Financial Report

(As of vendredi, nov 23 2007)

Montréal

ArenaCentre Bell
Capacity20 000
Ticket Price$30,00


Income

Current Funds$94 788 982
Home Games Remaining30
Avg. Attendance13 859
Avg. Revenue/Game$498 944
Projected Revenue$14 968 320

Expenses

Pro Payroll$41 119 000
Farm Payroll$418 300
Prospect Fees$24 000
Coach$500 000
Games Remaining62
Total Game Expenses$512 943
Projected Expenses$31 802 446
Projected Balance$77 954 856

Salary Commitment

Year: 1$41 537 300
Year: 2$29 807 000
Year: 3$11 250 000
Year: 4$11 250 000

Pro Payroll

Andrei Markov 5 750 000(4)
Roman Hamrlik 5 500 000(4)
Alexei Kovalev 4 500 000(2)
Michael Ryder 2 950 000(1)
Cristobal Huet 2 750 000(1)
Petr Sykora 2 625 000(2)
Bryan Smolinski 2 000 000(1)
Francis Bouillon 1 875 000(2)
Mathieu Dandenault 1 750 000(2)
Christopher Higgins 1 700 000(2)
Mike Komisarek 1 700 000(2)
Tomas Plekanec 1 600 000(2)
Steve Begin 1 057 000(2)
Tom Kostopoulos 900 000(2)
Guillaume Latendresse 850 000(2)
Mikhail Grabovski 700 000(1)
Patrice Brisebois 700 000(1)
Andrei Kostitsyn 612 000(1)
Mark Streit 600 000(1)
Mathieu Biron 500 000(1)
Jaroslav Halak 500 000(1)


Farm Payroll

Garth Murray 62 500(1)
Maxim Lapierre 56 300(1)
Jonathan Ferland 50 000(1)
Duncan Milroy 50 000(1)
Jean-Philippe Cote 50 000(1)
Jamie Rivers 50 000(1)
Yann Danis 50 000(1)
Josh Gorges 49 500(1)




Toronto

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$95 655 904
Home Games Remaining31
Avg. Attendance19 590
Avg. Revenue/Game$705 233
Projected Revenue$21 862 223

Expenses

Pro Payroll$45 566 000
Farm Payroll$475 000
Prospect Fees$28 500
Coach$500 000
Games Remaining62
Total Game Expenses$567 921
Projected Expenses$35 211 085
Projected Balance$82 307 042

Salary Commitment

Year: 1$46 041 000
Year: 2$37 095 500
Year: 3$27 216 000
Year: 4$17 000 000

Pro Payroll

Bryan McCabe 5 750 000(4)
Mats Sundin 5 500 000(1)
Pavel Kubina 5 000 000(3)
Tomas Kaberle 4 250 000(4)
Jason Blake 4 000 000(5)
Darcy Tucker 3 000 000(4)
Mark Bell 2 167 000(2)
Alexei Ponikarovsky 2 105 000(3)
Hal Gill 2 075 000(2)
Nik Antropov 2 050 000(2)
Andrew Raycroft 2 000 000(2)
Vesa Toskala 1 375 000(3)
Carlo Colaiacovo 1 283 000(3)
Chad Kilger 900 000(2)
Matthew Stajan 875 000(1)
Kyle Wellwood 875 000(1)
Alexander Steen 870 000(1)
Boyd Devereaux 575 000(2)
Johnny Pohl 463 000(1)
Ian White 453 000(3)


Farm Payroll

Bates Battaglia 65 000(2)
Wade Belak 62 500(1)
Ben Ondrus 50 000(1)
Tony Salmelainen 50 000(1)
Jeremy Williams 50 000(1)
Jay Harrison 50 000(1)
Scott Clemmensen 50 000(1)
Andrew Wozniewski 50 000(1)
Kris Newbury 47 500(2)




Détroit

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$94 079 352
Home Games Remaining31
Avg. Attendance19 912
Avg. Revenue/Game$716 886
Projected Revenue$22 223 466

Expenses

Pro Payroll$42 632 000
Farm Payroll$568 500
Prospect Fees$27 000
Coach$500 000
Games Remaining62
Total Game Expenses$533 262
Projected Expenses$33 062 256
Projected Balance$83 240 562

