Financial Report

(As of jeudi, oct 20 2011)

Paris

ArenaPalais Omnisport Paris-Bercy
Capacity20 500
Ticket Price$40,00


Income

Current Funds$159 393 634
Home Games Remaining33
Avg. Attendance20 500
Avg. Revenue/Game$1 476 000
Projected Revenue$48 708 000

Expenses

Pro Payroll$57 025 000
Farm Payroll$760 000
Prospect Fees$53 500
Coach$550 000
Games Remaining66
Total Game Expenses$810 951
Projected Expenses$53 522 792
Projected Balance$154 578 842

Salary Commitment

Year: 27$57 785 000
Year: 28$25 905 000
Year: 29$17 835 000
Year: 30$6 750 000

Pro Payroll

Henrik Zetterberg* 6 750 000(7)
Martin Erat* 4 200 000(1)
Dmitri Kalinin* 4 100 000(3)
Petr Prucha* 4 000 000(3)
Alexander Frolov* 3 900 000(1)
Andrej Meszaros* 3 500 000(1)
Henrik Sedin* 3 250 000(2)
Matthew Spiller 3 000 000(2)
Alexander Polushin* 2 800 000(1)
Andrei Markov* 2 800 000(1)
Cam Ward 2 500 000(1)
Mike Green 2 250 000(1)
Radim Vrbata* 2 100 000(1)
Jussi Jokinen* 2 000 000(1)
Jiri Novotny* 2 000 000(1)
Dmitri Vorobiev* 1 500 000(3)
Erik Ersberg* 1 200 000(2)
Oleg Kvasha* 1 000 000(1)
Cristobal Huet* 900 000(1)
Rene Vydareny* 800 000(3)
Yorick Treille* 700 000(1)
Petri Kontiola* 700 000(1)
Carl Gunnarsson* 575 000(3)
Igor Grigorenko* 500 000(2)


Farm Payroll

Niklas Backstrom* 80 000(1)
Alexander Drozdetsky* 75 000(1)
Vaclav Pletka* 65 000(1)
Jari Viuhkola* 65 000(1)
Steve Downie 60 000(1)
Ryan Parent 55 000(1)
Jakub Kindl* 55 000(3)
Justin Abdelkader 55 000(3)
Niclas Bergfors* 50 000(1)
Dmitri Kazionov* 50 000(2)
Dwight Helminen 45 000(1)
Sergei Anshakov* 35 000(1)
Mikhail Yunkov* 35 000(2)
Jakub Sindel* 35 000(2)




Moscou

ArenaLenine Stadium
Capacity18 007
Ticket Price$48,00


Income

Current Funds$2 214 107
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$53 300 000
Farm Payroll$826 000
Prospect Fees$47 750
Coach$500 000
Games Remaining72
Total Game Expenses$759 358
Projected Expenses$54 673 750
Projected Balance-$52 459 643

Salary Commitment

Year: 27$54 126 000
Year: 28$41 926 000
Year: 29$22 290 000
Year: 30$10 600 000

Pro Payroll

Alexander Ovechkin* 6 600 000(5)
Martin Skoula* 4 300 000(2)
Ales Hemsky* 4 200 000(1)
Alexei Ponikarovsky* 4 000 000(2)
Marc-Andre Fleury 4 000 000(4)
Tony Salmelainen* 3 300 000(3)
Jiri Fischer* 3 100 000(3)
Tomas Plekanek* 2 800 000(2)
Wojtek Wolski* 2 600 000(1)
Dustin Byfuglien 2 400 000(1)
Steffan Kronwall* 2 200 000(2)
Michal Sivek* 2 000 000(2)
Tomas Fleischmann* 1 900 000(1)
Alexandre R. Picard 1 700 000(3)
Cristoph Schubert* 1 600 000(2)
Andreas Holmqvist* 1 400 000(3)
Ben Eager 1 000 000(2)
Erik Karlsson* 850 000(2)
Colin Wilson 850 000(3)
John Carlson 850 000(3)
Denis Tolpeko* 750 000(2)
Lennart Petrell* 450 000(1)
Dimitrij Kotschnew* 450 000(1)


Farm Payroll

Mike Smith 100 000(3)
Michal Repik* 90 000(3)
Josef Melichar* 90 000(1)
Antii Miettinen* 86 000(2)
Lars Eller* 75 000(3)
Tore Vikingstad* 60 000(1)
Sascha Goc* 60 000(3)
Jimmie Olvestad* 50 000(3)
Alexei Komarov* 50 000(2)
Radoslav Suchy* 50 000(1)
Stanislav Balan* 40 000(3)
Alessandro Chiesa* 40 000(3)
Flavin Conne* 35 000(3)




Berlin

ArenaAnschutz Arena
Capacity18 500
Ticket Price$40,00


Income

Current Funds-$298 796
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$51 460 000
Farm Payroll$1 617 000
Prospect Fees$30 500
Coach$450 000
Games Remaining72
Total Game Expenses$743 854
Projected Expenses$53 557 500
Projected Balance-$53 856 296

Salary Commitment

Year: 27$53 077 000
Year: 28$37 412 000
Year: 29$15 585 000
Year: 30$5 000 000

Pro Payroll

Marian Hossa* 7 650 000(2)
Todd Bertuzzi 5 900 000(3)
Alexander Semin* 5 000 000(2)
Tuomo Ruutu* 5 000 000(4)
Kari Lehtonen* 4 000 000(1)
Zybnek Michalek* 3 500 000(1)
Kristian Huselius* 2 700 000(1)
Tobias Enstrom* 2 000 000(3)
Alexei Semenov* 1 800 000(3)
Petr Svoboda* 1 800 000(2)
Mattias Weinhandl* 1 300 000(2)
Mikhail Grabovski* 1 200 000(1)
Frans Nielsen* 1 000 000(2)
Janne Niskala* 975 000(1)
Peter Sejna* 975 000(1)
Dainius Zubrus* 900 000(2)
Steven Stamkos 850 000(1)
Tyler Myers 850 000(2)
James van Riemsdyk 800 000(1)
Petr Gregorek* 700 000(2)
Marco Bührer* 700 000(2)
David Printz* 660 000(2)
Juhamatti Aaltonen* 650 000(3)
Morten Ask* 550 000(2)


Farm Payroll

Mikko Lehtonen* 120 000(1)
Mikael Holmqvist* 80 000(2)
Niklas Nordgren* 80 000(1)
Hnat Domenichelli* 80 000(1)
Jason Labarbera 80 000(1)
Robert Dome* 80 000(1)
Jan Lasak* 72 000(2)
Jonas Fransson* 70 000(1)
Petr Caslava* 70 000(2)
Alexander Egger* 70 000(3)
Toni Lydman* 60 000(2)
Armin Helfer* 60 000(2)
John Tripp* 60 000(1)
Alexei Kalyuzhny* 60 000(2)
Michael Bakos* 60 000(1)
Alexander Yeremenko* 55 000(2)
Evgeny Lapenkov* 55 000(2)
Jonas Almtorp* 55 000(3)
Jakub Ficenec* 55 000(3)
Ivo Rüthemann* 55 000(3)
Thomas Dolak* 55 000(2)
Daniel Kreutzer* 50 000(2)
Tuomas Kiiskinen* 50 000(2)
Shean Donovan 50 000(2)
Tommi Santala* 35 000(1)




Belfast

ArenaGuiness Arena
Capacity22 000
Ticket Price$45,00


Income

Current Funds$60 226 044
Home Games Remaining33
Avg. Attendance22 000
Avg. Revenue/Game$1 782 000
Projected Revenue$58 806 000

Expenses

Pro Payroll$62 099 999
Farm Payroll$1 022 500
Prospect Fees$44 000
Coach$500 000
Games Remaining66
Total Game Expenses$884 257
Projected Expenses$58 360 957
Projected Balance$60 671 087

