Financial Report

(As of jeudi, avr 17 2008)

New Jersey

ArenaContinental Airlines
Capacity18 000
Ticket Price$30,00


Income

Current Funds$20 454 643
Home Games Remaining0
Avg. Attendance13 549
Avg. Revenue/Game$731 656
Projected Revenue$0 000

Expenses

Pro Payroll$36 316 930
Farm Payroll$1 117 800
Prospect Fees$16 500
Coach$50 000
Games Remaining0
Total Game Expenses$457 332
Projected Expenses$0 000
Projected Balance$20 454 643

Salary Commitment

Year: 8$37 434 730
Year: 9$27 746 905
Year: 10$21 808 655
Year: 11$9 364 000

Pro Payroll

Maxim Afinogenov 3 500 000(4)
Paul Mara 3 408 980(3)
Jean-Sebastien Giguere3 042 000(2)
Sheldon Souray 2 841 600(1)
Nikolai Khabibulin 2 678 000(4)
Glen Murray 2 501 250(3)
Anton Volchenkov 2 376 000(4)
Nikolai Antropov 2 087 250(3)
Sergei Brylin 2 013 440(1)
Chris Gratton 2 000 000(3)
Ray Whitney 1 980 000(2)
Adam Foote 1 800 000(1)
Paul Gaustad 1 009 125(3)
Scott Clemmensen 883 035(1)
Michael Ryan 658 750(1)
Kevin Bieksa 600 000(3)
Mike Richards 600 000(2)
Wojtek Wolski 600 000(3)
Jeff Tambellini 550 000(1)
Alexandre Picard 300 000(1)
Randy Jones 300 000(4)
Johnny Oduya 300 000(4)
Paul Stastny 287 500(2)


Farm Payroll

Nathan Saunders 300 000(1)
Michael Rupp 170 000(1)
Jamie Lundmark 111 000(1)
Adrian Foster 91 800(3)
Niklas Hjalmarsson 30 000(4)
Jeremy Colliton 30 000(1)
David Bolland 30 000(3)
Sheldon Brookbank 30 000(4)
Matt Niskanen 30 000(3)
Tom Wandell 30 000(4)
Frank Doyle 30 000(4)
David Clarkson 30 000(4)
Rod Pelley 30 000(4)
Matt DeMarchi 30 000(1)
Olli Malmivaara 30 000(4)
Zack Fitzgerald 28 750(2)
Kris Chucko 28 750(3)
Andrej Sekera 28 750(3)
Tobias Stephan 28 750(3)




New York

ArenaMadison Square Garden
Capacity18 000
Ticket Price$35,00


Income

Current Funds$23 042 394
Home Games Remaining0
Avg. Attendance11 678
Avg. Revenue/Game$735 765
Projected Revenue$0 000

Expenses

Pro Payroll$23 773 700
Farm Payroll$329 000
Prospect Fees$19 500
Coach$50 000
Games Remaining0
Total Game Expenses$294 783
Projected Expenses$0 000
Projected Balance$23 042 394

Salary Commitment

Year: 8$24 102 700
Year: 9$17 926 900
Year: 10$11 353 650
Year: 11$5 784 650

Pro Payroll

Marek Zidlicky 3 900 000(4)
Darryl Sydor 2 850 000(1)
Mike Johnson 2 060 800(1)
Alexei Zhamnov 1 890 000(2)
Garth Murray 1 283 400(2)
Bryce Lampman 1 105 150(2)
Bryce Salvador 1 100 000(4)
Dominic Moore 977 500(1)
Ilya Bryzgalov 868 450(2)
Henrik Lundqvist 800 000(3)
Shawn McEachern 750 000(2)
Mike Mottau 750 000(3)
Marty Reasoner 616 250(2)
Petr Prucha 600 000(3)
Chris Simon 505 000(3)
Patrick Traverse 410 000(3)
Jassen Cullimore 405 000(3)
Brad May 405 000(3)
Mikael Samuelsson 364 650(4)
Devan Dubnyk 300 000(3)
Marek Kvapil 300 000(4)
Jed Ortmeyer 287 500(1)
Patrick Thoresen 287 500(3)
Phil Kessel 287 500(3)
Steve Poapst 255 000(3)
Derek Armstrong 210 000(3)
Cory Cross 205 000(3)


Farm Payroll

Mike Morrison 60 000(2)
Dustin Kohn 30 000(3)
Shawn Collymore 30 000(4)
Dustin Kohn 30 000(4)
Vladimir Sobotka 30 000(4)
Tomas Pospisil 30 000(4)
Peter Aston 30 000(3)
Ryan Hollweg 28 750(3)
Alex Bourret 28 750(3)
Bryan Helmer 21 000(3)
Brad Bombardir 10 500(3)




LongIsland

ArenaNassau Coliseum
Capacity18 000
Ticket Price$30,00


Income

Current Funds$10 364 983
Home Games Remaining0
Avg. Attendance16 879
Avg. Revenue/Game$911 374
Projected Revenue$0 000

Expenses

Pro Payroll$34 693 253
Farm Payroll$399 235
Prospect Fees$19 500
Coach$50 000
Games Remaining0
Total Game Expenses$428 805
Projected Expenses$0 000
Projected Balance$10 364 983

Salary Commitment

Year: 8$36 044 803
Year: 9$31 727 903
Year: 10$19 027 688
Year: 11$6 767 323

Pro Payroll

Evgeny Nabokov 4 572 115(3)
Kristian Huselius 4 000 000(4)
Colin White 3 194 400(2)
Tony Amonte 2 750 000(2)
Jason Strudwick 2 000 000(2)
Nathan Dempsey 2 000 000(2)
Kevin Weekes 1 750 000(3)
Matt Cooke 1 726 725(1)
Chris Campoli 1 672 000(3)
Kevyn Adams 1 500 000(1)
Trevor Linden 1 500 000(3)
Ethan Moreau 1 300 000(3)
Darren McCarty 1 250 000(3)
Nolan Pratt 1 200 000(2)
Pavel Datsyuk 1 177 323(4)
Matthew Stajan 1 170 000(4)
Branislav Mezei 952 315(2)
Niko Kapanen 480 000(2)
Dave Scatchard 379 440(1)
Andre Deveaux 373 750(1)
Jason Chimera 300 000(1)
Radek Martinek 210 000(4)
Eric Cairns 187 500(3)


Farm Payroll

Roman Voloshenko 55 000(2)
Brandon Segal 38 500(2)
Jeff Deslauriers 36 985(1)
Masi Marjamaki 30 000(2)
Devin Setoguchi 30 000(4)
Evan Brophey 30 000(4)
Trevor Lewis 30 000(4)
Ilja Zubov 30 000(4)
Mike Lundin 30 000(4)
Kevin Lalande 30 000(4)
Juraj Simek 30 000(4)
Ryan O'Byrne 28 750(3)




Pittsburgh

ArenaMellon Arena
Capacity18 000
Ticket Price$30,00


Income

Current Funds-$9 732 279
Home Games Remaining0
Avg. Attendance11 650
Avg. Revenue/Game$629 102
Projected Revenue$0 000

Expenses

Pro Payroll$40 598 133
Farm Payroll$863 420
Prospect Fees$22 500
Coach$50 000
Games Remaining0
Total Game Expenses$506 513
Projected Expenses$0 000
Projected Balance-$9 732 279