Salary Commitment

Year: 1$43 200 500
Year: 2$28 972 000
Year: 3$21 183 000
Year: 4$9 250 000

Pro Payroll

Nicklas Lidstrom 7 600 000(1)
Ryan Smyth 6 250 000(5)
Olli Jokinen 5 250 000(3)
Niklas Kronwall 3 000 000(4)
Mike VanRyn 2 900 000(3)
Marc Denis 2 867 000(2)
Tomas Holmstrom 2 250 000(3)
Mikael Samuelsson 1 200 000(2)
Jiri Hudler 1 015 000(2)
Andreas Lilja 1 000 000(1)
Johan Franzen 942 000(2)
Kirk Maltby 883 000(3)
Valtteri Filppula 850 000(1)
Chris Chelios 850 000(1)
Ryan Johnson 800 000(1)
Chris Osgood 800 000(1)
Chris Stewart 700 000(2)
Daniel Cleary 675 000(1)
Brendan Smith 650 000(2)
Brett Lebda 650 000(3)
Mark Cullen 500 000(1)
Mark Hartigan 500 000(1)
Brad Ference 500 000(1)


Farm Payroll

Radek Dvorak 150 000(2)
Jimmy Howard 80 000(2)
Johan Ryno 70 000(2)
Kenndal McArdle 65 000(2)
Kyle Quincey 53 500(1)
Carl Corazzini 50 000(1)
Tomas Kopecky 50 000(2)
Adam Berkhoel 50 000(1)




Nashville

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$87 514 007
Home Games Remaining31
Avg. Attendance16 921
Avg. Revenue/Game$609 152
Projected Revenue$18 883 712

Expenses

Pro Payroll$28 928 000
Farm Payroll$221 700
Prospect Fees$25 500
Coach$500 000
Games Remaining62
Total Game Expenses$361 893
Projected Expenses$22 437 346
Projected Balance$83 960 373

Salary Commitment

Year: 1$29 149 700
Year: 2$12 898 000
Year: 3$6 550 000
Year: 4$4 550 000

Pro Payroll

Shane Doan 4 550 000(5)
Bobby Holik 4 250 000(1)
Kari Lehtonen 2 200 000(1)
Barret Jackman 2 200 000(1)
Dan Hamhuis 2 000 000(3)
Martin Erat 1 750 000(1)
Radek Bonk 1 475 000(2)
Ryan Malone 1 375 000(1)
Martin Gelinas 1 250 000(1)
Colby Armstrong 1 200 000(2)
Brooks Orpik 1 038 000(1)
Ryan Suter 942 000(1)
Angelo Esposito 850 000(2)
Scott Nichol 750 000(2)
Jed Ortmeyer 750 000(2)
Greg Zanon 725 000(2)
Ryane Clowe 600 000(1)
Pekka Rinne 548 000(2)
Shea Weber 475 000(1)


Farm Payroll

Jordin Tootoo 70 000(1)
Darcy Hordichuk 51 700(1)
Jerred Smithson 50 000(2)
Kevin Klein 50 000(1)




St-Louis

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$87 113 617
Home Games Remaining31
Avg. Attendance14 651
Avg. Revenue/Game$527 422
Projected Revenue$16 350 082

Expenses

Pro Payroll$31 426 000
Farm Payroll$853 200
Prospect Fees$25 500
Coach$500 000
Games Remaining62
Total Game Expenses$400 057
Projected Expenses$24 803 554
Projected Balance$78 660 145

Salary Commitment

Year: 1$35 629 200
Year: 2$21 433 000
Year: 3$13 483 000
Year: 4$0 000

Pro Payroll

Keith Tkachuk 4 000 000(2)
Jay McKee 4 000 000(3)
Doug Weight 3 500 000(1)
Marek Zidlicky 3 350 000(3)
Martin Rucinsky 3 000 000(1)
Lee Stempniak 2 500 000(3)
Christian Backman 2 300 000(3)
Manny Legace 2 150 000(2)
Petr Cajanek 2 000 000(1)
Brad Boyes 1 600 000(1)
Jamal Mayers 1 333 000(3)
Erik Johnson 850 000(2)
T.J. Oshie 850 000(2)
David Backes 803 000(1)
Jay McClement 700 000(1)
Jeff Woywitka 690 000(1)
Matt Walker 600 000(1)
Dallas Drake 550 000(1)


Farm Payroll

Jose Theodore 600 000(1)
Dan Hinote 100 000(2)
Hannu Toivonen 53 200(1)
Enver Lisin 50 000(1)
D.J. King 50 000(1)




Calgary

ArenaPengrowth Sadledom
Capacity20 000
Ticket Price$30,00


Income

Current Funds$91 972 780
Home Games Remaining31
Avg. Attendance19 519
Avg. Revenue/Game$702 670
Projected Revenue$21 782 770

Expenses

Pro Payroll$35 546 000
Farm Payroll$0 000
Prospect Fees$24 000
Coach$500 000
Games Remaining62
Total Game Expenses$439 878
Projected Expenses$27 272 439
Projected Balance$86 483 111