Salary Commitment

Year: 27$63 122 499
Year: 28$28 949 999
Year: 29$15 564 999
Year: 30$5 800 000

Pro Payroll

Martin Havlat* 6 600 000(3)
David Aebischer* 6 200 000(1)
Rostislav Klesla* 5 800 000(7)
Tim Connolly 5 750 000(1)
Konstantin Koltsov* 4 750 000(1)
Anton Volchenkov* 4 500 000(1)
Mike Richards 4 500 000(1)
Lukas Krajicek* 3 600 000(2)
Enver Lisin* 2 999 999(3)
Ossi Vaananen* 2 500 000(1)
Fredrik Sjostrom* 1 950 000(1)
Alexei Smirnov* 1 550 000(2)
Pavel Kubina* 1 500 000(1)
Petr Taticek* 1 500 000(2)
Drew Stafford 1 400 000(1)
Radek Bonk* 1 200 000(2)
Christian Berglund* 1 200 000(2)
Andrei Mikhnov* 1 000 000(2)
Boris Valabik* 900 000(2)
Denis Parshin* 900 000(2)
Teemu Kesa* 750 000(2)
Konstantin Glazachev* 550 000(2)
Richard Stehlik* 500 000(1)


Farm Payroll

Jonas Hiller* 115 000(2)
Tuomas Pihlman* 80 000(1)
Michael Frolik* 75 000(1)
Sergei Zinovjev* 75 000(1)
Manuel Klinge* 65 000(3)
Anton Khudobin* 65 000(3)
Linus Videll* 60 000(2)
Alexander Buturlin* 60 000(1)
Evgeny Medvedev* 60 000(2)
Evgeny Gladskikh* 60 000(1)
Artem Chernov* 60 000(1)
Tomas Plihal* 60 000(1)
Jesse Niinimäki* 57 500(1)
Eric Chouinard 50 000(1)
Oskars Bartulis* 45 000(1)
Tom Kostopoulos 35 000(3)




Helsinki

ArenaIce Palace
Capacity22 039
Ticket Price$50,00


Income

Current Funds$93 682 620
Home Games Remaining28
Avg. Attendance22 039
Avg. Revenue/Game$1 983 510
Projected Revenue$55 538 280

Expenses

Pro Payroll$56 400 000
Farm Payroll$905 000
Prospect Fees$48 000
Coach$700 000
Games Remaining53
Total Game Expenses$806 292
Projected Expenses$42 733 458
Projected Balance$106 487 442

Salary Commitment

Year: 27$57 305 000
Year: 28$40 065 000
Year: 29$28 930 000
Year: 30$14 000 000

Pro Payroll

Milan Hejduk* 9 000 000(5)
Shane Doan 8 700 000(3)
Oleg Saprykin* 5 000 000(4)
Joni Pitkanen* 4 500 000(1)
Fedor Tyutin* 4 000 000(1)
Mikko Koivu* 4 000 000(2)
Igor Radulov* 3 500 000(1)
Tomas Malec* 2 300 000(3)
Jaroslav Halak* 2 000 000(3)
Henrik Lundqvist* 2 000 000(1)
Richard Zednik* 1 500 000(1)
Masi Marjamaki* 1 200 000(1)
Philippe Gogulla* 1 200 000(2)
Tomas Kopecky* 1 100 000(2)
Kyle Quincey 1 000 000(3)
Petteri Nokelainen* 1 000 000(2)
Jason Demers 750 000(3)
Dmitri Pestunov* 750 000(2)
Bjorn Melin* 700 000(2)
Anton But* 600 000(2)
Joel Lundqvist* 600 000(2)
Jussi Timonen* 500 000(2)
Sergei Gimayev* 500 000(2)


Farm Payroll

Viktor Stalberg* 75 000(3)
Ryan O'Reilly 70 000(2)
Goran Bezina* 60 000(1)
Ilari Filppula* 60 000(3)
Petri Vehanen* 60 000(1)
Jarkko Immonen* 60 000(2)
David Koci* 55 000(2)
Pekka Rinne* 50 000(1)
Miroslav Satan* 50 000(1)
Ville Mantymaa* 50 000(1)
Janne Kolehmainen* 50 000(1)
Mikhail Lyubushin* 50 000(1)
Vladimir Mihalik* 45 000(1)
Anton Belov* 45 000(1)
Hannu Pikkarainen* 45 000(3)
Ilya Zubov* 40 000(1)
Johan Backlund* 40 000(1)




Rome

ArenaRome Coliseum
Capacity20 000
Ticket Price$46,00


Income

Current Funds$64 915 397
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$52 200 000
Farm Payroll$1 025 000
Prospect Fees$43 500
Coach$500 000
Games Remaining72
Total Game Expenses$746 785
Projected Expenses$53 768 500
Projected Balance$11 146 897

Salary Commitment

Year: 27$53 225 000
Year: 28$35 705 000
Year: 29$18 730 000
Year: 30$2 690 000

Pro Payroll

Maxim Afinogenov* 6 000 000(3)
Mattias Ohlund* 5 750 000(1)
Filip Kuba* 5 250 000(1)
Mika Noronen* 4 000 000(2)
Alexander Svitov* 2 800 000(1)
Niklas Hagman* 2 750 000(2)
Jakub Cutta* 2 600 000(4)
Matthew Lombardi 2 600 000(2)
Milan Jurcina* 2 200 000(2)
Milan Michalek* 2 200 000(3)
Andrei Kostitsyn* 2 000 000(3)
Oliver Setzinger* 2 000 000(2)
Tomas Slovak* 2 000 000(1)
Karri Ramo* 1 900 000(3)
Valterii Filppula* 1 800 000(2)
Brandon Reid 1 500 000(3)
Nikita Alexeev* 1 350 000(1)
Jamie Benn 800 000(2)
Artem Anisimov* 700 000(3)
Evander Kane 700 000(3)
Danis Zaripov* 650 000(2)
Georgy Misharin* 650 000(3)


Farm Payroll

Andrej Nedorost* 90 000(4)
Miroslav Zalesak* 85 000(3)
Tomas Harant* 85 000(3)
Johan Franzen* 85 000(3)
Tomas Kurka* 80 000(2)
Doug Murray* 80 000(3)
Levente Szuper* 75 000(1)
Rastislav Stana* 70 000(1)
Jaroslav Kristek* 70 000(1)
Daniel Tjarnqvist* 60 000(1)
Mathias Tjarnqvist* 60 000(1)
Vladimir Dravecky* 55 000(3)
Tomas Linhart* 55 000(2)
Kirill Lyamin* 40 000(2)
Alexei Petrov* 35 000(1)




LasVegas

ArenaGolden Palace
Capacity21 550
Ticket Price$41,00


Income

Current Funds$100 060 268
Home Games Remaining33
Avg. Attendance21 550
Avg. Revenue/Game$1 590 390
Projected Revenue$52 482 870

Expenses

Pro Payroll$43 250 000
Farm Payroll$786 500
Prospect Fees$43 800
Coach$650 000
Games Remaining67
Total Game Expenses$621 254
Projected Expenses$41 624 029
Projected Balance$110 919 109

Salary Commitment

Year: 27$44 036 500
Year: 28$36 777 500
Year: 29$26 437 500
Year: 30$7 200 000

Pro Payroll

Vincent Lecavalier 6 800 000(3)
Jocelyn Thibault 4 000 000(2)
Rico Fata 3 700 000(1)
Matt Keith 3 700 000(4)
Niklas Kronwall* 3 500 000(4)
Alexander Steen 3 000 000(3)
Ross Lupaschuk 2 100 000(3)
Jason Pominville 1 900 000(2)
Maxim Lapierre 1 600 000(3)
Pascal Leclaire 1 400 000(2)
Matt Carle 1 200 000(1)
Danny Syvret 1 200 000(3)
Duncan Keith 1 200 000(2)
David Backes 1 150 000(3)
Shane O'Brien 1 100 000(1)
Bryan Little 950 000(2)
Kamil Kreps* 950 000(1)
Kyle Chipchura 950 000(3)
Dan Paille 800 000(3)
Nick Foligno 750 000(3)
Blake Wheeler 700 000(3)
Kyle Rossiter 600 000(2)


