Financial Report

(As of Sunday, Jul 28 2024)

Anaheim

ArenaArrowhead Pond
Capacity17,174
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance17,174
Avg. Revenue/Game$1,442,616
Projected Revenue$0,000

Expenses

Pro Payroll$68,850,000
Farm Payroll$2,130,000
Prospect Fees$7,500
Coach$900,000
Games Remaining0
Total Game Expenses$945,888
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2012$70,980,000
Year: 2013$61,265,000
Year: 2014$13,515,000
Year: 2015$9,300,000

 Pro Payroll

Brian Boucher 10,000,000(2)
David Legwand 8,100,000(2)
Anton Volchenkov 7,000,000(1)
Jordan Leopold 7,000,000(2)
Toby Petersen 5,000,000(2)
Peter Mueller 5,000,000(2)
David Moss 4,500,000(2)
Lauri Korpikoski 4,000,000(4)
Chuck Kobasew 3,800,000(3)
Nathan Oystrick 2,750,000(2)
Dmitri Kulikov 2,350,000(2)
Mike Brown 2,250,000(5)
Tim Brent 2,000,000(5)
David Desharnais 1,250,000(2)
James Reimer 900,000(1)
Oscar Moller 800,000(1)
Oliver Ekman-Larsson 700,000(1)
Chris Butler 650,000(5)
Andrew Gordon 400,000(2)
Tim Kennedy 400,000(5)


 Farm Payroll

Matt Donovan 600,000(2)
Jerry D'Amigo 450,000(2)
Codey Burki 110,000(1)
Oliver Magnan 70,000(3)
Lennart Petrell 70,000(2)
Adam Cracknell 70,000(3)
Troy Bodie 65,000(3)
Radek Smolenak 60,000(1)
Chet Pickard 60,000(3)
Magnus Hellberg 60,000(3)
Tanner Glass 55,000(2)
Perttu Lindgren 55,000(1)
Shawn Lalonde 50,000(1)
Ryan Bourque 45,000(2)
Johan Larsson 45,000(3)
Zach Trotman 45,000(2)
Taylor Beck 45,000(2)
Brandon Davidson 45,000(3)
Jared Staal 45,000(2)
Jordan Szwarz 45,000(2)
Kent Huskins 40,000(1)




Winnipeg

ArenaPhilips Arena
Capacity18,575
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance18,575
Avg. Revenue/Game$1,560,300
Projected Revenue$0,000

Expenses

Pro Payroll$61,900,000
Farm Payroll$1,081,200
Prospect Fees$13,500
Coach$450,000
Games Remaining0
Total Game Expenses$834,799
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2012$62,981,200
Year: 2013$23,490,000
Year: 2014$17,860,000
Year: 2015$8,500,000

 Pro Payroll

Martin Brodeur 10,000,000(1)
Dan Hamhuis 7,000,000(1)
John-Michael Liles 6,000,000(1)
Michal Rozsival 5,500,000(1)
Brandon Sutter 4,000,000(1)
Matthew Lombardi 4,000,000(5)
Blair Jones 3,600,000(3)
Nathan McIver 3,000,000(3)
Kyle Brodziak 3,000,000(4)
Nick Foligno 2,500,000(1)
Sami Salo 2,000,000(3)
Brian Salcido 1,800,000(1)
Devan Dubnyk 1,800,000(2)
Bryan Bickell 1,500,000(5)
Chris Bourque 1,350,000(1)
Cody McLeod 1,200,000(2)
Nick Leddy 900,000(2)
Dustin Jeffrey 850,000(2)
Tyler Toffoli 700,000(3)
Zack Kassian 700,000(2)
Joe Colborne 500,000(1)


 Farm Payroll

Jordie Benn 700,000(1)
Norm Milley 85,000(1)
Philippe Dupuis 70,000(2)
Nate Thompson 70,000(2)
Jamie Oleksiak 60,000(3)
Triston Grant 56,200(1)
Rob Zepp 40,000(2)




Boston

ArenaFleet Center
Capacity17,565
Ticket Price$35.00


Income

Current Funds$46,925,000
Home Games Remaining0
Avg. Attendance17,565
Avg. Revenue/Game$1,475,460
Projected Revenue$0,000

Expenses

Pro Payroll$69,950,000
Farm Payroll$1,045,000
Prospect Fees$0,000
Coach$425,000
Games Remaining0
Total Game Expenses$939,737
Projected Expenses$0,000
Projected Balance$46,925,000

Salary Commitment

Year: 2012$70,995,000
Year: 2013$54,835,000
Year: 2014$29,550,000
Year: 2015$4,550,000

 Pro Payroll

Brent Johnson 9,450,000(2)
Paul Martin 5,750,000(3)
Matthew Stajan 5,625,000(2)
Jozef Balej 5,250,000(3)
Mike Fisher 5,000,000(3)
Jussi Jokinen 4,450,000(4)
Brad Boyes 4,250,000(1)
Randy Jones 4,100,000(1)
Jason King 3,250,000(3)
Todd Bertuzzi 3,250,000(3)
Lubomir Visnovsky 3,000,000(2)
Thomas Pock 2,750,000(2)
Brooks Orpik 2,500,000(3)
Jeff Woywitka 2,500,000(1)
Thomas Greiss 2,000,000(1)
Brad Marchand 1,750,000(2)
Viktor Tikhonov 1,500,000(1)
Jake Dowell 1,500,000(2)
Johan Franzen 1,375,000(1)
Jimmy Hayes 700,000(2)


 Farm Payroll

Dan Spang 100,000(4)
Dylan Reese 95,000(1)
Mike Mottau 85,000(2)
Brad Winchester 80,000(2)
Eric Belanger 75,000(1)
Francois Beauchemin 75,000(2)
Jeff Halpern 75,000(2)
Petr Taticek 75,000(1)
Tim Wallace 75,000(2)
Richard Panik 70,000(1)
Joel Ward 70,000(1)
Anders Nilsson 60,000(2)
J.T. Wyman 60,000(2)
Marco Scandella 50,000(1)




Buffalo

ArenaMarine Midland Arena
Capacity18,690
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance18,690
Avg. Revenue/Game$1,569,960
Projected Revenue$0,000

Expenses

Pro Payroll$69,240,000
Farm Payroll$1,810,900
Prospect Fees$16,500
Coach$650,000
Games Remaining0
Total Game Expenses$943,650
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2012$71,050,900
Year: 2013$41,815,000
Year: 2014$27,070,000
Year: 2015$12,400,000

 Pro Payroll

Marian Gaborik 9,500,000(1)
Mike Cammalleri 9,000,000(5)
Tim Connolly 8,000,000(1)
Matt Carle 5,500,000(3)
Cam Ward 5,140,000(3)
Brandon Dubinsky 3,850,000(3)
Jakub Voracek 3,400,000(4)
Andrew Ference 3,300,000(2)
Nicklas Backstrom 2,900,000(2)
Marc-Antoine Pouliot 2,500,000(1)
Zenon Konopka 2,250,000(1)
Wayne Simmonds 2,000,000(2)
Mark Mancari 1,750,000(2)
Brian Lee 1,700,000(1)
Mathieu Carle 1,650,000(2)
Patrick Kaleta 1,500,000(2)
Bobby Butler 1,100,000(1)
Sergei Bobrovsky 900,000(1)
Kevin Shattenkirk 800,000(1)
Bob Sanguinetti 800,000(2)
Liam Reddox 800,000(2)
Tomas Kubalik 500,000(1)
Phil Oreskovic 400,000(1)


 Farm Payroll

Mark Olver 870,000(1)
Matt Kassian 99,000(1)
Matt Frattin 70,000(1)
Dalton Prout 70,000(3)
Leo Komarov 70,000(1)
Arturs Kulda 64,450(1)
Francois Bouchard 64,450(1)
Jeremy Smith 60,000(1)
Jean-Gabriel Pageau 60,000(3)
Alex Biega 59,500(1)
Dana Tyrell 59,500(1)
Keith Aulie 59,500(1)
Akim Aliu 59,500(1)
Brandon Kozun 50,000(1)
Christian Thomas 50,000(3)
Mark Borowiecki 45,000(2)




Calgary

ArenaPengrowth Saddledome
Capacity17,139
Ticket Price$35.00


Income

Current Funds$47,225,000
Home Games Remaining0
Avg. Attendance17,139
Avg. Revenue/Game$1,439,676
Projected Revenue$0,000

