Financial Report

(As of mercredi, avr 10 2024)

New Jersey

ArenaContinental Airlines Arena
Capacity16 040
Ticket Price$36,00


Income

Current Funds$0 000
Home Games Remaining35
Avg. Attendance16 040
Avg. Revenue/Game$57 744
Projected Revenue$2 021 040

Expenses

Pro Payroll$57 340 000
Farm Payroll$1 850 000
Prospect Fees$0 000
Coach$900 000
Games Remaining71
Total Game Expenses$732 805
Projected Expenses$52 029 146
Projected Balance-$50 008 106

Salary Commitment

Year: 2010$59 190 000
Year: 2011$40 077 000
Year: 2012$31 572 000
Year: 2013$23 940 000

Pro Payroll

Sean Couturier 7 500 000(1)
Teuvo Teravainen 7 000 000(6)
Morgan Rielly 6 500 000(3)
Juuse Saros 5 650 000(6)
Nikita Zadorov 5 500 000(4)
Anthony Deangelo 5 500 000(5)
Kevin Fiala 4 500 000(1)
Jordan Greenway 2 750 000(2)
Reid Boucher 1 650 000(1)
Adam Wilcox 1 500 000(1)
James DeHaas 1 250 000(1)
Lucas Wallmark 1 250 000(2)
Austin Watson 1 000 000(1)
Adam Gaudette 1 000 000(2)
Jordan Kyrou 900 000(2)
John Hayden 850 000(2)
Matthew Phillips 780 000(2)
Tyler Benson 750 000(3)
Stanislav Demin 530 000(1)
Chase Priskie 500 000(1)
Clayton Phillips 480 000(2)


Farm Payroll

Steve Michalek 145 000(1)
Axel Holmstrom 130 000(3)
Andrei Mironov 100 000(3)
Adam Gilmour 90 000(1)
Rourke Chartier 87 000(3)
Xavier Bouchard 86 000(1)
Calle Jarnkrok 80 000(2)
Bobby Farnham 80 000(1)
Blake Hillman 80 000(4)
Mat Robinson 77 000(2)
Dennis Everberg 75 000(1)
Joachim Blichfeld 74 000(1)
Maxwell Willman 73 000(4)
Garrett Pilon 71 000(1)
Travis Brown 70 000(2)
Jordan Stallard 70 000(2)
Justin Kirkland 70 000(4)
David Kase 70 000(2)
Luke Martin 67 000(4)
Matt Roy 66 000(2)
Beck Malenstyn 65 000(3)
Tanner Laczynski 62 000(1)
Jakub Skarek 62 000(2)




New York

ArenaMadison Square Garden
Capacity18 200
Ticket Price$36,00


Income

Current Funds$0 000
Home Games Remaining38
Avg. Attendance18 200
Avg. Revenue/Game$65 520
Projected Revenue$2 489 760

Expenses

Pro Payroll$66 990 000
Farm Payroll$1 532 000
Prospect Fees$0 000
Coach$900 000
Games Remaining75
Total Game Expenses$846 610
Projected Expenses$63 495 732
Projected Balance-$61 005 972

Salary Commitment

Year: 2010$61 122 000
Year: 2011$55 762 000
Year: 2012$32 582 000
Year: 2013$14 370 000

Pro Payroll

Evgeny Kuznetsov 7 500 000(2)
Scott Perunovich 7 400 000(0)
Gabriel Landeskog 7 000 000(3)
Nathan MacKinnon 6 700 000(3)
Brady Skjei 6 500 000(2)
Mathew Barzal 4 900 000(1)
Josh Morrissey 4 400 000(5)
Daniel Vladar 4 000 000(2)
Adrian Kempe 3 750 000(6)
Nick Ebert 2 900 000(6)
Jonas Siegenthaler 2 500 000(2)
Pavel Zacha 2 400 000(6)
Zane McIntyre 1 300 000(3)
Christoffer Ehn 1 000 000(2)
Max Veronneau 920 000(4)
Christopher Paquette 770 000(3)
Marcus Karlstrom 700 000(3)
Nicolas Roy 700 000(2)
Scott Laughton 600 000(3)
Daniel Altshuller 550 000(2)
Jhonny Mand 500 000(3)


Farm Payroll

Joe Morrow 200 000(1)
Cayden Primeau 98 000(3)
Wade Allison 91 000(3)
Ryan Bednard 90 000(2)
Sergei Shumakov 87 000(3)
Nathan Clurman 78 000(2)
Evan Barratt 75 000(1)
Bryce Misley 70 000(3)
Matt Tennyson 69 000(1)
Adam Werner 68 000(1)
Jarret Tyszka 65 000(3)
Kole Lind 64 000(3)
Jacob Friend 57 000(3)
Lars Ekelund 56 000(3)
Manuel Wiederer 56 000(2)
Michael Parks 56 000(2)
Jake Wise 54 000(3)
Nico Gross 54 000(2)
Lean Bergmann 51 000(2)
Markus Phillips 48 000(1)
Peter Ekelund 45 000(2)




Boston

ArenaHSBC Arena
Capacity16 596
Ticket Price$33,00


Income

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

Expenses

Pro Payroll$57 620 000
Farm Payroll$1 915 000
Prospect Fees$0 000
Coach$646 464
Games Remaining82
Total Game Expenses$733 920
Projected Expenses$60 181 464
Projected Balance-$60 181 464

Salary Commitment

Year: 2010$59 535 000
Year: 2011$51 591 000
Year: 2012$38 161 000
Year: 2013$15 412 000

Pro Payroll

Joonas Korpisalo 7 250 000(4)
Alex Tuch 6 500 000(4)
Bo Horvat 5 750 000(1)
Kyle Connor 5 500 000(3)
Connor Brown 5 250 000(3)
Nathan Beaulieu 3 750 000(3)
Tucker Poolman 3 100 000(3)
Josh Manson 2 850 000(2)
Peter Cehlarik 2 500 000(2)
Jaden Lindo 2 350 000(2)
Niko Mikkola 2 000 000(3)
Matthew Nieto 1 500 000(2)
Brett Howden 1 500 000(2)
Damon Severson 1 500 000(4)
Mark Friedman 1 000 000(3)
Garnet Hathaway 920 000(2)
Stephane DaCosta 900 000(3)
Sam Steel 820 000(1)
Martin Ouellette 750 000(1)
Michael Pezzetta 660 000(3)
Nathan Bastian 650 000(2)
Parker Wotherspoon 620 000(2)


Farm Payroll

Lias Andersson 225 000(2)
Brendan Lemieux 165 000(1)
Kristian Oldham 95 000(3)
Stefan Noesen 90 000(1)
Karlis Cukste 90 000(3)
Alex Dostie 90 000(4)
Dominic Turgeon 85 000(1)
Philip Nyberg 80 000(3)
David Tendeck 77 000(3)
Leon Gawanke 75 000(2)
Mathew Dumba 75 000(3)
Cam Dineen 72 000(4)
Brett Connolly 70 000(1)
Brett Seney 69 000(3)
Brad Morrison 65 000(2)
Ivan Chekhovich 61 000(1)
Nick Leivermann 60 000(2)
Serron Noel 59 000(2)
John Ludvig 57 000(3)
Mitch Hoelscher 56 000(2)
Jacob Golden 54 000(1)
Anton Andersson 51 000(1)
Nicolas Mattinen 48 000(1)
Keean Washkurak 46 000(3)




Montreal

ArenaBell Center
Capacity21 273
Ticket Price$32,00


Income

Current Funds$0 000
Home Games Remaining30
Avg. Attendance21 210
Avg. Revenue/Game$67 874
Projected Revenue$2 036 220

Expenses

Pro Payroll$56 720 000
Farm Payroll$1 644 000
Prospect Fees$0 000
Coach$900 000
Games Remaining62
Total Game Expenses$722 732
Projected Expenses$44 809 366
Projected Balance-$42 773 146

Salary Commitment

Year: 2010$58 364 000
Year: 2011$40 457 000
Year: 2012$35 026 000
Year: 2013$20 350 000

Pro Payroll

Nikita Kucherov 8 500 000(4)
Filip Forsberg 7 750 000(4)
Jacob Trouba 6 750 000(1)
Laurent Brossoit 5 500 000(3)
Clayton Keller 5 500 000(1)
Jake Virtanen 4 100 000(4)
Michael Rasmussen 3 250 000(3)
Jakob Chychrun 3 000 000(3)
David Bernhardt 2 500 000(2)
Nick Sorensen 1 500 000(1)
Josh Norris 930 000(2)
Kieffer Bellows 900 000(3)
Anthony Brodeur 900 000(1)
Miles Wood 900 000(1)
Ty Smith 890 000(3)
Dean Stewart 850 000(1)
Andrei Svechnikov 820 000(3)
William Lagesson 800 000(1)
Otto Somppi 730 000(2)
Andrew Nielsen 650 000(2)


Farm Payroll

Darnell Nurse 100 000(1)
Sergey Kostenko 97 000(1)
Jack Badini 95 000(2)
Alexander Romanov 91 000(2)
German Rubtsov 90 000(3)
Hayden Verbeek 85 000(2)
Ukko-Pekka Luukkonen 84 000(1)
Eemeli Rasanen 80 000(2)
Luke Johnson 80 000(1)
Vladimir Bobylev 75 000(2)
Denis Smirnov 75 000(2)
Brett Stapley 70 000(3)
Alfons Malmstrom 70 000(1)
Pascal Laberge 70 000(1)
Ostap Safin 70 000(2)
Aku Raty 59 000(3)
Josh Brook 56 000(1)
Bode Wilde 52 000(1)
Nikita Popugaev 51 000(1)
Roddy Ross 50 000(3)
Jackson Perbix 50 000(2)
Rich Pavlikovsky 47 000(3)
Allan McShane 47 000(1)