Farm Payroll

Sheldon Souray 100 000(1)
Olivier Michaud 95 000(2)
Cal O'Reilly 85 000(2)
Chris Phillips 75 000(3)
Cal Clutterbuck 70 000(2)
Tyler Bozak 70 000(1)
Ryan Jardine 65 000(3)
Alexei Emelin* 60 000(1)
Curtis McElhiney 47 500(3)
Adam Hauser 40 000(1)
Jeff Drouin-Deslaurier40 000(2)
Mark Tobin 39 000(1)




Winnipeg

ArenaMoose Center
Capacity22 950
Ticket Price$40,00


Income

Current Funds$63 623 951
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$53 300 000
Farm Payroll$602 500
Prospect Fees$13 500
Coach$300 000
Games Remaining72
Total Game Expenses$753 000
Projected Expenses$54 216 000
Projected Balance$9 407 951

Salary Commitment

Year: 27$53 902 500
Year: 28$34 717 500
Year: 29$21 795 000
Year: 30$14 800 000

Pro Payroll

Kevin Weekes 8 900 000(2)
Brian Boucher 5 000 000(4)
Scott Hartnell 5 000 000(1)
Nathan Horton 4 000 000(1)
Keith Ballard 2 700 000(4)
Mike Cammalleri 2 500 000(3)
Shane Endicott 2 500 000(5)
Mike Zigomanis 2 500 000(4)
Brandon Bochenski 2 000 000(5)
Michal Handzus* 2 000 000(3)
Nolan Yonkman 2 000 000(1)
Nathan Paetsch 1 800 000(1)
Jeff Schultz 1 500 000(1)
Jonathan Cheechoo 1 500 000(1)
David Booth 1 500 000(2)
Matt Pettinger 1 500 000(1)
Ville Koistinen* 1 200 000(3)
Krystofer Kolanos 1 200 000(1)
Rene Bourque 1 200 000(2)
Sean McMorrow 1 200 000(2)
Dustin Boyd 1 000 000(3)
Matt Smaby 600 000(1)


Farm Payroll

Jason Bacashihua 120 000(3)
Justin Papineau 100 000(5)
Derick Brassard 85 000(1)
Byron Bitz 67 500(2)
Nate Thompson 55 000(2)
Ryan Stone 35 000(3)
Troy Bodie 35 000(3)
Tim Wallace 35 000(3)
Richie Regehr 35 000(3)
Pascal Pelletier 35 000(3)




Edmonton

ArenaRexall Place
Capacity21 500
Ticket Price$35,00


Income

Current Funds$99 911 910
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$41 950 000
Farm Payroll$1 220 000
Prospect Fees$31 500
Coach$500 000
Games Remaining72
Total Game Expenses$606 965
Projected Expenses$43 701 500
Projected Balance$56 210 410

Salary Commitment

Year: 27$46 170 000
Year: 28$28 145 000
Year: 29$6 245 000
Year: 30$2 000 000

Pro Payroll

Alex Tanguay 7 000 000(2)
Patrice Bergeron 5 000 000(1)
Derek MacKenzie 4 000 000(3)
Hannu Toivonen* 3 000 000(2)
Kurtis Foster 3 000 000(2)
Christian Ehrhoff* 2 800 000(1)
Rich Peverley 2 500 000(2)
Brandon Dubinsky 2 500 000(2)
David Tanabe 2 000 000(4)
Matt Murley 1 700 000(1)
Adam Hall 1 500 000(1)
Jeff Taffe 1 500 000(2)
Daniel Girardi 1 200 000(2)
Marc-Andre Bergeron 1 100 000(1)
Brian Gionta 900 000(1)
Brooks Laich 850 000(1)
Luke Schenn 850 000(1)
David Perron 850 000(1)
David Clarkson 800 000(1)
Doug Janik 750 000(1)
Andy Chiodo 700 000(2)
B.J. Crombeen 450 000(1)


Farm Payroll

Jonas Frogren* 90 000(2)
Logan Couture 85 000(3)
Jim Fahey 80 000(3)
Artem Chubarov* 80 000(3)
Ed Jovanovski 60 000(2)
Jean-Sebastien Giguere60 000(2)
Kyle McLaren 55 000(2)
Jason Ward 50 000(2)
Mark Eaton 50 000(1)
Patrick Leahy 50 000(2)
Jeff Friesen 50 000(2)
Brett Carson 45 000(2)
Petr Schastlivy* 45 000(1)
Daymond Langkow 45 000(1)
Darroll Powe 45 000(1)
Mike Van Ryn 40 000(2)
Andy McDonald 40 000(1)
Ryan Potulny 40 000(1)
Jeff O'Neill 35 000(1)
Peter Schaefer 35 000(1)
Jay Harrison 35 000(1)
Jordan Hendry 35 000(1)
Jason Chimera 35 000(1)
Stephen Valiquette 35 000(1)




Quebec

ArenaCentre Mémorial
Capacity19 000
Ticket Price$44,00


Income

Current Funds$92 194 576
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 450 000
Farm Payroll$520 000
Prospect Fees$40 500
Coach$450 000
Games Remaining72
Total Game Expenses$617 507
Projected Expenses$44 460 500
Projected Balance$47 734 076

Salary Commitment

Year: 27$43 970 000
Year: 28$26 790 000
Year: 29$14 250 000
Year: 30$4 500 000

Pro Payroll

Pierre-Marc Bouchard 4 500 000(2)
Dan Hamhuis 4 000 000(1)
Brad Stuart 4 000 000(2)
Martin St.Louis 3 400 000(3)
Scottie Upshall 3 000 000(3)
Michael Ryder 3 000 000(1)
Eric Fehr 2 000 000(1)
Jarret Stoll 2 000 000(1)
Keith Yandle 2 000 000(5)
Travis Zajac 1 900 000(1)
Mike Giordano 1 500 000(1)
Jonathan Girard 1 500 000(4)
Steve Ott 1 500 000(2)
Andrew Alberts 1 150 000(2)
Ryan Callahan 1 000 000(3)
Chris Thorburn 1 000 000(4)
Matt Lashoff 950 000(1)
Marc Methot 900 000(3)
TJ Oshie 850 000(1)
Michael Leighton 800 000(2)
Patrick Kaleta 800 000(3)
Dave Bolland 750 000(1)
Martin Lojek* 500 000(2)
Al Montoya 450 000(3)


Farm Payroll

Erik Christensen 100 000(1)
Tobias Stephan* 60 000(3)
Ryan O'Byrne 60 000(3)
Max Pacioretty 50 000(1)
Tim Conboy 45 000(2)
Andrew MacDonald 45 000(2)
Mike Glumac 45 000(3)
Jimmy Howard 40 000(1)
P.A Parenteau 40 000(1)
Chris Porter 35 000(3)




KansasCity

ArenaTipi
Capacity21 650
Ticket Price$40,00


Income

Current Funds$77 990 423
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$46 750 000
Farm Payroll$1 090 000
Prospect Fees$28 500
Coach$300 000
Games Remaining72
Total Game Expenses$669 007
Projected Expenses$48 168 500
Projected Balance$29 821 923