Salary Commitment

Year: 8$41 461 553
Year: 9$30 279 727
Year: 10$29 953 695
Year: 11$17 068 920

Pro Payroll

Sandis Ozolinsh 8 750 000(3)
Radek Dvorak 6 800 000(4)
Viktor Kozlov 5 272 500(4)
Brad Isbister 3 341 800(1)
Adrian Aucoin 2 450 000(3)
Jamie Allison 2 080 000(4)
Martin Straka 1 800 000(1)
Steve Rucchin 1 200 000(1)
Josh Langfeld 1 046 250(1)
Hal Gill 1 000 000(1)
Shane Endicott 943 500(4)
Antero Niittymaki 600 000(1)
Josef Melichar 598 950(3)
Jeff Cowan 567 000(4)
Jordin Tootoo 555 000(1)
Toby Petersen 538 725(3)
Jeff MacMillan 523 976(1)
Cody Rudkowsky 514 800(1)
Kris Beech 489 600(3)
Dan LaCouture 326 032(2)
Stefan Ruzicka 300 000(1)
Brodie Dupont 300 000(4)
Casey Borer 300 000(4)
Jordan Smith 300 000(1)


Farm Payroll

Dan Cloutier 745 920(4)
Colin McDonald 30 000(4)
Jamie Tardif 30 000(4)
Brandon Dubinsky 28 750(3)
Tyler Kennedy 28 750(3)




Philly

ArenaWachovia Center
Capacity20 000
Ticket Price$30,00


Income

Current Funds$24 291 248
Home Games Remaining0
Avg. Attendance19 884
Avg. Revenue/Game$1 073 736
Projected Revenue$0 000

Expenses

Pro Payroll$39 876 406
Farm Payroll$515 813
Prospect Fees$39 000
Coach$50 000
Games Remaining0
Total Game Expenses$493 673
Projected Expenses$0 000
Projected Balance$24 291 248

Salary Commitment

Year: 8$40 392 219
Year: 9$35 302 156
Year: 10$20 092 256
Year: 11$7 441 000

Pro Payroll

Joe Sakic 6 080 000(2)
Peter Forsberg 4 508 000(4)
Mark Recchi 3 332 000(2)
Jason Smith 3 135 400(2)
Marian Gaborik 3 036 000(3)
Sami Kapanen 3 003 000(3)
Sergei Zubov 2 640 000(3)
Scott Hannan 2 112 000(1)
Martin St.Louis 1 974 375(3)
Steve Eminger 1 290 000(1)
Kurtis Foster 1 265 000(2)
Henrick Zetterberg 1 265 000(1)
Matthew Lombardi 1 149 290(3)
Joffrey Lupul 1 053 000(4)
Miikka Kiprusoff 800 000(4)
Brian Gionta 740 000(2)
Dennis Seidenberg 600 000(2)
Andy McDonald 354 841(3)
Brian Campbell 351 000(1)
Niklas Backstrom 300 000(4)
Scott Munroe 300 000(4)
Nick Foligno 300 000(4)
Benoit Pouliot 287 500(3)


Farm Payroll

Patrick Jarrett 44 563(1)
Marek Zagrapan 30 000(3)
Ryan O'Marra 30 000(4)
Jan Hejda 30 000(4)
Cam Barker 30 000(3)
Sami Lepisto 30 000(4)
Scott Lehman 30 000(3)
Radek Smolenak 30 000(3)
Mattias Ritola 30 000(4)
Mathieu Carle 30 000(4)
Daniel Rahimi 30 000(4)
Paul Bissonnette 28 750(2)
Michael Blunden 28 750(3)
Ryan Garlock 28 750(3)
Philippe Dupuis 28 750(2)
Petteri Wirtanen 28 750(3)
Martin Sagat 27 500(1)




Boston

ArenaFleet Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$9 496 296
Home Games Remaining0
Avg. Attendance11 433
Avg. Revenue/Game$720 271
Projected Revenue$0 000

Expenses

Pro Payroll$34 486 365
Farm Payroll$638 569
Prospect Fees$30 000
Coach$50 000
Games Remaining0
Total Game Expenses$429 328
Projected Expenses$0 000
Projected Balance-$9 496 296

Salary Commitment

Year: 8$35 124 934
Year: 9$19 082 994
Year: 10$12 932 744
Year: 11$10 860 694

Pro Payroll

Petr Sykora 5 130 000(1)
Sergei Samsonov 4 114 000(4)
Richard Zednik 2 964 000(1)
Mike Comrie 2 656 500(2)
Martin Gerber 2 000 000(4)
Patrice Brisebois 2 000 000(2)
Carlo Colaiacovo 1 998 000(1)
Mike Modano 1 920 000(1)
Josef Vasicek 1 906 125(4)
Mike Commodore 1 737 940(1)
P.J. Axelsson 1 500 000(4)
Grant Marshall 1 247 750(1)
Karlis Skrastins 1 158 300(3)
Shawn Bates 1 000 000(2)
Michael Ryder 585 000(3)
Hannu Toivonen 575 000(1)
Drew Fata 488 750(4)
Brian Pothier 400 000(1)
Stephane Robidas 340 000(4)
Steve Montador 300 000(2)
Danny Irmen 300 000(3)
Chris Clark 165 000(2)


Farm Payroll

Jean-Sebastien Aubin 462 944(4)
Jean-Francois Racine 48 875(4)
Martin Sonnenberg 40 500(1)
Jim Sharrow 28 750(2)
Michael Funk 28 750(3)
Mark Stuart 28 750(1)




Buffalo

ArenaHSBC Arena
Capacity18 000
Ticket Price$30,00


Income

Current Funds$9 215 254
Home Games Remaining0
Avg. Attendance15 652
Avg. Revenue/Game$845 185
Projected Revenue$0 000

Expenses

Pro Payroll$41 675 125
Farm Payroll$664 625
Prospect Fees$22 500
Coach$50 000
Games Remaining0
Total Game Expenses$517 223
Projected Expenses$0 000
Projected Balance$9 215 254

Salary Commitment

Year: 8$42 339 750
Year: 9$34 528 875
Year: 10$20 962 625
Year: 11$11 213 400

Pro Payroll

Marian Hossa 6 520 500(4)
Cory Stillman 5 920 000(3)
Peter Schaefer 5 890 000(1)
Martin Lapointe 3 551 100(2)
Scott Niedermayer 3 360 000(2)
Rhett Warrener 3 042 000(2)
Dmitri Kalinin 2 310 000(2)
Richard Matvichuk 2 000 000(4)
Scott Walker 1 400 000(3)
Philippe Boucher 1 305 000(4)
Sean Hill 1 200 000(1)
Ryan Miller 1 092 000(3)
Jay McClement 1 026 000(3)
Derek Roy 660 000(4)
Jiri Novotny 560 625(4)
Mike Sillinger 554 400(2)
Mike Ribeiro 396 000(1)
Shea Weber 300 000(2)
Steve Bernier 300 000(2)
Josh Harding 287 500(1)


Farm Payroll

Denis Hamel 88 400(4)
Sean McMorrow 87 975(3)
Gerard Dicaire 85 000(3)
Robert Nilsson 60 000(2)
Doug Janik 49 500(3)
Aaron Rome 48 875(4)
Logan Koopmans 37 375(1)
Anthony Stewart 30 000(2)
Tom Gilbert 30 000(4)
Jared Boll 30 000(3)
Patrik Hersley 30 000(3)
Peter Olvecky 30 000(2)
Dany Roussin 28 750(2)
Dane Byers 28 750(3)




Montreal

ArenaCentre Bell
Capacity18 000
Ticket Price$30,00


Income

Current Funds$14 739 947
Home Games Remaining0
Avg. Attendance14 740
Avg. Revenue/Game$795 936
Projected Revenue$0 000

Expenses

Pro Payroll$29 889 195
Farm Payroll$381 200
Prospect Fees$22 500
Coach$50 000
Games Remaining0
Total Game Expenses$370 035
Projected Expenses$0 000
Projected Balance$14 739 947