Buffalo

ArenaHSBC Arena
Capacity17 595
Ticket Price$35,00


Income

Current Funds$0 000
Home Games Remaining30
Avg. Attendance17 595
Avg. Revenue/Game$61 582
Projected Revenue$1 847 460

Expenses

Pro Payroll$59 630 000
Farm Payroll$1 948 000
Prospect Fees$0 000
Coach$650 000
Games Remaining59
Total Game Expenses$758 878
Projected Expenses$44 773 805
Projected Balance-$42 926 345

Salary Commitment

Year: 2010$61 578 000
Year: 2011$32 609 000
Year: 2012$24 446 000
Year: 2013$16 750 000

Pro Payroll

Sean Monahan 5 750 000(7)
Anthony Mantha 5 500 000(1)
Cristoval Nieves 5 500 000(1)
Robert Fabbri 5 350 000(1)
Sam Bennett 4 750 000(3)
Jeremy Morin 4 750 000(1)
Christian Fischer 4 250 000(5)
Evan Fitzpatrick 3 750 000(4)
Noah Hanifin 3 000 000(6)
Rushan Rafikov 2 750 000(2)
Jason Dickinson 2 650 000(1)
Jarred Tinordi 1 900 000(2)
Travis Boyd 1 850 000(2)
Phil DiGiuseppe 1 500 000(3)
Henri Jokiharju 1 000 000(3)
Ryan Lindgren 910 000(1)
Rasmus Andersson 900 000(2)
Jack Roslovic 860 000(1)
Troy Grosnick 740 000(1)
Tanner Faith 740 000(1)
Brett McKenzie 700 000(1)
Joonas Kemppainen 530 000(1)


Farm Payroll

Maxim Shalunov 200 000(2)
Mikhail Grigorenko 150 000(1)
Kyle Platzer 125 000(2)
Chase Balisy 110 000(1)
David Quenneville 95 000(1)
Rem Pitlick 90 000(3)
Hugo Fagerblom 90 000(1)
Gregory Hofmann 90 000(1)
Samuel Walker 90 000(3)
Rhett Pitlick 86 000(3)
Roope Laavainen 80 000(2)
Victor CrusRydberg 80 000(1)
Miles Gendron 75 000(2)
Jamie Oleksiak 75 000(2)
Mac Hollowell 73 000(2)
Samuel Dove-McFalls 70 000(2)
Fredric Larsson 70 000(3)
Ruben Martens 65 000(2)
Jacob Ingham 64 000(1)
Matthew Wedman 60 000(3)
Jason Wilson 60 000(1)
Aidan McDonough 50 000(3)




Toronto

ArenaAir Canada Center
Capacity22 000
Ticket Price$33,00


Income

Current Funds$0 000
Home Games Remaining39
Avg. Attendance16 196
Avg. Revenue/Game$53 446
Projected Revenue$2 084 394

Expenses

Pro Payroll$58 280 000
Farm Payroll$1 490 000
Prospect Fees$0 000
Coach$600 000
Games Remaining78
Total Game Expenses$736 220
Projected Expenses$57 425 122
Projected Balance-$55 340 728

Salary Commitment

Year: 2010$59 770 000
Year: 2011$41 088 000
Year: 2012$29 021 000
Year: 2013$10 850 000

Pro Payroll

Olivier Roy 8 000 000(1)
Artturi Lehkonen 7 500 000(3)
Elias Pettersson 5 500 000(4)
Oscar Klefbom 5 350 000(4)
Andre Burakovsky 5 000 000(3)
Mikael Granlund 4 750 000(2)
Taylor Leier 4 500 000(1)
Matt Duchene 4 000 000(2)
Maxim Noreau 3 500 000(3)
Spencer Martin 2 000 000(1)
Nicolas Meloche 1 000 000(2)
Conner Bleackley 1 000 000(1)
Max Zimmer 950 000(1)
Urho Vaakanainen 890 000(2)
Wyatt Kalynuk 860 000(3)
Matthew Peca 700 000(1)
Maksim Sushko 650 000(2)
Arvid Henrikson 650 000(3)
Curtis Hall 510 000(1)
Jan Drozg 500 000(2)
Cedric Pare 470 000(1)


Farm Payroll

Charles Hudon 150 000(1)
Karel Vejmelka 95 000(3)
Joe Cox 85 000(3)
Luke Glendening 80 000(1)
Brandon Halverson 80 000(1)
Veeti Vainio 75 000(3)
Jack Sadek 75 000(2)
Adam Ginning 72 000(2)
Tyler Wong 70 000(2)
David Sklenicka 70 000(3)
Justin Auger 70 000(1)
Alexander Volkov 66 000(3)
Julien Nantel 65 000(1)
Colton Point 60 000(1)
Jacob Jackson 60 000(2)
Joseph Masonius 60 000(3)
Cole Hults 59 000(3)
Oskar Steen 55 000(3)
Kyle Olson 50 000(3)
Jack Gorniak 47 000(1)
Marc Kallionkieli 46 000(3)




Tampa Bay

ArenaIce Palace
Capacity14 500
Ticket Price$32,00


Income

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

Expenses

Pro Payroll$49 250 000
Farm Payroll$2 842 000
Prospect Fees$0 000
Coach$666 666
Games Remaining82
Total Game Expenses$643 398
Projected Expenses$52 758 666
Projected Balance-$52 758 666

Salary Commitment

Year: 2010$52 092 000
Year: 2011$37 984 000
Year: 2012$24 780 000
Year: 2013$16 290 000

Pro Payroll

Brandon Saad 6 250 000(4)
Samuel Montembeault 6 000 000(2)
Tyler Johnson 6 000 000(4)
Tyler Toffoli 4 900 000(1)
Ryan Dzingel 4 000 000(3)
Francis Perron 3 900 000(5)
Duncan Siemens 3 500 000(3)
Thomas Chabot 3 000 000(2)
Mike Condon 3 000 000(1)
Vladimir Tarasenko 2 000 000(1)
Troy Terry 880 000(2)
Taylor Aronson 800 000(1)
Kevin Bahl 790 000(3)
Alexandre Carrier 790 000(1)
Thomas DiPauli 700 000(1)
Noah Gregor 600 000(2)
Mitchell Stephens 600 000(1)
Kristians Pelss 540 000(2)
Tomas Hyka 500 000(1)
Joseph Cecconi 500 000(2)


Farm Payroll

Etienne Boutet 850 000(2)
Scott Harrington 200 000(3)
Jesse Gabrielle 110 000(2)
Troy Bourke 100 000(2)
Sven Andrighetto 100 000(1)
Louis-Marc Aubry 100 000(1)
Julien Pelletier 97 000(1)
Frederik Gauthier 95 000(2)
Michel Gardner 95 000(2)
Martin Reway 95 000(1)
Brandon Baddock 89 000(1)
Niklas Lundstrom 80 000(1)
Francois Brassard 80 000(2)
Benjamin Mirageas 75 000(4)
Blake Siebenaler 75 000(1)
Teddy Blueger 70 000(1)
Joe Pendenza 70 000(2)
D'Artagnan Joly 65 000(2)
Joel Teasdale 65 000(4)
Alexandre Alain 62 000(1)
Mathieu Boily 60 000(2)
Justin Vachon 55 000(2)
Vincent Montreuil 55 000(2)
Kyle Jenkins 50 000(1)
Benoit Villeneuve 49 000(2)




Carolina

ArenaRaleigh Arena
Capacity20 000
Ticket Price$32,00


Income

Current Funds$0 000
Home Games Remaining39
Avg. Attendance17 858
Avg. Revenue/Game$57 146
Projected Revenue$2 228 694

Expenses

Pro Payroll$58 650 000
Farm Payroll$2 194 000
Prospect Fees$0 000
Coach$646 464
Games Remaining78
Total Game Expenses$749 884
Projected Expenses$58 490 929
Projected Balance-$56 262 235

Salary Commitment

Year: 2010$60 844 000
Year: 2011$43 270 000
Year: 2012$29 982 000
Year: 2013$6 500 000

Pro Payroll

Antti Raanta 7 500 000(1)
Alex Galchenyuk 6 500 000(5)
Madison Bowey 5 400 000(3)
Pavel Buchnevich 5 000 000(2)
Brett Pesce 4 850 000(3)
Joachim Nermark 4 000 000(3)
Jeff Skinner 4 000 000(1)
Ryan Graves 3 800 000(2)
Jared McCann 3 750 000(3)
Warren Foegele 2 200 000(1)
Ethan Bear 1 200 000(2)
Filip Gustavsson 1 150 000(3)
Martin Necas 920 000(3)
Roland McKeown 900 000(3)
Adam Ollas-Mattsson 900 000(3)
Kevin Elgestal 900 000(1)
Colin Smith 900 000(3)
Miro Karjalainen 850 000(1)
Devin Shore 850 000(2)
Pathrik Westerholm 850 000(1)
Adam Parsells 820 000(2)
Nicholas Merkley 710 000(1)
Patrick Harper 700 000(2)


Farm Payroll

Michael Teply 550 000(2)
Evan Smith 98 000(3)
Dennis Gilbert 90 000(1)
Kristoffer Gunnarsson 90 000(3)
Carson Meyer 88 000(2)
Danick Martel 85 000(2)
Carl Dahlstrom 85 000(1)
Jack Glover 85 000(3)
Clark Bishop 84 000(1)
Maxwell Gildon 80 000(3)
Andreas Martinsen 78 000(3)
Matthew Mistele 77 000(1)
Cody Ferriero 75 000(3)
Tanner Kero 71 000(2)
Patrick Shea 66 000(1)
Nicholas Caamano 63 000(2)
Logan Stanley 61 000(2)
Brandon Kruse 58 000(3)
Matthew Hellickson 58 000(1)
Zach Magwood 54 000(1)
Joshua Ess 52 000(3)
Jordan Kooy 50 000(3)
Jiri Patera 50 000(1)
Dillon Hamaliuk 46 000(3)