Salary Commitment

Year: 27$47 840 000
Year: 28$30 955 000
Year: 29$12 765 000
Year: 30$1 315 000

Pro Payroll

Rick Nash 8 000 000(2)
Ryan Getzlaf 4 000 000(3)
Derek Roy 4 000 000(2)
Mark Popovic 3 500 000(3)
Brent Seabrook 3 000 000(1)
Patrick O'Sullivan 3 000 000(3)
Dan Blackburn 3 000 000(2)
Shea Weber 2 000 000(1)
Zach Parise 2 000 000(1)
Francois Beauchemin 2 000 000(1)
Steven Goertzen 2 000 000(1)
Patrick Eaves 1 500 000(2)
Bret Lebda 1 500 000(2)
Matt Greene 1 000 000(1)
Geoff Platt 1 000 000(4)
David Leneveu 850 000(1)
Mason Raymond 850 000(1)
Tyler Kennedy 850 000(1)
Mark Fistric 600 000(1)
Sean Bergenheim 600 000(3)
John Mitchell 500 000(1)
Jake Dowell 500 000(1)
Steve Regier 500 000(1)


Farm Payroll

Patrik Elias* 315 000(4)
Michael Green 80 000(1)
Magnus Kahnberg* 80 000(2)
Jason Garrison 60 000(3)
Ben Walter 50 000(3)
Kyle Clifford 50 000(3)
Mark Fayne 50 000(3)
Andy Wozniewski 50 000(1)
Steven Wagner 40 000(2)
Robbie Earl 35 000(3)
Blair Jones 35 000(3)
Nathan McIver 35 000(3)
Martin St. Pierre 35 000(3)
Alyn McCauley 35 000(1)
Trevor Letowski 35 000(1)
Brad Isbister 35 000(1)
Brent Johnson 35 000(2)
Scott Clemmensen 35 000(2)




Montreal

ArenaCentre Videotron
Capacity22 000
Ticket Price$50,00


Income

Current Funds$71 748 987
Home Games Remaining30
Avg. Attendance22 000
Avg. Revenue/Game$1 980 000
Projected Revenue$59 400 000

Expenses

Pro Payroll$56 700 000
Farm Payroll$1 091 000
Prospect Fees$51 000
Coach$350 000
Games Remaining59
Total Game Expenses$808 222
Projected Expenses$47 685 111
Projected Balance$83 463 876

Salary Commitment

Year: 27$57 791 000
Year: 28$37 480 500
Year: 29$19 020 000
Year: 30$3 650 000

Pro Payroll

Dan Fritsche 5 500 000(3)
Derek Morris 5 300 000(3)
Nick Boynton 4 625 000(1)
Mark Bell 4 000 000(2)
Barret Jackman 3 700 000(2)
Sidney Crosby 3 200 000(1)
Jeff Carter 3 125 000(1)
Carey Price 3 000 000(4)
Brian Campbell 3 000 000(1)
Ryan Suter 3 000 000(2)
Andy Hilbert 2 645 000(1)
Joffrey Lupul 2 500 000(2)
Dustin Penner 2 000 000(2)
Taylor Pyatt 2 000 000(1)
Lee Stempniak 2 000 000(3)
Marc-Antoine Pouliot 1 500 000(3)
Jack Johnson 1 000 000(2)
James Wisniewski 975 000(2)
Corey Crawford 750 000(3)
Sam Gagner 750 000(1)
Mathieu Roy 650 000(4)
Dan Ellis 550 000(1)
David Moss 525 000(2)
Matt Moulson 405 000(2)


Farm Payroll

Josh Harding 85 000(2)
Vernon Fiddler 80 000(1)
Michael Del Zotto 75 000(1)
Tom Gilbert 65 000(2)
Brian Boyle 65 000(3)
Noah Welch 60 500(1)
Brandon Prust 55 000(3)
Chris Kelly 50 000(1)
Stephane Robidas 45 000(2)
Jesse Winchester 45 000(3)
Drew Miller 45 000(2)
J-F Jacques 45 000(3)
Yann Danis 45 000(1)
Jeremy Williams 40 500(2)
Andrew Ebbett 40 000(2)
Brett Sterling 37 500(3)
Tom Pyatt 37 500(3)
Tim Stapleton 35 000(2)
Matt Hendricks 35 000(1)
Tim Jackman 35 000(1)
Michael Blunden 35 000(3)
Luke Sellars 35 000(1)




Miami

ArenaMiami Palace
Capacity22 000
Ticket Price$50,00


Income

Current Funds$131 932 147
Home Games Remaining33
Avg. Attendance22 000
Avg. Revenue/Game$1 980 000
Projected Revenue$65 340 000

Expenses

Pro Payroll$59 325 000
Farm Payroll$1 135 000
Prospect Fees$34 500
Coach$600 000
Games Remaining65
Total Game Expenses$848 535
Projected Expenses$55 154 757
Projected Balance$142 117 390

Salary Commitment

Year: 27$60 460 000
Year: 28$41 800 000
Year: 29$24 025 000
Year: 30$11 000 000

Pro Payroll

Roberto Luongo 7 500 000(5)
Justin Williams 5 700 000(1)
Jason Spezza 5 500 000(2)
David Legwand 4 500 000(3)
Paul Mara 4 000 000(2)
Mike Comrie 4 000 000(3)
John-Michel Liles 3 500 000(5)
Alexandre Picard 2 500 000(1)
Darryl Bootland 2 500 000(2)
Gilbert Brule 2 300 000(2)
Bruno Gervais 2 000 000(1)
Martin Biron 2 000 000(1)
Mike Fisher 1 800 000(1)
Josh Gorges 1 750 000(1)
Jeff Tambellini 1 500 000(3)
Jeff Woywitka 1 500 000(1)
Ryan Hollweg 1 400 000(2)
Benoit Pouliot 925 000(3)
Andrew Cogliano 900 000(1)
Cody Franson 750 000(3)
Matt D'Agostini 750 000(3)
Kevin Bieksa 750 000(2)
T.J. Hensick 700 000(2)
Brandon Yip 600 000(3)


Farm Payroll

J.P. Dumont 120 000(2)
Keith Tkachuk 100 000(1)
Ty Conklin 75 000(1)
John Erskine 75 000(2)
Brooks Orpik 75 000(2)
Chad Wiseman 75 000(2)
Bryan Berard 70 000(1)
Mike Wall 60 000(2)
Drew Larman 60 000(2)
Mike Danton 50 000(1)
Kip Brennan 50 000(1)
Barrett Heisten 50 000(1)
Todd Fedoruk 40 000(2)
Aaron Rome 40 000(2)
Allan Rourke 40 000(2)
Peter Sarno 40 000(1)
Jason Williams 40 000(1)
Dany Sabourin 40 000(2)
Joey Crabb 35 000(1)




Calgary

ArenaPengrowth Saddledome
Capacity23 000
Ticket Price$40,00


Income

Current Funds$20 523 051
Home Games Remaining34
Avg. Attendance23 000
Avg. Revenue/Game$1 656 000
Projected Revenue$56 304 000

Expenses

Pro Payroll$67 700 000
Farm Payroll$1 160 000
Prospect Fees$19 500
Coach$600 000
Games Remaining68
Total Game Expenses$964 993
Projected Expenses$65 619 528
Projected Balance$11 207 523

Salary Commitment

Year: 27$68 860 000
Year: 28$55 360 000
Year: 29$36 657 500
Year: 30$27 515 000

Pro Payroll

Dan Cloutier 10 000 000(2)
Jarome Iginla 6 500 000(3)
Scott Gomez 5 000 000(1)
Ryan Kesler 5 000 000(9)
Paul Ranger 4 500 000(8)
Andrew Ladd 4 300 000(4)
Carlo Colaiacovo 3 500 000(6)
Robyn Regehr 3 000 000(8)
Brenden Morrow 2 500 000(6)
Peter Mueller 2 500 000(2)
Chuck Kobasew 2 500 000(1)
Paul Bissonnette 2 200 000(2)
Mike Komisarek 2 200 000(5)
Kyle Calder 2 100 000(2)
Joe Pavelski 2 000 000(1)
Jordan Staal 1 700 000(1)
Jay McClement 1 500 000(4)
Steve Eminger 1 500 000(1)
Marc Staal 1 200 000(3)
Kyle Okposo 1 200 000(3)
Jamie McGinn 850 000(2)
Willie Mitchell 800 000(5)
Brian Elliott 750 000(2)
Brett Festerling 400 000(1)