Expenses

Pro Payroll$67,982,500
Farm Payroll$1,440,000
Prospect Fees$4,500
Coach$900,000
Games Remaining0
Total Game Expenses$925,355
Projected Expenses$0,000
Projected Balance$47,225,000

Salary Commitment

Year: 2012$69,422,500
Year: 2013$58,332,500
Year: 2014$43,092,500
Year: 2015$13,210,000

 Pro Payroll

Patrick Sharp 5,000,000(1)
Mike Komisarek 5,000,000(3)
Jeff Taffe 4,850,000(5)
Steve Eminger 4,812,500(3)
Craig Andersson 4,500,000(2)
Mikhail Grabovski 4,000,000(3)
Dustin Penner 4,000,000(3)
Nick Tarnasky 4,000,000(3)
Carlo Colaiacovo 3,500,000(4)
Daniel Carcillo 2,800,000(2)
Lauri Tukonen 2,750,000(2)
Mike Smith 2,500,000(1)
Jiri Tlusty 2,300,000(2)
T.J. Hensick 2,125,000(1)
Erik Cole 2,000,000(3)
Bryce Lampman 2,000,000(2)
Mike Weber 2,000,000(5)
Steve Montador 2,000,000(5)
Boris Valabik 1,750,000(3)
Frans Nielsen 1,700,000(3)
Curtis Glencross 1,500,000(3)
Dane Byers 1,375,000(1)
Karri Ramo 870,000(3)
Derek Dorsett 650,000(2)


 Farm Payroll

Mikka Kiprusoff 250,000(3)
Joel Perreault 120,000(4)
Joe Callahan 120,000(4)
Mike Carman 90,000(5)
Mark Katic 90,000(5)
Cody Almond 90,000(5)
Andy Chiodo 80,000(4)
Matt Corrente 80,000(2)
Johan Harju 75,000(4)
Anton Lander 70,000(2)
Andrew Campbell 65,000(4)
Joe Vitale 65,000(4)
Matt Watkins 65,000(4)
Josh Godfrey 45,000(1)
Jamie Arniel 45,000(2)
Garrett Mitchell 45,000(2)
Nick Ross 45,000(1)




Hartford

ArenaMatthews Arena
Capacity18,730
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance18,730
Avg. Revenue/Game$1,573,320
Projected Revenue$0,000

Expenses

Pro Payroll$69,250,000
Farm Payroll$1,190,000
Prospect Fees$22,000
Coach$650,000
Games Remaining0
Total Game Expenses$935,684
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2012$70,440,000
Year: 2013$59,520,000
Year: 2014$38,745,000
Year: 2015$7,700,000

 Pro Payroll

Ed Jovanovski 10,000,000(3)
Zdeno Chara 8,500,000(1)
Tuomo Ruutu 7,000,000(3)
Manny Malhotra 6,000,000(3)
Andrew Ladd 5,500,000(4)
Ryan Miller 4,700,000(2)
Matt Cooke 4,000,000(2)
Shane O'Brien 3,500,000(3)
Andrew Raycroft 3,500,000(2)
Dave Bolland 2,800,000(3)
Troy Brouwer 2,400,000(2)
Chris Kunitz 2,250,000(2)
Mathieu Roy 2,200,000(4)
Jeremy Williams 1,850,000(2)
Casey Borer 1,250,000(2)
Jack Hillen 1,100,000(3)
Darcy Hordichuk 900,000(1)
Brett Connolly 700,000(2)
Zach Hamill 600,000(3)
Evan Brophey 500,000(1)


 Farm Payroll

Matt Hendricks 800,000(1)
Mark Flood 65,000(2)
Victor Bartley 60,000(1)
Cade Fairchild 60,000(2)
Mike Murphy 60,000(1)
Michael Caruso 50,000(1)
Matt Bartkowski 50,000(1)
Mark Visentin 45,000(3)




Chicago

ArenaUnited Center
Capacity20,500
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance20,500
Avg. Revenue/Game$1,722,000
Projected Revenue$0,000

Expenses

Pro Payroll$68,770,000
Farm Payroll$1,940,000
Prospect Fees$6,000
Coach$250,000
Games Remaining0
Total Game Expenses$933,763
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2012$70,710,000
Year: 2013$31,320,000
Year: 2014$12,775,000
Year: 2015$660,000

 Pro Payroll

Antoine Vermette 8,100,000(1)
Jarret Stoll 6,550,000(1)
Tom Poti 6,250,000(1)
Niklas Backstrom 4,400,000(2)
Nathan Paetsch 4,250,000(1)
James Van Riemsdyk 4,000,000(2)
Patric Hornqvist 4,000,000(3)
Mike Richards 3,800,000(1)
Kevin Klein 3,750,000(2)
Cory Schneider 3,500,000(3)
Alexander Steen 3,400,000(3)
Milan Michalek 3,400,000(2)
Jeff Carter 3,120,000(1)
Shea Weber 2,700,000(1)
Alex Burrows 2,250,000(1)
Toni Lydman 2,000,000(1)
Jordan Eberle 900,000(2)
Sean Couturier 800,000(2)
Craig Smith 800,000(2)
Dougie Hamilton 800,000(3)


 Farm Payroll

Andrew MacDonald 210,000(4)
Nate Guenin 210,000(4)
David Steckel 200,000(3)
Alexei Ponikarovsky 175,000(2)
Matt Ellis 150,000(4)
Patrick Dwyer 125,000(3)
Antero Nittymaki 110,000(1)
J.P. Cote 100,000(2)
Nick Petrecki 90,000(3)
Jim O'Brien 90,000(5)
Ryan Jones 85,000(2)
Joey MacDonald 75,000(1)
Thomas Hickey 50,000(1)
Angelo Esposito 45,000(1)
Andre Petersson 45,000(2)
Greg Nemisz 45,000(1)
Anton Rodin 45,000(2)
Will Weber 45,000(2)
Michal Jordan 45,000(1)




Quebec

ArenaPepsi Center
Capacity18,007
Ticket Price$35.00


Income

Current Funds$46,925,000
Home Games Remaining0
Avg. Attendance18,007
Avg. Revenue/Game$1,512,588
Projected Revenue$0,000

Expenses

Pro Payroll$68,900,000
Farm Payroll$1,412,000
Prospect Fees$7,250
Coach$250,000
Games Remaining0
Total Game Expenses$928,543
Projected Expenses$0,000
Projected Balance$46,925,000

Salary Commitment

Year: 2012$70,312,000
Year: 2013$49,427,500
Year: 2014$12,300,000
Year: 2015$5,000,000

 Pro Payroll

Ryan Smyth 9,750,000(2)
Marian Hossa 8,450,000(2)
Jason Spezza 8,000,000(2)
Derek Morris 7,900,000(2)
Eric Brewer 6,500,000(3)
Johan Hedberg 6,400,000(1)
Victor Hedman 5,000,000(5)
Guillaume Latendresse 2,750,000(1)
Matt Greene 1,900,000(1)
Steve Downie 1,750,000(1)
Justin Braun 1,500,000(2)
Mikael Samuelsson 1,500,000(1)
Trent Whitfield 1,150,000(2)
Ben Scrivens 1,150,000(1)
Mark Stuart 1,000,000(1)
Linus Omark 1,000,000(1)
Jay Pandolfo 900,000(1)
Nail Yakupov 800,000(3)
Vladimir Sobotka 800,000(1)
Mattias Ritola 700,000(1)


 Farm Payroll

Jonas Junland 600,000(1)
John Mitchell 100,000(1)
Raymond Sawada 100,000(2)
Kris Foucault 97,500(2)
Chad Rau 95,000(1)
Marc-Andre Cliche 95,000(1)
Anderi Loktionov 90,000(2)
Marc-Andre Bourdon 90,000(2)
Chad Johnson 50,000(1)
Mark Mitera 49,500(1)
Jordan Nolan 45,000(1)




Columbus

ArenaNationwide Arena
Capacity18,600
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance18,600
Avg. Revenue/Game$1,562,400
Projected Revenue$0,000

Expenses

Pro Payroll$69,525,000
Farm Payroll$1,390,000
Prospect Fees$22,500
Coach$450,000
Games Remaining0
Total Game Expenses$939,309
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2012$70,915,000
Year: 2013$61,367,500
Year: 2014$47,190,000
Year: 2015$36,335,000