Salary Commitment

Year: 1$35 546 000
Year: 2$21 325 000
Year: 3$9 017 000
Year: 4$3 600 000

Pro Payroll

Cory Sarich 3 600 000(5)
Ray Emery 3 167 000(3)
Craig Conroy 2 850 000(1)
Rhett Warrener 2 500 000(2)
Daymond Langkow 2 442 000(1)
Ales Kotalik 2 333 000(2)
Owen Nolan 1 750 000(1)
Petr Prucha 1 600 000(2)
Anders Eriksson 1 500 000(2)
Kristian Huselius 1 400 000(1)
Wayne Primeau 1 400 000(3)
Stephane Yelle 1 250 000(1)
Marcus Nilson 1 000 000(2)
Andrej Meszaros 984 000(1)
Dean McAmmond 875 000(2)
Brent Burns 875 000(1)
Jordan Staal 850 000(2)
Marc Staal 850 000(2)
Nathan Paetsch 850 000(3)
Luca Cunti 800 000(2)
Curtis McElhinney 605 000(1)
David Hale 590 000(1)
Brandon Prust 500 000(1)
Grant Stevenson 500 000(1)
Eric Godard 475 000(1)


Farm Payroll




Colorado

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$83 479 786
Home Games Remaining31
Avg. Attendance19 621
Avg. Revenue/Game$706 338
Projected Revenue$21 896 478

Expenses

Pro Payroll$43 624 000
Farm Payroll$502 500
Prospect Fees$19 500
Coach$500 000
Games Remaining62
Total Game Expenses$544 463
Projected Expenses$33 756 732
Projected Balance$71 619 532

Salary Commitment

Year: 1$44 126 500
Year: 2$28 402 500
Year: 3$15 192 000
Year: 4$8 750 000

Pro Payroll

Joe Sakic 6 750 000(1)
Brian Rafalski 6 000 000(4)
Erik Cole 4 000 000(2)
Ray Whitney 3 550 000(3)
Tom Preissing 2 750 000(4)
Karlis Skrastins 2 400 000(2)
Jozef Stumpel 2 250 000(2)
Dominik Hasek 2 050 000(1)
Brett Clark 1 500 000(3)
Geoff Sanderson 1 500 000(1)
Jordan Leopold 1 500 000(2)
Garnet Exelby 1 392 000(3)
Antero Niittymaki 1 225 000(2)
Marek Svatos 1 200 000(1)
Dustin Brown 1 175 000(1)
Ian Laperriere 988 000(2)
Ryan Craig 850 000(1)
Michal Repik 750 000(2)
Kurt Sauer 719 000(1)
Brad Richardson 600 000(1)
Scott Parker 475 000(1)


Farm Payroll

Mark Rycroft 55 000(1)
Eric Healey 50 000(1)
Matt Hussey 50 000(1)
Cody McCormick 50 000(1)
Wyatt Smith 50 000(1)
Tyler Weiman 50 000(2)
Jeff Finger 50 000(1)
Jeff Jillson 50 000(1)
Dale Purinton 50 000(1)
Ben Guite 47 500(2)




Edmonton

ArenaRexall Place
Capacity20 000
Ticket Price$30,00


Income

Current Funds$85 822 792
Home Games Remaining31
Avg. Attendance18 852
Avg. Revenue/Game$678 668
Projected Revenue$21 038 708

Expenses

Pro Payroll$48 291 000
Farm Payroll$824 500
Prospect Fees$19 500
Coach$500 000
Games Remaining62
Total Game Expenses$605 305
Projected Expenses$37 528 902
Projected Balance$69 332 598

Salary Commitment

Year: 1$51 515 500
Year: 2$44 421 800
Year: 3$32 407 000
Year: 4$24 907 000

Pro Payroll

Scott Gomez 7 357 000(7)
Marc Savard 5 000 000(3)
Scott Hannan 4 500 000(4)
Dustin Penner 4 250 000(5)
Ales Hemsky 4 100 000(5)
Shawn Horcoff 3 600 000(2)
Dwayne Roloson 3 250 000(2)
Steve Staios 2 700 000(4)
Fernando Pisani 2 500 000(3)
Joni Pitkanen 2 400 000(1)
Jarret Stoll 2 200 000(1)
Ethan Moreau 2 000 000(4)
Mathieu Garon 1 100 000(2)
Robert Nilsson 942 000(1)
Marc-Antoine Pouliot 942 000(1)
Andrew Cogliano 850 000(2)
Ladislav Smid 850 000(2)
Matt Lashoff 750 000(2)
Taylor Chorney 700 000(2)
Rob Schremp 700 000(2)


Farm Payroll

Matt Greene 115 000(2)
Denis Grebeshkov 95 000(1)
Tom Gilbert 83 500(1)
Jean-Francois Jacques 65 000(1)
David Leneveu 64 400(1)
Patrick Thoresen 54 300(1)
Sebastien Bisaillon 50 000(1)
Allan Rourke 50 000(1)
Mathieu Roy 50 000(2)
Danny Syvret 50 000(1)
Bryan Young 50 000(1)
Kyle Brodziak 49 800(2)
Zach Stortini 47 500(1)




