755,000(3)
Colby Armstrong 1,750,000(4)
Brian Fahey 1,500,000(1)
Joe Callahan 1,500,000(1)
Mathieu Roy 1,500,000(1)
Nazem Kadri 1,325,000(3)
Mikael Backlund 1,087,500(2)
Matt Frattin 1,000,000(3)
Shawn Horcoff 1,000,000(2)
Nigel Dawes 1,000,000(1)
Erik Christensen 975,000(1)
Robin Lehner 900,000(4)
Brendon Nash 850,000(4)
Kyle Clifford 811,250(3)
Korbinian Holzer 700,000(2)
Frazer McLaren 655,000(3)
Keith Aulie 600,000(3)
Derek MacKenzie 525,000(3)
Dimitri Patzold 525,000(1)


Farm Payroll

Colton Orr 52,500(3)




Florida

ArenaBankAtlantic Center
Capacity19,250
Ticket Price$30.00


Income

Current Funds-$663,803
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$62,911,567
Farm Payroll$1,171,854
Prospect Fees$34,500
Coach$1,354,500
Games Remaining70
Total Game Expenses$798,444
Projected Expenses$55,891,091
Projected Balance-$56,554,894

Salary Commitment

Year: 2011$64,083,421
Year: 2012$37,041,754
Year: 2013$28,760,213
Year: 2014$8,710,625

Pro Payroll

Patrick Marleau 9,167,400(3)
Henrik Lundqvist 9,000,000(1)
Jay Bouwmeester 6,600,000(3)
Kris Letang 4,375,000(4)
David Booth 4,250,000(2)
Teemu Selanne 3,800,000(1)
Brooks Orpik 3,750,000(1)
Brian Rafalski 3,560,000(1)
Stephen Weiss 3,100,000(1)
Brian Boyle 2,125,000(4)
Jussi Jokinen 2,000,000(1)
Chris Kunitz 1,750,000(2)
Kevin Klein 1,687,500(3)
Jochen Hecht 1,400,000(4)
Ben Lovejoy 1,250,000(2)
Jordan Eberle 1,009,375(3)
Brent Johnson 1,000,000(1)
Brandon McMillan 830,625(3)
Niclas Bergfors 681,667(1)
Mark Letestu 525,000(3)
Jason Garrison 525,000(2)
Deryk Engelland 525,000(4)


Farm Payroll

Steve Sullivan 150,000(4)
Chris Summers 105,000(2)
Blake Geoffrion 99,875(2)
Casey Wellman 97,500(1)
Cal O'Reilly 96,000(2)
Mattias Tedenby 91,875(3)
Philip McRae 85,313(3)
Yann Sauve 83,125(4)
Brian Strait 80,250(2)
Luca Caputi 70,417(2)
Richard Bachman 55,000(2)
Dustin Jeffrey 52,500(1)
Nick Johnson 52,500(3)
Joe Vitale 52,500(4)




LA

ArenaStaples Center
Capacity18,118
Ticket Price$27.00


Income

Current Funds-$7,407,958
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,568,417
Farm Payroll$820,625
Prospect Fees$18,000
Coach$1,107,000
Games Remaining82
Total Game Expenses$664,805
Projected Expenses$54,514,042
Projected Balance-$61,922,000

Salary Commitment

Year: 2011$53,389,042
Year: 2012$38,308,917
Year: 2013$35,906,417
Year: 2014$990,000

Pro Payroll

Marian Hossa 9,600,000(3)
Danny Briere 6,200,000(3)
Robyn Regehr 5,650,000(1)
Justin Williams 3,750,000(3)
Kris Versteeg 3,083,000(1)
P.M. Bouchard 3,011,000(3)
Ladislav Smid 2,812,500(3)
Jason Blake 1,999,000(1)
J.M. Liles 1,990,000(3)
Zach Bogosian 1,800,000(1)
Jim Vandermeer 1,550,000(3)
Chuck Kobasew 1,500,000(3)
Chris Mason 1,300,000(3)
Ondrej Pavelec 1,300,000(1)
Darren Helm 1,250,000(2)
Ryan McDonagh 1,131,250(3)
Keaton Ellerby 1,087,500(2)
Fredrik Sjostrom 937,500(1)
Joel Ward 830,000(4)
Mike Brown 736,667(3)
Ron Hainsey 525,000(3)
Adam Burish 525,000(3)


Farm Payroll

Brian Lee 92,500(1)
Matt Climie 90,625(1)
Lance Bouma 80,000(4)
Marcel Mueller 80,000(4)
Jon Sim 75,000(1)
Jeff Taffe 65,000(2)
Alexandre Bolduc 60,000(3)
Jordan Hendry 60,000(3)
Sean Avery 55,000(3)
John Scott 55,000(3)
Matt Walker 55,000(3)
Justin Peters 52,500(1)