Detroit

ArenaJoe Louis Arena
Capacity19 983
Ticket Price$40,00


Income

Current Funds$0 000
Home Games Remaining35
Avg. Attendance19 329
Avg. Revenue/Game$77 316
Projected Revenue$2 706 060

Expenses

Pro Payroll$57 800 000
Farm Payroll$1 921 000
Prospect Fees$0 000
Coach$600 000
Games Remaining69
Total Game Expenses$735 622
Projected Expenses$50 757 915
Projected Balance-$48 051 855

Salary Commitment

Year: 2010$59 721 000
Year: 2011$46 394 000
Year: 2012$35 349 000
Year: 2013$14 000 000

Pro Payroll

Taylor Hall 9 500 000(3)
Shayne Gostisbehere 8 250 000(4)
Antoine Bibeau 6 750 000(2)
Mitchell Dempsey 6 500 000(3)
David Pastrnak 5 750 000(6)
Nail Yakupov 4 250 000(1)
Brandon Tanev 3 250 000(1)
Dylan Blujus 3 000 000(3)
Gage Ausmus 1 200 000(2)
Keegan Kanzig 1 000 000(3)
Tyler Parsons 900 000(1)
Kevin Roy 900 000(1)
Kyle Burroughs 900 000(1)
David Cotton 900 000(2)
Thomas Novak 750 000(2)
Adam Marsh 700 000(1)
Sean Kuraly 700 000(2)
Derek Forbort 700 000(1)
Drake Caggiula 650 000(1)
Jimmy Lodge 650 000(3)
Jon Merrill 600 000(1)


Farm Payroll

Cole Schwindt 450 000(2)
Jordan Sambrook 100 000(3)
Cole Krygier 91 000(1)
Grigori Denisenko 89 000(3)
Jonathan Walker 85 000(1)
Lukas Jasek 85 000(2)
Jonatan Nielsen 80 000(1)
James Greenway 80 000(1)
Mark Smithster 75 000(3)
John Kupsky 71 000(1)
Tyler Gaudet 70 000(2)
Patrick Holway 70 000(2)
Miles Liberati 70 000(1)
Austin Osmanski 70 000(3)
Beau Starrett 70 000(3)
Markus Niemelainen 70 000(2)
Matthew Strome 65 000(3)
Filip Sveningsson 60 000(3)
Riley Bruce 60 000(3)
Ethan Phillips 56 000(3)
Nicolas Beaudin 54 000(3)




Nashville

ArenaGaylord Entertainment Center
Capacity16 520
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining33
Avg. Attendance16 520
Avg. Revenue/Game$49 560
Projected Revenue$1 635 480

Expenses

Pro Payroll$53 630 000
Farm Payroll$1 369 000
Prospect Fees$0 000
Coach$640 000
Games Remaining65
Total Game Expenses$678 524
Projected Expenses$44 104 085
Projected Balance-$42 468 605

Salary Commitment

Year: 2010$54 999 000
Year: 2011$41 399 000
Year: 2012$13 586 000
Year: 2013$11 250 000

Pro Payroll

JT Brown 7 750 000(2)
Justin Faulk 5 900 000(2)
Fredrik Claesson 5 350 000(2)
Josh Anderson 4 500 000(1)
Barclay Goodrow 4 500 000(2)
Connor McDavid 4 500 000(4)
Oskar Lindblom 4 000 000(4)
Brandon Montour 2 750 000(5)
Spencer Foo 2 400 000(2)
Denis Gurianov 2 100 000(1)
Kevin Lankinen 2 000 000(1)
Kevin Stenlund 980 000(1)
William Borgen 950 000(2)
Andrew Peeke 940 000(1)
Jonas Johanssonn 900 000(1)
Luke Kunin 900 000(1)
Ross Colton 830 000(3)
Julien Gauthier 770 000(1)
Josh Healey 720 000(3)
Bokondji Imama 450 000(1)
Trenton Bourque 440 000(3)


Farm Payroll

Jake Chelios 80 000(2)
Givani Smith 78 000(2)
Eetu Tuulola 76 000(3)
Michael Spacek 70 000(2)
Nick Swaney 64 000(3)
Linus Olund 60 000(1)
Jacob Cederholm 59 000(2)
Jermaine Loewen 58 000(2)
Konstantin Volkov 58 000(2)
Fedor Gordeev 57 000(3)
Vasily Glotov 57 000(2)
Axel Rioux 57 000(2)
Dennis Yan 53 000(2)
Riley Sutter 52 000(2)
Evan Cormier 52 000(3)
Marcus Davidsson 52 000(3)
Robin Kovacs 51 000(2)
Peter Thome 51 000(2)
Fredrik Karlstrom 50 000(2)
Graham McPhee 50 000(2)
Oleg Sosunov 48 000(2)
Dominik Lakatos 46 000(2)
Keaton Middleton 45 000(2)
Vojtech Budik 45 000(3)




LasVegas

ArenaPepsi Center
Capacity18 129
Ticket Price$32,00


Income

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

Expenses

Pro Payroll$53 500 000
Farm Payroll$2 540 000
Prospect Fees$0 000
Coach$646 464
Games Remaining82
Total Game Expenses$691 298
Projected Expenses$56 686 464
Projected Balance-$56 686 464

Salary Commitment

Year: 2010$56 040 000
Year: 2011$42 416 000
Year: 2012$25 377 000
Year: 2013$8 250 000

Pro Payroll

Johnny Gaudreau 6 000 000(2)
Travis Konecny 4 250 000(4)
William Karlsson 4 250 000(1)
Colin White 4 000 000(4)
Janne Juvonen 3 750 000(3)
Kevin Labanc 3 250 000(3)
Matthew Grzelcyk 3 000 000(2)
Jordan Subban 3 000 000(3)
Ryan Murray 2 750 000(2)
Nikolay Goldobin 2 500 000(3)
Derrick Pouliot 2 500 000(1)
Connor Clifton 2 500 000(1)
Andreas Johnson 2 500 000(1)
Michal Kempny 2 250 000(2)
Marcus Hogberg 1 750 000(3)
Nicolas Aube-Kubel 1 300 000(2)
Vlad Yeryomenko 910 000(3)
Andrei Kuzmenko 850 000(3)
Filip Chytil 800 000(2)
Tom Wilson 700 000(3)
Evgeny Svechnikov 690 000(1)


Farm Payroll

Nino Niederreiter 490 000(1)
Anton Lindholm 175 000(2)
Christoph Bertschy 160 000(2)
Markus Granlund 150 000(1)
Mark Shoemaker 115 000(3)
Valentin Zykov 100 000(1)
Miroslav Svoboda 100 000(2)
Andong Song 95 000(1)
Jordan Martinook 90 000(2)
Andreas Soderberg 85 000(2)
Timothy Liljegren 82 000(3)
Reid Duke 80 000(3)
Zach Aston-Reese 80 000(2)
Roy Radke 75 000(1)
Ivan Chukarov 75 000(3)
Matt Ustaski 75 000(1)
Patrick Kudla 75 000(2)
Ryan Zuhlsdorf 68 000(1)
Dmitry Sokolov 66 000(1)
Anton Karlsson 65 000(1)
Anthony Angello 65 000(3)
Joey Dudek 60 000(2)
Antti Hulkkonen 59 000(2)
Maksim Zhukov 55 000(2)




Vancouver

ArenaGeneral Motors Place
Capacity18 422
Ticket Price$37,00


Income

Current Funds$0 000
Home Games Remaining39
Avg. Attendance15 456
Avg. Revenue/Game$57 186
Projected Revenue$2 230 254

Expenses

Pro Payroll$57 430 000
Farm Payroll$1 349 000
Prospect Fees$0 000
Coach$676 767
Games Remaining78
Total Game Expenses$725 070
Projected Expenses$56 555 486
Projected Balance-$54 325 232

Salary Commitment

Year: 2010$58 779 000
Year: 2011$46 834 000
Year: 2012$33 097 000
Year: 2013$26 070 000

Pro Payroll

Victor Olofsson 7 000 000(5)
Thatcher Demko 5 750 000(3)
Shane Gersich 5 500 000(4)
Pierre-Luc Dubois 5 000 000(4)
Colin Miller 5 000 000(2)
Charles McAvoy 4 500 000(4)
Nolan Patrick 4 500 000(2)
Jujhar Khaira 4 000 000(1)
Jake Debrusk 3 250 000(6)
Anders Lee 3 000 000(1)
Kent Simpson 2 000 000(1)
Nick Seeler 1 900 000(1)
Magnus Nygren 850 000(3)
Ryan Hartman 800 000(2)
JC Beaudin 800 000(2)
Alex Lafallo 800 000(2)
Brandon Crawley 750 000(4)
Aaron Harstad 700 000(2)
Ville Rasanen 680 000(2)
Edgor Rubko 650 000(1)