Farm Payroll

Ryan Clowe 120 000(2)
Olli Jokinen* 97 500(5)
Manny Malhotra 95 000(1)
Ramzi Abid 85 000(1)
Tuuka Rask* 85 000(3)
Ryan Craig 80 000(1)
Chris Stewart 55 000(1)
Antti Pihlstrom* 50 000(1)
Yanick Lehoux 45 000(3)
Chris Neil 40 000(4)
Francis Lessard 40 000(4)
Kyle Wanvig 40 000(2)
Stephen Peat 40 000(3)
Dan Focht 37 500(2)
Damian Surma 37 500(5)
Ben Guite 37 500(3)
Steve Montador 35 000(2)
Dan Boyle 35 000(2)
Eric Belanger 35 000(2)
George Parros 35 000(3)
Darcy Tucker 35 000(1)




Toronto

ArenaCelebrity Center
Capacity22 000
Ticket Price$32,00


Income

Current Funds$65 137 747
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$57 975 000
Farm Payroll$1 610 000
Prospect Fees$25 500
Coach$450 000
Games Remaining72
Total Game Expenses$834 174
Projected Expenses$60 060 500
Projected Balance$5 077 247

Salary Commitment

Year: 27$59 585 000
Year: 28$46 785 000
Year: 29$20 520 000
Year: 30$10 190 000

Pro Payroll

Marc Savard 7 000 000(3)
Patrick Marleau 6 500 000(2)
Ladislav Nagy* 6 500 000(2)
Chris Pronger 4 500 000(2)
Cody McCormick 3 700 000(5)
Aaron Johnson 3 500 000(4)
Jordin Tootoo 3 500 000(2)
Matt Ellison 2 500 000(1)
Peter Budaj* 2 000 000(1)
Mathieu Biron 2 000 000(1)
Garnet Exelby 1 750 000(2)
Kurt Sauer 1 700 000(3)
Maxime Talbot 1 500 000(2)
R.J Umberger 1 500 000(2)
Jared Boll 1 500 000(4)
Nick Tarnasky 1 300 000(1)
Ray Emery 1 200 000(4)
Brian Sutherby 1 200 000(1)
Andrew Peters 1 100 000(3)
Cody McLeod 900 000(1)
Daniel Carcillo 750 000(1)
Rod Pelley 750 000(1)
Randy Jones 700 000(1)
Michel Ouellet 425 000(1)


Farm Payroll

Deryj Engelland 150 000(4)
Robert Esche 100 000(3)
David Steckel 90 000(3)
Sean Avery 90 000(2)
Ben Ondrus 80 000(3)
Mike Stuart 75 000(2)
John Scott 75 000(4)
Paul Gaustad 65 000(4)
Zach Stortini 65 000(3)
Josh Gratton 65 000(1)
Jack Hillen 55 000(2)
Guillaume Lefebvre 55 000(2)
Kris Vernarsky 55 000(3)
Jordan Krestanovich 50 000(2)
Adam Munro 50 000(2)
Christian Hanson 50 000(2)
Martin Grenier 50 000(3)
Cody Bass 45 000(1)
P-L Letourneau-Leblond45 000(2)
Kris Russell 45 000(3)
Mike Weber 45 000(3)
Krys Barch 45 000(1)
Matt Carkner 45 000(1)
Frazer McLaren 45 000(2)
Dan Cleary 40 000(1)
Colin White 35 000(1)




Virginie

ArenaSaddledome
Capacity20 000
Ticket Price$35,00


Income

Current Funds$82 763 689
Home Games Remaining30
Avg. Attendance20 000
Avg. Revenue/Game$1 260 000
Projected Revenue$37 800 000

Expenses

Pro Payroll$52 275 000
Farm Payroll$1 040 000
Prospect Fees$70 500
Coach$500 000
Games Remaining61
Total Game Expenses$748 410
Projected Expenses$45 652 993
Projected Balance$74 910 696

Salary Commitment

Year: 27$53 315 000
Year: 28$46 882 500
Year: 29$26 745 000
Year: 30$21 850 000

Pro Payroll

Joe Thornton 6 950 000(6)
Phil Kessel 4 500 000(5)
Eric Brewer 4 200 000(4)
Brent Burns 4 000 000(2)
Marc Edouard Vlasic 4 000 000(8)
Boyd Gordon 3 500 000(2)
Kyle Wellwood 3 200 000(1)
Scott Hannan 3 000 000(2)
Karl Stewart 2 200 000(5)
Chris Higgins 2 000 000(2)
Mike Lundin 2 000 000(3)
Gregory Campbell 1 200 000(2)
Pascal Dupuis 1 200 000(3)
Cam Janssen 1 200 000(2)
Nigel Dawes 1 000 000(2)
Michael Garnett 1 000 000(1)
John Tavares 850 000(2)
Bryan Allen 850 000(1)
Zach Bogosian 825 000(2)
Chad Larose 800 000(3)
Steve Mason 800 000(2)
Torrey Mitchell 700 000(2)
Milan Bartovic* 700 000(3)
Marty Turco 700 000(1)
Konstantin Korneev* 500 000(2)
Blake Comeau 400 000(1)


Farm Payroll

Karl Alzner 70 000(1)
Joey MacDonald 70 000(3)
Matt Walker 70 000(2)
Matt Jones 70 000(3)
Lynn Loyns 65 000(1)
Alexandre Burrows 65 000(2)
Patrick DesRochers 65 000(2)
Brad Winchester 60 000(2)
Jason Jaspers 60 000(1)
Junior Lessard 57 500(2)
Ryan Shannon 55 000(3)
Matt Ellis 50 000(2)
Riley Cote 50 000(2)
Josh Bailey 50 000(2)
Joel Perrault 50 000(2)
Brendan Mikkelson 47 500(1)
Derek Dorsett 45 000(2)
Gregory Stewart 40 000(1)




Autriche

ArenaRedBull SportComplex
Capacity23 000
Ticket Price$50,00


Income

Current Funds$98 699 412
Home Games Remaining34
Avg. Attendance23 000
Avg. Revenue/Game$2 070 000
Projected Revenue$70 380 000

Expenses

Pro Payroll$55 050 000
Farm Payroll$1 660 000
Prospect Fees$36 000
Coach$650 000
Games Remaining68
Total Game Expenses$797 167
Projected Expenses$54 207 333
Projected Balance$114 872 079

Salary Commitment

Year: 27$56 710 000
Year: 28$51 975 000
Year: 29$36 045 000
Year: 30$28 190 000

Pro Payroll

Zigmund Palffy* 6 500 000(2)
Pavel Datsyuk* 6 500 000(4)
Zdeno Chara* 6 000 000(4)
Nik Antropov* 4 500 000(9)
Marcel Goc* 4 500 000(5)
Chris Campoli 3 600 000(4)
Alexei Kovalev* 3 500 000(2)
Vitaly Vishnevski* 3 000 000(7)
Tomas Vanek* 2 500 000(1)
Branislav Mezei* 2 500 000(3)
Yan Stastny* 2 000 000(3)
Luca Sbisa* 1 500 000(3)
Thomas Pock* 1 300 000(1)
Aleksander Suglobov* 1 200 000(2)
Jonas Johansson* 1 200 000(3)
Wayne Simmonds 900 000(2)
Vladimir Sobotka* 900 000(2)
Jonathan Quick 650 000(2)
Andrei Mezin* 600 000(1)
Andreas Nodl* 600 000(2)
Leo Komarov* 600 000(2)
Peter Regin* 500 000(2)