Minnesota

ArenaXcel Energy Center
Capacity18,064
Ticket Price$30.00


Income

Current Funds$5,608,777
Home Games Remaining33
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,466,042
Farm Payroll$903,756
Prospect Fees$10,500
Coach$1,395,000
Games Remaining67
Total Game Expenses$777,748
Projected Expenses$52,109,085
Projected Balance-$46,500,308

Salary Commitment

Year: 2011$62,369,798
Year: 2012$39,777,073
Year: 2013$21,814,948
Year: 2014$920,000

Pro Payroll

Vincent Lecavalier 9,500,000(2)
Cam Ward 6,666,668(3)
Dustin Brown 6,550,000(1)
Kimmo Timonen 5,500,000(1)
Rich Peverley 4,250,000(2)
Curtis Glencross 3,850,000(3)
David Legwand 3,800,000(3)
Blake Wheeler 3,187,500(3)
Matt Cullen 2,900,000(1)
Daniel Alfredsson 2,560,000(2)
Jan Hejda 2,500,000(1)
Toni Lydman 2,300,000(1)
Scott Hannan 1,999,999(3)
Mathieu Garon 1,510,000(2)
Andy Greene 921,875(1)
Tom Poti 920,000(4)
Matt Moulson 800,000(1)
Brandon Prust 600,000(1)
Steve Ott 600,000(3)
Michael Ryder 550,000(3)


Farm Payroll

Vladimir Sobotka 200,000(1)
Kris Russell 162,500(3)
Matt Hunwick 110,000(1)
Colton Gillies 95,850(1)
Kyle Chipchura 88,375(2)
Ryan Potulny 78,281(3)
Francis Bouillon 60,000(1)
Patrick Lalime 55,000(1)
Andrew Gordon 53,750(2)




Montreal

ArenaBell Centre
Capacity21,273
Ticket Price$31.00


Income

Current Funds-$7,832,609
Home Games Remaining29
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$66,511,667
Farm Payroll$442,083
Prospect Fees$13,500
Coach$1,350,000
Games Remaining57
Total Game Expenses$833,137
Projected Expenses$47,488,820
Projected Balance-$55,321,429

Salary Commitment

Year: 2011$66,953,750
Year: 2012$48,452,082
Year: 2013$24,958,749
Year: 2014$3,890,000

Pro Payroll

Carey Price 10,200,000(2)
Evgeni Malkin 8,625,000(3)
Tomas Plekanec 5,843,750(2)
Andy McDonald 4,400,000(1)
Chris Phillips 4,050,000(3)
Rene Bourque 3,700,000(4)
Alex Kovalev 3,210,000(1)
Fedor Tyutin 3,041,667(1)
Nikolai Kulemin 2,750,000(2)
Sergei Kostitsyn 2,500,000(1)
Greg Zanon 2,100,000(1)
Mark Recchi 2,000,000(3)
Rob Scuderi 1,999,999(3)
Marty Reasoner 1,600,000(2)
Tom Pyatt 1,510,000(3)
Josh Gorges 1,375,000(1)
Frans Nielsen 1,250,000(2)
Maxim Lapierre 1,125,000(2)
Lars Eller 1,037,500(3)
Daniel Winnik 1,000,001(1)
Travis Hamonic 918,750(3)
Max Pacioretty 875,000(1)
P.K. Subban 875,000(3)
Peter Budaj 525,000(2)


Farm Payroll

Andreas Engqvist 85,000(4)
Ben Maxwell 78,000(2)
Matthew Corrente 68,250(2)
Cory Emmerton 53,333(2)
Ryan White 52,500(3)
Bill Thomas 52,500(4)
Jeff Woywitka 52,500(4)




Nashville

ArenaBridgestone Arena
Capacity17,113
Ticket Price$30.00


Income

Current Funds-$4,929,342
Home Games Remaining37
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$54,523,993
Farm Payroll$900,800
Prospect Fees$19,500
Coach$1,309,500
Games Remaining72
Total Game Expenses$692,119
Projected Expenses$49,832,599
Projected Balance-$54,761,941

Salary Commitment

Year: 2011$55,424,793
Year: 2012$21,410,331
Year: 2013$13,930,800
Year: 2014$4,155,800

