PFHL Team Finances

Financial Report

(As of Sunday, Sep 20 2009)

Brandon Ic

ArenaThe Ice Vault
Capacity21,000
Ticket Price$40.00


Income

Current Funds$108,849,025
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,234,200
Farm Payroll$3,006,500
Prospect Fees$48,655
Coach$500,000
Games Remaining82
Total Game Expenses$887,675
Projected Expenses$72,789,355
Projected Balance$36,059,670

Salary Commitment

Year: 11$57,249,700
Year: 12$22,374,000
Year: 13$12,720,000
Year: 14$3,670,000

Pro Payroll

Scott Niedermayer 6,750,000(0)
Ed Jovanovski 6,500,000(1)
Sheldon Souray 6,250,000(1)
Mike Fisher 6,000,000(1)
Martin Havlat 6,000,000(0)
Alex Tanguay 5,375,000(3)
Mike Ribeiro 5,000,000(2)
Ilya Bryzgalov 4,000,000(1)
Robert Lang 4,000,000(1)
Chris Phillips 3,500,000(3)
Teemu Selanne 3,250,000(2)
Steve Sullivan 3,200,000(4)
Chris Mason 3,000,000(1)
Steve Reinprecht 2,000,000(1)
Travis Zajac 984,200(1)
Enver Lisin 850,000(0)
Matt Smaby 825,000(2)
Greg Zanon 750,000(0)
David Booth 675,000(1)
Mikkel Boedker 325,000(4)


Farm Payroll

Robyn Regehr 460,000(1)
Radim Vrbata 300,000(1)
Bryce Salvador 290,000(0)
P.J. Axelsson 185,000(1)
Kurt Sauer 175,000(1)
Petr Prucha 160,000(2)
Matthew Lombardi 155,000(2)
Andrew Ference 134,000(0)
Scottie Upshall 125,000(3)
Fredrik Sjostrom 84,000(1)
Mikael Tellqvist 80,000(0)
Alexandre Picard 78,750(1)
Eric Fehr 73,500(0)
Brian Boucher 65,000(1)
Keith Yandle 63,500(0)
Michael Leighton 60,000(1)
Nigel Dawes 58,750(1)
Joel Perrault 55,000(2)
Alexandre Giroux 55,000(4)
Antti Pihlstrom 53,000(2)
Mike Iggulden 52,500(2)
John Zeiler 52,500(2)
Daniel Winnik 51,000(2)
Joakim Lindstrom 50,000(3)
Al Montoya 35,000(4)
Kevin Porter 30,000(4)
Brent Krahn 25,000(4)




Portage La

ArenaThe Cave
Capacity21,000
Ticket Price$45.00


Income

Current Funds$100,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$58,300,000
Farm Payroll$1,711,170
Prospect Fees$21,500
Coach$500,000
Games Remaining82
Total Game Expenses$738,203
Projected Expenses$60,532,670
Projected Balance$39,467,330

Salary Commitment

Year: 11$32,779,670
Year: 12$18,293,670
Year: 13$12,617,670
Year: 14$5,532,670

Pro Payroll

Daniel Briere 8,000,000(0)
Martin Brodeur 5,200,000(0)
Manny Fernandez 4,750,000(2)
Corey Perry 4,500,000(3)
John-Michael Liles 3,700,000(1)
Derek Roy 3,500,000(1)
Fredrik Modin 3,500,000(0)
Toni Lydman 3,150,000(0)
Bryan Allen 3,000,000(1)
Matt Cullen 2,800,000(0)
Zach Parise 2,500,000(3)
Fedor Tyutin 2,250,000(4)
Nik Antropov 2,150,000(0)
Denis Gauthier 2,000,000(4)
Tomas Plekanec 1,800,000(1)
Ethan Moreau 1,750,000(0)
Mark Recchi 1,250,000(1)
Blake Wheeler 875,000(4)
Guillaume Latendresse 850,000(1)
Matt Hunwick 775,000(2)


Farm Payroll

Alex Pietrangelo 327,670(4)
Andrew Brunette 250,000(0)
Jamal Mayers 140,000(0)
Kyle Wellwood 99,750(1)
David Bolland 88,750(1)
Daniel Carcillo 85,000(1)
Mikhail Grabovski 85,000(3)
Peter Budaj 80,000(0)
Gilbert Brule 76,500(0)
Shane Hnidy 76,000(2)
Jaroslav Halak 75,000(2)
Ty Conklin 75,000(0)
Doug Murray 60,000(0)
David Moss 57,500(1)
David Jones 55,000(1)
Yann Danis 50,000(4)
Brandon Sutter 30,000(4)