 Pro Payroll

Vincent Lecavalier 10,000,000(4)
Dustin Brown 8,500,000(4)
Roman Hamrlik 7,375,000(1)
Phil Kessel 5,750,000(4)
Ryan Clowe 5,000,000(2)
Kyle Quincey 4,000,000(3)
Maxime Talbot 3,650,000(5)
Ryan Whitney 3,500,000(4)
Jannik Hansen 3,500,000(5)
R.J. Umberger 3,250,000(2)
Fedor Tutin 3,100,000(2)
Dan Ellis 2,450,000(3)
John Tavares 1,900,000(3)
Jack Johnson 1,400,000(2)
Dustin Tokarski 1,350,000(4)
Evander Kane 1,300,000(3)
Ville Koistinen 1,000,000(3)
Erik Karlsson 900,000(2)
Carl Hagelin 900,000(1)
Zac Dalpe 700,000(1)


 Farm Payroll

Hannu Toivonen 150,000(2)
Tyler Sloan 95,000(2)
Paul Postma 95,000(3)
David Printz 95,000(1)
Paul Byron 85,000(5)
Michal Repik 75,000(1)
Kaspars Daugavins 67,500(2)
Justin Azevedo 65,000(3)
Colby Robak 60,000(2)
Cody Wild 60,000(1)
Joakim Andersson 60,000(2)
Nick Drazenovic 60,000(1)
Mark Letestu 57,500(1)
Aaron Ness 50,000(2)
Corey Tropp 45,000(1)
Rhett Rakhshani 45,000(1)
Eric Wellwood 45,000(1)
Maxime Macenauer 45,000(2)
Alexander Urbom 45,000(1)
Brett Bellemore 45,000(1)
Jack Campbell 45,000(3)




Dallas

ArenaReunion Arena
Capacity16,928
Ticket Price$35.00


Income

Current Funds$46,850,000
Home Games Remaining0
Avg. Attendance16,928
Avg. Revenue/Game$1,421,952
Projected Revenue$0,000

Expenses

Pro Payroll$68,456,800
Farm Payroll$750,000
Prospect Fees$3,000
Coach$500,000
Games Remaining0
Total Game Expenses$917,234
Projected Expenses$0,000
Projected Balance$46,850,000

Salary Commitment

Year: 2012$69,206,800
Year: 2013$45,805,000
Year: 2014$19,565,000
Year: 2015$10,000,000

 Pro Payroll

Krys Kolanos 10,000,000(4)
Kimmo Timonen 7,000,000(3)
Steve Bernier 5,700,000(1)
Jaroslav Halak 5,000,000(2)
Travis Zajac 4,250,000(2)
Sean Bergenheim 3,900,000(1)
Marc Staal 3,750,000(2)
Brian Campbell 3,600,000(2)
Ben Eager 3,500,000(2)
Jon Disalvatore 3,500,000(1)
Brendan Bell 3,200,000(1)
Kyle Turris 3,200,000(2)
Josh Green 2,556,800(1)
Jamie Langenbrunner 2,150,000(2)
Jonathan Cheechoo 2,000,000(3)
Jim Howard 1,500,000(1)
Alex Pietrangelo 900,000(1)
Taylor Hall 900,000(1)
Adam Larsson 700,000(2)
Kyle Clifford 700,000(1)
Austin Watson 450,000(3)


 Farm Payroll

Francis Bouillon 100,000(1)
Marty Reasoner 100,000(1)
Maksim Mayorov 90,000(2)
Curtis McElhinney 90,000(1)
Branko Radivojevic 80,000(1)
Tommy Wingels 70,000(1)
Ryan White 65,000(3)
Vladimir Zharkov 60,000(1)
Mark Pysyk 50,000(3)
Oliver Lauridsen 45,000(1)




Detroit

ArenaJoe Louis Arena
Capacity19,983
Ticket Price$35.00


Income

Current Funds$46,925,000
Home Games Remaining0
Avg. Attendance19,983
Avg. Revenue/Game$1,678,572
Projected Revenue$0,000

Expenses

Pro Payroll$69,600,000
Farm Payroll$1,832,500
Prospect Fees$33,000
Coach$1,250,000
Games Remaining0
Total Game Expenses$956,783
Projected Expenses$0,000
Projected Balance$46,925,000

Salary Commitment

Year: 2012$71,432,500
Year: 2013$53,692,500
Year: 2014$41,692,500
Year: 2015$8,002,500

 Pro Payroll

Alex Tanguay 6,050,000(1)
Jiri Hudler 5,500,000(3)
Dany Sabourin 5,200,000(3)
Pavel Datsyuk 5,000,000(3)
Radim Vrbata 5,000,000(3)
Patrik Berglund 4,500,000(4)
Semyon Varlamov 4,250,000(3)
Niklas Kronwall 4,000,000(2)
Darren Haydar 4,000,000(1)
Jeff Schultz 3,500,000(3)
Daniel Winnik 3,200,000(3)
Joe Pavelski 3,200,000(4)
P.K. Subban 3,000,000(2)
Nicklas Grossmann 2,750,000(1)
Alex Goligoski 2,000,000(1)
Artem Anisimov 1,650,000(1)
Daniel Paille 1,500,000(2)
Mike Lundin 1,500,000(3)
Chris Terry 1,500,000(2)
Alec Martinez 1,350,000(2)
Darren Helm 950,000(1)


 Farm Payroll

Mattais Weinhandl 160,000(2)
Tyler Bouck 120,000(2)
Andrew Murray 100,000(1)
Anton Khudobin 90,000(4)
Rod Pelley 90,000(3)
Alex Galchenyuk 80,000(3)
Robert Bortuzzo 75,000(4)
Brayden McNabb 70,000(2)
Gustav Nyquist 70,000(2)
Cody Eakin 70,000(2)
Kevin Marshall 70,000(4)
Alex Plante 67,500(4)
Oskar Osala 60,000(2)
Cory Emmerton 60,000(3)
Jan Mursak 60,000(3)
Martin Marincin 60,000(3)
Andrew Bodnarchuk 55,000(1)
Brendan Smith 50,000(1)
Philip Varone 50,000(2)
Edward Pasquale 50,000(2)
Nathan Beaulieu 50,000(3)
Riley Sheahan 50,000(3)
Patrik Nemeth 45,000(3)
Michael Stone 45,000(1)
Brandon Pirri 45,000(1)
Anthony Bitetto 45,000(3)
Carter Hutton 45,000(1)




Edmonton

ArenaSky Reach Centre
Capacity17,100
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance17,100
Avg. Revenue/Game$1,436,400
Projected Revenue$0,000

Expenses

Pro Payroll$67,881,250
Farm Payroll$1,060,000
Prospect Fees$25,500
Coach$350,000
Games Remaining0
Total Game Expenses$912,063
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2012$68,941,250
Year: 2013$47,986,250
Year: 2014$30,351,250
Year: 2015$10,670,000

 Pro Payroll

Brad Stuart 9,281,250(3)
Scott Hartnell 8,000,000(2)
Sheldon Souray 7,000,000(1)
Braydon Coburn 5,200,000(3)
Bryan Little 5,000,000(4)
Sidney Crosby 4,400,000(1)
Joshua Bailey 3,200,000(2)
Bryce Salvador 3,000,000(1)
Saku Koivu 3,000,000(2)
David Perron 2,900,000(4)
Luca Sbisa 2,600,000(4)
Jhonas Enroth 1,400,000(1)
Mathieu Perreault 1,300,000(3)
Barry Brust 1,000,000(1)
Brandon Yip 1,000,000(1)
Robin Lehner 900,000(3)
Alexander Burmistrov 800,000(1)
Jonathan Huberdeau 800,000(3)
Justin Faulk 800,000(2)
Justin Schultz 800,000(3)
Anthony Stewart 750,000(1)
Roman Josi 700,000(1)
Jonathan Ericsson 700,000(3)
Shawn Thornton 700,000(2)
Stephen Gionta 700,000(3)
Travis Moen 600,000(2)
Casey Cizikas 500,000(2)
Zac Rinaldo 450,000(1)
Brett Clark 400,000(2)