Pro Payroll

Joe Thornton 9,720,000(3)
Jack Johnson 3,875,000(4)
Martin Erat 3,700,000(1)
Ryan Suter 3,500,000(1)
Niklas Hagman 3,380,000(1)
Tomas Fleischmann 3,250,000(1)
Scott Hartnell 3,100,000(1)
Antti Niemi 3,091,963(1)
TJ Oshie 2,937,500(2)
Dainius Zubrus 2,770,000(1)
Jamie Langenbrunner 2,100,000(1)
J.S. Giguere 2,000,000(1)
Derek Morris 1,999,999(1)
Pascal Dupuis 1,800,000(1)
Shawn Matthias 1,290,364(2)
Raffi Torres 1,200,000(1)
Erik Karlsson 1,087,500(2)
Brent Sopel 1,000,000(2)
Jack Hillen 1,000,000(1)
Ben Eager 900,000(1)
Artem Anisimov 821,667(2)


Farm Payroll

Brayden Schenn 201,833(4)
Mike Lundin 187,500(2)
Ryan O'Reilly 90,000(2)
Maksim Mayorov 78,967(4)
Mathieu Perreault 65,000(2)
Ty Conklin 65,000(1)
Petr Prucha 55,000(3)
Darryl Boyce 52,500(1)
Wade Belak 52,500(1)
Clay Wilson 52,500(1)




NewJersey

ArenaPrudential Center
Capacity17,625
Ticket Price$30.00


Income

Current Funds-$269,397
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,977,250
Farm Payroll$943,100
Prospect Fees$30,000
Coach$1,273,500
Games Remaining76
Total Game Expenses$807,608
Projected Expenses$61,378,202
Projected Balance-$61,647,599

Salary Commitment

Year: 2011$64,920,350
Year: 2012$31,286,600
Year: 2013$28,364,725
Year: 2014$20,989,975

Pro Payroll

Rick Nash 11,100,000(4)
Eric Staal 8,687,500(4)
Brian Gionta 6,400,000(1)
Miikka Kiprusoff 6,000,000(1)
Francois Beauchemin 5,500,000(1)
Dion Phaneuf 4,595,000(1)
James Wisniewski 4,062,500(1)
Braden Holtby 3,245,000(1)
Derek Roy 1,881,000(3)
Nicklas Grossman 1,750,000(1)
Ryan Jones 1,625,000(2)
Brad Richardson 1,468,750(3)
Zenon Konopka 950,000(3)
Matt Calvert 775,000(3)
Cam Janssen 750,000(1)
Brett Sutter 656,250(2)
Chris Porter 656,250(1)
Kyle Wellwood 650,000(3)
Andy Sutton 600,000(3)
Travis Moen 525,000(1)
Erik Condra 525,000(2)
Grant Clitsome 525,000(3)
Keith Ballard 525,000(4)
Justin Falk 525,000(3)


Farm Payroll

Ryan Hollweg 150,000(1)
Ryan Parent 115,625(2)
Carl Klingberg 84,500(4)
Paul Postma 79,375(4)
David LeNeveu 77,600(4)
Peter Forsberg 77,600(4)
Timo Pielmeier 77,600(4)
Tomas Tatar 75,000(4)
Evan Brophey 68,600(4)
Mark Parrish 68,600(4)
Stephen Gionta 68,600(4)




NYIsles

ArenaNassau Coliseum
Capacity16,250
Ticket Price$30.00


Income

Current Funds-$10,096,163
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$58,169,702
Farm Payroll$822,500
Prospect Fees$19,500
Coach$1,368,000
Games Remaining82
Total Game Expenses$736,338
Projected Expenses$60,379,702
Projected Balance-$70,475,865

Salary Commitment

Year: 2011$58,992,202
Year: 2012$41,785,416
Year: 2013$23,979,166
Year: 2014$13,312,499

Pro Payroll

Sergei Gonchar 8,000,000(2)
Martin Havlat 5,850,000(4)
Loui Eriksson 4,266,667(3)
Andrei Kostitsyn 4,062,500(2)
James Reimer 4,000,000(4)
Dan Girardi 3,325,000(3)
Nick Schultz 3,264,286(1)
Bryan Little 2,750,000(2)
Tim Gleason 2,750,000(1)
Steve Bernier 2,500,000(1)
Carl Gunnarsson 2,200,000(3)
Jonas Gustavsson 1,999,999(4)
Mike Smith 1,990,000(1)
David Steckel 1,880,000(1)
Benoit Pouliot 1,375,000(2)
Kris Draper 1,250,000(1)
Freddy Modin 1,000,000(1)
Lee Sweatt 1,000,000(1)
Zack Smith 875,000(3)
John Carlson 831,250(2)
Chris Osgood 800,000(4)
Jeff Tambellini 625,000(1)
Tomas Kopecky 525,000(4)
Patrick Dwyer 525,000(2)
Davis Drewiske 525,000(1)


Farm Payroll

Steve Downie 190,000(1)
Michael Zigomanis 85,000(4)
Jassen Cullimore 75,000(1)
Jay Beagle 52,500(1)
Victor Oreskovich 52,500(1)
Steve Staios 52,500(2)
Brian Willsie 52,500(2)
Olivier Magnan 52,500(4)
Brandon Mashinter 52,500(2)
Chris VandeVelde 52,500(2)
Josh Green 52,500(2)
Brian Sutherby 52,500(1)