Minnesota

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$87 959 216
Home Games Remaining31
Avg. Attendance20 000
Avg. Revenue/Game$720 000
Projected Revenue$22 320 000

Expenses

Pro Payroll$37 696 000
Farm Payroll$766 700
Prospect Fees$16 500
Coach$500 000
Games Remaining62
Total Game Expenses$475 356
Projected Expenses$29 472 078
Projected Balance$80 807 138

Salary Commitment

Year: 1$38 462 700
Year: 2$25 031 500
Year: 3$16 050 000
Year: 4$13 350 000

Pro Payroll

Pavel Datsyuk 6 700 000(7)
Michal Handzus 4 000 000(4)
Niklas Backstrom 3 100 000(2)
Mark Parrish 2 650 000(4)
Darryl Sydor 2 500 000(2)
Gary Roberts 2 500 000(1)
Keith Carney 2 100 000(1)
Lubomir Visnovsky 2 052 000(1)
Nick Schultz 1 850 000(1)
Eric Belanger 1 750 000(3)
Alexander Semin 1 200 000(1)
Kurtis Foster 1 025 000(1)
Evgeni Malkin 984 000(2)
Derek Boogaard 950 000(3)
Wes Walz 900 000(1)
Jakub Kindl 800 000(2)
Josh Harding 725 000(2)
Branko Radivojevic 680 000(1)
Petr Kalus 635 000(2)
Stephane Veilleux 595 000(1)


Farm Payroll

Martin Skoula 180 000(2)
Petteri Nummelin 120 000(1)
Jarkko Ruutu 115 000(1)
Shawn Belle 94 200(1)
Nolan Schaefer 57 500(2)
Matt Foy 50 000(1)
Steve Kelly 50 000(1)
Joel Ward 50 000(1)
Erik Reitz 50 000(1)




Vancouver

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$95 042 645
Home Games Remaining31
Avg. Attendance18 824
Avg. Revenue/Game$677 686
Projected Revenue$21 008 266

Expenses

Pro Payroll$48 023 000
Farm Payroll$0 000
Prospect Fees$30 000
Coach$500 000
Games Remaining62
Total Game Expenses$592 110
Projected Expenses$36 710 805
Projected Balance$79 340 106

Salary Commitment

Year: 1$48 023 000
Year: 2$31 068 000
Year: 3$16 050 000
Year: 4$4 050 000

Pro Payroll

Jaromir Jagr 8 360 000(2)
Roberto Luongo 6 750 000(3)
Markus Naslund 6 000 000(1)
Willie Mitchell 3 500 000(3)
Mattias Ohlund 3 500 000(2)
Sami Salo 3 500 000(4)
Brendan Morrison 3 200 000(1)
Ryan Kesler 1 750 000(3)
Taylor Pyatt 1 575 000(2)
Matt Cooke 1 525 000(1)
Aaron Miller 1 500 000(1)
Lukas Krajicek 1 100 000(2)
Marcel Hossa 780 000(1)
Byron Ritchie 675 000(1)
Trevor Linden 600 000(1)
Curtis Sanford 600 000(1)
Ryan Shannon 550 000(1)
Kevin Bieksa 550 000(4)
Brad Isbister 525 000(1)
Mike Brown 500 000(1)
Greg Classen 500 000(1)
Alex Burrows 483 000(2)


Farm Payroll




Anaheim

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$79 722 014
Home Games Remaining31
Avg. Attendance19 175
Avg. Revenue/Game$690 293
Projected Revenue$21 399 083

Expenses

Pro Payroll$45 764 000
Farm Payroll$555 000
Prospect Fees$22 500
Coach$500 000
Games Remaining62
Total Game Expenses$571 238
Projected Expenses$35 416 744
Projected Balance$65 704 353

Salary Commitment

Year: 1$46 319 000
Year: 2$42 896 500
Year: 3$15 900 000
Year: 4$7 150 000

Pro Payroll

Chris Pronger 6 250 000(3)
Jean-Sebastien Giguere6 000 000(4)
Mathieu Schneider 5 625 000(2)
Todd Bertuzzi 4 000 000(2)
Andy McDonald 3 333 000(2)
Todd Marchant 2 518 000(2)
Anton Volchenkov 2 500 000(3)
Rob Niedermayer 2 000 000(2)
Francois Beauchemin 1 650 000(2)
Samuel Pahlsson 1 400 000(2)
Ilya Bryzgalov 1 363 000(1)
Sean O'Donnell 1 250 000(2)
Chris Kunitz 1 150 000(5)
Chris Neil 1 100 000(2)
Bobby Ryan 850 000(2)
Shane Hnidy 758 000(2)
Mark Mitera 750 000(2)
Nick Foligno 750 000(2)
Logan MacMillan 700 000(2)
Joe Dipenta 700 000(1)
Ryan Getzlaf 623 000(1)
Corey Perry 494 000(1)