Thompson

ArenaThe Swashbuckler
Capacity21,000
Ticket Price$38.00


Income

Current Funds$149,413,137
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$64,665,000
Farm Payroll$2,136,000
Prospect Fees$31,400
Coach$500,000
Games Remaining82
Total Game Expenses$821,127
Projected Expenses$67,332,400
Projected Balance$82,080,737

Salary Commitment

Year: 11$43,003,500
Year: 12$19,059,750
Year: 13$2,860,000
Year: 14$562,500

Pro Payroll

Marian Gaborik 7,500,000(0)
Marian Hossa 7,450,000(0)
Roberto Luongo 7,000,000(1)
Sergei Gonchar 6,000,000(1)
Scott Hartnell 4,700,000(2)
Ryan Getzlaf 4,500,000(2)
Mike Commodore 4,300,000(0)
Rod Brind'Amour 4,000,000(0)
Tom Gilbert 3,500,000(1)
Patrick Sharp 3,300,000(1)
Nikolai Zherdev 3,250,000(2)
Brent Burns 3,000,000(2)
Ruslan Fedotenko 2,250,000(3)
Braydon Coburn 1,200,000(1)
Devin Setoguchi 850,000(1)
Anze Kopitar 765,000(1)
Johnny Oduya 600,000(2)
Steve Mason 500,000(4)


Farm Payroll

Sergei Zubov 535,000(1)
Manny Legace 250,000(1)
Trevor Daley 210,000(0)
Samuel Pahlsson 140,000(0)
Kyle Turris 87,500(1)
Jiri Tlusty 85,000(1)
Jack Skille 85,000(0)
Ondrej Pavelec 85,000(1)
Andrew Cogliano 85,000(1)
Ryan Callahan 60,000(0)
Tomas Kopecky 52,500(0)
Clarke MacArthur 52,250(1)
Marc Methot 52,250(2)
Liam Reddox 51,500(1)
Curtis McElhinney 50,000(1)
Frans Nielsen 50,000(2)
Kyle Cumiskey 47,500(1)
Ben Guite 47,500(2)
Roman Polak 47,500(3)
Nathan McIver 35,000(4)
Artem Anisimov 27,500(4)




Winnipeg

ArenaCoors Lite Beer Gardens
Capacity21,000
Ticket Price$35.00


Income

Current Funds$100,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,907,900
Farm Payroll$3,032,300
Prospect Fees$83,050
Coach$500,000
Games Remaining82
Total Game Expenses$701,503
Projected Expenses$57,523,250
Projected Balance$42,476,750

Salary Commitment

Year: 11$51,677,700
Year: 12$30,508,200
Year: 13$9,227,800
Year: 14$5,853,300

Pro Payroll

Miikka Kiprusoff 8,500,000(1)
Thomas Vanek 8,000,000(2)
Brian Campbell 7,142,900(2)
Jeff Carter 4,500,000(4)
Brooks Orpik 3,750,000(1)
Joe Corvo 2,750,000(1)
Keith Ballard 2,500,000(2)
Sergei Samsonov 2,300,000(0)
Dan Hamhuis 2,250,000(2)
Tomas Holmstrom 2,250,000(1)
Alexei Ponikarovsky 2,240,000(1)
Radek Dvorak 1,600,000(0)
Curtis Glencross 1,200,000(3)
Colby Armstrong 1,200,000(2)
Mikael Samuelsson 1,200,000(3)
Chris Campoli 625,000(4)
Maxim Lapierre 575,000(1)
Jeremy Williams 500,000(3)
Joey MacDonald 500,000(1)
Michael Frolik 325,000(4)


Farm Payroll

Martin Gerber 370,000(0)
Jonathan Cheechoo 300,000(3)
Brendan Morrison 275,000(0)
Brent Sopel 250,000(0)
Darcy Tucker 220,000(0)
Daniel Tjarnqvist 162,500(4)
Taylor Pyatt 157,500(0)
Jordin Tootoo 97,500(1)
Tom Kostopoulos 90,000(0)
Jack Hillen 87,500(2)
Jeff Woywitka 72,500(1)
Ryan O'Byrne 70,000(4)
Steven Wagner 63,500(3)
Darren Helm 63,000(1)
Jeremy Colliton 60,500(1)
Lukas Kaspar 60,000(1)
Theo Peckham 56,000(3)
Jonathan Quick 55,000(3)
Ryan Carter 52,500(1)
Cody Bass 51,000(1)
Matt D'Agostini 50,800(4)
Patrick Kaleta 50,000(2)
Gregory Stewart 50,000(2)
Martin St. Pierre 50,000(1)
Colin Fraser 50,000(1)
Barry Tallackson 47,500(1)
Wes O'Neill 35,000(4)
Justin Pogge 30,000(4)
Kenndal McArdle 27,500(4)
Kris Chucko 27,500(4)