 Farm Payroll

Corey Potter 225,000(2)
Chris Porter 110,000(4)
Keith Aucoin 100,000(1)
Richard Petiot 95,000(1)
Mark Eaton 90,000(1)
Matt Pelech 75,000(1)
Korbinian Holzer 60,000(5)
Adam Pardy 60,000(2)
Jakub Kindl 60,000(2)
Robbie Earl 50,000(1)
Phillipe Paradis 45,000(2)
Brad Malone 45,000(1)
Joonas Nattinen 45,000(2)




Florida

ArenaNational Car Rental Center
Capacity19,080
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance19,080
Avg. Revenue/Game$1,602,720
Projected Revenue$0,000

Expenses

Pro Payroll$69,570,500
Farm Payroll$1,535,000
Prospect Fees$15,000
Coach$1,500,000
Games Remaining0
Total Game Expenses$955,533
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2012$71,105,500
Year: 2013$55,515,500
Year: 2014$35,855,500
Year: 2015$29,230,500

 Pro Payroll

Trevor Daley 10,000,000(5)
Brent Seabrook 7,500,000(2)
Chris Phillips 6,270,500(4)
Patrick Eaves 5,500,000(3)
David Krejci 5,000,000(2)
Kyle Okposo 4,500,000(4)
Blake Wheeler 4,500,000(2)
Pascal Dupuis 4,500,000(4)
Daniel Cleary 3,500,000(1)
Bobby Ryan 3,500,000(1)
Luke Schenn 3,300,000(4)
Corey Crawford 2,400,000(1)
Paul Gaustad 1,700,000(1)
Ryan Wilson 1,250,000(1)
Justin Pogge 900,000(2)
Brandon Saad 800,000(3)
Mattias Tedenby 800,000(1)
Leland Irving 800,000(1)
Nazem Kadri 800,000(1)
Jake Gardiner 800,000(2)
Cody Bass 750,000(1)
Linden Vey 500,000(2)


 Farm Payroll

Mathieu Garon 200,000(4)
Rick DiPietro 200,000(5)
Mike Weaver 150,000(3)
Stephane Veilleux 140,000(4)
Greg Moore 120,000(4)
Nathan Gerbe 70,000(2)
Trevor Lewis 70,000(2)
Carl Sneep 65,000(3)
Andreas Thuresson 65,000(2)
Lane MacDermid 65,000(3)
Nick Palmieri 60,000(2)
Mike Hoffman 50,000(2)
Simon Despres 50,000(2)
Tim Erixon 50,000(2)
Philip Larsen 45,000(1)
Milan Kytnar 45,000(1)
Chris Wagner 45,000(3)
Tye McGinn 45,000(2)




LosAngeles

ArenaStaples Center
Capacity18,500
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance18,500
Avg. Revenue/Game$1,554,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,950,000
Farm Payroll$1,960,000
Prospect Fees$9,000
Coach$450,000
Games Remaining0
Total Game Expenses$952,224
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2012$71,910,000
Year: 2013$59,510,000
Year: 2014$36,940,000
Year: 2015$13,545,000

 Pro Payroll

Andrej Meszaros 8,500,000(3)
Justin Williams 8,500,000(3)
Anze Kopitar 8,500,000(2)
Ryan Kesler 8,350,000(4)
Aaron Johnson 5,000,000(1)
Alexander Frolov 4,900,000(1)
Zach Parise 4,900,000(5)
Jason Demers 3,000,000(3)
Jonathan Quick 2,900,000(2)
Drew Stafford 2,800,000(2)
Carl Gunnarsson 2,300,000(3)
Anders Lindback 2,000,000(2)
Evgeny Dadonov 2,000,000(2)
Cal O'Reilly 1,850,000(2)
Ryan Parent 1,200,000(2)
David Schlemko 900,000(3)
Kris Newbury 700,000(1)
Jay Rosehill 650,000(1)
Fabian Brunnstrom 600,000(2)
Martins Karsums 400,000(1)


 Farm Payroll

David Van Der Gulik 270,000(2)
Sheldon Brookbank 220,000(4)
Joey Crabb 200,000(1)
Arron Asham 140,000(1)
Mathias Tjarnqvist 130,000(2)
John Zeiler 100,000(1)
Tomas Popperle 90,000(2)
Staffan Kronwall 90,000(2)
Keaton Ellerby 80,000(3)
Keith Seabrook 75,000(5)
Devante Smith-Pelly 70,000(2)
Emerson Etem 70,000(3)
Eric Gryba 70,000(1)
David Savard 70,000(2)
Alex Chiasson 45,000(3)
Eric Boulton 40,000(1)
Jon Rheault 40,000(1)
Michael Leighton 40,000(1)
Ryan Thang 40,000(1)
Ben Walter 40,000(1)
Rob Scuderi 40,000(1)




Colorado

ArenaBall Arena
Capacity18,600
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance18,600
Avg. Revenue/Game$1,562,400
Projected Revenue$0,000

Expenses

Pro Payroll$68,747,500
Farm Payroll$355,000
Prospect Fees$3,000
Coach$900,000
Games Remaining0
Total Game Expenses$921,125
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2012$69,102,500
Year: 2013$45,550,000
Year: 2014$32,750,000
Year: 2015$23,340,000

 Pro Payroll

Patrice Bergeron 10,000,000(5)
Scott Gomez 7,500,000(1)
Joffrey Lupul 6,750,000(4)
Kari Lehtonen 6,510,000(5)
Dion Phaneuf 6,175,000(1)
Alexander Radulov 6,000,000(3)
Matt Duchene 4,350,000(2)
Jean-Francois Jacques 3,500,000(2)
Erik Johnson 3,300,000(3)
Mike Vernace 3,000,000(1)
Marc Methot 2,012,500(1)
Maxim Lapierre 1,750,000(1)
David Clarkson 1,500,000(2)
Mark Streit 1,250,000(1)
Riku Helenius 950,000(1)
Gabriel Landeskog 900,000(2)
Blake Geoffrion 900,000(2)
Tyler Seguin 900,000(2)
David Jones 800,000(1)
Stefan Elliott 700,000(2)


 Farm Payroll

Andre Benoit 80,000(4)
Eric Nystrom 70,000(1)
Jan Hejda 60,000(3)
Chris Brown 50,000(3)
Maxime Sauve 50,000(2)
Patrick Wiercioch 45,000(1)




Montreal

ArenaMolson Centre
Capacity21,273
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance21,273
Avg. Revenue/Game$1,786,932
Projected Revenue$0,000

Expenses

Pro Payroll$69,950,000
Farm Payroll$1,660,000
Prospect Fees$7,500
Coach$500,000
Games Remaining0
Total Game Expenses$948,914
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2012$71,610,000
Year: 2013$41,300,000
Year: 2014$14,650,000
Year: 2015$1,500,000

 Pro Payroll

Sergei Gonchar 10,000,000(2)
Patrick Marleau 8,200,000(3)
Scott Hannan 7,100,000(1)
Chris Higgins 5,900,000(2)
Paul Mara 5,800,000(1)
Stephane Robidas 5,000,000(1)
Nolan Yonkman 4,500,000(3)
Loui Eriksson 3,500,000(2)
Michael Frolik 3,350,000(1)
Wojtek Wolski 2,900,000(1)
Rob Schremp 2,500,000(1)
Kyle Cumiskey 2,500,000(2)
Tukka Rask 1,900,000(2)
Jay Harrison 1,500,000(5)
Patrick Maroon 1,200,000(1)
Drew Miller 1,000,000(1)
Ryan Nugent-Hopkins 900,000(2)
Tomas Tatar 900,000(2)
Jacob Josefson 700,000(1)
Jeff Glass 600,000(1)


 Farm Payroll

Roman Horak 700,000(2)
Mike Brodeur 100,000(2)
Alexei Emelin 100,000(3)
Jesse Winchester 90,000(2)
Nate Prosser 90,000(3)
Guillaume Desbiens 80,000(3)
Jonathan Matsumoto 70,000(1)
Mark Arcobello 70,000(2)
Michael Bournival 45,000(3)
Brandon Gormley 45,000(3)
Tomas Jurco 45,000(3)
Colten Teubert 45,000(1)
J.T. Brown 45,000(3)
Chris DiDomenico 45,000(1)
Carl Klingberg 45,000(2)
John Moore 45,000(2)