Farm Payroll

Shean Donovan 92 500(1)
Jean-Philippe Levasseu75 000(2)
Kent Huskins 62 500(2)
Brad May 60 000(2)
Brendan Mikkelson 60 000(2)
George Parros 55 000(2)
Jason King 50 000(1)
Dan LaCouture 50 000(1)
Aaron Rome 50 000(1)




Dallas

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$84 779 568
Home Games Remaining31
Avg. Attendance19 868
Avg. Revenue/Game$715 237
Projected Revenue$22 172 347

Expenses

Pro Payroll$43 673 000
Farm Payroll$420 000
Prospect Fees$25 500
Coach$500 000
Games Remaining62
Total Game Expenses$544 128
Projected Expenses$33 735 939
Projected Balance$73 215 976

Salary Commitment

Year: 1$44 093 000
Year: 2$26 085 500
Year: 3$16 750 000
Year: 4$4 100 000

Pro Payroll

Marty Turco 5 700 000(3)
Mattias Norstrom 4 250 000(1)
Brenden Morrow 4 100 000(6)
Jere Lehtinen 4 000 000(2)
Sergei Zubov 4 000 000(1)
Mike Modano 3 450 000(3)
Mike Ribeiro 2 800 000(1)
Philippe Boucher 2 500 000(2)
Jeff Halpern 2 000 000(3)
Jussi Jokinen 1 813 000(2)
Stephane Robidas 1 500 000(3)
Nolan Baumgartner 1 200 000(1)
Mike Smith 950 000(2)
Stu Barnes 900 000(1)
Antti Miettinen 885 000(1)
Todd Fedoruk 875 000(1)
Steve Ott 800 000(1)
Trevor Daley 800 000(1)
Loui Eriksson 650 000(1)
Junior Lessard 500 000(1)


Farm Payroll

Joel Lundqvist 72 500(2)
Krys Barch 50 000(1)
Chris Conner 50 000(1)
Toby Petersen 50 000(1)
Vojtech Polak 50 000(1)
Konstantin Pushkarev 50 000(1)
Niklas Grossman 50 000(1)
Brad Winchester 47 500(1)




LosAngeles

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$87 821 276
Home Games Remaining31
Avg. Attendance19 809
Avg. Revenue/Game$713 160
Projected Revenue$22 107 960

Expenses

Pro Payroll$49 928 000
Farm Payroll$749 000
Prospect Fees$24 000
Coach$500 000
Games Remaining62
Total Game Expenses$624 402
Projected Expenses$38 712 951
Projected Balance$71 216 285

Salary Commitment

Year: 1$50 677 000
Year: 2$28 400 000
Year: 3$15 950 000
Year: 4$7 100 000

Pro Payroll

Rob Blake 6 000 000(1)
Kim Johnsson 4 850 000(3)
Milan Hejduk 4 000 000(3)
Ladislav Nagy 3 750 000(1)
Rod Brind'Amour 3 600 000(4)
Justin Williams 3 500 000(4)
Brad Stuart 3 500 000(1)
Dan Cloutier 3 100 000(2)
Kyle Calder 2 750 000(2)
Henrik Zetterberg 2 650 000(2)
Kris Draper 2 128 000(1)
Derek Armstrong 1 500 000(2)
Scott Thornton 1 500 000(1)
John-Michael Liles 1 400 000(1)
Jaroslav Modry 1 200 000(1)
Brian Willsie 900 000(1)
Jonathan Bernier 850 000(2)
Jack Johnson 850 000(2)
Thomas Hickey 750 000(2)
Patrick O'Sullivan 650 000(1)
Lauri Tukonen 500 000(1)


Farm Payroll

Oleg Tverdovsky 250 000(1)
Jean-Sebastien Aubin 52 500(1)
Gabe Gauthier 50 000(1)
Jeff Giuliano 50 000(1)
Petr Kanko 50 000(1)
Peter Harrold 50 000(1)
Jon Klemm 50 000(1)
Richard Petiot 50 000(1)
Joe Piskula 50 000(1)
Kevin Dallman 49 000(1)
Raitis Ivanans 47 500(1)




Phoenix

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$88 633 898
Home Games Remaining31
Avg. Attendance14 576
Avg. Revenue/Game$524 700
Projected Revenue$16 265 700