NYRangers

ArenaMadison Square Garden
Capacity18,200
Ticket Price$30.00


Income

Current Funds-$9,643,155
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,626,000
Farm Payroll$1,030,458
Prospect Fees$52,500
Coach$1,422,000
Games Remaining82
Total Game Expenses$562,573
Projected Expenses$46,130,958
Projected Balance-$55,774,113

Salary Commitment

Year: 2011$50,656,458
Year: 2012$22,978,438
Year: 2013$17,700,938
Year: 2014$2,824,688

Pro Payroll

Brian Campbell 7,000,000(1)
Semyon Varlamov 6,000,000(3)
Scottie Upshall 5,500,000(3)
Rick DiPietro 3,501,000(1)
Teddy Purcell 3,270,000(1)
Nikolay Zherdev 3,000,000(1)
Torrey Mitchell 2,750,000(1)
Nick Boynton 2,300,000(1)
Anssi Salmela 1,700,000(1)
Patrick O'Sullivan 1,500,000(4)
Alexander Burmistrov 1,257,500(3)
Michael Sauer 1,250,000(2)
David Hale 1,200,000(3)
Tanner Glass 1,100,000(2)
Jerome Samson 1,060,000(2)
Luke Schenn 1,050,000(1)
Sean Collins 1,000,000(4)
Michael DelZotto 981,250(2)
Derek Stepan 918,750(3)
Ethan Moreau 900,000(1)
Peter Mannino 687,500(2)
Andrew Murray 600,000(1)
Brad Staubitz 575,000(1)
Kevin Westgarth 525,000(1)


Farm Payroll

Alexander Sulzer 180,770(1)
Corey Locke 150,000(1)
Matt Kassian 150,000(4)
Andrey Zubarev 100,000(4)
Paul Bissonnette 90,000(2)
Evgeny Grachev 74,688(4)
DJ King 63,750(1)
Oskars Bartulis 60,000(1)
Aaron Gagnon 56,250(2)
Raymond Sawada 52,500(2)
Tim Sestito 52,500(1)




Ottawa

ArenaScotiabank Place
Capacity19,153
Ticket Price$32.00


Income

Current Funds$4,158,173
Home Games Remaining35
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,465,550
Farm Payroll$600,000
Prospect Fees$36,000
Coach$1,264,500
Games Remaining71
Total Game Expenses$797,147
Projected Expenses$56,597,434
Projected Balance-$52,439,261

Salary Commitment

Year: 2011$64,065,550
Year: 2012$22,215,550
Year: 2013$6,105,550
Year: 2014$1,457,500

Pro Payroll

Jarome Iginla 10,320,000(1)
Alex Ovechkin 9,000,000(2)
Alex Tanguay 6,500,000(1)
Mike Green 5,000,000(1)
Dennis Wideman 4,125,000(1)
Tuomo Ruutu 3,800,000(1)
Chris Drury 2,550,000(2)
Mike Fisher 2,510,000(2)
Antti Miettinen 2,310,000(1)
Tim Thomas 2,200,000(1)
Henrik Tallinder 2,100,000(1)
Matt Duchene 2,050,000(2)
Brooks Laich 1,818,300(3)
Marc Methot 1,312,500(1)
Jonathan Ericsson 1,310,000(4)
Cal Clutterbuck 1,250,000(1)
Roman Hamrlik 1,000,000(1)
Olli Jokinen 991,000(3)
Jesse Winchester 900,000(1)
Dana Tyrell 718,750(3)
David Jones 650,000(1)
Alex Auld 525,000(3)
Bryan McCabe 525,000(3)


Farm Payroll

Stephane DaCosta 145,000(1)
Patrick Wiercioch 87,500(4)
Jason Williams 70,000(3)
Cody Bass 65,000(1)
Jeremy Colliton 60,000(1)
Kent Huskins 60,000(1)
Ben Holmstrom 60,000(4)
Roman Wick 52,500(1)




Philly

ArenaWachovia Center
Capacity19,537
Ticket Price$32.00


Income

Current Funds-$4,006,368
Home Games Remaining31
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,231,331
Farm Payroll$786,625
Prospect Fees$15,000
Coach$1,372,500
Games Remaining62
Total Game Expenses$773,237
Projected Expenses$47,940,711
Projected Balance-$51,947,079

Salary Commitment

Year: 2011$62,017,956
Year: 2012$30,577,708
Year: 2013$15,763,333
Year: 2014$9,805,000