Farm Payroll

Nicolas Hague 95 000(2)
Vasily Demchenko 95 000(3)
Pavel Koltygin 84 000(3)
Jonathan Dahlen 80 000(1)
Patriks Ozols 78 000(3)
Sampo Ranta 74 000(2)
Caleb Jones 71 000(1)
Alexei Lipanov 70 000(4)
Scott Savage 70 000(3)
Timothy Gettinger 66 000(1)
Alexis Gravel 66 000(2)
Hunter Drew 62 000(2)
Matej Tomek 60 000(1)
Mathias From 60 000(1)
Sergei Kuptsov 59 000(2)
Nikolai Chebykin 58 000(1)
Ville Vahalahti 55 000(2)
Benjamin Brinkman 50 000(3)
Austin Wuthrich 50 000(3)
Jason Houde 46 000(2)




Calgary

ArenaPengrowth Saddledome
Capacity20 240
Ticket Price$27,00


Income

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

Expenses

Pro Payroll$50 840 000
Farm Payroll$1 516 000
Prospect Fees$0 000
Coach$656 565
Games Remaining82
Total Game Expenses$646 495
Projected Expenses$53 012 565
Projected Balance-$53 012 565

Salary Commitment

Year: 2010$52 356 000
Year: 2011$32 860 000
Year: 2012$22 032 000
Year: 2013$13 900 000

Pro Payroll

Tristan Jarry 6 500 000(3)
Nick Bjugstad 5 500 000(2)
Yanni Gourde 5 250 000(4)
Dominik Kubalik 5 100 000(1)
Alex Debrincat 4 000 000(4)
Zach Werenski 3 600 000(1)
Sebastian Aho 3 500 000(1)
Filip Hronek 2 900 000(4)
Nikita Scherbak 2 200 000(1)
Gabriel Beaupre 1 750 000(4)
Mathieu Joseph 1 600 000(1)
Kaapo Kahkonen 1 500 000(2)
Damien Riat 1 300 000(1)
Brett Lernout 920 000(2)
Jesse Puljujarvi 860 000(2)
Pierre-Cedric Labrie 850 000(3)
Colton White 800 000(2)
Jakob Forsbacka 800 000(2)
Joonas Lyytinen 740 000(1)
Jeremy Lauzon 680 000(1)
Todd Burgess 490 000(3)


Farm Payroll

Joseph Woll 95 000(1)
Cale Makar 88 000(2)
Petrus Palmu 86 000(2)
Casey Mittelstadt 86 000(1)
Oskar Sundqvist 85 000(1)
Ilya Lyubushkin 83 000(3)
Erik Foley 78 000(2)
Luke Opilka 77 000(1)
Carsen Twarynski 72 000(2)
Simon Deslauriers 70 000(1)
Yasin Cisse 70 000(1)
Jake Massie 70 000(1)
Alex Toropchenko 65 000(2)
Calvin Thurkauf 65 000(1)
Dennis Busby 59 000(2)
Riley Stotts 58 000(1)
Alex Campbell 57 000(3)
Philip Kemp 54 000(1)
Ryan Mcgregor 52 000(3)
Cole Brady 52 000(3)
Brandon Gignac 48 000(3)
Samuel Houde 46 000(1)




Edmonton

ArenaSkyreach Centre
Capacity20 010
Ticket Price$28,00


Income

Current Funds$0 000
Home Games Remaining36
Avg. Attendance20 010
Avg. Revenue/Game$56 028
Projected Revenue$2 017 008

Expenses

Pro Payroll$54 840 000
Farm Payroll$1 961 000
Prospect Fees$0 000
Coach$646 464
Games Remaining72
Total Game Expenses$700 579
Projected Expenses$50 441 676
Projected Balance-$48 424 668

Salary Commitment

Year: 2010$56 801 000
Year: 2011$45 973 000
Year: 2012$32 262 000
Year: 2013$22 892 000

Pro Payroll

Valeri Vasiliev 10 500 000(4)
Zachary Fucale 7 000 000(5)
Jack Eichel 5 500 000(1)
Sami Aittokallio 4 750 000(3)
Tyler Motte 4 250 000(2)
Yegor Milovzorov 4 250 000(4)
Danton Heinen 3 400 000(3)
Patrick Holland 3 000 000(2)
Zachary Senyshyn 3 000 000(1)
MacKenzie Weegar 2 300 000(2)
Dante Fabbro 820 000(2)
Martin Frk 800 000(4)
Michael Bunting 790 000(1)
Cale Fleury 750 000(2)
Radovan Bondra 750 000(2)
Vladislav Gavrikov 710 000(1)
Arber Xhekaj 650 000(2)
Dave Larocque 620 000(3)
Denis Malgin 500 000(1)
Maxime Lajoie 500 000(2)


Farm Payroll

Jacob Moverare 91 000(2)
Akira Schmid 88 000(2)
Adam Huska 85 000(3)
Eric Locke 80 000(4)
Dillon Heatherington 75 000(2)
Emil Pettersson 75 000(4)
Laurent Dauphin 75 000(2)
Mattias Janmark 75 000(1)
Eric Cornel 70 000(3)
Nick Luukko 70 000(2)
Michael Matheson 70 000(3)
Justin Bailey 68 000(1)
Connor Crisp 66 000(3)
Nolan Stevens 65 000(1)
Jonathan Davidsson 65 000(3)
Cameron Clarke 64 000(4)
David Noel 64 000(3)
Reilly Webb 63 000(4)
Jeremy Roy 62 000(2)
Alexander Khokhlachev 60 000(3)
Devante Smith-Pelly 60 000(1)
Chris Martenet 60 000(3)
Kale Howarth 60 000(2)
Yegor Rykov 60 000(1)
Jake Bischoff 60 000(3)
Santeri Virtanen 60 000(4)
Casey Bailey 60 000(2)
Liam Hawel 58 000(2)
William Bitten 52 000(2)




Minnesota

Arena Xcel Energy Center
Capacity18 600
Ticket Price$32,00


Income

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

Expenses

Pro Payroll$55 780 000
Farm Payroll$1 573 500
Prospect Fees$0 000
Coach$646 464
Games Remaining82
Total Game Expenses$707 317
Projected Expenses$57 999 964
Projected Balance-$57 999 964

Salary Commitment

Year: 2010$57 353 500
Year: 2011$44 452 500
Year: 2012$19 032 000
Year: 2013$10 480 000

Pro Payroll

Leon Draisaitl 6 000 000(3)
Mika Zibanejad 5 850 000(4)
Tyler Wotherspoon 5 750 000(2)
JT Miller 5 500 000(2)
Cam Talbot 5 000 000(2)
Mitchell Marner 4 500 000(1)
Patrik Laine 4 500 000(2)
Mike Reilly 3 750 000(4)
Blake Speers 2 150 000(2)
Ty Ronning 2 100 000(1)
Dennis Cholowski 1 800 000(1)
Jeremy Swayman 1 200 000(1)
Eric Robinson 940 000(3)
Carson Soucy 880 000(4)
Bret Mcleod 850 000(2)
Roope Hintz 840 000(1)
Noah Rod 800 000(1)
Ryan Culkin 750 000(2)
Grant Besse 750 000(3)
Jack Becker 670 000(3)
Jacob Middleton 600 000(1)
Andreas Dahlstrom 600 000(1)


Farm Payroll

Gemel Smith 98 000(2)
Ben Thomas 95 000(3)
Jansen Harkins 90 000(2)
Melker Karlsson 90 000(2)
Tyler Soy 85 000(2)
John Quenneville 82 500(2)
Jack LaFontaine 80 000(2)
Brock McGinn 78 000(2)
Oskari Laaksonen 77 000(2)
Sam Carrick 77 000(1)
Michael McCarron 69 000(2)
Chaz Reddekopp 64 000(2)
Jack Kopacka 60 000(1)
Aidan Dudas 60 000(1)
Tony DeHart 59 000(1)
Petr Kvaca 58 000(2)
Maxim Pajpach 58 000(1)
Connor Hobbs 50 000(1)
Devante Stephens 50 000(1)
Colton Sissons 50 000(3)
Richard Nedomlel 49 000(2)
Kyle Shaw 47 000(3)
Niclas Almari 47 000(1)




LosAngeles

ArenaStaples Center
Capacity16 500
Ticket Price$38,00


Income

Current Funds$0 000
Home Games Remaining37
Avg. Attendance16 500
Avg. Revenue/Game$62 700
Projected Revenue$2 319 900

Expenses

Pro Payroll$59 700 000
Farm Payroll$1 848 000
Prospect Fees$0 000
Coach$646 464
Games Remaining75
Total Game Expenses$758 469
Projected Expenses$56 885 180
Projected Balance-$54 565 280

Salary Commitment

Year: 2010$61 548 000
Year: 2011$43 293 000
Year: 2012$22 718 000
Year: 2013$15 760 000

Pro Payroll

Tyler Seguin 9 500 000(2)
Sam Reinhart 6 000 000(1)
Cody Ceci 6 000 000(4)
Jonathan Marchessault 5 500 000(1)
Dmytro Timashov 5 000 000(2)
Elias Lindholm 5 000 000(5)
Hampus Lindholm 3 400 000(2)
Adam Brooks 3 000 000(6)
Nikita Zaitsev 2 500 000(3)
Markus Ruusu 2 000 000(1)
Jake Dotchin 1 750 000(3)
Nikita Korostelev 1 650 000(2)
Alec Dillon 1 500 000(3)
Aapeli Rasanen 1 500 000(4)
Mitchell VandeSompel 920 000(1)
Ivan Barbashev 910 000(1)
Dillon Dube 860 000(1)
Jason Zucker 800 000(3)
Julius Vahatalo 750 000(1)
Olli Juolevi 640 000(1)
Alexandre Sills 520 000(2)