Moose Jaw

ArenaVW Rink
Capacity21,000
Ticket Price$50.00


Income

Current Funds$159,197,916
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$80,841,700
Farm Payroll$4,110,410
Prospect Fees$89,067
Coach$500,000
Games Remaining82
Total Game Expenses$1,043,185
Projected Expenses$85,541,177
Projected Balance$73,656,739

Salary Commitment

Year: 11$68,942,910
Year: 12$62,623,920
Year: 13$52,566,920
Year: 14$32,870,000

Pro Payroll

Joe Thornton 7,200,000(4)
Jarome Iginla 7,000,000(3)
Dan Boyle 6,666,700(0)
Patrick Marleau 6,300,000(4)
Brian Rafalski 6,000,000(0)
Joe Sakic 6,000,000(1)
Jean-Sebastien Giguere5,500,000(4)
Simon Gagne 5,250,000(2)
Kristian Huselius 4,750,000(4)
Brian Gionta 4,000,000(3)
Brent Seabrook 3,500,000(3)
Nathan Horton 3,500,000(4)
Brendan Witt 3,000,000(2)
Stephen Weiss 2,500,000(0)
David Backes 2,500,000(4)
Andrej Meszaros 2,500,000(3)
Mike Komisarek 1,900,000(4)
Zbynek Michalek 1,400,000(3)
Sean Bergenheim 800,000(2)
Pekka Rinne 575,000(4)


Farm Payroll

Jose Theodore 450,000(0)
Vesa Toskala 400,000(2)
Mike Comrie 400,000(3)
Justin Williams 350,000(3)
Mike Van Ryn 335,000(0)
Steve Bernier 250,000(4)
Chuck Kobasew 200,000(4)
Antti Miettinen 200,000(2)
Eric Belanger 175,000(2)
Garnet Exelby 140,000(3)
Antero Niittymaki 137,500(3)
Mathieu Garon 100,000(2)
Marek Schwarz 98,420(3)
Ladislav Smid 95,240(1)
Sam Gagner 87,500(4)
Ryan Parent 85,000(1)
Mike Lundin 73,750(1)
David Hale 67,500(2)
Sami Lepisto 67,500(3)
Jeff Schultz 65,000(1)
Ryan Potulny 64,500(2)
Brad Richardson 57,500(0)
Sergei Kostitsyn 55,000(3)
Tobias Stephan 48,500(3)
Andrew Ebbett 47,500(4)
Jamie McGinn 30,000(4)
Cory Schneider 30,000(4)




Prince Alb

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


Income

Current Funds$125,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$8,157,100
Prospect Fees$78,515
Coach$500,000
Games Remaining82
Total Game Expenses$106,532
Projected Expenses$8,735,615
Projected Balance$116,264,385

Salary Commitment

Year: 11$4,655,850
Year: 12$2,465,100
Year: 13$436,700
Year: 14$84,200

Pro Payroll



Farm Payroll

Wade Redden 800,000(0)
Paul Kariya 600,000(2)
Olli Jokinen 525,000(0)
Markus Naslund 500,000(1)
Saku Koivu 475,000(0)
Jason Blake 450,000(0)
Pavol Demitra 400,000(1)
Sami Salo 375,000(2)
Mattias Ohlund 350,000(0)
Jaroslav Spacek 330,000(1)
Niklas Hagman 300,000(3)
Pascal Leclaire 300,000(2)
Petr Sykora 250,000(0)
Jeff Halpern 200,000(0)
Alexander Steen 170,000(2)
Carlo Colaiacovo 140,000(2)
Michael Peca 131,500(0)
Chris Gratton 125,000(1)
Lukas Krajicek 110,000(1)
Ryan Johnson 110,000(2)
Mark Stuart 110,000(0)
Shane O'Brien 102,500(1)
Milan Jurcina 91,250(1)
Dominic Moore 90,000(0)
Dan Fritsche 87,500(1)
Benoit Pouliot 85,000(1)
Brendan Shanahan 80,000(1)
Marcel Goc 77,500(1)
Richard Park 70,000(1)
Dustin Boyd 67,500(0)
Ilya Zubov 66,000(1)
Nick Foligno 66,000(1)
Niklas Hjalmarsson 64,400(2)
Ryan Shannon 60,500(2)
Danny Syvret 54,200(4)
Drew Miller 52,500(3)
Jesse Winchester 52,500(2)
Nathan McIver 52,500(2)
Alexandre Burrows 52,500(2)
Rick Rypien 52,250(0)
Casey Borer 51,000(2)
Krystofer Kolanos 30,000(4)