Pro Payroll

Martin St.Louis 9,000,000(1)
Thomas Vanek 8,928,750(2)
Tomas Vokoun 6,750,000(1)
Claude Giroux 4,687,500(4)
Matt Cooke 3,100,000(3)
Sean Bergenheim 3,000,000(1)
Andrew Cogliano 2,987,500(4)
Jeff Schultz 2,858,333(3)
Victor Hedman 2,200,000(2)
Michael Grier 2,110,000(1)
Hal Gill 2,000,000(1)
Colin White 1,999,999(1)
Lauri Korpikoski 1,750,000(1)
Craig Adams 1,750,000(2)
Mark Eaton 1,550,000(1)
Michal Handzus 1,500,000(2)
Chad LaRose 1,500,000(4)
Al Montoya 1,034,249(1)
Darroll Powe 1,000,000(1)
Karlis Skrastins 1,000,000(1)
Shane O'Brien 525,000(4)


Farm Payroll

Boyd Gordon 150,000(2)
Shawn Thornton 130,000(2)
Colin Fraser 103,125(2)
TJ Galiardi 73,500(1)
Andrew Ebbett 62,500(1)
Clayton Stoner 57,500(1)
Alexandre Giroux 52,500(2)
Scott Timmins 52,500(4)
Nolan Yonkman 52,500(4)
Mike Brodeur 52,500(1)




Phoenix

ArenaJobing.com Arena
Capacity17,125
Ticket Price$30.00


Income

Current Funds-$3,660,357
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$48,819,021
Farm Payroll$0,000
Prospect Fees$10,500
Coach$1,143,000
Games Remaining82
Total Game Expenses$609,421
Projected Expenses$49,972,521
Projected Balance-$53,632,878

Salary Commitment

Year: 2011$49,620,021
Year: 2012$16,107,250
Year: 2013$3,481,000
Year: 2014$0,000

Pro Payroll

Marian Gaborik 11,340,000(1)
Jason Arnott 5,400,000(1)
Kristian Huselius 4,020,000(2)
Alexei Ponikarovsky 3,100,000(2)
David Perron 2,500,000(1)
Guillaume Latendresse 2,500,000(1)
Rob Niedermayer 2,000,000(1)
Ryan O'Byrne 1,800,000(2)
Nick Foligno 1,550,000(1)
Daniel Paille 1,343,750(2)
Peter Regin 1,312,500(2)
Bobby Butler 1,200,000(1)
Ian Cole 1,081,250(3)
Brandon Sutter 1,050,000(1)
Tyler Eckford 1,000,000(1)
Danny Syvret 898,438(1)
Zac Dalpe 806,250(3)
Scott Nichol 801,000(1)
Anton Khudobin 801,000(3)
Jhonas Enroth 792,500(3)
Patric Hornqvist 648,333(1)
BJ Crombeen 525,000(1)
Freddy Meyer 525,000(2)
Brett Carson 525,000(2)
Brodie Dupont 525,000(1)
Dany Sabourin 525,000(1)
Eric Godard 525,000(1)
John Zeiler 525,000(1)


Farm Payroll




Pittsburgh

ArenaConsol Energy Center
Capacity18,087
Ticket Price$27.00


Income

Current Funds-$19,137,330
Home Games Remaining39
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$65,861,802
Farm Payroll$946,836
Prospect Fees$25,500
Coach$1,426,500
Games Remaining78
Total Game Expenses$832,447
Projected Expenses$64,930,851
Projected Balance-$84,068,181

Salary Commitment

Year: 2011$66,808,638
Year: 2012$39,617,186
Year: 2013$17,756,874
Year: 2014$271,875

Pro Payroll

Pavel Datsyuk 11,340,000(1)
Roberto Luongo 11,100,000(3)
Daniel Sedin 8,500,000(2)
Zach Parise 6,026,867(1)
Marek Zidlicky 4,125,000(2)
Sam Gagner 2,843,750(2)
Eric Belanger 2,800,000(1)
Chris Higgins 1,999,999(3)
Kurtis Foster 1,990,000(2)
Jason Chimera 1,820,000(3)
Matt Taormina 1,710,000(2)
Andrej Sekera 1,562,500(1)
Martin Biron 1,300,000(3)
David Moss 1,200,000(3)
Derek Joslin 1,124,999(2)
Jamal Mayers 1,051,000(1)
Ville Leino 1,031,250(1)
Cody Franson 867,374(1)
Kevin Porter 850,000(1)
Dylan Reese 794,063(2)
Anthony Stewart 750,000(1)
Bryan Rodney 550,000(1)
Vinny Prospal 525,000(2)