Expenses

Pro Payroll$40 197 000
Farm Payroll$1 359 600
Prospect Fees$24 000
Coach$500 000
Games Remaining62
Total Game Expenses$513 178
Projected Expenses$31 817 039
Projected Balance$73 082 559

Salary Commitment

Year: 1$41 556 600
Year: 2$25 297 000
Year: 3$14 250 000
Year: 4$10 750 000

Pro Payroll

Ed Jovanovski 6 500 000(4)
Miroslav Satan 4 255 000(1)
Eric Brewer 4 250 000(4)
Derek Morris 3 917 000(2)
Mike Comrie 3 375 000(1)
Nick Boynton 2 950 000(2)
Raffi Torres 2 250 000(3)
Steve Reinprecht 2 000 000(2)
Trent Hunter 1 550 000(1)
Bryce Salvador 1 500 000(1)
Zbynek Michalek 1 250 000(3)
Steve Bernier 850 000(1)
Fredrik Sjostrom 800 000(1)
Ryan O'Marra 750 000(2)
Martin Hanzal 700 000(2)
Michael Zigomanis 650 000(2)
David Aebischer 600 000(1)
Alex Auld 600 000(1)
Jeremy Roenick 500 000(1)
Mathias Tjarnqvist 475 000(1)
Travis Roche 475 000(1)


Farm Payroll

Mike York 100 000(1)
Marty Reasoner 95 000(1)
Niko Kapanen 90 000(1)
Bill Thomas 89 300(1)
Mikael Tellqvist 80 000(2)
Craig Weller 75 000(1)
Patrick Fischer 67 500(1)
Josh Gratton 55 000(1)
Daniel Winnik 53 500(1)
Frederick Meyer 52 500(1)
Matt Jones 52 300(1)
Jon Disalvatore 50 000(1)
Alexei Kaigorodov 50 000(1)
Matt Murley 50 000(1)
Joel Perrault 50 000(1)
Tomas Surovy 50 000(1)
Joey Tenute 50 000(1)
Ryan Caldwell 50 000(1)
David Schlemko 50 000(1)
Keith Yandle 50 000(1)
Yannick Lehoux 50 000(1)
Brendan Bell 49 500(1)




San Jose

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$82 057 066
Home Games Remaining32
Avg. Attendance20 000
Avg. Revenue/Game$720 000
Projected Revenue$23 040 000

Expenses

Pro Payroll$44 681 000
Farm Payroll$404 500
Prospect Fees$19 500
Coach$500 000
Games Remaining63
Total Game Expenses$556 159
Projected Expenses$35 037 988
Projected Balance$70 059 078

Salary Commitment

Year: 1$45 085 500
Year: 2$21 665 000
Year: 3$14 125 000
Year: 4$8 750 000

Pro Payroll

Joe Thornton 6 670 000(1)
Evgeni Nabokov 5 375 000(3)
Martin St-Louis 5 250 000(4)
Patrick Marleau 4 500 000(1)
Pavol Demitra 4 500 000(1)
Craig Rivet 3 500 000(4)
Kyle McLaren 2 500 000(2)
Brian Rolston 2 432 000(1)
Mike Grier 1 175 000(2)
Milan Michalek 942 000(1)
Matthew Carle 942 000(1)
Christian Ehrhoff 900 000(1)
Logan Couture 850 000(2)
Joe Pavelski 810 000(1)
Marcel Goc 800 000(1)
Ty Wishart 800 000(2)
Devin Setoguchi 750 000(2)
Marc-Edouard Vlasic 735 000(2)
Curtis Brown 700 000(1)
Thomas Greiss 550 000(2)


Farm Payroll

Alexei Semenov 65 000(1)
Nick Petrecki 65 000(2)
Torrey Mitchell 60 000(2)
Pat Rissmiller 59 500(1)
Doug Murray 55 000(2)
Rob Davison 52 500(1)
Dimitri Patzold 47 500(1)




New-Jersey

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$90 876 107
Home Games Remaining32
Avg. Attendance19 303
Avg. Revenue/Game$694 936
Projected Revenue$22 237 952

Expenses

Pro Payroll$46 243 000
Farm Payroll$180 000
Prospect Fees$25 500
Coach$500 000
Games Remaining63
Total Game Expenses$572 543
Projected Expenses$36 070 189
Projected Balance$77 043 870