Salary Commitment

Year: 8$30 270 395
Year: 9$25 215 270
Year: 10$17 128 395
Year: 11$11 995 545

Pro Payroll

Zdeno Chara 3 857 100(3)
Martin Biron 2 904 000(4)
Andrei Markov 2 466 750(4)
Jason Pominville 2 112 000(4)
Nick Schultz 1 988 750(2)
Daniel Briere 1 638 000(4)
Ron Hainsey 1 595 625(2)
Tomas Plekanec 1 564 170(4)
Rick Nash 1 440 000(1)
Alexander Frolov 1 320 000(2)
Jordan Leopold 1 170 000(2)
Tuomo Ruutu 1 110 000(1)
Eric Staal 720 000(2)
Francis Bouillon 672 000(3)
Thomas Vanek 603 750(2)
Jeff Carter 600 000(2)
Patrick Eaves 575 000(1)
Kyle Wellwood 560 625(4)
Trevor Daley 555 000(1)
Jason Ward 515 800(1)
Yann Danis 445 625(1)
Braydon Coburn 300 000(1)
Mark Streit 300 000(4)
Jaroslav Halak 300 000(4)
Alexei Kaigorodov 287 500(3)
Bobby Ryan 287 500(3)


Farm Payroll

Jiri Hudler 83 700(1)
Clarke MacArthur 60 000(2)
Chris Dyment 30 000(1)
Nicklas Backstrom 30 000(4)
Morten Madsen 30 000(4)
Erik Johnson 30 000(4)
Derek Joslin 30 000(4)
Alexander Hellstrom 30 000(4)
Martin Lojek 28 750(2)
Kyle Chipchura 28 750(3)




Ottawa

ArenaCentre Corel
Capacity18 000
Ticket Price$30,00


Income

Current Funds$34 812 693
Home Games Remaining0
Avg. Attendance17 726
Avg. Revenue/Game$957 264
Projected Revenue$0 000

Expenses

Pro Payroll$39 053 009
Farm Payroll$196 375
Prospect Fees$31 500
Coach$50 000
Games Remaining0
Total Game Expenses$479 645
Projected Expenses$0 000
Projected Balance$34 812 693

Salary Commitment

Year: 8$39 249 384
Year: 9$29 937 384
Year: 10$26 612 234
Year: 11$10 262 409

Pro Payroll

Wade Redden 5 916 750(3)
Roberto Luongo 4 250 400(4)
Chris Phillips 3 775 200(3)
Jason Spezza 2 706 000(1)
Henrik Sedin 2 569 125(3)
Brad Boyes 2 340 250(4)
David Vyborny 2 200 000(3)
Mike Fisher 2 186 438(4)
Mike York 1 800 000(3)
Stephen Weiss 1 776 000(1)
Grant Potulny 1 570 800(2)
Marcus Nilson 1 425 600(2)
Daniel Sedin 1 170 000(1)
Martin Erat 1 170 000(1)
Chris Kelly 806 446(4)
Brent Seabrook 600 000(1)
Tim Gleason 555 000(1)
David LeNeveu 555 000(1)
Brooks Laich 480 000(1)
Keith Ballard 300 000(1)
Jack Johnson 300 000(4)
Luc Bourdon 300 000(4)
Nicklas Grossman 300 000(2)


Farm Payroll

Brandon Nolan 48 875(4)
Cory Schneider 30 000(3)
Codey Burki 30 000(4)
Matt Kassian 30 000(3)
Michal Birner 28 750(3)
Stefan Meyer 28 750(2)




Toronto

ArenaCentre Air Canada
Capacity20 000
Ticket Price$40,00


Income

Current Funds$31 162 977
Home Games Remaining0
Avg. Attendance10 978
Avg. Revenue/Game$790 541
Projected Revenue$0 000

Expenses

Pro Payroll$36 022 900
Farm Payroll$383 011
Prospect Fees$13 500
Coach$50 000
Games Remaining0
Total Game Expenses$444 749
Projected Expenses$0 000
Projected Balance$31 162 977

Salary Commitment

Year: 8$36 405 911
Year: 9$22 901 661
Year: 10$16 073 783
Year: 11$8 672 460

Pro Payroll

Chris Osgood 3 770 000(3)
Brenden Morrow 3 650 400(4)
Marc Savard 3 608 000(1)
Jonathan Cheechoo 2 850 000(2)
Simon Gagne 2 640 000(1)
Robyn Regehr 2 640 000(2)
Michal Handzus 2 574 000(4)
Robert Lang 2 464 000(1)
Bryan Mccabe 2 340 000(1)
Aaron Ward 1 900 000(3)
Marek Malik 1 500 000(1)
Andy Hilbert 1 200 190(2)
Alex Auld 1 028 500(3)
Erik Christensen 868 980(4)
Maxim Kondratjev 555 000(1)
Ryan Malone 510 000(4)
R.J. Umberger 379 080(4)
Alexei Ponikarovsky 369 750(1)
Chris Lawrence 300 000(4)
Patrick Kane 300 000(4)
Christian Ehrhoff 287 500(3)
Alexander Edler 287 500(3)


Farm Payroll

Rob Globke 70 323(3)
Tim Jackman 66 000(2)
Kris Vernarsky 41 688(2)
Jack Skille 30 000(4)
Ryan Maki 30 000(4)
Tom Sestito 30 000(4)
Colin Fraser 30 000(2)
Andy Rogers 28 750(3)
Nolan Schaefer 28 750(3)
Alexandre Rouleau 27 500(1)




Caroline

ArenaR.B.C Center
Capacity18 000
Ticket Price$36,00


Income

Current Funds$15 655 224
Home Games Remaining0
Avg. Attendance11 246
Avg. Revenue/Game$728 744
Projected Revenue$0 000

Expenses

Pro Payroll$30 606 105
Farm Payroll$315 375
Prospect Fees$24 000
Coach$50 000
Games Remaining0
Total Game Expenses$377 994
Projected Expenses$0 000
Projected Balance$15 655 224

Salary Commitment

Year: 8$30 921 480
Year: 9$28 440 035
Year: 10$12 722 010
Year: 11$4 308 070

Pro Payroll

Jose Theodore 4 646 460(2)
Owen Nolan 4 500 000(3)
Filip Kuba 3 058 770(2)
Andrei Zyuzin 2 831 400(2)
Keith Tkachuk 2 392 000(2)
Manny Fernandez 2 185 000(3)
Jaroslav Svoboda 1 860 000(4)
Boyd Gordon 760 500(4)
Kevin Klein 757 570(4)
Freddy Meyer 723 940(3)
David Hale 651 100(1)
Jim Slater 600 000(3)
Jeff Taffe 600 000(2)
Petr Vrana 600 000(2)
Sean Curry 560 625(2)
Willie Mitchell 542 500(1)
Brad Winchester 467 500(1)
Brad Ralph 442 470(1)
Darcy Hordichuk 330 170(2)
Jason Labarbera 321 100(2)
Jeff Hamilton 300 000(4)
Jakub Klepis 300 000(1)
Pavel Valentenko 300 000(4)
Matt Pelech 300 000(4)
Masi Marjamaki 287 500(2)
Alexei Mikhnov 287 500(3)


Farm Payroll

Christopher Bourque 60 000(2)
Shane Hynes 40 500(1)
Ben Eager 37 375(1)
Todd Ford 30 000(3)
Marc-Andre Cliche 30 000(4)
Jordan LaVallee 30 000(3)
Ryan Murphy 30 000(2)
Kyle Wharton 28 750(3)
Justin Pogge 28 750(3)




Atlanta

ArenaPhilips Arena
Capacity18 000
Ticket Price$30,00


Income

Current Funds-$5 725 798
Home Games Remaining0
Avg. Attendance16 349
Avg. Revenue/Game$882 814
Projected Revenue$0 000