Farm Payroll

Devan Dubnyk 125,000(2)
Chad Johnson 112,500(1)
Peter Harrold 99,500(4)
Colby Cohen 91,875(4)
Adam Cracknell 80,500(4)
Ray Macias 70,000(2)
Mike Blunden 68,906(1)
Matt Lashoff 68,555(1)
Kyle Wilson 65,000(3)
Nate Prosser 60,000(1)
Ryan Craig 52,500(1)
Jan Mursak 52,500(2)




SanJose

ArenaHP Pavilion
Capacity17,562
Ticket Price$30.00


Income

Current Funds-$14,423,060
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$66,790,541
Farm Payroll$621,875
Prospect Fees$25,500
Coach$1,093,500
Games Remaining69
Total Game Expenses$835,749
Projected Expenses$57,666,679
Projected Balance-$72,089,739

Salary Commitment

Year: 2011$67,412,416
Year: 2012$49,962,417
Year: 2013$40,277,000
Year: 2014$16,407,250

Pro Payroll

Paul Stastny 9,500,000(3)
Henrik Zetterberg 9,212,000(3)
Johan Franzen 6,000,000(4)
Ryan Whitney 5,380,000(4)
Jordan Staal 4,166,667(2)
Zbynek Michalek 3,840,000(4)
Lubomir Visnovsky 3,500,000(1)
Mikael Samuelsson 3,200,000(1)
Paul Martin 3,200,000(3)
Stephane Robidas 3,000,000(1)
Ray Whitney 2,250,000(2)
Dwayne Roloson 2,000,000(1)
Tyler Kennedy 1,999,999(1)
Matt Gilroy 1,968,750(2)
Josh Bailey 1,300,000(1)
Tyler Ennis 1,300,000(2)
Jeff Skinner 1,195,000(3)
PA Parenteau 1,000,000(1)
Andrew MacDonald 890,625(4)
Drew Miller 812,500(1)
Adam Foote 550,000(3)
Riku Helenius 525,000(1)


Farm Payroll

Kyle Okposo 237,500(4)
Nick Bonino 79,625(3)
Mark Katic 75,625(3)
Teemu Laakso 60,000(1)
Stefan DellaRovere 59,125(4)
Benn Ferriero 57,500(3)
Stefan Meyer 52,500(1)




StLouis

ArenaScottrade Center
Capacity19,150
Ticket Price$30.00


Income

Current Funds-$642,410
Home Games Remaining39
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,841,743
Farm Payroll$1,521,225
Prospect Fees$28,500
Coach$1,336,500
Games Remaining77
Total Game Expenses$764,975
Projected Expenses$58,903,092
Projected Balance-$59,545,502

Salary Commitment

Year: 2011$61,362,968
Year: 2012$25,226,208
Year: 2013$17,029,775
Year: 2014$2,160,625

Pro Payroll

Jason Spezza 6,444,444(1)
Joni Pitkanen 5,625,000(1)
Nathan Horton 5,000,000(2)
Nicklas Lidstrom 4,815,400(3)
Brent Burns 4,520,150(1)
Patrik Elias 4,265,000(1)
Shane Doan 4,150,000(3)
Ryan Getzlaf 3,605,500(1)
Mike Ribeiro 3,515,000(1)
Mikhail Grabovski 2,900,000(1)
Todd Bertuzzi 2,800,000(3)
Pekka Rinne 1,999,999(1)
Mattias Ohlund 1,800,000(4)
Matt D'Agostini 1,250,000(1)
Anton Stralman 1,052,083(2)
Johan Hedberg 1,050,000(3)
Adam Hall 930,000(3)
Matt Hendricks 900,000(1)
Chris Stewart 869,167(1)
Matt Greene 700,000(3)
Cory Sarich 550,000(2)
Andreas Lilja 550,000(2)
Mathieu Darche 550,000(2)


Farm Payroll

Rostislav Olesz 368,750(3)
Gilbert Brule 185,000(1)
Mark Stuart 160,000(4)
Ryan Wilson 115,000(2)
Rhett Rakhshani 89,250(2)
Taylor Chorney 83,850(2)
Aaron Palushaj 83,125(4)
J.F. Jacques 81,250(2)
Alex Stalock 62,500(2)
Matt Beleskey 62,500(2)
M.A. Pouliot 62,500(4)
Mark Dekanich 57,500(1)
Dwight King 55,000(4)
Fernando Pisani 55,000(3)




TampaBay

ArenaSt. Pete Times Forum
Capacity19,758
Ticket Price$30.00


Income

Current Funds$2,136,693
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,760,219
Farm Payroll$613,388
Prospect Fees$27,000
Coach$1,440,000
Games Remaining76
Total Game Expenses$802,934
Projected Expenses$61,023,002
Projected Balance-$58,886,309

Salary Commitment

Year: 2011$64,373,607
Year: 2012$35,503,349
Year: 2013$10,667,550
Year: 2014$7,025,750