Salary Commitment

Year: 1$46 423 000
Year: 2$41 569 000
Year: 3$29 158 000
Year: 4$23 525 000

Pro Payroll

Patrik Elias 6 000 000(6)
Martin Brodeur 5 200 000(5)
Brian Gionta 4 000 000(2)
Paul Martin 3 833 000(3)
Dainius Zubrus 3 400 000(6)
Zach Parise 3 125 000(4)
Colin White 3 000 000(5)
John Madden 2 939 000(2)
Jamie Langenbrunner 2 800 000(4)
Vitaly Vishnevski 1 800 000(3)
Sergei Brylin 1 520 000(2)
Karel Rachunek 1 400 000(1)
Richard Matvichuk 1 368 000(1)
Travis Zajac 984 000(2)
Jay Pandolfo 836 000(1)
Matthew Corrente 750 000(2)
Tony Romano 750 000(2)
Arron Asham 700 000(1)
Kevin Weekes 688 000(2)
John Oduya 600 000(2)
Cam Janssen 550 000(1)


Farm Payroll

Jeff Frazee 70 000(2)
Andy Greene 60 000(2)
Michael Rupp 50 000(2)




Islanders

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$88 756 779
Home Games Remaining32
Avg. Attendance15 505
Avg. Revenue/Game$558 168
Projected Revenue$17 861 376

Expenses

Pro Payroll$36 254 000
Farm Payroll$255 800
Prospect Fees$28 500
Coach$500 000
Games Remaining63
Total Game Expenses$451 687
Projected Expenses$28 456 255
Projected Balance$78 161 900

Salary Commitment

Year: 1$36 509 800
Year: 2$31 406 500
Year: 3$15 133 000
Year: 4$4 500 000

Pro Payroll

Paul Kariya 6 000 000(3)
Bill Guerin 4 500 000(2)
Rick DiPietro 4 500 000(14)
Andy Sutton 3 000 000(3)
Brendan Witt 2 767 000(2)
Mike Sillinger 2 200 000(2)
Keith Ballard 2 050 000(2)
Tyler Arnason 1 675 000(2)
Radim Vrbata 1 225 000(1)
Shawn Bates 1 200 000(2)
Marc-Andre Bergeron 1 064 000(2)
Jon Sim 1 000 000(3)
Chris Simon 800 000(1)
Blake Wheeler 750 000(2)
Josef Vasicek 750 000(1)
Radek Martinek 700 000(1)
Chris Campoli 633 000(3)
Wade Dubielewicz 500 000(1)
Bruno Gervais 477 000(1)
Richard Park 463 000(1)


Farm Payroll

Jeff Tambellini 88 300(1)
Andy Hilbert 67 500(2)
Sean Bergenheim 50 000(1)
Daniel Carcillo 50 000(1)




Rangers

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$89 890 380
Home Games Remaining32
Avg. Attendance19 904
Avg. Revenue/Game$716 532
Projected Revenue$22 929 024

Expenses

Pro Payroll$41 901 000
Farm Payroll$244 300
Prospect Fees$25 500
Coach$500 000
Games Remaining63
Total Game Expenses$520 376
Projected Expenses$32 783 663
Projected Balance$80 035 741

Salary Commitment

Year: 1$47 545 300
Year: 2$33 583 500
Year: 3$15 117 000
Year: 4$12 450 000

Pro Payroll

Chris Drury 7 050 000(5)
Marian Gaborik 6 500 000(2)
Sheldon Souray 5 400 000(5)
Daniel Sedin 3 575 000(2)
Henrik Sedin 3 575 000(2)
Martin Straka 3 300 000(1)
Cam Ward 2 667 000(3)
Marek Malik 2 500 000(1)
Brendan Shanahan 2 500 000(1)
Michal Rozsival 2 100 000(1)
Sean Avery 1 900 000(1)
Anze Kopitar 850 000(2)
Al Montoya 850 000(2)
Jeff Cowan 725 000(2)
Thomas Pock 668 000(2)
Blair Betts 615 000(2)
Colton Orr 538 000(2)
Ryan Hollweg 513 000(2)
Nigel Dawes 500 000(1)
Noah Welch 500 000(1)
Andrew Hutchinson 475 000(1)


Farm Payroll

Daniel Girardi 75 000(1)
Steve Valiquette 61 800(1)
Ryan Callahan 57 500(2)
Jason Strudwick 50 000(1)




Philly

ArenaWachovia Center
Capacity20 000
Ticket Price$30,00


Income

Current Funds$86 152 820
Home Games Remaining31
Avg. Attendance19 164
Avg. Revenue/Game$689 904
Projected Revenue$21 387 024

Expenses

Pro Payroll$47 434 000
Farm Payroll$1 122 700
Prospect Fees$16 500
Coach$500 000
Games Remaining63
Total Game Expenses$598 454
Projected Expenses$37 702 580
Projected Balance$69 837 264