Regina

ArenaThe Fortress
Capacity21,000
Ticket Price$50.00


Income

Current Funds$100,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$67,094,200
Farm Payroll$2,642,000
Prospect Fees$72,650
Coach$500,000
Games Remaining82
Total Game Expenses$857,425
Projected Expenses$70,308,850
Projected Balance$29,691,150

Salary Commitment

Year: 11$23,261,450
Year: 12$13,661,450
Year: 13$2,275,000
Year: 14$325,000

Pro Payroll

Kimmo Timonen 8,000,000(0)
Lubomir Visnovsky 7,000,000(0)
Mats Sundin 7,000,000(0)
Nikolai Khabibulin 6,750,000(0)
Chris Pronger 6,250,000(1)
Ron Hainsey 4,500,000(2)
Jay McKee 4,000,000(2)
Adrian Aucoin 4,000,000(0)
Vyacheslav Kozlov 3,850,000(0)
Marco Sturm 3,500,000(0)
Mike Knuble 2,800,000(0)
Hal Gill 2,100,000(1)
Paul Mara 1,950,000(3)
Jiri Hudler 1,150,000(2)
Craig Conroy 1,100,000(0)
Evgeni Malkin 984,200(2)
Blake Comeau 735,000(0)
Boyd Devereaux 600,000(1)
Scott Clemmensen 500,000(0)
Zach Bogosian 325,000(4)


Farm Payroll

Brian Rolston 525,000(1)
Marc-Andre Fleury 350,000(2)
Sean Avery 350,000(0)
Nick Boynton 295,000(2)
Scott Walker 250,000(0)
Martin Skoula 190,000(0)
Kris Draper 185,000(0)
Pascal Dupuis 140,000(0)
Boyd Gordon 72,500(0)
Stephen Valiquette 72,500(1)
Pascal Pelletier 55,000(2)
Jerred Smithson 52,500(1)
Cody McLeod 52,250(2)
Cody McCormick 52,250(0)




Saskatoon

ArenaThe Cat House
Capacity21,000
Ticket Price$35.00


Income

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

Expenses

Pro Payroll$56,017,500
Farm Payroll$2,922,000
Prospect Fees$43,500
Coach$500,000
Games Remaining82
Total Game Expenses$725,402
Projected Expenses$59,483,000
Projected Balance$60,517,000

Salary Commitment

Year: 11$38,863,700
Year: 12$27,462,500
Year: 13$7,390,000
Year: 14$3,325,000

Pro Payroll

Henrik Lundqvist 7,750,000(2)
Chris Drury 7,100,000(0)
Paul Martin 4,000,000(2)
Michael Ryder 4,000,000(2)
Daniel Sedin 3,575,000(3)
Willie Mitchell 3,500,000(2)
Martin Erat 3,500,000(0)
Andy McDonald 3,333,300(0)
Milan Michalek 3,000,000(1)
Jamie Langenbrunner 2,800,000(4)
Aaron Ward 2,500,000(0)
Matthew Stajan 1,750,000(1)
Joe Pavelski 1,550,000(0)
Denis Grebeshkov 1,500,000(1)
Rene Bourque 1,300,000(0)
Drew Stafford 984,200(1)
Mike Smith 950,000(1)
Claude Giroux 850,000(1)
Kristopher Letang 685,000(1)
Kyle Quincey 500,000(0)
Kris Versteeg 490,000(3)
Luke Schenn 400,000(4)


Farm Payroll

Jochen Hecht 380,000(1)
Nick Schultz 320,000(2)
Mark Eaton 200,000(1)
Valtteri Filppula 200,000(2)
Jason Chimera 187,500(1)
Andrew Ladd 145,000(0)
Jonas Hiller 130,000(2)
Lasse Kukkonen 90,000(1)
David Perron 87,500(2)
Chad LaRose 87,500(0)
Teddy Purcell 85,000(1)
Tuukka Rask 85,000(2)
Bryan Little 85,000(1)
Brian Lee 85,000(1)
Tobias Enstrom 75,000(1)
Gregory Campbell 72,500(1)
Maxime Talbot 70,000(1)
Thomas Pock 68,500(1)
Justin Abdelkader 66,000(1)
Jimmy Howard 60,000(1)
Andy Greene 60,000(0)
Jonathan Ericsson 55,000(1)
Chris Bourque 52,500(1)
David Steckel 50,000(1)
Karl Alzner 37,500(4)
Ivan Vishnevskiy 30,000(4)
Brett Sutter 30,000(4)
Boyd Kane 27,500(4)