Expenses

Pro Payroll$39 344 710
Farm Payroll$628 550
Prospect Fees$22 500
Coach$50 000
Games Remaining0
Total Game Expenses$488 363
Projected Expenses$0 000
Projected Balance-$5 725 798

Salary Commitment

Year: 8$39 973 260
Year: 9$36 396 010
Year: 10$12 079 330
Year: 11$7 101 780

Pro Payroll

Joe Thornton 10 200 000(2)
Ilya Kovalchuk 6 232 800(4)
David Aebischer 5 000 000(2)
Kim Johnsson 2 601 300(3)
Jaroslav Modry 2 340 000(2)
Dave Tanabe 2 047 500(2)
Eric Belanger 1 046 250(1)
Nathan Paetsch 868 980(4)
Stephane Yelle 850 000(3)
Ryan Bayda 850 000(2)
Derek MacKenzie 804 380(2)
Mark Rycroft 767 250(1)
Ramzi Abid 750 000(2)
Garnet Exelby 585 000(3)
Marek Svatos 546 250(1)
Corey Locke 495 000(3)
Pascal Leclaire 488 750(2)
Matthew Spiller 480 000(1)
Joe DiPenta 431 250(2)
Daniel Tjarnqvist 400 000(2)
Ben Simon 360 000(1)
Daniel Paille 300 000(1)
Peter Sejna 300 000(3)
Vojtech Polak 300 000(2)
B.J. Crombeen 300 000(2)


Farm Payroll

Mathieu Biron 338 800(2)
Alexei Semenov 66 000(2)
Adam Berkhoel 60 000(3)
Jeff Woywitka 50 000(1)
Thomas Greiss 28 750(3)
Wacey Rabbit 28 750(3)
Tim Ramholt 28 750(3)
Brad Schell 27 500(1)




Floride

ArenaOffice Depot Center
Capacity18 000
Ticket Price$30,00


Income

Current Funds$3 083 381
Home Games Remaining0
Avg. Attendance13 422
Avg. Revenue/Game$724 762
Projected Revenue$0 000

Expenses

Pro Payroll$31 357 457
Farm Payroll$776 121
Prospect Fees$22 500
Coach$50 000
Games Remaining0
Total Game Expenses$392 757
Projected Expenses$0 000
Projected Balance$3 083 381

Salary Commitment

Year: 8$32 133 578
Year: 9$20 746 253
Year: 10$18 736 557
Year: 11$18 228 557

Pro Payroll

Jarret Stoll 4 317 300(4)
Kyle McLaren 4 301 000(4)
Jon DiSalvatore 3 164 652(4)
Martin Rucinsky 2 500 000(4)
Tom Poti 2 480 000(1)
Ryan Johnson 1 747 520(1)
Trent Whitfield 1 725 000(1)
Jarkko Ruutu 1 690 000(4)
Patrick Sharp 1 555 730(4)
Andrew Raycroft 935 000(2)
Sean O'Connor 819 380(1)
Dwayne Roloson 800 000(1)
Dean McAmmond 625 000(1)
Fedor Tjutin 555 000(1)
Chris Neil 543 750(1)
Mikko Koivu 517 500(1)
Matt Ellison 440 000(1)
Niklas Hagman 400 000(3)
Colby Armstrong 300 000(1)
Vladimir Sapozhnikov 300 000(2)
Jean-Francois Jacques 300 000(2)
Ryan Parent 300 000(4)
Cory Murphy 300 000(4)
Dale Purinton 293 625(1)
Mark Eaton 232 500(1)
Todd White 214 500(2)


Farm Payroll

Lance Ward 172 500(1)
Serge Payer 67 200(2)
Greg Campbell 60 000(3)
Davis Parley 58 500(2)
David Morriset 57 000(1)
Brett Skinner 39 875(4)
Gord Baldwin 30 000(4)
Patrick Davis 30 000(3)
Josh Olson 30 000(1)
Ryan Reaves 30 000(4)
Shawn Belle 30 000(2)
Brian Lee 28 750(1)
Corey Crawford 28 750(2)
Rick Kozak 28 750(2)
Max Birbraer 25 100(2)
Joey Tetarenko 21 896(2)
Rocky Thompson 19 800(1)
Evgeny Konstantinov 18 000(3)




Tampa Bay

ArenaSt-Pete Times Forum
Capacity18 000
Ticket Price$30,00


Income

Current Funds$9 194 014
Home Games Remaining0
Avg. Attendance13 990
Avg. Revenue/Game$755 434
Projected Revenue$0 000

Expenses

Pro Payroll$31 684 305
Farm Payroll$205 000
Prospect Fees$21 000
Coach$50 000
Games Remaining0
Total Game Expenses$389 760
Projected Expenses$0 000
Projected Balance$9 194 014

Salary Commitment

Year: 8$31 889 305
Year: 9$21 893 055
Year: 10$21 835 555
Year: 11$17 077 125

Pro Payroll

Todd Bertuzzi 6 000 000(4)
Jeff Halpern 3 500 000(1)
Yanic Perreault 2 700 000(3)
Dan McGillis 2 600 000(1)
Mike Grier 2 000 000(4)
Oleg Kvasha 1 906 125(4)
Scott Hartnell 1 674 750(4)
John Grahame 1 200 000(4)
Bates Battaglia 1 200 000(4)
Raffi Torres 1 111 000(1)
Marcel Hossa 977 500(1)
Andreas Lilja 900 000(4)
Cale Hulse 750 000(1)
Aaron Johnson 600 000(3)
Paul Ranger 600 000(3)
Rory Fitzpatrick 550 000(4)
Matt Jones 536 250(4)
Marcel Goc 517 500(1)
Trevor Letowski 511 500(1)
Mark Smith 510 000(4)
Dany Sabourin 300 000(3)
Cody Franson 300 000(4)
Alexandre Giroux 300 000(3)
Tomas Kloucek 229 680(3)
Matt Cullen 210 000(4)


Farm Payroll

Danny Syvret 57 500(2)
Dan LaCosta 30 000(4)
Stephen Werner 30 000(4)
Ashton Rome 30 000(4)
Bryan Bickell 28 750(3)
Kamil Kreps 28 750(1)




Washington

ArenaMCI Center
Capacity18 000
Ticket Price$45,00


Income

Current Funds$35 565 200
Home Games Remaining0
Avg. Attendance7 601
Avg. Revenue/Game$615 493
Projected Revenue$0 000

Expenses

Pro Payroll$42 732 774
Farm Payroll$0 000
Prospect Fees$19 500
Coach$50 000
Games Remaining0
Total Game Expenses$521 979
Projected Expenses$0 000
Projected Balance$35 565 200

Salary Commitment

Year: 8$42 732 774
Year: 9$38 840 584
Year: 10$32 346 584
Year: 11$16 927 646

Pro Payroll

Ryan Smyth 7 000 000(4)
Martin Skoula 5 280 000(3)
Lubomir Visnovsky 5 075 000(3)
Brian Sutherby 3 790 800(4)
Sergei Gonchar 3 465 000(3)
Mike Peca 3 465 000(4)
Jozef Stumpel 3 157 000(2)
Olaf Kolzig 2 737 000(2)
Bobby Holik 2 392 000(1)
Tyler Bouck 723 940(1)
Bryan Berard 723 938(3)
Krys Barch 600 000(2)
Matt Pettinger 571 846(4)
Nolan Yonkman 488 750(1)
Joe Motzko 300 000(4)
Brendan Mikkelson 300 000(4)
Mark Fraser 300 000(3)
Brian Boyle 300 000(4)
Oskars Bartulis 300 000(4)
Nicholas Drazenovic 300 000(4)
Bryan Little 300 000(4)
Cal Clutterbuck 300 000(4)
Guillaume Latendresse 287 500(3)
Wade Flaherty 287 500(1)
Jeff Schultz 287 500(3)