Farm Payroll

Christian Wolanin 150 000(1)
Ryan Gropp 95 000(2)
Trevor Carrick 90 000(1)
Jacob Bryson 87 000(1)
Olivier Rodrigue 87 000(2)
Luc Snuggerud 85 000(1)
Matt Villalta 85 000(3)
Adam Mascherin 80 000(1)
Tyler Steenbergen 80 000(3)
Brayden Tracey 77 000(3)
Lane Zablocki 75 000(2)
Steven Spinner 75 000(2)
Zach Nastasiuk 70 000(1)
Benton Maass 70 000(4)
Daniel Gunnarsson 70 000(4)
Alexander Peters 65 000(1)
David Hrenak 62 000(2)
Kendal McFaull 60 000(4)
Cole Fraser 60 000(4)
Braden Doyle 60 000(3)
Sam Hentges 60 000(2)
Patrik Virta 55 000(3)
Mathieu Corbeil 51 000(3)
Justin Schutz 51 000(2)
Petter Hansson 48 000(1)




San Jose

ArenaHP Pavillon Center
Capacity18 950
Ticket Price$28,00


Income

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

Expenses

Pro Payroll$56 810 000
Farm Payroll$2 220 000
Prospect Fees$0 000
Coach$646 464
Games Remaining82
Total Game Expenses$727 762
Projected Expenses$59 676 464
Projected Balance-$59 676 464

Salary Commitment

Year: 2010$59 030 000
Year: 2011$45 866 000
Year: 2012$31 920 000
Year: 2013$14 700 000

Pro Payroll

Matt Murray 6 500 000(3)
Kevin Sundher 6 500 000(3)
Ryan Nugent-Hopkins 6 500 000(4)
Jonathan Huberdeau 6 300 000(1)
Andreas Athanasiou 5 350 000(2)
Nicholas Magyar 4 500 000(6)
Neal Pionk 3 500 000(5)
Richard Nejezchleb 3 300 000(3)
Victor Mete 2 600 000(2)
Dylan Wells 1 300 000(1)
Daniel O'Regan 1 250 000(2)
Nicholas Baptiste 1 100 000(1)
Kevin Hayes 1 000 000(2)
Justin Holl 1 000 000(2)
Henrik Samuelsson 1 000 000(2)
Sam Jardine 900 000(1)
Trent Frederic 900 000(2)
Colin Suellentrop 860 000(1)
Jeremy Bracco 850 000(1)
Linus Hogberg 800 000(1)
Matthew Bradley 800 000(3)


Farm Payroll

Yann Danis 675 000(1)
Josh Ho-Sang 150 000(2)
Charlie Lindgren 100 000(2)
Mario Ferraro 94 000(1)
Emil Garipov 89 000(2)
Adam Helewka 85 000(1)
Petr Straka 80 000(2)
Spencer Smallman 70 000(2)
Kasper Bjorkqvist 70 000(1)
Brent Gates 70 000(4)
Saku Salminen 70 000(1)
Eddie Wittchow 70 000(4)
Brett Davis 65 000(2)
Wiley Sherman 65 000(2)
Tyler Bird 63 000(2)
Evan Cowley 60 000(1)
Christian Djoos 60 000(3)
Vincent Desharnais 60 000(4)
Gregory Chase 60 000(2)
Tyler Nanne 60 000(3)
Zach Gallant 55 000(2)
Oskar Back 49 000(2)




Anaheim

ArenaArrowhead Pond
Capacity16 174
Ticket Price$36,00


Income

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

Expenses

Pro Payroll$60 910 000
Farm Payroll$1 972 000
Prospect Fees$0 000
Coach$646 464
Games Remaining82
Total Game Expenses$774 737
Projected Expenses$63 528 464
Projected Balance-$63 528 464

Salary Commitment

Year: 2010$62 882 000
Year: 2011$38 864 000
Year: 2012$26 562 000
Year: 2013$16 487 000

Pro Payroll

Pavel Francouz 9 000 000(4)
Jake Guentzel 7 250 000(4)
William Nylander 6 900 000(2)
Cam Fowler 6 000 000(1)
Dylan Larkin 5 250 000(1)
Dylan DeMelo 5 200 000(3)
Tyler Bertuzzi 4 000 000(1)
Brendan Guhle 2 500 000(3)
Erik Gustafsson 2 500 000(1)
Jacob Larsson 2 000 000(2)
Adam Erne 1 800 000(1)
John Gibson 1 500 000(1)
Gustav Forsling 1 000 000(2)
Alex Nylander 940 000(2)
Maxime Comtois 900 000(3)
Austin Wagner 900 000(2)
Emil Bemstrom 890 000(1)
Janne Kuokkanen 830 000(1)
Jean-Gabriel Pageau 800 000(3)
Brett Pollock 750 000(1)


Farm Payroll

Lucas Johansen 135 000(2)
Kale Clague 97 000(4)
Alex Belzile 95 000(1)
Fredrik Bergvik 90 000(1)
Samuel Blais 90 000(3)
John Gilmour 85 000(1)
Alex Theriau 83 000(3)
Antoine Morand 80 000(4)
Philippe Desrosiers 80 000(2)
Viktor Svedberg 77 000(3)
Lukas Vejdemo 75 000(3)
Nicolas Kerdiles 75 000(3)
Sebastian Collberg 75 000(2)
Shane Eiserman 75 000(3)
Lauri Pajuniemi 75 000(2)
Adam Lowry 70 000(3)
Rob Klinkhammer 70 000(1)
Jesper Eliasson 69 000(2)
Jacob McGrew 68 000(2)
William Reilly 65 000(3)
Michael Clarke 65 000(3)
Teemu Kivihalme 62 000(1)
Torey Krug 60 000(2)
Daniel Bukac 60 000(4)
Justin Almeida 49 000(1)
Steven Ruggiero 47 000(1)




Dallas

ArenaReunion Center
Capacity17 924
Ticket Price$32,00


Income

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

Expenses

Pro Payroll$53 140 000
Farm Payroll$2 628 000
Prospect Fees$0 000
Coach$646 464
Games Remaining82
Total Game Expenses$687 981
Projected Expenses$56 414 464
Projected Balance-$56 414 464

Salary Commitment

Year: 2010$55 768 000
Year: 2011$47 219 000
Year: 2012$30 779 000
Year: 2013$8 960 000

Pro Payroll

Jon Gillies 8 000 000(3)
Alexander Kerfoot 6 500 000(2)
Chase Lang 4 500 000(6)
Adam Pelech 4 500 000(1)
Alexander Wennberg 4 300 000(2)
Logan Brown 3 800 000(3)
Chandler Stephenson 2 750 000(3)
Boone Jenner 2 250 000(4)
Yakov Trenin 2 150 000(3)
Gabriel Carlsson 2 000 000(3)
Judd Peterson 1 750 000(3)
Pierre Engvall 1 400 000(2)
Libor Hajek 1 250 000(4)
Tanner Jeannot 950 000(3)
Jack Dougherty 930 000(1)
Joel Daccord 900 000(1)
Kailer Yamamoto 900 000(2)
Ryan Fitzgerald 900 000(1)
Kyle Capobianco 900 000(1)
Oliver Kylington 880 000(2)
Olivier Leblanc 880 000(4)
Anthony Richard 750 000(2)


Farm Payroll

Joshua Dunne 790 000(2)
Reece Newkirk 570 000(2)
David Pope 85 000(1)
A.J. Greer 80 000(2)
Ivan Nalimov 80 000(1)
Josh Wesley 80 000(1)
Dominik Simon 80 000(3)
Oscar Fantenberg 80 000(4)
Brody Sutter 80 000(3)
Collin Adams 75 000(2)
Matthew Berkovitz 75 000(2)
Nathan Noel 75 000(2)
Drew Helleson 74 000(3)
Tobias Lindberg 70 000(3)
Dakota Joshua 70 000(3)
Ted Miskolczi 70 000(1)
Marc McNulty 56 000(1)
Mikael Wikstrand 48 000(1)
Felix Sandstrom 45 000(3)
Sebastian Repo 45 000(2)




Philly

ArenaWachovia Center
Capacity19 519
Ticket Price$32,00


Income

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

Expenses

Pro Payroll$48 900 000
Farm Payroll$2 291 000
Prospect Fees$0 000
Coach$646 464
Games Remaining82
Total Game Expenses$632 164
Projected Expenses$51 837 464
Projected Balance-$51 837 464

Salary Commitment

Year: 2010$51 191 000
Year: 2011$37 335 000
Year: 2012$23 071 000
Year: 2013$11 800 000

Pro Payroll

Igor Shesterkin 7 500 000(6)
Ondrej Palat 6 400 000(2)
Aleksander Barkov 4 750 000(3)
Vince Dunn 4 000 000(5)
Valeri Nichushkin 3 600 000(3)
Nico Hischier 3 250 000(1)
Mikhail Sergachev 2 900 000(1)
Ryan Spooner 2 250 000(3)
Filip Chlapik 2 250 000(1)
Carter Verhaeghe 1 900 000(2)
Mason Geertsen 1 850 000(2)
Dominik Uher 1 500 000(2)
Erik Cernak 1 200 000(1)
John Ramage 1 000 000(1)
Samuel Girard 950 000(1)
Nathan Walker 900 000(2)
Mason Appleton 830 000(1)
Robert Thomas 810 000(2)
Petr Mrazek 600 000(1)
Rhett Gardner 460 000(2)