Farm Payroll

Milan Kraft* 350 000(3)
Rickard Wallin* 175 000(2)
Andreas Jamtin* 80 000(2)
Petr Kanko* 75 000(2)
Roman Hamrlik* 70 000(1)
Kai Hospelt* 65 000(3)
Oscar Moller* 60 000(1)
Janis Sprukts* 60 000(1)
Vadim Khomitsky* 60 000(1)
Grigori Panin* 55 000(2)
Matti Kaltiainen* 55 000(3)
Pär Bäcker* 50 000(2)
Yutaka Fukufuji* 50 000(3)
Dieter Kalt* 50 000(1)
Philippe Lakos 45 000(3)
Robert Lukas 45 000(3)
Beat-Schiess Forster* 45 000(3)
Andre Lakos* 45 000(5)
Mattias Trattnig* 45 000(5)
Michael Grabner* 40 000(2)
Bernd Bruckler* 35 000(2)
Gerhard Unterluggauer*35 000(1)
Thomas Koch* 35 000(2)
Patrick Harand* 35 000(2)




Stockholm

ArenaRoyals Palace
Capacity22 400
Ticket Price$33,00


Income

Current Funds$14 862 192
Home Games Remaining28
Avg. Attendance22 400
Avg. Revenue/Game$1 330 560
Projected Revenue$37 255 680

Expenses

Pro Payroll$59 800 000
Farm Payroll$885 000
Prospect Fees$43 500
Coach$400 000
Games Remaining57
Total Game Expenses$849 007
Projected Expenses$48 393 396
Projected Balance$3 724 476

Salary Commitment

Year: 27$60 685 000
Year: 28$33 995 000
Year: 29$25 650 000
Year: 30$10 050 000

Pro Payroll

Marco Sturm* 5 500 000(1)
Andrew Raycroft 5 100 000(3)
Alex Perezhogin* 4 100 000(5)
Patrik Stefan* 4 000 000(1)
Daniel Sedin* 3 700 000(4)
Tomas Kloucek* 3 500 000(3)
Tomas Kaberle* 3 500 000(1)
Ivan Huml* 3 450 000(2)
Robert Nilsson* 3 250 000(3)
Trevor Daley 3 150 000(1)
Tom Preissing 3 000 000(1)
Jordan Leopold 2 850 000(1)
Vaclav Nedorost* 2 250 000(4)
Dmitry Afanasenkov* 1 500 000(2)
Marek Svatos* 1 500 000(3)
Dennis Seidenberg* 1 300 000(2)
Timofei Shishkanov* 1 300 000(1)
Andrei Taratukhin* 1 000 000(2)
Ilja Bryzgalov* 1 000 000(1)
Sergei Bobrovsky* 850 000(3)
Pavel Brendl* 800 000(1)
Arttu Luttinen* 700 000(2)
Johan Fransson* 700 000(3)
Perttu Lindgren* 700 000(3)
Jaroslav Balastik* 700 000(1)
Arssi Piispanen* 400 000(1)


Farm Payroll

Niko Dimitrakos 150 000(2)
Martin Cibak* 90 000(1)
Adam Mair 75 000(2)
Max Birbraer* 75 000(1)
Andrew Hutchinson 70 000(2)
Radovan Somik* 60 000(1)
Denis Grot* 55 000(2)
Jan Bulis* 50 000(1)
Johnny Oduya* 45 000(1)
Mike Commodore 45 000(1)
Martin Plüss* 45 000(1)
Mikko Maenpaa* 45 000(2)
Anssi Salmela* 40 000(1)
Nikita Nikitin* 40 000(1)




Prague

ArenaHlinka Coliseum
Capacity21 500
Ticket Price$35,00


Income

Current Funds$150 706 562
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$56 375 000
Farm Payroll$923 500
Prospect Fees$51 000
Coach$425 000
Games Remaining72
Total Game Expenses$802 424
Projected Expenses$57 774 500
Projected Balance$92 932 062

Salary Commitment

Year: 27$57 298 500
Year: 28$48 427 500
Year: 29$33 187 500
Year: 30$23 900 000

Pro Payroll

Peter Forsberg* 9 250 000(4)
Miikka Kiprusoff* 8 000 000(2)
Anze Kopitar* 5 500 000(7)
Branko Radivojevic* 5 000 000(5)
Jamie Lundmark 3 200 000(4)
Josef Balej* 3 200 000(1)
Alexander Radulov* 3 000 000(3)
Rostislav Olesz* 2 500 000(2)
Kristian Kudroc* 2 000 000(3)
Sergei Kostitsyn* 1 800 000(1)
Maxim Kondratiev* 1 500 000(3)
Kyle Cumiskey 1 200 000(3)
Christian Backman* 1 125 000(2)
Riku Hahl* 1 000 000(2)
Patrick Thoresen* 950 000(4)
Dimitri Pätzold* 900 000(1)
Fedor Fedorov* 850 000(1)
Anton Strålman* 850 000(2)
Niklas Hjalmarsson* 800 000(2)
Curtis Glencross 750 000(3)
Anton Kuryanov* 700 000(2)
Andrei Pervyshin* 500 000(1)
Teemu Laine* 500 000(3)
Timo Helbling* 500 000(1)
Igor Mirnov* 400 000(1)
Ruslan Zainullin* 400 000(1)


Farm Payroll

Vladimir Korsunov* 72 500(3)
David Kveton* 70 000(3)
Gustaf Wesslau* 70 000(3)
Fredrik Johansson* 70 000(3)
Viktor Alexandrov* 60 000(2)
Brandon Sutter 55 000(1)
Petr Hubacek* 55 000(2)
Andrei Zubarev* 55 000(3)
Thomas Greilinger* 50 000(1)
Lukas Kaspar* 50 000(1)
Andrei Posnov* 50 000(1)
Grigory Shafigulin* 45 000(1)
Josef Hrabal* 45 000(2)
Jane Pesonen* 36 000(1)
Peter Hamerlik* 35 000(2)
Yuri Butsayev* 35 000(1)
Michal Macho* 35 000(2)
Jan Tabacek* 35 000(2)




Zurich

ArenaLe Forum
Capacity23 000
Ticket Price$42,00


Income

Current Funds$121 099 862
Home Games Remaining28
Avg. Attendance23 000
Avg. Revenue/Game$1 738 800
Projected Revenue$48 686 400

Expenses

Pro Payroll$62 250 000
Farm Payroll$1 093 500
Prospect Fees$63 000
Coach$300 000
Games Remaining59
Total Game Expenses$884 813
Projected Expenses$52 203 938
Projected Balance$117 582 325

Salary Commitment

Year: 27$63 343 500
Year: 28$49 025 000
Year: 29$31 920 000
Year: 30$24 050 000

Pro Payroll

Ilya Kovalchuk* 10 000 000(8)
Marek Zidlicky* 5 800 000(5)
Marc Denis 5 700 000(2)
Marian Gaborik* 5 600 000(3)
Nicklas Backstrom* 4 250 000(9)
Mikhail Yakubov* 4 000 000(4)
Michal Barinka* 3 500 000(1)
Stephen Weiss 3 500 000(1)
Bryce Lampman 2 500 000(2)
Ladislav Smid* 2 500 000(2)
Vesa Toskala* 2 100 000(3)
Denis Grebeshkov* 2 000 000(1)
Konstantin Pushkarev* 1 800 000(2)
Jakub Klepis* 1 600 000(2)
Martin Samuelsson* 1 500 000(1)
Joakim Lindstrom* 1 200 000(1)
Nikolai Kulemin* 750 000(2)
Sergei Mozyakin* 700 000(2)
Jannik Hansen* 680 000(1)
Kirill Koltsov* 650 000(2)
Olli Malmivaara* 550 000(2)
Denis Platonov* 490 000(1)
Lars Jonsson* 480 000(1)
Vasily Koshechkin* 400 000(1)