Edmonton

ArenaNorthlands Colliseum
Capacity21,000
Ticket Price$44.00


Income

Current Funds$100,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$68,172,100
Farm Payroll$1,178,930
Prospect Fees$24,250
Coach$500,000
Games Remaining82
Total Game Expenses$852,138
Projected Expenses$69,875,280
Projected Balance$30,124,720

Salary Commitment

Year: 11$49,985,130
Year: 12$16,645,000
Year: 13$675,000
Year: 14$675,000

Pro Payroll

Ilya Kovalchuk 7,500,000(2)
Nicklas Lidstrom 7,450,000(1)
Vincent Lecavalier 7,166,700(1)
Daniel Alfredsson 5,465,400(1)
Marc Savard 5,000,000(1)
Alex Kovalev 4,500,000(0)
Brenden Morrow 4,100,000(1)
Brad Stuart 3,750,000(2)
Brett Clark 3,500,000(0)
Kari Lehtonen 3,000,000(0)
Filip Kuba 3,000,000(2)
Barret Jackman 2,500,000(0)
Daniel Cleary 2,500,000(0)
Trent Hunter 2,000,000(0)
Todd Bertuzzi 1,950,000(1)
Ryane Clowe 1,600,000(2)
Radek Martinek 1,200,000(0)
Carey Price 850,000(1)
Marc Staal 765,000(1)
T.J. Oshie 375,000(4)


Farm Payroll

Robert Nilsson 150,000(1)
Marty Reasoner 100,000(0)
Alex Goligoski 89,530(1)
Cory Murphy 87,500(1)
Josh Harding 75,000(1)
Ville Koistinen 70,000(2)
Mason Raymond 68,500(1)
Andrej Sekera 65,900(0)
Robbie Schremp 65,000(1)
Kris Russell 57,500(1)
Kevin Klein 50,000(2)
Michal Repik 37,500(4)
Fabian Brunnstrom 37,500(4)
James Neal 37,500(4)
Matt Halischuk 35,000(4)
Jakub Voracek 32,500(4)
Nikolai Kulemin 32,500(4)
Wayne Simmonds 32,500(4)
Maxim Mayorov 27,500(4)
Mikael Backlund 27,500(4)




Fort McMur

ArenaNorthern Lights Ice Palace
Capacity21,000
Ticket Price$40.00


Income

Current Funds$100,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$49,166,000
Farm Payroll$2,647,850
Prospect Fees$74,602
Coach$500,000
Games Remaining82
Total Game Expenses$638,884
Projected Expenses$52,388,452
Projected Balance$47,611,548

Salary Commitment

Year: 11$44,883,850
Year: 12$9,557,850
Year: 13$1,907,500
Year: 14$1,057,500

Pro Payroll

Kim Johnsson 5,250,000(1)
Bill Guerin 4,500,000(1)
Jarret Stoll 4,100,000(0)
Martin Biron 3,500,000(1)
Tom Poti 3,500,000(1)
Miroslav Satan 3,500,000(1)
Cory Sarich 3,400,000(1)
Dwayne Roloson 3,000,000(1)
Dustin Byfuglien 3,000,000(2)
Mike Modano 2,250,000(1)
Jussi Jokinen 1,875,000(1)
Doug Weight 1,750,000(0)
Marc-Andre Bergeron 1,691,000(1)
Duncan Keith 1,600,000(2)
Loui Eriksson 1,500,000(2)
Matt Greene 1,250,000(1)
Matt Cooke 1,200,000(2)
Drew Doughty 875,000(4)
Nicklas Backstrom 850,000(3)
Freddy Meyer 575,000(1)


Farm Payroll

Rick DiPietro 450,000(0)
Matt Carle 295,000(1)
John Madden 293,850(2)
Henrik Tallinder 290,000(0)
Bobby Holik 250,000(0)
Michel Ouellet 130,000(1)
Patrick Eaves 110,000(1)
Fredrik Norrena 90,000(0)
Niklas Grossman 90,000(1)
Viktor Tikhonov 87,500(4)
Jiri Novotny 80,000(1)
Troy Brouwer 70,000(1)
Kamil Kreps 56,500(2)
Tyler Kennedy 55,000(1)
Brandon Crombeen 55,000(1)
Aaron Johnson 52,500(1)
Chris Conner 50,000(1)
Rich Peverley 47,500(1)
Simeon Varlamov 35,000(4)
Patric Hornqvist 30,000(4)
Riku Helenius 30,000(4)




Lloydminst

ArenaThe Den
Capacity21,000
Ticket Price$51.00


Income

Current Funds$334,218,120
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,660,600
Farm Payroll$1,992,250
Prospect Fees$30,450
Coach$500,000
Games Remaining82
Total Game Expenses$880,284
Projected Expenses$72,183,300
Projected Balance$262,034,820