Nashville

ArenaNashville Arena
Capacity17,500
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance17,500
Avg. Revenue/Game$1,470,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,900,000
Farm Payroll$512,500
Prospect Fees$7,500
Coach$500,000
Games Remaining0
Total Game Expenses$933,158
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2012$70,412,500
Year: 2013$60,807,500
Year: 2014$42,217,500
Year: 2015$31,700,000

 Pro Payroll

Alexander Semin 8,600,000(4)
Steve Mason 6,500,000(4)
Josh Gorges 6,250,000(3)
Jordan Staal 6,050,000(4)
Adam Hall 5,500,000(2)
Marcel Goc 4,800,000(4)
Mark Fistric 4,500,000(2)
Nikolay Kulemin 3,500,000(5)
Filip Kuba 3,500,000(1)
Matt Hunwick 3,150,000(2)
Christian Ehrhoff 3,100,000(2)
Mike Santorelli 2,500,000(3)
Brian Boyle 2,250,000(5)
Gilbert Brule 1,900,000(1)
Michal Neuvirth 1,700,000(3)
Sergei Kostitsyn 1,300,000(1)
Alexandre Picard 1,250,000(1)
Mark Dekanich 1,200,000(2)
Jeff Skinner 900,000(1)
Benn Ferriero 850,000(2)
T.J. Brennan 600,000(1)


 Farm Payroll

Cam Paddock 110,000(1)
Derek Meech 110,000(2)
Aaron Gagnon 90,000(2)
Matt Martin 67,500(3)
Harri Sateri 45,000(2)
David Rundblad 45,000(2)
Anthony Peluso 45,000(1)




NewJersey

ArenaContinental Airlines Arena
Capacity19,040
Ticket Price$35.00


Income

Current Funds$46,700,000
Home Games Remaining0
Avg. Attendance19,040
Avg. Revenue/Game$1,599,360
Projected Revenue$0,000

Expenses

Pro Payroll$69,475,000
Farm Payroll$817,500
Prospect Fees$10,500
Coach$650,000
Games Remaining0
Total Game Expenses$933,592
Projected Expenses$0,000
Projected Balance$46,700,000

Salary Commitment

Year: 2012$70,292,500
Year: 2013$33,417,500
Year: 2014$21,810,000
Year: 2015$14,000,000

 Pro Payroll

Valtteri Filppula 9,000,000(5)
Evgeni Malkin 7,750,000(1)
Willie Mitchell 5,500,000(1)
Brian Gionta 5,250,000(1)
T.J. Oshie 5,000,000(4)
Jonathan Toews 4,500,000(1)
Peter Budaj 4,100,000(2)
Mikko Koivu 4,000,000(1)
Kris Russel 2,975,000(1)
Jordin Tootoo 2,500,000(3)
Dominic Moore 2,000,000(1)
Brandon Segal 2,000,000(2)
Jamie Benn 1,900,000(3)
James Neal 1,900,000(2)
Scott Clemmensen 1,900,000(1)
Tyler Myers 1,900,000(3)
Mikko Lehtonen 1,650,000(1)
Brendan Mikkelson 1,250,000(2)
Jonathon Blum 1,000,000(2)
James Wright 800,000(3)
T.J. Brodie 800,000(2)
Jared Spurgeon 700,000(1)
Luke Gazdic 650,000(3)
Timo Pielmeier 450,000(1)


 Farm Payroll

David Laliberte 110,000(1)
Ville Leino 100,000(2)
Ryan O'Marra 90,000(2)
Spencer Machacek 70,000(2)
Brent Regner 60,000(3)
Mark Santorelli 57,500(2)
Mario Bliznak 55,000(2)
Carter Ashton 50,000(2)
Kevin Connauton 45,000(1)
Lance Bouma 45,000(1)
Jesse Blacker 45,000(2)
Scott Glennie 45,000(2)
Craig Cunningham 45,000(2)




NYIslander

ArenaNassau Coliseum
Capacity16,297
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance16,297
Avg. Revenue/Game$1,368,948
Projected Revenue$0,000

Expenses

Pro Payroll$68,839,000
Farm Payroll$2,154,097
Prospect Fees$22,000
Coach$250,000
Games Remaining0
Total Game Expenses$937,699
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2012$70,993,097
Year: 2013$41,549,097
Year: 2014$26,396,597
Year: 2015$14,371,597

 Pro Payroll

Evgeni Nabokov 8,000,000(3)
Jeff Tambellini 6,750,000(5)
Joni Pitkanen 6,639,000(1)
Wade Redden 6,000,000(1)
Brian Sutherby 4,750,000(1)
Nick Schultz 4,600,000(1)
Jason Chimera 4,500,000(4)
Shane Doan 4,500,000(2)
Martin Erat 3,800,000(3)
Corey Locke 3,750,000(2)
Robyn Regehr 3,500,000(1)
Martin Hanzal 3,500,000(2)
Radek Dvorak 2,200,000(2)
Kurtis Foster 1,300,000(4)
Andy Greene 1,250,000(5)
Yannick Weber 1,000,000(1)
Kamil Kreps 900,000(2)
Tyler Ennis 900,000(1)
Patrick Davis 500,000(1)
Jeff Frazee 500,000(1)


 Farm Payroll

Jonathan Ferland 200,000(1)
Pierre-Luc Letourneau-152,097(5)
Chris Conner 150,000(1)
Joakim Lindstrom 150,000(1)
Davis Drewiske 150,000(1)
Ryan Craig 150,000(1)
Alexander Sulzer 100,000(5)
Janne Niskala 100,000(5)
Jon Sim 100,000(3)
Mike McKenna 100,000(5)
Dan LaCosta 85,000(1)
Tyson Strachan 80,000(2)
Ryan Russell 80,000(3)
Nicolas Blanchard 70,000(2)
Ryan Garbutt 70,000(1)
Brett Sutter 70,000(4)
Tom McCollum 57,500(2)
Nick Johnson 55,000(1)
Steven Zalewski 50,000(2)
Andrey Zubarev 49,500(5)
Derek Grant 45,000(2)
Freddie Hamilton 45,000(3)
Mikko Koskinen 45,000(1)




NYRangers

ArenaMadison Square Garden
Capacity18,000
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$1,512,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,175,000
Farm Payroll$808,000
Prospect Fees$12,500
Coach$650,000
Games Remaining0
Total Game Expenses$929,546
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2012$69,983,000
Year: 2013$53,225,500
Year: 2014$25,817,500
Year: 2015$9,400,000

 Pro Payroll

Pierre-Marc Bouchard 7,000,000(3)
Martin St. Louis 6,000,000(2)
Ron Hainsey 5,850,000(1)
Henrik Lundqvist 5,400,000(3)
Taylor Pyatt 5,250,000(2)
Ruslan Fedotenko 4,500,000(1)
Mike Ribeiro 4,500,000(4)
Ian White 4,000,000(2)
Nicklas Bergfors 3,500,000(2)
Claude Giroux 3,400,000(4)
Daniel Girardi 3,000,000(1)
Colby Armstrong 2,000,000(2)
Tomas Vokoun 2,000,000(2)
Brandon Prust 1,750,000(2)
Michael Grabner 1,562,500(3)
Derek Joslin 1,500,000(3)
Matt Read 1,500,000(4)
Mike Green 1,462,500(1)
Derek Stepan 900,000(1)
Cal Clutterbuck 900,000(2)
Dmitri Orlov 800,000(2)
Vladimir Mihalik 800,000(2)
Joel Lundqvist 800,000(1)
Mike Blunden 800,000(3)


 Farm Payroll

Deryk Engelland 125,000(2)
Ben Bishop 90,000(2)
Jonas Holos 80,000(1)
Mika Zibanejad 80,000(3)
Andreas Nodl 75,000(1)
Ivan Vishnevskiy 75,000(3)
Craig Adams 65,000(2)
Joe Corvo 65,000(2)
Adam Burish 63,000(2)
Logan MacMillan 45,000(1)
Tyler Cuma 45,000(1)




Ottawa

ArenaCorel Center
Capacity18,500
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance18,500
Avg. Revenue/Game$1,554,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,604,999
Farm Payroll$1,775,000
Prospect Fees$10,500
Coach$550,000
Games Remaining0
Total Game Expenses$946,586
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2012$71,379,999
Year: 2013$21,790,000
Year: 2014$5,185,000
Year: 2015$4,215,000