Farm Payroll

Ryan Mantha 210 000(4)
Michael Amadio 150 000(3)
Anton Slepyshev 135 000(1)
Nikolas Koberstein 105 000(2)
Nikita Tryamkin 100 000(1)
Jeremy Gregoire 100 000(1)
Jeremiah Addison 90 000(3)
Zachary Lauzon 90 000(3)
Shane Bowers 90 000(3)
Ian Scott 90 000(4)
Sam Lafferty 80 000(2)
Stepan Falkovsky 80 000(2)
Graham Knott 75 000(1)
Brandon Whitney 70 000(1)
Luke Green 70 000(2)
Paul Bittner 70 000(1)
Boris Katchouk 63 000(2)
Johan Sodergran 60 000(1)
Cameron Crotty 59 000(1)
Akil Thomas 58 000(3)
Linus Lindstrom 56 000(1)
Malte Setkov 53 000(1)
Jacob Paquette 53 000(1)
Roman Durny 49 000(3)
Jimmy Appleby 49 000(3)
Scott Walford 48 000(3)
Isak Walther 47 000(3)
Jacob Pivonka 46 000(2)
Cedric Desruiseau 45 000(1)




Chicago

ArenaUnited Center
Capacity19 100
Ticket Price$28,00


Income

Current Funds$0 000
Home Games Remaining38
Avg. Attendance17 086
Avg. Revenue/Game$47 841
Projected Revenue$1 817 958

Expenses

Pro Payroll$56 430 000
Farm Payroll$1 723 000
Prospect Fees$0 000
Coach$646 464
Games Remaining76
Total Game Expenses$717 067
Projected Expenses$54 497 064
Projected Balance-$52 679 106

Salary Commitment

Year: 2010$58 153 000
Year: 2011$38 462 000
Year: 2012$21 809 000
Year: 2013$11 000 000

Pro Payroll

Tomas Hertl 7 000 000(3)
Brock Boeser 6 500 000(4)
Riley Sheahan 5 500 000(1)
Joakim Ryan 5 000 000(1)
Anders Bjork 5 000 000(1)
Adam Larsson 4 500 000(2)
Anthony Beauvillier 4 500 000(6)
Brendan Perlini 3 500 000(2)
Eric Comrie 3 000 000(2)
Matt Mackenzie 2 500 000(1)
Matt Tomkins 1 500 000(3)
Riley Barber 1 000 000(2)
Maxim Letunov 1 000 000(2)
Brendan Gallagher 800 000(2)
Martins Dzierkals 800 000(2)
Chad Krys 800 000(2)
Otto Koivula 800 000(2)
Chad Ruhwedel 780 000(1)
Martin Has 750 000(3)
Darren Dietz 700 000(3)
Alex Lintuniemi 500 000(1)


Farm Payroll

Pavel Jenys 150 000(3)
Filip Ahl 100 000(2)
Lassi Thomson 80 000(3)
Brandon Duhaime 80 000(3)
Robin Salo 80 000(3)
Michael Karow 80 000(3)
Michael McLeod 80 000(2)
Brendan Burke 80 000(1)
Mitchell Mattson 80 000(2)
Tyler Wall 75 000(2)
Mitchell Wheaton 75 000(1)
Tyler Graovac 70 000(1)
Brennan Serville 70 000(3)
Tomas Vomacka 70 000(3)
Bogdan Yakimov 70 000(3)
Samuel Noreau 70 000(3)
Spencer Watson 70 000(2)
Dane Byers 70 000(1)
Max Gaede 70 000(1)
Lukas Parik 56 000(3)
Cameron Hillis 53 000(3)
Dem Koumontzis 48 000(2)
Blake McLaughlin 46 000(1)




Pittsburgh

ArenaMellon Arena
Capacity18 750
Ticket Price$30,00


Income

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

Expenses

Pro Payroll$48 260 000
Farm Payroll$1 788 000
Prospect Fees$0 000
Coach$510 000
Games Remaining82
Total Game Expenses$616 561
Projected Expenses$50 558 000
Projected Balance-$50 558 000

Salary Commitment

Year: 2010$50 048 000
Year: 2011$31 056 000
Year: 2012$24 633 000
Year: 2013$18 550 000

Pro Payroll

Vincent Trocheck 6 500 000(4)
Kasperi Kapanen 5 500 000(1)
Chris Driedger 4 800 000(2)
Rasmus Ristolainen 4 750 000(6)
Tanner Pearson 3 750 000(3)
Travis Dermott 3 250 000(7)
Andrew Mangiapane 3 200 000(1)
Ryan Donato 2 000 000(4)
Andrei Vasilevskiy 2 000 000(1)
Sebastien Royer 1 330 000(1)
Jared Fiegl 1 250 000(4)
Ryan Rehill 890 000(1)
Alexander Perezhogin 850 000(1)
TJ Tynan 820 000(1)
Rudolfs Balcers 810 000(1)
Jordan Oesterle 800 000(4)
Pontus Aberg 750 000(1)
Deven Sideroff 750 000(1)
Frederick Gaudreau 700 000(2)
Adam Musil 700 000(1)
Gustav Bouramman 680 000(3)
Connor Chatham 640 000(1)
Ryan Shea 600 000(2)
William Francis 480 000(3)
Radim Salda 460 000(3)


Farm Payroll

Jonas Brodin 260 000(1)
Jake Ryczek 170 000(3)
Brian Pinho 95 000(3)
Callum Booth 95 000(3)
Connor Hellebuyck 90 000(1)
Brian Cooper 90 000(3)
Nikita Gusev 80 000(1)
Tyler Biggs 80 000(1)
Josh Brown 80 000(3)
Nick Pastujov 75 000(1)
Avery Peterson 70 000(1)
Jonathan Dugan 70 000(2)
Joey Leach 70 000(3)
Jeremy Welsh 70 000(2)
Marcus Vela 68 000(2)
Ty Dellandrea 63 000(2)
Daniel Josefsson 60 000(3)
Brandon Saigeon 53 000(3)
Skyler Mckenzie 52 000(2)
Kody Clark 50 000(1)
Al Byers 47 000(1)




Washington

ArenaAirlines Center
Capacity18 500
Ticket Price$29,00


Income

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

Expenses

Pro Payroll$57 755 000
Farm Payroll$2 329 000
Prospect Fees$0 000
Coach$690 000
Games Remaining82
Total Game Expenses$741 146
Projected Expenses$60 774 000
Projected Balance-$60 774 000

Salary Commitment

Year: 2010$60 084 000
Year: 2011$38 163 000
Year: 2012$33 293 000
Year: 2013$20 700 000

Pro Payroll

Matthew Tkachuk 7 500 000(5)
Frank Vatrano 5 550 000(5)
Dominik Kahun 5 500 000(3)
Martin Jones 5 000 000(1)
Henrik Borgstrom 4 500 000(1)
Vladislav Kamenev 4 500 000(4)
Jake McCabe 3 500 000(3)
Jiri Sekac 2 750 000(2)
Justin Hache 2 750 000(1)
Marko Dano 2 500 000(1)
Ziyat Paigin 2 250 000(4)
Lukas Sedlak 2 000 000(1)
Carter Hart 1 600 000(3)
Vaclav Karabacek 1 400 000(1)
Michael Vecchione 1 200 000(2)
Sergey Zborovskiy 975 000(1)
Vitaly Abramov 900 000(4)
Oliver Wahlstrom 870 000(3)
Miro Heiskanen 870 000(1)
Joshua Jacobs 830 000(1)
Vitali Kravtsov 810 000(3)


Farm Payroll

Rob O'Gara 300 000(1)
Nic Petan 200 000(1)
Nick Ritchie 125 000(1)
Julius Nattinen 95 000(2)
Roman McDonnell 95 000(2)
Guillaume Brisebois 90 000(2)
Wouter Peeters 90 000(3)
Jens Looke 90 000(2)
Giorgio Estephan 90 000(3)
Louis Belpedio 85 000(2)
Jacques Shutt 85 000(1)
Jonne Tammela 85 000(2)
Nicklaus Perbix 85 000(2)
Michael Dipietro 80 000(2)
Lucas Elvenes 80 000(2)
Michael Schumacher 80 000(1)
Tim Schaller 76 000(3)
Gabriel Gagne 75 000(1)
Simon Lacroix 75 000(2)
Artur Kayumov 60 000(1)
Jerker Halsten 60 000(2)
Liam Dunda 60 000(1)
Sergei Boikov 58 000(1)
Semyon Chystyakov 57 000(3)
Filip Berglund 53 000(1)




Colombus

ArenaColisseu
Capacity16 000
Ticket Price$32,00


Income

Current Funds$0 000
Home Games Remaining38
Avg. Attendance16 000
Avg. Revenue/Game$51 200
Projected Revenue$1 945 600

Expenses

Pro Payroll$60 280 000
Farm Payroll$1 666 000
Prospect Fees$0 000
Coach$650 000
Games Remaining76
Total Game Expenses$763 366
Projected Expenses$58 015 805
Projected Balance-$56 070 205

Salary Commitment

Year: 2010$61 946 000
Year: 2011$41 708 000
Year: 2012$16 846 000
Year: 2013$12 500 000

Pro Payroll

Tomas Jurco 7 500 000(4)
Zemgus Girgensons 7 000 000(2)
Tobias Rieder 6 000 000(1)
Ondrej Kase 5 000 000(5)
Matthew Beattie 5 000 000(2)
Ryan Johansen 4 000 000(2)
Mark Jankowski 3 750 000(3)
Scott Mayfield 3 300 000(2)
Ilya Samsonov 3 000 000(2)
Seth Jones 2 500 000(1)
Travis Sanheim 2 500 000(1)
Aaron Dell 2 000 000(1)
Pius Suter 2 000 000(1)
Christian Folin 1 400 000(1)
Anatoli Golyshev 900 000(2)
Jesperi Kotkaniemi 870 000(1)
Christian Jaros 850 000(1)
Ryan Poehling 810 000(1)
Jacob deLaRose 700 000(1)
Johnathan Macleod 600 000(2)
Tim Bozon 600 000(2)