Farm Payroll

Ilkka Pikkarainen* 65 000(1)
Mathieu Perreault 65 000(3)
Tomi Maki* 60 000(1)
Pasi Salonen* 60 000(1)
Alexander Seluyanov * 60 000(1)
Tomas Zizka* 58 500(1)
Thomas Greiss* 55 000(3)
Viktor Tikhonov* 50 000(3)
Andreas Ambuhl* 50 000(1)
Martins Karsums* 50 000(2)
Rick Berry 50 000(1)
Timo Seppanen* 50 000(2)
Pavel Bure* 50 000(1)
Maxim Mayorov* 45 000(2)
Brendan Bell 45 000(2)
Sandy Jeannin* 45 000(2)
Patric Hornqvist* 45 000(1)
Patrik Bartschi* 40 000(2)
Kevin Romy* 40 000(2)
Marek Schwarz* 40 000(2)
Evgeny Skachkov* 35 000(1)
Peter Olvecky* 35 000(1)




Cleveland

ArenaThe X Coliseum
Capacity23 000
Ticket Price$52,00


Income

Current Funds$158 467 498
Home Games Remaining33
Avg. Attendance23 000
Avg. Revenue/Game$2 152 800
Projected Revenue$71 042 400

Expenses

Pro Payroll$61 550 000
Farm Payroll$1 200 000
Prospect Fees$25 500
Coach$500 000
Games Remaining66
Total Game Expenses$878 826
Projected Expenses$58 002 542
Projected Balance$171 507 356

Salary Commitment

Year: 27$62 750 000
Year: 28$53 740 000
Year: 29$37 435 000
Year: 30$30 500 000

Pro Payroll

Dany Heatley 7 500 000(4)
Mike Ribeiro 6 500 000(1)
Dustin Brown 5 500 000(4)
Corey Perry 5 000 000(2)
Kristopher Letang 4 500 000(15)
Tim Gleason 4 500 000(5)
Devin Setoguchi 4 000 000(5)
Rick DiPietro 3 300 000(2)
Nick Schultz 3 000 000(2)
Cam Barker 2 500 000(3)
Antero Niittymaki* 2 500 000(8)
Johnny Boychuk 2 200 000(1)
Dominic Moore 2 000 000(4)
Clarke MacArthur 1 200 000(2)
Jim Slater 1 200 000(3)
Adrian Foster 1 100 000(3)
Brad Boyes 1 000 000(3)
Anthony Stewart 1 000 000(2)
Sergei Gonchar* 1 000 000(2)
Matt Duchene 850 000(3)
Charlie Stephens 700 000(2)
Steve McCarthy 500 000(2)


Farm Payroll

Jamie McBain 85 000(3)
Matt Hunwick 80 000(1)
Ryan Smyth 80 000(2)
Kevin Porter 75 000(3)
Ryan Wilson 75 000(3)
Bill Thomas 70 000(2)
Ondrej Pavelec* 70 000(1)
Jeff Finger 60 000(1)
Jason Jaffray 55 000(2)
Alex Henry 50 000(1)
Bruno St.Jacques 50 000(2)
Kris Newbury 50 000(2)
Pierre Dagenais 50 000(1)
Harold Druken 50 000(2)
John Zeiler 50 000(2)
Danny Richmond 50 000(3)
Daniel Tkaczuk 50 000(2)
Mike Leclerc 50 000(2)
Nikos Tselios 50 000(2)
Joel Ward 50 000(2)




Vancouver

ArenaGeneral Motors Place
Capacity23 000
Ticket Price$45,00


Income

Current Funds$70 176 918
Home Games Remaining31
Avg. Attendance23 000
Avg. Revenue/Game$1 863 000
Projected Revenue$57 753 000

Expenses

Pro Payroll$54 925 000
Farm Payroll$1 388 500
Prospect Fees$28 500
Coach$300 000
Games Remaining61
Total Game Expenses$786 694
Projected Expenses$47 988 361
Projected Balance$79 941 557

Salary Commitment

Year: 27$56 313 500
Year: 28$47 462 500
Year: 29$32 790 000
Year: 30$19 800 000

Pro Payroll

Matt Stajan 6 000 000(3)
Simon Gagne 5 800 000(2)
Jonathan Toews 5 500 000(7)
Ryan Miller 3 500 000(3)
Jason King 3 500 000(2)
Eric Nystrom* 3 000 000(4)
Mark Stuart 3 000 000(4)
Braydon Coburn 3 000 000(4)
Antoine Vermette 3 000 000(4)
Ron Hainsey 2 500 000(2)
Jeff Jillson 2 500 000(1)
Garth Murray 2 300 000(4)
Andrew Ference 1 800 000(1)
Matt Foy 1 600 000(1)
Patrick Sharp 1 500 000(1)
Bobby Ryan 1 500 000(3)
Stephane Veilleux 1 000 000(2)
Justin Mapletoft 925 000(1)
Kevin Klein 850 000(3)
Alexander Auld 800 000(2)
Alex Goligoski 750 000(3)
Josh Olson 600 000(2)


Farm Payroll

Maxime Ouellet 95 000(3)
P.K. Subban 85 000(3)
Colin Fraser 77 500(2)
Jeff Heerema 75 000(1)
Petr Sykora* 75 000(2)
Zenon Konopka 70 000(2)
Burke Henry 65 000(1)
Erik Cole 60 000(1)
Philippe Sauve 60 000(2)
Colton Gillies 60 000(1)
Aaron Voros 55 000(2)
Ryan Malone 50 000(1)
Matt Gilroy 50 000(2)
Johan Davidsson* 50 000(2)
Michael Sauer 45 000(3)
Adam Burish 45 000(1)
Nathan Guenin 45 000(1)
Eric Lindros 45 000(1)
Martin Thörnberg* 45 000(3)
Pasi Puistola* 45 000(3)
Erik Westrum 41 000(1)
Tim Brent 40 000(3)
David Morisset 40 000(1)
Benn Ferriero 35 000(3)
Chris Bourque 35 000(2)




StPetersbo

ArenaThe Dome
Capacity22 000
Ticket Price$55,00


Income

Current Funds$64 269 330
Home Games Remaining31
Avg. Attendance22 000
Avg. Revenue/Game$2 178 000
Projected Revenue$67 518 000

Expenses

Pro Payroll$60 950 000
Farm Payroll$1 315 000
Prospect Fees$7 500
Coach$1 000 000
Games Remaining62
Total Game Expenses$878 785
Projected Expenses$54 484 653
Projected Balance$77 302 677

Salary Commitment

Year: 27$62 265 000
Year: 28$48 715 000
Year: 29$34 655 000
Year: 30$16 410 000

Pro Payroll

Nikolai Zherdev* 6 000 000(3)
Evgeni Nabokov* 6 000 000(4)
Tomas Vokoun* 5 500 000(1)
Anton Babchuk* 4 000 000(4)
Rob Schremp 4 000 000(4)
Johan Andersson* 3 750 000(3)
Stanislav Chistov* 3 750 000(1)
Trent Hunter 3 200 000(1)
Sergei Samsonov* 3 000 000(3)
Ryan Whitney 2 500 000(2)
Pavel Vorobiev* 2 300 000(2)
Kirill Safronov* 2 300 000(4)
Tomas Surovy* 2 100 000(2)
Ole Kristian Tollefsen2 000 000(3)
Martin Hanzal* 2 000 000(3)
Patrik Berglund* 1 500 000(2)
Stefan Ruzicka* 1 500 000(2)
Lubomir Visnovsky* 1 200 000(3)
Andrej Sekera* 1 000 000(2)
Milan Lucic 1 000 000(2)
Lauri Korpikoski* 900 000(2)
Sami Lepisto* 750 000(2)
Brian Lee 700 000(1)