Farm Payroll




Chicago

ArenaUnited Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$20 462 722
Home Games Remaining0
Avg. Attendance12 584
Avg. Revenue/Game$792 750
Projected Revenue$0 000

Expenses

Pro Payroll$43 990 169
Farm Payroll$0 000
Prospect Fees$21 000
Coach$50 000
Games Remaining0
Total Game Expenses$537 331
Projected Expenses$0 000
Projected Balance-$20 462 722

Salary Commitment

Year: 8$43 990 169
Year: 9$25 130 175
Year: 10$11 194 875
Year: 11$6 801 750

Pro Payroll

Curtis Joseph 4 500 000(1)
Daymond Langkow 4 000 000(2)
Vitali Vishnevsky 3 784 000(1)
Jiri Fischer 3 744 400(2)
Eric Brewer 3 678 400(2)
Steve McCarthy 3 669 244(1)
Darcy Tucker 3 150 000(4)
Mats Sundin 2 918 125(3)
Bryan Smolinski 2 646 000(1)
Rostislav Klesla 2 466 750(4)
Wayne Primeau 1 856 250(1)
Alyn McCauley 1 218 750(1)
Trent Hunter 879 750(1)
Allan Rourke 807 500(2)
Steve Ott 660 000(2)
Craig Anderson 585 000(2)
Duncan Keith 585 000(4)
Matt Foy 460 000(2)
Adam Mair 306 000(1)
Mike Brodeur 300 000(4)
Rene Bourque 300 000(3)
Sasha Pokulok 300 000(3)
Brett Carson 300 000(4)
Liam Reddox 300 000(3)
Matt Smaby 287 500(3)
Matt Greene 287 500(3)


Farm Payroll




Columbus

ArenaNationwide Arena
Capacity18 000
Ticket Price$30,00


Income

Current Funds$51 093 418
Home Games Remaining0
Avg. Attendance17 043
Avg. Revenue/Game$920 396
Projected Revenue$0 000

Expenses

Pro Payroll$30 608 344
Farm Payroll$490 617
Prospect Fees$21 000
Coach$50 000
Games Remaining0
Total Game Expenses$380 121
Projected Expenses$0 000
Projected Balance$51 093 418

Salary Commitment

Year: 8$31 098 961
Year: 9$28 433 906
Year: 10$9 608 044
Year: 11$3 562 294

Pro Payroll

Teemu Selanne 3 600 000(2)
Brad Stuart 3 432 000(2)
Mike Rathje 2 553 000(2)
Eric Lindros 2 467 000(3)
Frantisek Kaberle 2 345 000(4)
Peter Bondra 2 270 000(2)
Pierre-Marc Bouchard 1 320 000(2)
Joni Pitkanen 1 320 000(3)
Jon Klemm 1 267 000(3)
Duvie Westcott 1 255 800(2)
Wes Walz 1 222 000(2)
Jamal Mayers 1 025 000(2)
Alexander Ovechkin 960 000(2)
Sidney Crosby 960 000(2)
Shean Donovan 933 000(3)
Sean Bergenheim 891 250(1)
Cam Ward 575 000(1)
Marc Moro 437 294(4)
Jeremy Reich 300 000(1)
Ryan Suter 300 000(1)
Derek Joslin 300 000(4)
Fredrik Norrena 300 000(4)
Jonathan Filewich 287 500(1)
Valtteri Filppula 287 500(1)


Farm Payroll

Philippe Sauve 75 000(2)
Jamie McLennan 68 250(2)
Kiel McLeod 56 062(2)
Byron Bitz 30 000(4)
Alex Goligoski 30 000(4)
Cory Urquhart 30 000(4)
Andrew MacDonald 30 000(3)
Curtis Glencross 30 000(4)
Andrew Murray 30 000(4)
Ole-Kristian Tollefsen30 000(4)
Logan Stephenson 28 750(3)
Hugh Jessiman 28 750(2)
Jody Shelley 23 805(1)




Detroit

ArenaJoe Louis Arena
Capacity18 000
Ticket Price$32,00


Income

Current Funds$43 357 593
Home Games Remaining0
Avg. Attendance16 098
Avg. Revenue/Game$927 249
Projected Revenue$0 000

Expenses

Pro Payroll$39 693 752
Farm Payroll$737 126
Prospect Fees$33 000
Coach$50 000
Games Remaining0
Total Game Expenses$494 072
Projected Expenses$0 000
Projected Balance$43 357 593

Salary Commitment

Year: 8$40 430 878
Year: 9$37 145 815
Year: 10$30 894 122
Year: 11$18 195 872

Pro Payroll

Jere Lehtinen 6 000 000(4)
Nicklas Lidstrom 4 872 000(3)
Pavol Demitra 3 877 500(3)
Taylor Pyatt 3 782 925(4)
Ed Jovanovski 3 622 500(4)
Alexei Zhitnik 2 415 000(2)
Ales Kotalik 2 000 000(3)
Rick DiPietro 1 860 380(2)
Niklas Kronwall 1 835 321(4)
Rob Niedermayer 1 600 000(1)
Radim Vrbata 1 320 000(2)
Chris Higgins 1 188 000(4)
Bryan Allen 945 000(1)
Sean Avery 702 546(4)
Dan Hamhuis 660 000(3)
Nathan Horton 660 000(3)
Johan Franzen 600 000(3)
Brett Lebda 300 000(4)
Tomas Fleischmann 300 000(1)
Zach Stortini 300 000(2)
Drew Stafford 287 500(2)
Tomas Kopecky 284 580(4)
Mikael Tellqvist 280 500(1)


Farm Payroll

Martin Hanzal 300 000(4)
Johnny Boychuk 44 563(1)
Drew MacIntyre 38 813(2)
Mike Egener 30 000(1)
James Neal 30 000(4)
Vladimir Mihalik 30 000(4)
Dan Collins 30 000(4)
Vyacheslav Trukhno 30 000(4)
Artem Anisimov 30 000(4)
Bobby Hughes 30 000(4)
Jeff Glass 30 000(2)
Mark Fistric 28 750(3)
Dave Liffiton 28 750(1)
Tyler Redenbach 28 750(1)
Duncan Milroy 27 500(1)




Nashville

ArenaGaylord Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$11 983 048
Home Games Remaining0
Avg. Attendance13 031
Avg. Revenue/Game$821 031
Projected Revenue$0 000

Expenses

Pro Payroll$31 904 394
Farm Payroll$197 600
Prospect Fees$28 500
Coach$50 000
Games Remaining0
Total Game Expenses$392 445
Projected Expenses$0 000
Projected Balance-$11 983 048

Salary Commitment

Year: 8$32 101 994
Year: 9$24 555 210
Year: 10$10 501 850
Year: 11$830 750

Pro Payroll

Derek Morris 4 961 000(2)
Jay McKee 3 408 600(3)
Mattias Norstrom 3 375 000(3)
Miroslav Satan 2 925 000(2)
David Legwand 2 640 000(2)
Ruslan Salei 2 000 000(3)
Andy Sutton 1 844 370(1)
Jeff Jillson 1 736 110(2)
Mike Jefferson 1 168 614(1)
Daniel Cleary 1 072 500(2)
Scott Nichol 805 000(1)
Brent Johnson 800 000(1)
Alex Henry 748 690(1)
Jason King 536 250(1)
Nathan Perrott 523 250(4)
Boyd Devereaux 488 760(1)
Garrett Bembridge 467 500(1)
Darren Haydar 431 250(2)
Andrew Hutchinson 300 000(1)
Shawn Weller 300 000(3)
Vernon Fiddler 300 000(3)
Blake Comeau 287 500(3)
Lance Monych 287 500(2)
Mark Mowers 250 000(1)
Chris Mason 247 500(4)