Salary Commitment

Year: 11$66,741,850
Year: 12$43,768,750
Year: 13$16,940,000
Year: 14$440,000

Pro Payroll

Alexander Ovechkin 9,000,000(2)
Sidney Crosby 9,000,000(2)
Dion Phaneuf 7,000,000(1)
Rick Nash 6,500,000(3)
Mike Richards 5,400,000(1)
Kevin Bieksa 4,250,000(1)
Jere Lehtinen 4,100,000(0)
Ryan Miller 3,500,000(3)
Ryan Suter 3,500,000(3)
Dennis Wideman 3,250,000(2)
Niklas Kronwall 3,000,000(3)
Henrik Zetterberg 2,900,000(2)
Cam Ward 2,500,000(1)
Jason Pominville 1,375,000(2)
Anton Babchuk 900,600(1)
Bobby Ryan 850,000(1)
Derick Brassard 850,000(1)
David Krejci 825,000(2)
Milan Lucic 585,000(1)
Steven Stamkos 375,000(4)


Farm Payroll

Jason Smith 260,000(0)
Randy Jones 250,000(1)
Niclas Wallin 172,500(0)
Aaron Voros 120,000(1)
Ian Laperriere 115,000(0)
Glen Metropolit 100,000(0)
Vernon Fiddler 90,000(1)
Stephane Veilleux 86,250(2)
Kyle Chipchura 86,000(0)
Jason Labarbera 85,000(2)
Ryan Craig 77,500(0)
Erik Christensen 75,000(2)
Adam Burish 70,000(1)
Andy Hilbert 70,000(2)
Brett Lebda 65,000(2)
Zack Stortini 60,000(1)
Yan Stastny 50,000(2)
Nicklas Bergfors 47,500(1)
Derek Meech 47,500(2)
Max Pacioretty 32,500(4)
Joshua Bailey 32,500(4)




Red Deer

ArenaThe Cove
Capacity21,000
Ticket Price$40.00


Income

Current Funds$100,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,410,000
Farm Payroll$1,957,500
Prospect Fees$31,450
Coach$500,000
Games Remaining82
Total Game Expenses$803,646
Projected Expenses$65,898,950
Projected Balance$34,101,050

Salary Commitment

Year: 11$41,156,500
Year: 12$16,704,000
Year: 13$3,142,500
Year: 14$3,142,500

Pro Payroll

Dany Heatley 10,000,000(2)
Scott Gomez 8,000,000(0)
Martin St. Louis 5,000,000(1)
Pavel Kubina 5,000,000(0)
Jason Arnott 4,500,000(1)
Cory Stillman 3,600,000(1)
Henrik Sedin 3,575,000(1)
Tim Connolly 3,500,000(0)
Chris Kunitz 3,500,000(2)
Colin White 3,000,000(0)
Christian Ehrhoff 2,750,000(4)
Rob Niedermayer 2,000,000(0)
Chris Osgood 1,700,000(1)
Francois Beauchemin 1,650,000(1)
Stephane Robidas 1,500,000(1)
Steve Eminger 1,200,000(0)
Johan Franzen 1,150,000(1)
Brent Johnson 825,000(1)
Matt Niskanen 635,000(1)
Chris Stewart 325,000(4)


Farm Payroll

Patrice Bergeron 500,000(0)
Niclas Havelid 290,000(0)
Antoine Vermette 252,500(0)
Christopher Higgins 190,000(0)
Kurtis Foster 102,500(0)
Boris Valabik 92,500(1)
Dan Paille 90,000(1)
Martin Hanzal 85,000(1)
Marc-Edouard Vlasic 73,500(0)
Anton Stralman 61,500(2)
Dany Sabourin 52,500(0)
Kyle Brodziak 50,000(0)
Jason Jaffray 50,000(1)
Ty Wishart 35,000(4)
Oscar Moller 32,500(4)




Calgary

ArenaForum
Capacity21,000
Ticket Price$40.00


Income

Current Funds$100,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$73,925,000
Farm Payroll$2,442,250
Prospect Fees$32,650
Coach$500,000
Games Remaining82
Total Game Expenses$937,804
Projected Expenses$76,899,900
Projected Balance$23,100,100