 Pro Payroll

Jaromir Jagr 10,000,000(1)
Michal Handzus 9,100,000(1)
Henrik Zetterberg 8,500,000(2)
Tomas Kopecky 6,000,000(1)
Ilja Bryzgalov 5,000,000(2)
Brent Sopel 5,000,000(1)
Sam Gagner 4,125,000(5)
Chris Neil 2,500,000(1)
Anton Stralman 2,500,000(1)
Jason Williams 2,200,000(1)
Marc-Andre Gragnani 2,000,000(1)
Karl Alzner 2,000,000(1)
Ryan Callahan 1,980,000(1)
Danny Syvret 1,899,999(1)
Colton Gillies 1,875,000(1)
Benoit Pouliot 1,400,000(2)
Matt Gilroy 1,125,000(1)
Kevin Poulin 900,000(1)
Justin Falk 850,000(3)
Kevin Quick 650,000(2)


 Farm Payroll

Alexander Killorn 800,000(2)
Rich Peverley 175,000(1)
J-S Aubin 100,000(1)
Michael Rupp 100,000(1)
Nick Spaling 90,000(4)
Josef Boumedienne 90,000(2)
Mike Knuble 90,000(2)
Brad Moran 75,000(2)
Ryan Spooner 70,000(3)
Mark Stone 50,000(3)
Colby Cohen 45,000(1)
Theo Ruth 45,000(1)
Jeremy Morin 45,000(1)




Philly

ArenaFirst Union Center
Capacity19,515
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance19,515
Avg. Revenue/Game$1,639,260
Projected Revenue$0,000

Expenses

Pro Payroll$66,890,000
Farm Payroll$600,000
Prospect Fees$21,000
Coach$500,000
Games Remaining0
Total Game Expenses$894,882
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2012$67,490,000
Year: 2013$46,265,000
Year: 2014$19,420,000
Year: 2015$7,200,000

 Pro Payroll

Milan Hejduk 7,900,000(2)
Stephen Weiss 6,200,000(2)
Max Pacioretty 6,000,000(4)
Paul Ranger 5,000,000(3)
Radek Martinek 4,500,000(2)
Keith Ballard 4,000,000(2)
Patrick Kane 3,400,000(3)
Marc-Andre Fleury 3,380,000(1)
Rostislav Olesz 3,250,000(1)
Boyd Gordon 3,250,000(2)
James Wisniewski 3,000,000(3)
Brad Richardson 2,500,000(1)
Antti Niemi 2,400,000(1)
Torrey Mitchell 1,950,000(1)
Corey Perry 1,750,000(1)
Matt Moulson 1,750,000(1)
Aaron Rome 1,500,000(1)
Jeff Petry 1,200,000(5)
Colin Greening 1,000,000(1)
Matt Lashoff 900,000(1)
Mikael Granlund 700,000(3)
Luke Adam 700,000(2)
Oskars Bartulis 660,000(1)


 Farm Payroll

Mikael Tellqvist 95,000(1)
Kenndal McArdle 70,000(2)
Jonas Johansson 70,000(2)
George Bud Holloway 65,000(3)
Ryan O'Byrne 65,000(2)
Joe Finley 55,000(3)
Tommy Cross 45,000(2)
Matt Tennyson 45,000(2)
Yann Sauve 45,000(1)
Jordan Schroeder 45,000(1)




Phoenix

ArenaAmerica West Arena
Capacity16,210
Ticket Price$35.00


Income

Current Funds$45,075,000
Home Games Remaining0
Avg. Attendance16,210
Avg. Revenue/Game$1,361,640
Projected Revenue$0,000

Expenses

Pro Payroll$68,315,000
Farm Payroll$995,000
Prospect Fees$12,000
Coach$350,000
Games Remaining0
Total Game Expenses$916,737
Projected Expenses$0,000
Projected Balance$45,075,000

Salary Commitment

Year: 2012$69,310,000
Year: 2013$46,540,000
Year: 2014$28,125,000
Year: 2015$4,625,000

 Pro Payroll

Ray Whitney 8,000,000(1)
Nikolai Khabibulin 7,800,000(3)
Dainius Zubrus 7,000,000(1)
Daniel Sedin 5,500,000(2)
Daniel Briere 5,500,000(2)
Barret Jackman 4,625,000(4)
P.A. Parenteau 4,000,000(3)
Andrew Alberts 4,000,000(2)
Kristopher Letang 3,300,000(3)
Henrik Sedin 3,140,000(1)
Ladislav Smid 2,950,000(1)
Brooks Laich 2,750,000(3)
Lars Eller 1,550,000(2)
Jack Skille 1,500,000(1)
Mats Zuccarello 1,450,000(3)
Zach Boychuk 1,450,000(3)
Richard Bachman 950,000(3)
Brendan Gallagher 800,000(3)
Ryan Ellis 700,000(2)
Erik Gudbranson 700,000(2)
Shawn Matthias 650,000(3)


 Farm Payroll

Jeff Zatkoff 85,000(3)
Luca Caputi 80,000(2)
Ty Wishart 75,000(2)
Tom Sestito 75,000(1)
Evgeny Grachev 75,000(3)
Dustin Kohn 70,000(2)
Stefan Legein 60,000(2)
Riley Nash 60,000(1)
Brock Nelson 50,000(3)
Brian Lashoff 50,000(3)
Vladislav Namestnikov 45,000(3)
Philip Samuelsson 45,000(2)
Greg McKegg 45,000(3)
Calvin de Haan 45,000(2)
Byron Froese 45,000(2)
Michael Latta 45,000(2)
Phil McRae 45,000(1)




Pittsburgh

ArenaCivic Arena
Capacity16,958
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance16,958
Avg. Revenue/Game$1,424,472
Projected Revenue$0,000

Expenses

Pro Payroll$70,000,000
Farm Payroll$1,710,000
Prospect Fees$16,500
Coach$350,000
Games Remaining0
Total Game Expenses$948,375
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2012$71,710,000
Year: 2013$31,820,000
Year: 2014$24,005,000
Year: 2015$90,000

 Pro Payroll

Simon Gagne 10,000,000(1)
Roberto Luongo 8,500,000(3)
Patrik Elias 8,500,000(3)
Denis Grebeshkov 7,650,000(1)
Tomas Kaberle 6,000,000(1)
Brett Sterling 3,750,000(1)
David Backes 3,500,000(3)
Derick Brassard 3,000,000(3)
Andy McDonald 2,500,000(1)
Andrej Sekera 2,500,000(2)
Mikkel Boedker 2,200,000(2)
Keith Yandle 2,000,000(1)
Jonas Gustavsson 1,950,000(1)
Colin Wilson 1,500,000(1)
Jamie McBain 1,250,000(1)
Adam McQuaid 1,200,000(1)
Tyler Bozak 1,200,000(1)
Jake Muzzin 800,000(2)
Marcus Kruger 800,000(2)
Andrew Shaw 800,000(2)
Jody Shelley 400,000(1)


 Farm Payroll

Drew MacIntyre 150,000(3)
Joey Mormina 150,000(2)
Mike Commodore 150,000(2)
Eric Tangradi 100,000(3)
George Parros 90,000(4)
Ryan Carter 85,000(2)
Erik Condra 85,000(3)
Guillaume Lefebvre 80,000(1)
Richard Clune 80,000(2)
Chris Summers 80,000(3)
Ben Maxwell 75,000(1)
Colin McDonald 75,000(1)
Travis Morin 75,000(1)
Carson McMillan 75,000(2)
Jesse Joensuu 70,000(2)
Louis Leblanc 60,000(2)
Tyson Sexsmith 50,000(1)
Sean Collins 45,000(2)
Dylan Olsen 45,000(1)
Mat Clark 45,000(1)
John Albert 45,000(1)




St.Louis

ArenaKiel Center
Capacity19,260
Ticket Price$35.00


Income

Current Funds$45,000,000
Home Games Remaining0
Avg. Attendance19,260
Avg. Revenue/Game$1,617,840
Projected Revenue$0,000

Expenses

Pro Payroll$68,565,000
Farm Payroll$815,000
Prospect Fees$4,500
Coach$650,000
Games Remaining0
Total Game Expenses$921,507
Projected Expenses$0,000
Projected Balance$45,000,000