Pro Payroll

Brad Richards 10,675,000(2)
Jonathan Quick 7,835,219(2)
Erik Cole 7,500,250(1)
Alexander Semin 7,500,000(1)
Tim Connolly 5,800,000(1)
Ryan Callahan 5,343,750(4)
Dustin Penner 4,250,000(1)
Brad Boyes 4,125,000(2)
Mason Raymond 2,550,000(1)
Brian Rolston 1,900,000(3)
Blake Comeau 1,000,000(1)
Matt Carkner 556,000(2)
Michal Rozsival 525,000(4)
Kevin Poulin 525,000(3)
Craig Rivet 525,000(2)
Jaroslav Spacek 525,000(2)
Jason Strudwick 525,000(3)
Paul Mara 525,000(3)
Sean O'Donnell 525,000(2)
Randy Jones 525,000(4)
Ruslan Salei 525,000(4)


Farm Payroll

Andrew Alberts 100,000(1)
Marcel Goc 96,875(1)
Matt Halischuk 73,133(1)
Mark Mancari 69,580(2)
Guillaume Desbiens 55,600(3)
Kris Newbury 55,600(3)
Nathan Oystrick 55,600(3)
Brett Sterling 53,500(4)
Colton Sceviour 53,500(4)




Toronto

ArenaAir Canada Centre
Capacity18,800
Ticket Price$29.00


Income

Current Funds-$16,395,372
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,125,897
Farm Payroll$1,158,079
Prospect Fees$36,000
Coach$999,000
Games Remaining82
Total Game Expenses$674,622
Projected Expenses$55,318,976
Projected Balance-$71,714,348

Salary Commitment

Year: 2011$54,283,976
Year: 2012$21,767,871
Year: 2013$11,005,313
Year: 2014$6,497,813

Pro Payroll

Marty Turco 6,460,000(1)
M.A. Bergeron 5,500,000(1)
Pavel Kubina 4,910,000(2)
Andrei Markov 3,500,000(4)
Trevor Gillies 3,000,000(1)
Nate Guenin 3,000,000(1)
Andrew Hutchinson 3,000,000(1)
Darcy Hordichuk 3,000,000(1)
Tyler Bozak 2,300,000(1)
Nino Niederreiter 1,907,500(4)
Bradley Mills 1,700,000(1)
Rob Schremp 1,679,688(1)
O.E. Larsson 1,370,000(3)
James vanRiemsdyk 1,234,375(2)
Kevin Shattenkirk 1,137,500(3)
Cory Schneider 1,125,000(2)
Vladimir Zharkov 1,100,000(3)
Michael Leighton 1,001,000(2)
Ryan Shannon 995,000(4)
Jacob Josefson 900,000(3)
Ryan Reaves 800,000(2)
Andreas Nodl 771,667(1)
James Neal 734,167(1)
Mike Moore 700,000(2)
Noah Welch 700,000(2)
Johnny Boychuk 600,000(1)


Farm Payroll

Tim Stapleton 170,000(1)
Shaone Morrisonn 151,000(1)
Brad Lukowich 110,000(1)
Keith Aucoin 100,000(1)
Greg Nemisz 95,313(4)
Jakub Kindl 88,333(1)
Derek Smith 82,500(1)
Michal Repik 75,267(2)
Brett MacLean 73,500(2)
Jesse Joensuu 73,417(2)
Jon Matsumoto 70,000(2)
Liam Reddox 68,750(1)




Vancouver

ArenaRogers Arena
Capacity18,810
Ticket Price$30.00


Income

Current Funds-$18,272,154
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$51,980,583
Farm Payroll$1,983,133
Prospect Fees$45,000
Coach$1,413,000
Games Remaining82
Total Game Expenses$675,875
Projected Expenses$55,421,716
Projected Balance-$73,693,870

Salary Commitment

Year: 2011$53,963,716
Year: 2012$35,241,751
Year: 2013$26,620,501
Year: 2014$19,677,167

Pro Payroll

Martin Brodeur 11,340,000(1)
David Backes 8,000,000(4)
Travis Zajac 5,333,334(3)
Derick Brassard 4,166,667(4)
Anton Volchenkov 2,900,000(4)
Christian Hanson 2,500,000(2)
Matthew Lombardi 2,500,000(4)
John Mitchell 1,999,999(1)
Patrick Eaves 1,750,000(1)
Steven Kampfer 1,510,000(4)
Sergei Bobrovsky 1,370,000(2)
Tyler Sloan 1,100,000(1)
Jarkko Ruutu 1,100,000(2)
Tyler Myers 1,087,500(2)
Linus Omark 918,750(2)
Evgeny Dadonov 775,000(3)
Brendan Mikkelson 718,333(1)
Joey Crabb 650,000(2)
Sheldon Brookbank 630,000(2)
Tim Jackman 555,000(3)
Peter Schaefer 551,000(1)
Justin Braun 525,000(4)