Salary Commitment

Year: 11$46,652,500
Year: 12$13,100,000
Year: 13$7,800,000
Year: 14$0,000

Pro Payroll

Brad Richards 7,800,000(3)
Ryan Malone 6,000,000(1)
David Legwand 5,500,000(0)
Tomas Vokoun 5,500,000(0)
Daymond Langkow 5,000,000(0)
Rob Blake 5,000,000(1)
Jay Bouwmeester 4,875,000(2)
Keith Tkachuk 4,500,000(0)
Erik Cole 4,000,000(1)
Joni Pitkanen 3,500,000(1)
Vaclav Prospal 3,500,000(0)
Joffrey Lupul 2,900,000(1)
Steve Staios 2,900,000(1)
Lee Stempniak 2,500,000(0)
Philippe Boucher 2,500,000(1)
Ales Kotalik 2,500,000(0)
Brooks Laich 1,700,000(1)
Andrew Alberts 1,400,000(1)
Steve Ott 1,350,000(1)
Alexander Auld 1,000,000(1)


Farm Payroll

Cristobal Huet 562,500(0)
Dustin Penner 425,000(2)
Dainius Zubrus 340,000(1)
Shaone Morrisonn 197,500(1)
Francis Bouillon 187,500(1)
Brad Lukowich 165,000(1)
Josh Gorges 100,000(0)
Petteri Nokelainen 80,000(1)
Jim Slater 80,000(1)
Nathan Paetsch 80,000(1)
Marc Denis 60,000(1)
Vladimir Sobotka 57,500(1)
Jeff Tambellini 55,000(1)
Bruno Gervais 52,250(0)




Lethbridge

ArenaHawks Nest
Capacity21,000
Ticket Price$45.00


Income

Current Funds$133,988,463
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$60,725,000
Farm Payroll$2,196,290
Prospect Fees$66,469
Coach$500,000
Games Remaining82
Total Game Expenses$774,241
Projected Expenses$63,487,759
Projected Balance$70,500,704

Salary Commitment

Year: 11$51,193,790
Year: 12$26,860,420
Year: 13$6,597,500
Year: 14$672,500

Pro Payroll

Zdeno Chara 7,500,000(0)
Pavel Datsyuk 6,700,000(2)
Bryan McCabe 6,150,000(1)
Shane Doan 4,550,000(2)
Shea Weber 4,500,000(1)
Tomas Kaberle 4,250,000(2)
Alexander Semin 4,200,000(3)
Michal Handzus 4,000,000(1)
Mike Cammalleri 3,600,000(1)
Shawn Horcoff 3,600,000(0)
Niklas Backstrom 3,100,000(1)
Jan Hejda 2,000,000(1)
Tim Thomas 1,100,000(2)
Paul Ranger 950,000(2)
Patrick Kane 875,000(3)
Phil Kessel 850,000(3)
Jonathan Toews 850,000(2)
Jordan Staal 850,000(2)
Nikita Filatov 550,000(4)
Alexander Edler 550,000(2)


Farm Payroll

Scott Hannan 450,000(1)
Maxim Afinogenov 350,000(1)
Mike Sillinger 230,000(0)
Jason Williams 220,000(0)
Mike Grier 177,500(0)
Cameron Barker 98,420(2)
Kyle Okposo 85,000(2)
Shawn Matthias 77,000(2)
Brian Boyle 75,000(2)
Rob Scuderi 72,500(1)
Karri Ramo 72,500(2)
Cal Clutterbuck 55,750(1)
Mike Weber 55,120(1)
Brett Sterling 55,000(2)
Patrik Berglund 32,500(4)
Nathan Gerbe 30,000(4)
Andreas Nodl 30,000(4)
Ben Bishop 30,000(4)




Medicine H

ArenaThe Hunting Ground Arena
Capacity21,000
Ticket Price$45.00


Income

Current Funds$100,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$76,725,000
Farm Payroll$2,849,770
Prospect Fees$38,500
Coach$500,000
Games Remaining82
Total Game Expenses$976,991
Projected Expenses$80,113,270
Projected Balance$19,886,730

Salary Commitment

Year: 11$54,224,770
Year: 12$16,352,500
Year: 13$207,500
Year: 14$127,500

Pro Payroll

Ryan Smyth 7,250,000(1)
Michal Rozsival 7,000,000(2)
Mike Green 6,000,000(1)
Mathieu Schneider 5,750,000(1)
Marty Turco 5,700,000(0)
Roman Hamrlik 5,500,000(0)
Eric Staal 5,000,000(2)
Eric Brewer 4,500,000(0)
Mark Streit 4,100,000(1)
Ray Whitney 3,550,000(1)
Jeff Finger 3,500,000(0)
Mikko Koivu 3,300,000(1)
Owen Nolan 2,750,000(2)
Viktor Kozlov 2,500,000(0)
Brad Boyes 2,500,000(1)
Todd White 2,350,000(0)
Tuomo Ruutu 2,250,000(1)
Ryan Kesler 1,750,000(1)
James Wisniewski 900,000(2)
Craig Anderson 575,000(1)