Salary Commitment

Year: 2012$69,380,000
Year: 2013$57,815,000
Year: 2014$42,124,000
Year: 2015$33,784,000

 Pro Payroll

Thomas Vanek 8,250,000(5)
Ilya Kovalchuk 8,219,000(4)
Rick Nash 6,250,000(5)
Ryan Malone 6,100,000(2)
Roman Polak 6,000,000(5)
Eric Staal 4,400,000(1)
Derek Roy 3,575,000(1)
Matt Niskanen 3,400,000(3)
Marc-Edouard Vlasic 3,300,000(2)
James Sheppard 3,300,000(3)
Drew Doughty 2,900,000(4)
Bryan Allen 2,000,000(4)
Alexander Edler 1,900,000(2)
Chad LaRose 1,750,000(1)
Carey Price 1,521,000(2)
Jared Boll 1,500,000(1)
Vaclav Prospal 1,500,000(3)
Brayden Schenn 900,000(2)
Ryan McDonagh 900,000(2)
Matt Hackett 900,000(2)


 Farm Payroll

Trevor Smith 110,000(1)
Ari Ahonen 100,000(1)
Andre Deveaux 90,000(4)
Darryl Bootland 80,000(2)
Damien Brunner 80,000(1)
Johan Motin 75,000(5)
Beau Bennett 70,000(3)
Francis Lessard 70,000(3)
Mark Barberio 50,000(1)
Andrej Nestrasil 45,000(2)
Nicolas Deslauriers 45,000(2)




San Jose

ArenaSan Jose Arena
Capacity17,483
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance17,483
Avg. Revenue/Game$1,468,572
Projected Revenue$0,000

Expenses

Pro Payroll$66,173,450
Farm Payroll$1,535,000
Prospect Fees$25,500
Coach$500,000
Games Remaining0
Total Game Expenses$897,815
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2012$67,708,450
Year: 2013$55,004,450
Year: 2014$35,177,500
Year: 2015$3,250,000

 Pro Payroll

Rostislav Klesla 8,311,950(2)
Marek Zidlicky 7,187,500(3)
Tim Jackman 5,500,000(3)
Andrew Cogliano 5,000,000(3)
Johnny Boychuk 5,000,000(2)
Devin Setoguchi 4,250,000(2)
Mason Raymond 3,800,000(3)
Greg Campbell 3,250,000(4)
Eric Fehr 3,000,000(1)
Cory Sarich 2,500,000(3)
Martin Biron 2,500,000(3)
Ryan Reaves 2,500,000(1)
Paul Bissonnette 2,000,000(3)
Jason Bacashihua 2,000,000(1)
Chris Stewart 1,900,000(3)
Petri Kontiola 950,000(3)
Viktor Stalberg 924,000(1)
Justin Abdelkader 850,000(1)
Tom Pyatt 850,000(2)
Magnus Paajarvi 800,000(1)
Travis Hamonic 800,000(1)
Matt Calvert 800,000(1)
Jacob Markstrom 800,000(2)
Steven Kampfer 700,000(1)


 Farm Payroll

Andrew Ebbett 100,000(2)
Matt Beleskey 85,000(2)
Cody Hodgson 80,000(2)
Dwight King 75,000(3)
Gabriel Bourque 70,000(2)
Drew Shore 70,000(3)
Cam Atkinson 70,000(1)
Sven Baertschi 70,000(3)
Marcus Foligno 70,000(2)
Jonas Brodin 70,000(3)
Michael Hutchinson 60,000(1)
Mikhail Grigorenko 60,000(3)
Landon Ferraro 60,000(3)
Ian Cole 60,000(1)
Peter Holland 60,000(2)
David Ullstrom 60,000(2)
Petr Mrazek 50,000(3)
Zach Redmond 50,000(1)
Greg Pateryn 45,000(2)
Drayson Bowman 45,000(1)
Tyler Pitlick 45,000(3)
Julian Melchiori 45,000(3)
Mitch Callahan 45,000(2)
Jarred Tinordi 45,000(3)
Will O'Neill 45,000(1)




Tampa Bay

ArenaIce Palace
Capacity19,758
Ticket Price$35.00


Income

Current Funds$47,150,000
Home Games Remaining0
Avg. Attendance19,758
Avg. Revenue/Game$1,659,672
Projected Revenue$0,000

Expenses

Pro Payroll$69,947,500
Farm Payroll$600,000
Prospect Fees$1,500
Coach$200,000
Games Remaining0
Total Game Expenses$930,908
Projected Expenses$0,000
Projected Balance$47,150,000

Salary Commitment

Year: 2012$70,547,500
Year: 2013$42,707,500
Year: 2014$27,700,000
Year: 2015$23,700,000

 Pro Payroll

Daniel Alfredsson 10,000,000(1)
Joe Thornton 10,000,000(5)
Dany Heatley 7,897,500(2)
Dustin Byfuglien 6,200,000(5)
Duncan Keith 5,500,000(4)
Jonas Hiller 5,000,000(1)
Dennis Wideman 4,000,000(3)
Nigel Dawes 3,800,000(2)
David Booth 3,500,000(1)
Matt Cullen 2,300,000(2)
Andrei Markov 2,250,000(1)
Pekka Rinne 2,000,000(4)
Zack Stortini 1,500,000(1)
Mark Fayne 1,200,000(1)
Jamie McGinn 1,000,000(1)
Doug Lynch 1,000,000(1)
Antti Miettinen 800,000(2)
Colton Orr 700,000(1)
Darroll Powe 650,000(1)
Ryan Caldwell 650,000(1)


 Farm Payroll

Tim Stapleton 90,000(1)
Tomas Plihal 90,000(1)
Krys Barch 85,000(2)
Greg Mauldin 80,000(1)
Jay Beagle 75,000(2)
Tyler Eckford 70,000(1)
Dov Grumet-Morris 60,000(1)
David Warsofsky 50,000(2)




Toronto

ArenaAir Canada Center
Capacity18,800
Ticket Price$35.00


Income

Current Funds$46,850,000
Home Games Remaining0
Avg. Attendance18,800
Avg. Revenue/Game$1,579,200
Projected Revenue$0,000

Expenses

Pro Payroll$69,747,500
Farm Payroll$1,850,000
Prospect Fees$9,000
Coach$750,000
Games Remaining0
Total Game Expenses$952,059
Projected Expenses$0,000
Projected Balance$46,850,000

Salary Commitment

Year: 2012$71,597,500
Year: 2013$38,530,000
Year: 2014$34,015,000
Year: 2015$20,260,000

 Pro Payroll

Martin Havlat 10,000,000(1)
Jose Theodore 8,302,500(1)
Ryan Getzlaf 8,000,000(4)
Jason Pominville 6,750,000(3)
Jay Bouwmeester 6,380,000(5)
Mark Giordano 5,500,000(5)
Milan Lucic 5,000,000(3)
Paul Stastny 4,400,000(2)
Steve Sullivan 3,000,000(1)
Ryan Suter 2,340,000(1)
Hal Gill 2,200,000(1)
Ben Lovejoy 1,000,000(3)
Matt D'Agostini 1,000,000(1)
Shawn Horcoff 975,000(1)
Jonathan Bernier 900,000(1)
Frazer McLaren 900,000(3)
Cam Fowler 900,000(1)
John Carlson 900,000(1)
Marcus Johansson 800,000(1)
Kyle Palmieri 500,000(1)


 Farm Payroll

Theo Peckham 550,000(1)
Teemu Selanne 175,000(1)
Doug Janik 120,000(5)
Mike Zigomanis 100,000(1)
John Negrin 90,000(5)
Tom Kostopoulos 85,000(5)
Colin Stuart 85,000(5)
Phil Osaer 75,000(1)
Matt Halischuk 65,000(2)
Harrison Reed 60,000(3)
Brodie Dupont 60,000(1)
Matt Carkner 55,000(1)
Sergei Shirokov 55,000(1)
Chris VandeVelde 50,000(2)
Ben Chiarot 45,000(3)
Billy Sweatt 45,000(1)
Justin DiBenedetto 45,000(1)
Kyle Beach 45,000(1)
Stefan Della Rovere 45,000(1)




Vancouver

ArenaGM Place
Capacity18,422
Ticket Price$35.00


Income

Current Funds$44,850,000
Home Games Remaining0
Avg. Attendance18,422
Avg. Revenue/Game$1,547,448
Projected Revenue$0,000