Farm Payroll

Austin Madaisky 120 000(2)
Sami Nuutinen 90 000(1)
Ivan Fedotov 90 000(3)
Philippe Myers 90 000(2)
Michael DalColle 90 000(1)
Yan-Pavel Laplante 85 000(1)
Jeremy Helvig 85 000(3)
Tarmo Reunanen 75 000(2)
Mikhail Vorobyov 75 000(1)
Adam Tambellini 74 000(1)
Mike Brodeur 71 000(3)
Kyle Schempp 70 000(1)
Robin Norell 70 000(1)
Tanner Kaspick 70 000(3)
Chase Deleo 69 000(2)
Vili Sopanen 63 000(2)
Isaac Ratcliffe 63 000(3)
Parker Foo 60 000(3)
Vili Saarijarvi 60 000(3)
Cliff Pu 54 000(1)
Victor Berglund 51 000(3)
Mike Connolly 46 000(3)
William Lockwood 45 000(2)




Winnipeg

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining29
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$60 460 000
Farm Payroll$1 445 000
Prospect Fees$0 000
Coach$575 757
Games Remaining59
Total Game Expenses$761 960
Projected Expenses$44 955 667
Projected Balance-$44 955 667

Salary Commitment

Year: 2010$61 905 000
Year: 2011$33 779 000
Year: 2012$18 689 000
Year: 2013$13 500 000

Pro Payroll

Aaron Ekblad 7 250 000(6)
Jonathan Drouin 6 250 000(5)
Filip Larsson 5 800 000(2)
Viktor Arvidsson 5 500 000(1)
Shea Theodore 5 000 000(2)
Brock Nelson 4 500 000(1)
Kirill Kaprizov 4 250 000(1)
Vincent Hinostroza 3 000 000(1)
Nolan DeJong 2 400 000(1)
Ty Rattie 2 000 000(2)
Eric Roy 2 000 000(3)
Maxime Clermont 2 000 000(1)
Philip Varone 2 000 000(1)
Dillon Simpson 1 000 000(2)
Cameron Hughes 1 000 000(2)
Drake Batherson 900 000(3)
Markus Soberg 900 000(1)
Juuso Valimaki 860 000(3)
Sergei Martinyuk 800 000(1)
Yegor Korshkov 800 000(1)
Benjamin Finkelstein 800 000(1)
Arvid Holm 750 000(3)
Jesper Lindgren 700 000(1)


Farm Payroll

Zachary Nagelvoort 195 000(2)
Mikhail Maltsev 98 000(3)
Mackenzie Skapski 95 000(1)
Dmitriy Zaitsev 95 000(1)
Matt Schmalz 90 000(3)
Jakub Galvas 85 000(3)
Igor Shvyrev 80 000(3)
Jeff Taylor 80 000(1)
Christoph Wilkie 80 000(3)
Blaine Byron 80 000(1)
Erik Portillo 77 000(3)
Morgan Geekie 75 000(3)
Matteo Gennaro 70 000(1)
Mikael Hakkarainen 56 000(1)
Cole Coskey 49 000(3)
Brendan Duke 49 000(2)
Riley Hughes 46 000(2)
Simon Lundmark 45 000(3)




Floride

Arena
Capacity0 000
Ticket Price$0,00


Income

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

Expenses

Pro Payroll$38 180 000
Farm Payroll$1 847 000
Prospect Fees$0 000
Coach$650 000
Games Remaining82
Total Game Expenses$496 061
Projected Expenses$40 677 000
Projected Balance-$40 677 000

Salary Commitment

Year: 2010$40 027 000
Year: 2011$32 617 000
Year: 2012$12 581 000
Year: 2013$9 095 000

Pro Payroll

David Drake 6 250 000(4)
Chris Tierney 4 250 000(2)
Cedric Paquette 3 750 000(2)
Joel ErikssonEk 3 500 000(2)
Brandon Carlo 2 750 000(6)
Daniel Sprong 2 500 000(2)
MacKenzie Blackwood 2 250 000(1)
Jake Bean 940 000(2)
Gabriel Fontaine 920 000(3)
Daniel Bernhardt 900 000(1)
Glenn Gawdin 900 000(1)
Lawson Crouse 850 000(2)
Jake Evans 850 000(2)
Gustav Olofsson 850 000(1)
Matia Marcantuoni 850 000(2)
Marian Studenic 800 000(3)
Mark Eisenschmid 770 000(3)
Markus Nutivaara 750 000(2)
Cooper Marody 680 000(1)
Dylan Gambrell 650 000(1)
Troy Bodie 590 000(1)
Connor LaCouvee 570 000(2)
Christian Krygier 550 000(2)
Axel Fjallby 510 000(3)


Farm Payroll

Eetu Makiniemi 175 000(2)
Lucas Carlsson 120 000(2)
Artem Zub 100 000(1)
Alex Lyon 95 000(3)
Vladimir Tkachev 95 000(4)
Oscar Lindberg 90 000(2)
Matthew Thiessen 86 000(3)
Linus Nassen 85 000(2)
Travis Barron 80 000(2)
Drake Rymsha 80 000(3)
Paul Ladue 80 000(1)
Dysin Mayo 75 000(1)
Matheson Iacopelli 75 000(1)
Eduard Cox 75 000(2)
Anton Blidh 70 000(1)
Adam Smith 70 000(1)
Aidan Muir 70 000(1)
Vladislav Kara 60 000(3)
Blake Murray 60 000(3)
Casey Fitzgerald 55 000(3)
Blade Jenkins 51 000(2)
Matt Laferriere 50 000(3)
Chase Pearson 50 000(1)




St Louis

Arena
Capacity0 000
Ticket Price$0,00


Income

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

Expenses

Pro Payroll$53 710 000
Farm Payroll$2 834 000
Prospect Fees$0 000
Coach$646 464
Games Remaining82
Total Game Expenses$697 445
Projected Expenses$57 190 464
Projected Balance-$57 190 464

Salary Commitment

Year: 2010$56 024 000
Year: 2011$43 136 000
Year: 2012$29 691 000
Year: 2013$26 050 000

Pro Payroll

Marek Mazanec 8 500 000(4)
Mark Scheifele 7 500 000(1)
Oliver Bjorkstrand 6 500 000(5)
Jaden Schwartz 5 250 000(2)
Nick Schmaltz 4 250 000(6)
Colton Parayko 3 750 000(5)
Troy Stecher 3 500 000(2)
Haydn Fleury 1 750 000(1)
Joey Anderson 1 500 000(2)
Frederik Tiffels 1 500 000(1)
Tate Olson 1 300 000(4)
Marcus Pettersson 1 200 000(3)
Alexander Kadeykin 1 000 000(3)
Adin Hill 1 000 000(2)
Matthew Highmore 950 000(4)
Nick Suzuki 920 000(2)
Jake Walman 900 000(1)
William Carrier 900 000(3)
Maxim Mamin 800 000(4)
Steven Lorentz 740 000(1)


Farm Payroll

Ty Taylor 530 000(2)
Markus Seikola 520 000(0)
Ian McCoshen 140 000(1)
Christopher Brown 125 000(2)
Jim Harris 95 000(3)
Keven Bouchard 90 000(1)
Simon Kjellberg 87 000(3)
Shane Prince 85 000(2)
Brandon Hagel 83 000(3)
Austin Poganski 80 000(1)
Nate Schnarr 79 000(2)
Mikhail Berdin 78 000(2)
Frederic Allard 73 000(2)
Matt Filipe 70 000(1)
Cameron Morrison 70 000(2)
Luke Stevens 70 000(2)
Jonah Gadjovich 70 000(3)
Skyler Brindamour 67 000(2)
Matthew Cairns 65 000(1)
Xavier Bernard 54 000(3)
Milos Roman 53 000(2)
Noah Carroll 53 000(1)
Austin Wong 52 000(3)
Mckade Webster 52 000(3)
Casey Staum 48 000(3)
Albin Eriksson 45 000(2)




Colorado

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining38
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$57 625 000
Farm Payroll$1 925 000
Prospect Fees$0 000
Coach$646 464
Games Remaining76
Total Game Expenses$734 103
Projected Expenses$55 791 845
Projected Balance-$55 791 845

Salary Commitment

Year: 2010$58 790 000
Year: 2011$39 701 000
Year: 2012$23 121 000
Year: 2013$12 568 000

Pro Payroll

Elvis Merzlikins 7 750 000(2)
Brayden Point 6 850 000(4)
Erik Haula 5 750 000(1)
Conor Garland 5 650 000(6)
Connor Carrick 5 500 000(3)
Charlie Coyle 5 000 000(1)
Mark Stone 4 800 000(2)
Phillip Danault 2 200 000(1)
Ilya Mikheyev 2 125 000(1)
Joshua Mahura 2 000 000(1)
Kristers Gudlevskis 1 000 000(3)
Juho Lammikko 1 000 000(2)
Carl Grundstrom 950 000(1)
Dylan Samberg 940 000(2)
Alexandre Texier 940 000(1)
Jesper Bratt 890 000(3)
Riley Stillman 830 000(2)
Colby Williams 800 000(3)
Jake Christiansen 730 000(2)
Morgan Klimchuk 720 000(3)
Billy Schoenfeld 700 000(3)
Samuel Sjolund 500 000(3)