Farm Payroll

Dan Ellis 585,000(1)
Brad Winchester 150,000(2)
Dan Sexton 150,000(1)
Mike Comrie 150,000(1)
Todd White 150,000(3)
Marek Svatos 130,000(3)
Doug Weight 95,000(1)
Andreas Thuresson 85,000(2)
Shane Hnidy 78,800(1)
Spencer Machacek 76,333(1)
Philip Larsen 75,500(4)
TJ Hensick 75,000(1)
David Koci 65,000(2)
Eric Boulton 65,000(2)
Garrett Stafford 52,500(1)




Washington

ArenaVerizon Center
Capacity18,277
Ticket Price$30.00


Income

Current Funds-$13,037,743
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,627,861
Farm Payroll$614,750
Prospect Fees$22,500
Coach$1,269,000
Games Remaining82
Total Game Expenses$665,050
Projected Expenses$54,534,111
Projected Balance-$67,571,854

Salary Commitment

Year: 2011$54,805,111
Year: 2012$38,276,650
Year: 2013$24,334,000
Year: 2014$1,896,250

Pro Payroll

Marc Savard 9,250,000(1)
Kevin Bieksa 5,990,000(3)
Andrej Meszaros 4,562,500(3)
Valtteri Filppula 4,520,150(2)
Dave Bolland 3,375,000(3)
Wayne Simmonds 3,120,000(2)
Anton Babchuk 3,100,000(2)
Paul Gaustad 2,300,000(1)
Jim Slater 1,999,000(3)
Matt Bradley 1,999,000(1)
Milan Jurcina 1,600,000(2)
Chris Butler 1,562,500(3)
Jonathan Bernier 1,562,500(3)
Ian White 1,550,000(3)
Matt Stajan 1,250,000(4)
Mikko Koskinen 1,025,000(2)
Cody McCormick 900,000(3)
Steve Reinprecht 818,461(1)
Cameron Gaunce 806,250(3)
Jake Dowell 800,000(1)
Greg Mauldin 525,000(2)
Matt Martin 525,000(4)
Nikita Nikitin 525,000(1)
Jason LaBarbera 525,000(1)


Farm Payroll

Ryan Carter 125,000(1)
Cody Hodgson 121,250(4)
Jared Boll 81,000(1)
Drayson Bowman 75,000(3)
Alexander Vasyunov 55,000(3)
John McCarthy 52,500(2)
Tom Sestito 52,500(1)
Jay Leach 52,500(1)




Winnipeg

ArenaMTS Centre
Capacity15,015
Ticket Price$27.00


Income

Current Funds-$8,433,327
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$50,927,634
Farm Payroll$677,167
Prospect Fees$30,000
Coach$1,224,000
Games Remaining82
Total Game Expenses$644,620
Projected Expenses$52,858,801
Projected Balance-$61,292,128

Salary Commitment

Year: 2011$52,468,134
Year: 2012$33,151,667
Year: 2013$15,225,000
Year: 2014$5,200,000

Pro Payroll

David Krejci 6,183,925(1)
Tobias Enstrom 5,000,000(3)
Joffrey Lupul 4,250,000(2)
Milan Lucic 4,125,000(2)
Doug Janik 3,000,000(1)
Kyle Turris 2,766,667(2)
Tyler Seguin 2,270,000(3)
Evander Kane 2,000,000(2)
Mark Fistric 1,999,999(1)
Steve Eminger 1,875,000(1)
Pascal Leclaire 1,600,000(4)
M.A. Gragnani 1,567,043(1)
Nikita Filatov 1,550,000(2)
Douglas Murray 1,400,000(4)
Henrik Karlsson 1,400,000(4)
Colin Wilson 1,300,000(2)
Mikkel Boedker 1,300,000(1)
Magnus Paajarvi 1,257,500(3)
Niclas Wallin 1,200,000(2)
Sergei Shirokov 1,100,000(1)
Rostislav Klesla 900,000(3)
Luca Sbisa 875,000(1)
Steve Mason 863,333(1)
Alex Frolov 800,000(4)
Brad Marchand 682,500(2)
Alec Martinez 525,000(3)


Farm Payroll

Ben Bishop 87,167(1)
Dustin Boyd 81,250(1)
Andrei Loktionov 72,500(3)
Brandon Segal 68,750(1)
Johan Harju 52,500(1)
Jed Ortmeyer 52,500(1)
Michael Vernace 52,500(2)
Aaron Volpatti 52,500(1)
Tommy Wingels 52,500(1)
Richard Petiot 52,500(1)
Shane Sims 52,500(1)