Expenses

Pro Payroll$69,170,000
Farm Payroll$1,435,000
Prospect Fees$7,500
Coach$875,000
Games Remaining0
Total Game Expenses$940,625
Projected Expenses$0,000
Projected Balance$44,850,000

Salary Commitment

Year: 2012$70,605,000
Year: 2013$51,900,000
Year: 2014$35,065,000
Year: 2015$19,195,000

 Pro Payroll

Jarome Iginla 10,000,000(5)
Alex Ovechkin 9,000,000(1)
Scottie Upshall 8,000,000(4)
Al Montoya 7,000,000(3)
Tim Gleason 5,450,000(1)
Kyle Wellwood 4,200,000(2)
Kevin Bieska 3,750,000(2)
Tyler Kennedy 3,500,000(3)
Josh Harding 3,250,000(3)
Mark Fraser 3,000,000(1)
Michael Del Zotto 2,600,000(2)
Colin Fraser 2,100,000(2)
Dan Boyle 2,000,000(2)
Francis Wathier 1,250,000(3)
Steven Stamkos 1,170,000(2)
Jared Cowen 700,000(2)
Zack Smith 700,000(3)
Vyacheslav Voynov 700,000(1)
Kevin Porter 400,000(5)
Nikita Nikitin 400,000(5)


 Farm Payroll

Tom Wandell 100,000(3)
David LeNeveu 80,000(4)
Raphael Diaz 80,000(4)
John Scott 80,000(1)
Taylor Chorney 80,000(2)
Nikita Filatov 80,000(1)
Jordan Caron 70,000(1)
Matt Irwin 70,000(1)
Jake Allen 70,000(3)
Jeff Hoggan 70,000(2)
Nick Holden 60,000(1)
Riley Holzapfel 60,000(2)
Roman Wick 60,000(2)
Colton Sceviour 55,000(4)
Tim Thomas 50,000(1)
Jordan Hendry 50,000(1)
Patrick Bordeleau 50,000(1)
Peter Leblanc 45,000(1)
Brandon Manning 45,000(2)
Kevin Westgarth 45,000(5)
David Mcintyre 45,000(5)
Brandon Bollig 45,000(5)
Simon Danis-Pepin 45,000(5)




Washington

ArenaMCI Center
Capacity19,700
Ticket Price$35.00


Income

Current Funds$46,550,000
Home Games Remaining0
Avg. Attendance19,700
Avg. Revenue/Game$1,654,800
Projected Revenue$0,000

Expenses

Pro Payroll$67,525,000
Farm Payroll$2,302,500
Prospect Fees$6,000
Coach$800,000
Games Remaining0
Total Game Expenses$929,388
Projected Expenses$0,000
Projected Balance$46,550,000

Salary Commitment

Year: 2012$69,827,500
Year: 2013$40,912,500
Year: 2014$19,515,000
Year: 2015$4,520,000

 Pro Payroll

Brad Richards 9,750,000(2)
Zbynek Michalek 6,500,000(2)
Brenden Morrow 6,000,000(1)
Jason Labarbera 5,300,000(3)
Jochen Hecht 5,000,000(1)
Nikolai Antropov 4,500,000(1)
Olli Jokinen 4,500,000(1)
Ondrej Pavelec 4,000,000(3)
Josh Hennessy 4,000,000(2)
Clarke MacArthur 3,500,000(1)
Tobias Enstrom 3,000,000(3)
T.J. Galiardi 2,500,000(3)
Hugh Jessiman 2,000,000(1)
Matt Smaby 1,525,000(5)
Jason Garrison 1,250,000(4)
Johnny Oduya 1,000,000(4)
Ilya Zubov 900,000(2)
Brett Carson 800,000(1)
Brandon McMillan 800,000(1)
Aaron Palushaj 700,000(1)


 Farm Payroll

Adrian Aucoin 1,000,000(1)
Cristobal Huet 180,000(4)
Kyle Wilson 110,000(4)
Justin Peters 100,000(3)
Tyler Pitlick 97,500(2)
Devin DiDiomete 80,000(5)
Teemu Hartikainen 70,000(1)
Grant Clitsome 70,000(5)
Jon Kalinski 65,000(5)
Mike Ratchuk 60,000(5)
Andrew Desjardins 60,000(5)
Justin Mercier 60,000(5)
Brett Sonne 60,000(5)
Brian Flynn 60,000(2)
Adam Almquist 50,000(3)
Tyler Randell 45,000(2)
Philippe Cornet 45,000(1)
Dylan McIlrath 45,000(3)
Alex Grant 45,000(2)




Vegas

ArenaT-Mobile Arena
Capacity20,000
Ticket Price$45.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$2,160,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,790,000
Farm Payroll$985,000
Prospect Fees$27,000
Coach$0,000
Games Remaining0
Total Game Expenses$931,605
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2012$70,775,000
Year: 2013$48,990,000
Year: 2014$29,910,000
Year: 2015$13,090,000

 Pro Payroll

Nathan Horton 7,500,000(1)
Dennis Seidenberg 7,000,000(4)
Cam Barker 6,000,000(3)
Lee Stempniak 5,890,000(4)
Ray Emery 5,000,000(2)
Anton Babchuk 5,000,000(2)
Zach Bogosian 4,250,000(3)
Rene Bourque 4,250,000(3)
Kris Versteeg 4,000,000(1)
Brett Lebda 3,900,000(2)
Brian Elliott 3,250,000(1)
Tom Gilbert 3,000,000(1)
Kyle Chipchura 2,500,000(1)
Ryan O'Reilly 2,500,000(2)
Jordan Smotherman 1,400,000(3)
Adam Henrique 900,000(2)
Logan Couture 900,000(1)
Cory Conacher 800,000(2)
Rob Klinkhammer 750,000(3)
Christopher Tanev 500,000(1)
Brenden Dillon 500,000(2)


 Farm Payroll

Tobias Stephan 200,000(5)
Tomas Mojzis 120,000(2)
Patrick Rismiller 95,000(3)
Greg Zanon 90,000(2)
Raymond Macias 75,000(3)
Antoine Roussel 70,000(2)
Aaron Volpatti 60,000(2)
Kris Fredheim 50,000(2)
Paul Carey 45,000(2)
Rasmus Rissanen 45,000(2)
Tomas Vincour 45,000(1)
Ben Smith 45,000(1)
Keven Veilleux 45,000(1)




Seattle

ArenaClimate Pledge Arena
Capacity17,100
Ticket Price$45.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance17,100
Avg. Revenue/Game$1,846,800
Projected Revenue$0,000

Expenses

Pro Payroll$69,800,000
Farm Payroll$1,010,000
Prospect Fees$13,500
Coach$0,000
Games Remaining0
Total Game Expenses$931,888
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2012$70,810,000
Year: 2013$62,435,000
Year: 2014$38,270,000
Year: 2015$21,150,000

 Pro Payroll

Ales Hemsky 9,000,000(3)
Brent Burns 7,500,000(5)
Alexei Kovalev 7,000,000(4)
JS Giguere 6,375,000(2)
Tomas Plekanec 5,125,000(2)
Jim Slater 5,000,000(2)
Clayton Stoner 4,150,000(5)
Tomas Fleischmann 4,000,000(2)
Steve Ott 3,900,000(3)
Bruno Gervais 2,500,000(1)
Mikael Backlund 2,500,000(5)
Niklas Hjalmarsson 2,000,000(1)
Cody Franson 1,800,000(3)
Teddy Purcell 1,750,000(2)
Blake Comeau 1,600,000(2)
Brett Skinner 1,600,000(1)
Brain Strait 900,000(3)
Braden Holtby 900,000(1)
Nick Bonino 800,000(1)
Jakob Silfverberg 700,000(3)
Adam Clendening 700,000(3)


 Farm Payroll

Raffi Torres 230,000(1)
Marek Schwarz 140,000(2)
Scott Parse 100,000(2)
Dale Weise 75,000(3)
Wes O'Neil 75,000(2)
John McCarthy 70,000(1)
Patrice Cormier 50,000(1)
Cameron Gaunce 45,000(1)
Cody Goloubef 45,000(1)
Tomas Kundratek 45,000(1)
Michael Chaput 45,000(3)
Gabriel Dumont 45,000(1)
Scott Timmins 45,000(1)