Farm Payroll

Sebastien Centomo 62 100(1)
Brian Finley 46 750(1)
Tom Pyatt 30 000(4)
Tomas Kudelka 30 000(4)
Mike Stuart 28 750(1)




St-Louis

ArenaSavvis Center
Capacity18 000
Ticket Price$30,00


Income

Current Funds$38 746 566
Home Games Remaining0
Avg. Attendance12 416
Avg. Revenue/Game$670 501
Projected Revenue$0 000

Expenses

Pro Payroll$35 852 440
Farm Payroll$333 063
Prospect Fees$24 000
Coach$50 000
Games Remaining0
Total Game Expenses$442 189
Projected Expenses$0 000
Projected Balance$38 746 566

Salary Commitment

Year: 8$36 185 503
Year: 9$24 372 290
Year: 10$11 281 290
Year: 11$7 934 040

Pro Payroll

Geoff Sanderson 5 850 000(1)
Jeff O'Neill 4 387 500(2)
Sami Salo 3 850 000(4)
Saku Koivu 2 553 000(2)
Darius Kasparaitis 2 200 000(2)
Justin Williams 2 087 250(3)
Ruslan Fedotenko 1 930 500(4)
Doug Weight 1 800 000(1)
Bret Hedican 1 750 000(1)
Ray Emery 1 138 500(4)
Ryan Whitney 1 086 750(2)
Mathieu Garon 1 008 150(1)
Christian Backman 925 040(4)
Dan Fritsche 660 000(3)
Dustin Brown 645 000(2)
Rostislav Olesz 600 000(2)
Brad Ference 585 000(1)
Ryan Kesler 570 000(3)
Mark Bell 478 500(2)
Matt Walker 425 000(2)
Petr Cajanek 371 250(2)
Matt Bradley 351 000(1)
Alexandre Picard 300 000(2)
Paul Martin 300 000(1)


Farm Payroll

Curtis Sanford 48 000(1)
Johnny Pohl 46 500(1)
Barry Tallackson 44 000(2)
Troy Riddle 38 813(1)
Joakim Lindstrom 35 750(1)
Carey Price 30 000(4)
Cody Bass 30 000(4)
Josh Beaulieu 30 000(4)
David Shantz 30 000(3)




Calgary

ArenaPengrowth Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$33 903 319
Home Games Remaining0
Avg. Attendance16 451
Avg. Revenue/Game$1 036 421
Projected Revenue$0 000

Expenses

Pro Payroll$41 483 420
Farm Payroll$708 938
Prospect Fees$28 500
Coach$50 000
Games Remaining0
Total Game Expenses$515 498
Projected Expenses$0 000
Projected Balance$33 903 319

Salary Commitment

Year: 8$42 192 358
Year: 9$22 045 788
Year: 10$13 171 288
Year: 11$1 473 875

Pro Payroll

Brad Richards 4 329 600(2)
Chris Pronger 3 960 000(3)
Brendan Shanahan 3 796 100(3)
J.P. Dumont 3 767 400(2)
Teppo Numminen 2 910 940(1)
Sergei Fedorov 2 673 750(3)
Jay Bouwmeester 2 583 000(1)
Jarome Iginla 2 520 000(1)
Gary Roberts 2 500 000(1)
Luke Richardson 1 875 000(1)
Kimmo Timonen 1 794 000(1)
Scott Thornton 1 050 000(1)
Jocelyn Thibault 1 000 000(1)
Toni Lydman 975 000(4)
Mike Zigomanis 940 500(1)
Marc-Andre Bergeron 755 630(1)
Patrice Bergeron 735 000(3)
Kari Lehtonen 630 000(1)
Eric Fehr 600 000(2)
Ryan Getzlaf 600 000(1)
Corey Perry 600 000(1)
Eric Perrin 300 000(4)
Zach Parise 300 000(1)
Marc-Edouard Vlasic 287 500(3)


Farm Payroll

Danny Richmond 48 875(4)
Darcy Verot 38 813(3)
Brent Krahn 30 000(1)
Marc-Antoine Pouliot 30 000(2)
Andrew Cogliano 30 000(4)
Andrew Ladd 30 000(2)
Adam McQuaid 30 000(3)
Daren Machesney 30 000(3)
Enver Lisin 30 000(3)
Mike Weber 30 000(4)
Jonathan Matsumoto 30 000(3)
Michael Grabner 30 000(4)
Chris Stewart 30 000(4)
Ondrej Pavelec 30 000(4)
Dwight Helminen 30 000(2)
Ivan Baranka 30 000(2)
Josh Hennessy 28 750(2)
Rob Schremp 28 750(3)
Mark Tobin 28 750(2)
Andrei Taratukhin 28 750(3)
Martin Karsums 28 750(3)
Jeremy Swanson 28 750(1)
James Wisniewski 28 750(1)




Colorado

ArenaPepsi Center
Capacity18 000
Ticket Price$32,00


Income

Current Funds$24 627 229
Home Games Remaining0
Avg. Attendance15 610
Avg. Revenue/Game$899 360
Projected Revenue$0 000

Expenses

Pro Payroll$38 002 371
Farm Payroll$338 004
Prospect Fees$25 500
Coach$50 000
Games Remaining0
Total Game Expenses$468 486
Projected Expenses$0 000
Projected Balance$24 627 229

Salary Commitment

Year: 8$38 340 375
Year: 9$26 655 275
Year: 10$25 657 156
Year: 11$22 737 156

Pro Payroll

Alex Tanguay 8 000 000(4)
Chris Drury 6 500 000(4)
Rob Blake 3 105 000(4)
Manny Malhotra 2 638 100(1)
Milan Hejduk 2 280 000(1)
Rod Brind'Amour 2 175 000(1)
Peter Budaj 2 138 400(4)
Greg DeVries 1 820 000(3)
Erik Cole 1 200 000(1)
Shawn Horcoff 1 121 250(1)
John-Michael Liles 960 000(1)
Brent Burns 953 250(1)
Brian Willsie 910 571(4)
Dan Hinote 850 390(4)
Mike Knuble 770 000(3)
Brad Larsen 465 410(4)
Shane Hnidy 315 000(2)
Ryan Stone 300 000(2)
Kurt Sauer 300 000(1)
Maxim Lapierre 300 000(2)
Chad Painchaud 300 000(4)
Nicklas Bergfors 300 000(4)
Tyler Weiman 300 000(3)


Farm Payroll

Tyler Sloan 83 119(2)
David Backes 57 500(1)
Scott Parker 47 385(4)
Alexander Sulzer 30 000(4)
Brian Fahey 30 000(3)
Corey Potter 30 000(4)
Brian Salcido 30 000(4)
Milan Lucic 30 000(4)




Edmonton

ArenaRexall Place
Capacity18 000
Ticket Price$30,00


Income

Current Funds$20 072 537
Home Games Remaining0
Avg. Attendance17 982
Avg. Revenue/Game$971 093
Projected Revenue$0 000

Expenses

Pro Payroll$42 620 010
Farm Payroll$459 251
Prospect Fees$34 500
Coach$50 000
Games Remaining0
Total Game Expenses$526 387
Projected Expenses$0 000
Projected Balance$20 072 537