Farm Payroll

Mack Entwistle 760 000(0)
Jakob Stukel 90 000(2)
Grant Mismash 82 000(3)
Kole Sherwood 76 000(2)
Kevin Mandolese 72 000(2)
Kirill Ustimenko 69 000(1)
Nick Campoli 69 000(2)
Matt Brassard 68 000(4)
Yaroslav Kosov 65 000(3)
Hugh McGing 64 000(2)
Curtis Douglas 62 000(3)
Aarne Talvitie 62 000(3)
Nauris Sejejs 60 000(3)
Nick Henry 60 000(3)
Logan Hutsko 56 000(2)
Joona Koppanen 55 000(1)
Hudson Elynuik 55 000(2)
Kirill Maksimov 52 000(3)
Jesper Soderholm 48 000(2)




Ottawa

Arena
Capacity0 000
Ticket Price$0,00


Income

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

Expenses

Pro Payroll$58 090 000
Farm Payroll$3 470 000
Prospect Fees$0 000
Coach$755 555
Games Remaining82
Total Game Expenses$759 946
Projected Expenses$62 315 555
Projected Balance-$62 315 555

Salary Commitment

Year: 2010$61 560 000
Year: 2011$36 025 000
Year: 2012$27 101 000
Year: 2013$17 600 000

Pro Payroll

Christian Dvorak 7 760 000(3)
Olli Maatta 7 500 000(6)
Artemi Panarin 7 000 000(1)
Ryan Strome 5 500 000(1)
Matt Puempel 5 100 000(4)
Slater Koekkoek 5 000 000(5)
Linus Ullmark 4 750 000(2)
Carter Hutton 4 750 000(1)
Zachary Sanford 1 600 000(1)
John Marino 1 500 000(1)
Alex Formenton 1 250 000(3)
Frederik Olofsson 1 000 000(1)
Jason Robertson 940 000(2)
Jimmy Vesey 750 000(1)
Keegan Kolesar 730 000(1)
RJ Boyd 690 000(2)
Sean Day 650 000(1)
Zach Pochiro 600 000(1)
Ryan Lohin 570 000(2)
Brandon Gormley 450 000(1)


Farm Payroll

Eric Florchuk 600 000(2)
Matej Pekar 570 000(2)
Filip Cederqvist 480 000(2)
Ryan Pulock 285 000(1)
Joseph Blandisi 175 000(1)
Mac Carruth 150 000(1)
Joni Tuulola 145 000(3)
Emile Poirier 125 000(1)
Tobias Geisser 95 000(1)
Ryan MacInnis 75 000(2)
Reilly Walsh 74 000(3)
Alex Chmelevski 74 000(3)
Samuel Ersson 73 000(3)
Jerry Blanchard 69 000(2)
Joel Kellman 69 000(2)
Gerald Mayhew 64 000(3)
Hugo Alnefelt 61 000(3)
Brayden Chizen 60 000(1)
Brett Carson 60 000(1)
Ivan Lodnia 57 000(2)
Thomas Schemitsch 55 000(1)
Robbie Stucker 54 000(2)




Arizona

Arena
Capacity0 000
Ticket Price$0,00


Income

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

Expenses

Pro Payroll$59 090 000
Farm Payroll$1 640 000
Prospect Fees$0 000
Coach$646 464
Games Remaining82
Total Game Expenses$748 493
Projected Expenses$61 376 464
Projected Balance-$61 376 464

Salary Commitment

Year: 2010$60 730 000
Year: 2011$46 110 000
Year: 2012$27 042 000
Year: 2013$8 570 000

Pro Payroll

Nikolaj Ehlers 7 000 000(2)
Dylan Strome 6 250 000(3)
Alex Nedeljkovic 6 250 000(3)
Auston Matthews 5 500 000(1)
Nick Paul 4 500 000(4)
Klas Dahlbeck 4 250 000(2)
Mikko Rantanen 4 000 000(4)
Ivan Provorov 4 000 000(3)
Christian Isackson 3 500 000(2)
Timo Meier 3 000 000(1)
Calvin Petersen 2 500 000(1)
Alexander Ruuttu 1 500 000(1)
Rasmus Asplund 1 000 000(3)
Adam Fox 850 000(2)
Jan Rutta 830 000(3)
Jaycob Megna 800 000(2)
Keaton Thompson 750 000(2)
Aleksi Saarela 700 000(2)
Jesper Fast 700 000(2)
Jakub Zboril 610 000(1)
Matej Stransky 600 000(1)


Farm Payroll

Garret Sparks 90 000(3)
Nils Lundkvist 90 000(2)
Connor Ingram 87 000(1)
Martin Kaut 87 000(2)
Patrik Bartosak 85 000(2)
Erik Brannstrom 84 000(1)
Aleksi Heponiemi 80 000(1)
Jack Rathbone 78 000(1)
Joshua Brown 75 000(1)
Brendan Warren 70 000(2)
Gustav Olhaver 70 000(1)
Jakob Stenqvist 70 000(1)
Cole Candella 70 000(2)
Max Jones 70 000(4)
Ben Jones 70 000(1)
Calle Sjalin 65 000(1)
Antti Palojarvi 65 000(1)
Cole Ully 60 000(1)
Otto Kivenmaki 60 000(1)
Kasper Kotkansalo 60 000(2)
Jesper Sellgren 56 000(2)
Mikhail Abramov 52 000(3)
Marcus Westfalt 46 000(1)




LongIsland

Arena
Capacity0 000
Ticket Price$0,00


Income

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

Expenses

Pro Payroll$58 040 000
Farm Payroll$1 356 000
Prospect Fees$0 000
Coach$500 000
Games Remaining82
Total Game Expenses$730 439
Projected Expenses$59 896 000
Projected Balance-$59 896 000

Salary Commitment

Year: 2010$59 396 000
Year: 2011$43 288 000
Year: 2012$23 038 000
Year: 2013$14 950 000

Pro Payroll

Mirco Mueller 5 600 000(1)
Devon Toews 5 500 000(5)
Dmitrij Jaskin 5 250 000(2)
Rickard Rakell 4 500 000(2)
Nikolay Prokhorkin 4 250 000(2)
Karch Bachman 4 000 000(4)
Dougie Hamilton 3 140 000(1)
Jakub Vrana 3 000 000(5)
Brendan Gaunce 2 930 000(3)
Keith Kinkaid 2 750 000(3)
Rasmus Bengtsson 2 450 000(5)
Anthony Cirelli 2 250 000(1)
Jayce Hawryluk 1 000 000(2)
Sam Anas 950 000(1)
Ville Husso 900 000(2)
Santtu Kinnunen 870 000(1)
Jaret Dolan 870 000(2)
Jonathan Ang 830 000(2)
Rodrigo Abols 810 000(2)
David Musil 800 000(3)
Brian Gibbons 780 000(1)
Andrew Copp 750 000(2)
Vitek Vanecek 750 000(1)
Leo Gudas 750 000(1)
Daniel Audette 700 000(1)
Andrew O'Brien 600 000(2)
Sean Malone 600 000(3)
Jared Moe 460 000(3)


Farm Payroll

Sam Ruopp 110 000(1)
Gilles Senn 110 000(3)
Callan Foote 93 000(3)
David Gustafsson 92 000(3)
Johan Adams 90 000(2)
Josh Wilkins 77 000(2)
Sebastian Walfridsson 77 000(3)
Brett Murray 75 000(3)
Filip Hallander 71 000(2)
Emil Johansson 70 000(1)
John Nyberg 70 000(1)
Seth Barton 70 000(2)
Ian Mitchell 70 000(2)
Connor Bunnaman 68 000(1)
Dominik Masin 60 000(2)
Joni Ikonen 52 000(2)
Olof Lindbom 51 000(3)
Riley Tufte 50 000(3)




Quebec

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining35
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$60 630 000
Farm Payroll$1 857 000
Prospect Fees$0 000
Coach$500 000
Games Remaining69
Total Game Expenses$768 134
Projected Expenses$53 001 256
Projected Balance-$53 001 256

Salary Commitment

Year: 2010$62 487 000
Year: 2011$50 997 000
Year: 2012$40 319 000
Year: 2013$37 740 000

Pro Payroll

Victor Rask 8 000 000(4)
Vladislav Namestnikov 8 000 000(4)
Sonny Milano 5 240 000(6)
Max Domi 5 000 000(4)
Anthony Duclair 4 950 000(1)
Brett Kulak 4 750 000(2)
Ilya Sorokin 4 500 000(4)
Seth Griffith 4 000 000(4)
Will Butcher 3 000 000(5)
Noah Juulsen 2 000 000(1)
Blake Geoffrion 1 750 000(1)
Samuel Morin 1 200 000(3)
Henrik Tommernes 1 000 000(2)
Stephen Silas 900 000(2)
Daniel Carr 900 000(2)
Jack Campbell 850 000(1)
Tim Soderlund 840 000(3)
Max Friberg 800 000(2)
Liam Coughlin 800 000(2)
Jeremy Davies 760 000(2)
Steven Santini 700 000(1)
Jean-Seb Dea 690 000(1)


Farm Payroll

Louis Domingue 150 000(1)
Erik Kallgren 120 000(2)
Sami Niku 120 000(2)
Simon Bourque 110 000(2)
Connor Hall 100 000(1)
Kyle Wood 90 000(1)
Ben Betker 90 000(3)
Ryan Olsen 90 000(2)
Tyson Jost 90 000(1)
Dylan Labbe 80 000(3)
Stelio Mattheos 80 000(2)
Andrey Pedan 80 000(3)
Ronalds Kenins 80 000(3)
Cameron Darcy 75 000(3)
Johan Sundstrom 70 000(2)
Brian O'Neill 68 000(3)
Ivan Prosvetov 66 000(3)
Zachary Emond 62 000(2)
Gustaf Jerk 61 000(2)
Joe Wegwerth 60 000(1)
Matt Mahalak 60 000(1)
Stefan Soder 55 000(2)