Farm Payroll

Chris Kelly 250,000(0)
Jay Pandolfo 250,000(0)
Raffi Torres 240,000(0)
Dmitri Kalinin 210,000(0)
Tim Gleason 200,000(0)
Paul Gaustad 170,000(2)
Rostislav Olesz 170,000(2)
Dan Ellis 150,000(1)
Daniel Girardi 150,000(0)
Jay McClement 95,000(1)
James Sheppard 85,000(1)
Ian White 85,000(2)
David Clarkson 80,000(3)
Brian Elliott 75,770(1)
Tomas Fleischmann 72,500(1)
Erik Ersberg 70,000(2)
Matt Lashoff 68,500(1)
Mark Fistric 65,000(1)
Kent Huskins 65,000(1)
Brandon Dubinsky 63,500(1)
Jared Boll 57,000(1)
Jannik Hansen 50,000(1)
Taylor Chorney 35,000(4)
Trevor Lewis 32,500(4)
Luca Sbisa 30,000(4)
Eric Nystrom 30,000(4)




Swift Curr

ArenaChambly Fort
Capacity21,000
Ticket Price$40.00


Income

Current Funds$100,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$68,910,000
Farm Payroll$2,231,620
Prospect Fees$34,750
Coach$500,000
Games Remaining82
Total Game Expenses$874,102
Projected Expenses$71,676,370
Projected Balance$28,323,630

Salary Commitment

Year: 11$60,851,620
Year: 12$18,937,500
Year: 13$7,842,500
Year: 14$7,595,000

Pro Payroll

Jason Spezza 8,000,000(1)
Patrik Elias 6,000,000(1)
Andrei Markov 5,750,000(1)
Evgeni Nabokov 5,500,000(1)
Milan Hejduk 4,000,000(1)
Patrick O'Sullivan 4,000,000(4)
Derek Morris 3,950,000(0)
Ales Hemsky 3,600,000(0)
Alexander Frolov 3,500,000(4)
Marek Zidlicky 3,500,000(2)
Andrei Kostitsyn 3,250,000(2)
R.J. Umberger 3,000,000(1)
Ryan Whitney 3,000,000(1)
Dustin Brown 2,600,000(2)
Wojtek Wolski 2,500,000(1)
Anton Volchenkov 2,200,000(0)
Rostislav Klesla 1,650,000(1)
Dennis Seidenberg 1,200,000(1)
Johan Hedberg 1,000,000(2)
Paul Stastny 710,000(1)


Farm Payroll

Pierre-Marc Bouchard 335,000(0)
Tom Preissing 275,000(2)
Marek Svatos 175,000(3)
Jordan Leopold 150,000(2)
Steve Begin 130,000(0)
Jack Johnson 85,000(2)
Peter Mueller 85,000(1)
Andrew Raycroft 80,000(2)
Alexandre R. Picard 75,000(0)
Alexander Nikulin 72,500(1)
Marc-Antoine Pouliot 72,500(3)
T.J. Hensick 68,500(1)
Steve Downie 58,500(1)
Marc-Andre Gragnani 55,120(1)
Ryan Stone 55,000(1)
Jordan LaVallee 55,000(2)
Luca Caputi 55,000(1)
Anthony Stewart 52,250(1)
Matt Moulson 52,250(1)
Josh Hennessy 50,000(1)
Brandon Bochenski 50,000(2)
Johnny Boychuk 50,000(2)
Ville Leino 37,500(4)
Yannick Weber 30,000(4)
Zach Boychuk 27,500(4)




Churchill

Arena
Capacity21,000
Ticket Price$30.00


Income

Current Funds$130,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$130,000,000

Salary Commitment

Year: 11$0,000
Year: 12$0,000
Year: 13$0,000
Year: 14$0,000

Pro Payroll



Farm Payroll




Flin Flon

Arena
Capacity21,000
Ticket Price$30.00


Income

Current Funds$100,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$100,000,000

Salary Commitment

Year: 11$0,000
Year: 12$0,000
Year: 13$0,000
Year: 14$0,000

Pro Payroll



Farm Payroll




Jasper

Arena
Capacity21,000
Ticket Price$30.00


Income

Current Funds$100,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$100,000,000

Salary Commitment

Year: 11$0,000
Year: 12$0,000
Year: 13$0,000
Year: 14$0,000

Pro Payroll



Farm Payroll




Banff

Arena
Capacity21,000
Ticket Price$30.00


Income

Current Funds$100,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$100,000,000

Salary Commitment

Year: 11$0,000
Year: 12$0,000
Year: 13$0,000
Year: 14$0,000

Pro Payroll



Farm Payroll




Hosted by www.Geocities.ws

1