Salary Commitment

Year: 8$43 079 261
Year: 9$30 538 888
Year: 10$16 546 550
Year: 11$10 244 050

Pro Payroll

Jaromir Jagr 5 329 500(2)
Vincent Lecavalier 5 324 000(3)
Martin Brodeur 4 845 000(1)
Tomas Kaberle 3 818 400(2)
Brian Rolston 3 276 000(4)
Ales Hemsky 2 583 000(1)
Antoine Vermette 2 376 000(4)
Mike Cammalleri 2 340 250(4)
Roman Hamrlik 2 340 000(2)
Todd Marchant 1 685 060(1)
Curtis Brown 1 386 000(4)
Milan Michalek 1 290 000(2)
Ian Laperriere 1 020 000(1)
Vaclav Prospal 900 000(1)
Andrej Meszaros 600 000(2)
Milan Jurcina 517 500(1)
Tom Preissing 510 000(3)
Brett Clark 415 800(4)
Mike Van Ryn 351 000(1)
Andrei Kostitsyn 300 000(1)
Jason Blake 300 000(1)
Jonathan Toews 300 000(4)
Patrick O'Sullivan 300 000(2)
Gilbert Brule 287 500(3)
Vesa Toskala 225 000(2)


Farm Payroll

Cristobal Huet 66 000(3)
Ladislav Smid 47 438(2)
Matt Murley 42 000(2)
Joel Stepp 38 813(1)
Dan Ryder 30 000(4)
Brian Lee 30 000(4)
Michael Sauer 30 000(4)
Derick Brassard 30 000(4)
Tuukka Rask 30 000(4)
David Krejci 28 750(3)
Matt Lashoff 28 750(3)
Jim Howard 28 750(3)
Tony Salmelainen 28 750(3)




Minnesota

ArenaXcel Energy Center
Capacity18 000
Ticket Price$32,00


Income

Current Funds$15 175 167
Home Games Remaining0
Avg. Attendance11 003
Avg. Revenue/Game$633 784
Projected Revenue$0 000

Expenses

Pro Payroll$29 771 714
Farm Payroll$747 500
Prospect Fees$24 000
Coach$50 000
Games Remaining0
Total Game Expenses$373 088
Projected Expenses$0 000
Projected Balance$15 175 167

Salary Commitment

Year: 8$30 519 214
Year: 9$14 480 724
Year: 10$8 702 974
Year: 11$6 974 224

Pro Payroll

Patrick Marleau 8 136 040(1)
Kyle Calder 4 000 000(2)
Anson Carter 3 500 000(4)
Patrick Lalime 2 340 000(1)
Dallas Drake 1 250 000(4)
Jamie Pushor 1 248 000(1)
Eric Reitz 1 174 224(4)
Chris Therien 1 000 000(1)
Paul Healey 690 000(1)
Kyle Wanvig 510 000(2)
Stephane Veilleux 510 000(2)
Niko Dimitrakos 495 000(3)
Dan Cavanaugh 488 750(1)
Derek Gustafson 429 000(2)
Barrett Heisten 405 000(1)
Jiri Tlusty 300 000(4)
Marc Staal 300 000(4)
Jakub Kindl 300 000(3)
Petr Kalus 300 000(4)
Keith Yandle 300 000(3)
Al Montoya 300 000(1)
Alexander Suglobov 300 000(1)
T.J. Hensick 300 000(2)
Lauri Korpikoski 287 500(3)
Jordan Staal 287 500(3)
Todd Fedoruk 243 000(1)
Travis Roche 227 700(1)
Andrew Cassels 150 000(4)


Farm Payroll

Cory Sarich 660 000(1)
Johan Ryno 30 000(3)
Jonathan Sigalet 28 750(2)
Adam Pineault 28 750(3)




Vancouver

ArenaGM Place
Capacity18 000
Ticket Price$35,00


Income

Current Funds$4 488 225
Home Games Remaining0
Avg. Attendance15 123
Avg. Revenue/Game$952 765
Projected Revenue$0 000

Expenses

Pro Payroll$38 754 000
Farm Payroll$28 750
Prospect Fees$16 500
Coach$50 000
Games Remaining0
Total Game Expenses$473 771
Projected Expenses$0 000
Projected Balance$4 488 225

Salary Commitment

Year: 8$38 782 750
Year: 9$31 199 000
Year: 10$27 921 500
Year: 11$19 923 800

Pro Payroll

Dominik Hasek 6 000 000(4)
Dany Heatley 4 958 800(4)
Martin Havlat 4 435 200(3)
Brian Rafalski 4 000 000(1)
Derian Hatcher 3 000 000(4)
Brendan Witt 2 300 000(4)
Chris Chelios 2 100 000(3)
Steve Sullivan 2 000 000(1)
Kirk Maltby 1 555 000(1)
Glen Wesley 1 500 000(4)
Marc-Andre Fleury 1 290 000(2)
Alexander Semin 1 265 000(4)
Nikolai Zherdev 800 000(2)
Matt Carle 600 000(3)
Dion Phaneuf 600 000(2)
Mike Green 300 000(2)
Sam Gagner 300 000(4)
Peter Mueller 300 000(4)
Phil Oreskovic 300 000(4)
Evgeni Malkin 287 500(3)
Travis Zajac 287 500(2)
Alexander Radulov 287 500(3)
Anze Kopitar 287 500(3)


Farm Payroll

Maxime Daigneault 28 750(1)




Anaheim

ArenaArrowhead Pond
Capacity18 000
Ticket Price$35,00


Income

Current Funds$7 901 173
Home Games Remaining0
Avg. Attendance10 913
Avg. Revenue/Game$687 533
Projected Revenue$0 000

Expenses

Pro Payroll$33 327 954
Farm Payroll$241 094
Prospect Fees$31 500
Coach$50 000
Games Remaining0
Total Game Expenses$410 373
Projected Expenses$0 000
Projected Balance$7 901 173

Salary Commitment

Year: 8$33 569 048
Year: 9$24 052 055
Year: 10$11 684 880
Year: 11$1 600 500

Pro Payroll

Fredrik Modin 7 650 000(3)
Denis Gauthier 3 900 000(2)
Marc Denis 3 689 400(2)
Andrew Ference 1 872 000(1)
Kris Draper 1 856 250(2)
Tim Connolly 1 827 500(1)
Keith Carney 1 674 400(2)
Georges Laraque 950 000(1)
Tyson Nash 917 125(2)
Pascal Dupuis 891 250(1)
Cory Pecker 866 250(1)
Francois Beauchemin 800 000(3)
Mark Popovic 790 500(4)
Niclas Havelid 750 000(4)
Eric Nystrom 600 000(3)
Steve Shields 575 000(1)
Brooks Orpik 560 630(1)
Steve Begin 521 389(1)
Samuel Pahlsson 465 000(1)
Denis Grebeshkov 445 630(1)
Fernando Pisani 388 130(3)
Petteri Nokelainen 300 000(2)
Chris Kunitz 300 000(1)
Nathan Marsters 300 000(3)
Boris Valabik 287 500(3)
Byron Ritchie 150 000(1)


Farm Payroll

Pierre-Alexandre Paren35 750(1)
Travis Moen 30 000(4)
Kent Huskins 30 000(3)
Drew Miller 30 000(4)
Daniel Carcillo 30 000(2)
Brandon Prust 28 750(1)
Blair Jones 28 750(3)
Gregg Naumenko 27 844(1)




Dallas

ArenaAmerican Airlines
Capacity18 000
Ticket Price$35,00


Income

Current Funds$31 989 328
Home Games Remaining0
Avg. Attendance15 366
Avg. Revenue/Game$968 069
Projected Revenue$0 000

Expenses

Pro Payroll$44 288 830
Farm Payroll$435 938
Prospect Fees$19 500
Coach$50 000
Games Remaining0
Total Game Expenses$546 272
Projected Expenses$0 000
Projected Balance$31 989 328