Farm Payroll

Zdenek Kutlak* 90 000(3)
Jonas Gustavsson* 85 000(2)
Eero Somervuori* 70 000(2)
Tom Poti 70 000(3)
Jonathan Ferland 70 000(3)
Peter Smrek* 65 000(1)
Jonas Nordqvist* 65 000(3)
Ales Kotalik* 65 000(1)
Shawn Matthias 60 000(2)
Michal Rozsival* 60 000(2)
Denis Arkhipov* 60 000(2)
Kent Huskins 60 000(4)
Radek Dvorak* 60 000(1)
Roman Kukumberg* 50 000(4)
Brad Ference 50 000(2)
Toni Martensson* 50 000(1)
Andrei Zyuzin* 50 000(2)
Matt Cooke 45 000(1)
Ville Nieminen* 45 000(1)
Sheldon Keefe 40 000(2)
Andrei Ivanov* 35 000(1)
Mike Morrison 35 000(2)
Martin Podlesak* 35 000(1)




Cologne

ArenaDark Palace
Capacity22 600
Ticket Price$41,00


Income

Current Funds$81 740 635
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$48 125 000
Farm Payroll$595 500
Prospect Fees$45 000
Coach$700 000
Games Remaining72
Total Game Expenses$687 021
Projected Expenses$49 465 500
Projected Balance$32 275 135

Salary Commitment

Year: 27$48 720 500
Year: 28$18 928 000
Year: 29$11 745 000
Year: 30$5 595 000

Pro Payroll

Wade Redden 10 750 000(1)
Jiri Hudler* 4 295 000(5)
Jochen Hecht* 4 250 000(1)
Evgeni Malkin* 2 650 000(1)
Jaroslav Svoboda* 2 500 000(1)
Nikolai Khabibulin* 2 450 000(2)
Magnus Johansson* 2 000 000(1)
Brad Richardson 1 800 000(1)
Roman Tvrdon* 1 800 000(2)
Julien Sprunger* 1 750 000(3)
Henrik Tallinder* 1 600 000(3)
Matt Niskanen 1 300 000(4)
David Krejci* 1 300 000(3)
Alexander Edler* 1 300 000(1)
Jakub Voracek* 1 230 000(1)
Jani Rita* 1 000 000(2)
Antti Niemi* 850 000(2)
Juraj Kolnik* 850 000(1)
Miroslav Blatak* 750 000(3)
Roman Cervenka* 750 000(3)
Roman Polak* 700 000(1)
Thibaut Monnet* 700 000(2)
Lasse Kukkonen* 600 000(1)
Ned Lukacevic* 500 000(1)
Denis Denisov* 450 000(1)


Farm Payroll

Alexei Kaigorodov* 90 000(2)
Vitaly Atyushov* 82 500(2)
Denis Shvidki* 67 500(1)
Yared Hagos* 65 500(2)
Janne Lahti* 60 000(1)
Evgeny Konstantinov* 50 000(2)
Denis Kulyash* 50 000(1)
Ilya Krikunov* 50 000(2)
Alexander Bumagin* 45 000(2)
Tuomas Nissinen* 35 000(1)




Halifax

ArenaESPN Center
Capacity23 000
Ticket Price$50,00


Income

Current Funds$72 623 574
Home Games Remaining24
Avg. Attendance23 000
Avg. Revenue/Game$2 070 000
Projected Revenue$49 680 000

Expenses

Pro Payroll$63 275 000
Farm Payroll$605 000
Prospect Fees$0 000
Coach$700 000
Games Remaining50
Total Game Expenses$896 944
Projected Expenses$44 847 222
Projected Balance$77 456 352

Salary Commitment

Year: 27$63 880 000
Year: 28$37 250 000
Year: 29$17 730 000
Year: 30$10 000 000

Pro Payroll

Jose Theodore 10 000 000(5)
Jaromir Jagr* 8 000 000(2)
Brad Richards 5 800 000(1)
Jay Bouwmeester 5 500 000(1)
Eric Staal 5 000 000(2)
Dion Phaneuf 4 000 000(1)
Steve Bernier 3 125 000(1)
Shaone Morrisonn 3 000 000(2)
Raffi Torres 3 000 000(1)
Jeremy Colliton 2 500 000(1)
Ian White 2 400 000(3)
Kris Versteeg 2 000 000(3)
Erik Johnson 1 700 000(3)
Colby Armstrong 1 500 000(1)
Guillaume Latendresse 1 500 000(2)
Craig Anderson 900 000(2)
Drew Doughty 850 000(1)
Jared Aulin 600 000(2)
Simon Gamache 500 000(3)
Curtis Sanford 500 000(3)
Andrew Murray 500 000(3)
Freddy Meyer 400 000(2)


Farm Payroll

Patrick Kane 95 000(1)
Daniel Briere 85 000(3)
James Neal 80 000(2)
Chris Conner 65 000(1)
Kevin Dallman 60 000(1)
Claude Giroux 55 000(1)
Kevin Poulin 45 000(3)
Jean-Francois Fortin 40 000(2)
Greg Zanon 40 000(1)
Carl Steen* 40 000(1)




Bratislava

ArenaStastny Memorial
Capacity20 000
Ticket Price$33,00


Income

Current Funds$102 453 229
Home Games Remaining33
Avg. Attendance20 000
Avg. Revenue/Game$1 188 000
Projected Revenue$39 204 000

Expenses

Pro Payroll$48 700 000
Farm Payroll$1 245 000
Prospect Fees$30 000
Coach$500 000
Games Remaining64
Total Game Expenses$701 042
Projected Expenses$44 866 667
Projected Balance$96 790 562

Salary Commitment

Year: 27$49 945 000
Year: 28$40 590 000
Year: 29$35 400 000
Year: 30$22 000 000

Pro Payroll

Martin Brodeur 13 000 000(4)
Markus Naslund* 7 500 000(3)
Paul Statsny* 5 000 000(5)
Jiri Tlusty* 4 000 000(4)
Paul Martin 3 500 000(3)
Evgeny Artyukhin* 2 000 000(1)
Mikhail Kuleshov* 1 500 000(2)
Mike York 1 500 000(1)
Marcel Hossa* 1 200 000(2)
Jim Vandermeer 1 000 000(3)
Ruslan Fedotenko* 1 000 000(1)
Loui Eriksson* 900 000(1)
Ondrej Nemec* 900 000(3)
Nikita Filatov* 850 000(1)
Andrei Medvedev* 750 000(1)
Tomas Mojzis* 750 000(2)
Niklas Grossman* 700 000(1)
Mika Pyorala* 600 000(1)
Zdenek Blatny* 500 000(2)
Jonathan Ericsson* 450 000(2)
Jack Skille 400 000(3)
Tom Wandell* 350 000(2)
Mikko Jokela* 350 000(1)


Farm Payroll

Mikael Tellqvist* 180 000(1)
Pasi Nurminen* 95 000(1)
Aleksey Morozov* 90 000(1)
Vladimir Orszagh* 85 000(1)
Tim Ramholt* 75 000(1)
Ivan Novoseltsev* 70 000(1)
Fabian Brunnstrom* 70 000(1)
Blair Betts* 70 000(2)
Kim Johnsson* 60 000(2)
Rob Davison* 60 000(2)
Ryan Bayda 60 000(3)
Yuri Trubachev* 50 000(2)
Marcus Nilson* 50 000(2)
Petr Vrana* 40 000(1)
Niko Kapanen* 40 000(2)
Chris Drury 40 000(2)
Vili Sopanen* 40 000(3)
Yuri Alexandrov* 35 000(2)
Michel Riesen* 35 000(2)