Salary Commitment

Year: 8$44 724 768
Year: 9$33 066 190
Year: 10$25 247 540
Year: 11$13 584 525

Pro Payroll

Pavel Kubina 3 946 800(4)
Markus Naslund 3 918 625(3)
Mark Parrish 3 484 800(1)
Dan Boyle 3 420 000(2)
Steven Reinprecht 3 000 000(4)
Jamie Langenbrunner 2 900 000(3)
Mike Komisarek 2 772 000(4)
Marty Turco 2 745 600(3)
Mathieu Dandenault 2 652 400(2)
Scott Gomez 2 640 000(1)
Brad Lukowich 1 867 600(4)
Tomas Holmstrom 1 848 000(1)
Olli Jokinen 1 657 500(2)
Scott Upshall 1 053 000(4)
Donald Brashear 934 380(1)
John Erskine 925 040(3)
Joe Corvo 801 125(4)
Jussi Jokinen 800 000(3)
Tim Thomas 575 000(1)
Jim Vandermeer 560 630(1)
Antti Miettinen 552 500(1)
Jason Bacashihua 495 000(1)
Steve Gainey 451 330(1)
Joel Lundqvist 287 500(3)


Farm Payroll

Ty Conklin 84 000(4)
Justin Cox 68 063(1)
Dan Jancevski 48 875(1)
Kristopher Letang 30 000(4)
Lauri Tukonen 30 000(2)
Andy Greene 30 000(4)
Ivan Khomutov 30 000(2)
Mathias Tjarnqvist 28 750(2)
Justin Peters 28 750(3)
Adam Berti 28 750(3)
Dustin Boyd 28 750(3)




LA Kings

ArenaStaples Center
Capacity18 000
Ticket Price$30,00


Income

Current Funds$27 461 220
Home Games Remaining0
Avg. Attendance14 277
Avg. Revenue/Game$770 858
Projected Revenue$0 000

Expenses

Pro Payroll$40 743 350
Farm Payroll$727 223
Prospect Fees$15 000
Coach$50 000
Games Remaining0
Total Game Expenses$506 531
Projected Expenses$0 000
Projected Balance$27 461 220

Salary Commitment

Year: 8$41 470 573
Year: 9$30 282 523
Year: 10$9 388 331
Year: 11$6 713 250

Pro Payroll

Mattias Ohlund 4 095 000(2)
Paul Kariya 3 332 500(1)
Jaroslav Spacek 3 298 400(2)
Brent Sopel 2 780 700(1)
Michael Nylander 2 730 000(2)
Vyacheslav Kozlov 2 652 000(4)
Bill Guerin 2 576 000(2)
Jochen Hecht 2 200 000(3)
Manny Legace 2 088 000(4)
Martin Gelinas 2 025 000(2)
Dainius Zubrus 1 824 400(2)
Blair Betts 1 823 250(4)
Robert Esche 1 794 000(2)
Craig Conroy 1 749 600(1)
Ladislav Nagy 1 320 000(1)
Shaone Morrisonn 1 082 250(2)
Dick Tarnstrom 935 000(1)
Arron Asham 782 000(2)
Chuck Kobasew 585 000(2)
Lukas Krajicek 480 000(1)
Jonathan Sim 450 000(1)
Michal Rozsival 140 250(1)


Farm Payroll

Yannick Lehoux 157 287(3)
Joey MacDonald 108 694(3)
Krys Kolanos 81 600(3)
Kevin Dallman 38 750(3)
Clayton Stoner 30 000(2)
Dave Steckel 30 000(2)
Matt Keetley 30 000(3)
Ted Purcell 30 000(4)
Cal O'Reilly 30 000(3)
John Zeiler 30 000(4)
Matt Moulson 30 000(4)
Gabe Gauthier 30 000(4)
Erik Ersberg 30 000(4)
Ryan Donally 28 750(2)
Brock Radunske 28 750(3)
Jared Aulin 13 392(2)




Phoenix

ArenaGlendale Arena
Capacity18 000
Ticket Price$30,00


Income

Current Funds$8 336 884
Home Games Remaining0
Avg. Attendance12 683
Avg. Revenue/Game$684 930
Projected Revenue$0 000

Expenses

Pro Payroll$31 437 570
Farm Payroll$216 939
Prospect Fees$27 000
Coach$50 000
Games Remaining0
Total Game Expenses$386 970
Projected Expenses$0 000
Projected Balance$8 336 884

Salary Commitment

Year: 8$31 654 509
Year: 9$13 133 195
Year: 10$11 741 195
Year: 11$10 737 695

Pro Payroll

Sven Butenschon 4 000 000(1)
John Madden 3 000 000(4)
Andrew Brunette 2 829 000(4)
Henrik Tallinder 2 500 000(4)
Radek Bonk 2 145 000(1)
Clarke Wilm 2 004 750(1)
Nolan Baumgartner 1 782 500(1)
Brian Boucher 1 632 000(1)
Justin Papineau 1 560 750(4)
Joel Kwiatkowski 1 550 000(1)
Aaron Miller 1 500 000(1)
Erik Rasmussen 1 344 000(1)
Bruno St.Jacques 810 000(1)
Nathan Smith 757 570(4)
Alexandre Burrows 600 000(3)
Loui Eriksson 600 000(2)
Branko Radivojevic 585 000(2)
Fredrik Sjostrom 480 000(1)
Brendan Bell 405 000(1)
A.J. Thelen 300 000(3)
Lukas Kaspar 287 500(1)
Paul Brown 287 500(1)
Wyatt Smith 270 000(1)
Reinhard Divis 207 000(2)


Farm Payroll

Dan Ellis 60 375(4)
Scott Kelman 43 500(3)
David Booth 30 000(4)
Marek Schwarz 30 000(3)
Taylor Dakers 30 000(3)
Rick Berry 23 064(1)




San Jose

ArenaHP Pavillion
Capacity18 000
Ticket Price$35,00


Income

Current Funds$29 255 674
Home Games Remaining0
Avg. Attendance15 570
Avg. Revenue/Game$980 938
Projected Revenue$0 000

Expenses

Pro Payroll$41 276 562
Farm Payroll$180 875
Prospect Fees$28 500
Coach$50 000
Games Remaining0
Total Game Expenses$506 536
Projected Expenses$0 000
Projected Balance$29 255 674

Salary Commitment

Year: 8$41 457 437
Year: 9$30 387 562
Year: 10$21 796 302
Year: 11$16 373 802

Pro Payroll

Tomas Vokoun 4 736 160(4)
Shane Doan 4 387 500(2)
Patrik Elias 4 324 000(4)
Alexei Kovalev 4 002 000(3)
Mathieu Schneider 3 572 800(4)
Brendan Morrison 3 500 000(1)
Jason Arnott 2 255 000(1)
Marco Sturm 2 186 440(4)
Daniel Alfredsson 2 012 500(1)
Rob Davison 1 623 375(1)
Craig Rivet 1 600 000(2)
Jason Williams 884 527(4)
Mike Leighton 782 000(3)
Chad Wiseman 733 130(2)
Johan Hedberg 710 000(2)
Brandon Bochenski 600 000(2)
Nick Boynton 585 000(1)
Kris Newbury 560 630(2)
Sean O'Donnell 500 000(1)
Steve Downie 300 000(4)
Ryan Clowe 300 000(1)
Richard Stehlik 300 000(4)
Mathieu Aubin 300 000(3)
Pat Rissmiller 287 500(3)
Brandon Smith 234 000(1)


Farm Payroll

Tomas Plihal 51 000(3)
Greg Campbell 39 875(4)
Matt Carkner 30 000(1)
Ryan Munce 30 000(4)
Tim Brent 30 000(1)