Salary Commitment

Year: 1$48 556 700
Year: 2$36 370 000
Year: 3$18 433 000
Year: 4$18 083 000

Pro Payroll

Daniel Briere 6 500 000(8)
Kimmo Timonen 6 333 000(6)
Dany Heatley 5 500 000(1)
Simon Gagne 5 250 000(4)
Derian Hatcher 3 500 000(2)
Martin Biron 3 500 000(2)
Mike Knuble 2 800 000(2)
Joffrey Lupul 2 312 000(2)
Jason Smith 1 976 000(1)
Sami Kapanen 1 250 000(2)
Scottie Upshall 1 225 000(2)
R.J. Umberger 1 150 000(1)
Antoine Vermette 1 000 000(1)
Mike Richards 942 000(1)
Lasse Kukkonen 875 000(2)
Nicklas Backstrom 850 000(2)
Braydon Coburn 746 000(1)
Ben Eager 600 000(2)
Jeremy Duchesne 600 000(2)
Randy Jones 525 000(1)


Farm Payroll

Mike Rathje 350 000(3)
Denis Gauthier 210 000(2)
Steve Eminger 100 000(1)
Steve Montador 80 000(1)
Claude Giroux 75 000(2)
Steve Downie 70 000(2)
Andreas Nodl 70 000(2)
Jason Bacashihua 64 400(1)
Alexandre Picard (d) 53 300(1)
Ryan Potulny 50 000(1)




Pittsburgh

ArenaMelon Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$81 946 190
Home Games Remaining32
Avg. Attendance20 000
Avg. Revenue/Game$720 000
Projected Revenue$23 040 000

Expenses

Pro Payroll$49 838 000
Farm Payroll$411 300
Prospect Fees$24 000
Coach$500 000
Games Remaining63
Total Game Expenses$619 187
Projected Expenses$39 008 755
Projected Balance$65 977 435

Salary Commitment

Year: 1$50 249 300
Year: 2$34 784 300
Year: 3$18 125 000
Year: 4$12 500 000

Pro Payroll

Wade Redden 6 500 000(1)
Sergei Gonchar 5 000 000(3)
Saku Koivu 4 750 000(2)
Jason Arnott 4 500 000(4)
Nathan Horton 4 000 000(6)
Ryan Whitney 4 000 000(6)
Michael Cammalleri 3 350 000(2)
Steve Sullivan 3 200 000(2)
Greg deVries 2 500 000(2)
J.P. Dumont 2 500 000(1)
Mark Recchi 2 000 000(1)
Marc-Andre Fleury 1 600 000(1)
Georges Laraque 1 200 000(1)
Sidney Crosby 850 000(1)
Vernon Fiddler 850 000(2)
Erik Christensen 750 000(2)
Maxime Talbot 675 000(2)
Kristopher Letang 625 000(3)
Dany Sabourin 513 000(2)
Sean Hill 475 000(1)


Farm Payroll

Mark Eaton 160 000(1)
Robert Scuderi 71 300(2)
Dominic Moore 70 000(1)
Mike Weaver 60 000(1)
Alain Nasreddine 50 000(1)




Boston

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$82 673 954
Home Games Remaining31
Avg. Attendance15 829
Avg. Revenue/Game$569 826
Projected Revenue$17 664 606

Expenses

Pro Payroll$44 200 000
Farm Payroll$1 123 300
Prospect Fees$9 000
Coach$500 000
Games Remaining63
Total Game Expenses$558 930
Projected Expenses$35 212 621
Projected Balance$65 125 939

Salary Commitment

Year: 1$45 323 300
Year: 2$39 343 800
Year: 3$19 767 000
Year: 4$15 750 000

Pro Payroll

Zdeno Chara 7 500 000(4)
Patrice Bergeron 4 750 000(4)
Eric Staal 4 500 000(2)
Manny Fernandez 4 333 000(2)
Glen Murray 4 150 000(2)
Marco Sturm 3 500 000(4)
Aaron Ward 2 750 000(1)
Peter Schaefer 2 100 000(3)
P.J. Axelsson 1 850 000(2)
Andrew Ference 1 400 000(3)
Chuck Kobasew 1 200 000(1)
Tim Thomas 1 100 000(2)
Sam Gagner 850 000(2)
David Kejci 750 000(2)
Zach Hamill 750 000(2)
Dennis Wideman 600 000(1)
Mark Stuart 600 000(2)
Shawn Thornton 517 000(3)
Mark Mowers 500 000(1)
Bobby Allen 500 000(1)


Farm Payroll

Dick Tarnstrom 200 000(1)
Stanislav Chistov 80 000(1)
Tuukka Rask 75 000(2)
Carl Soderberg 70 000(2)
Jonathan Sigalet 70 000(2)
Tommy Cross 70 000(2)
Adam McQuaid 60 000(2)
Glen Metropolit 50 000(1)
Nate Thompson 50 000(1)
Milan Lucic 50 000(2)
Martins Karsums 50 000(2)
Brad Marchand 50 000(2)
Petteri Nokelainen 50 000(2)
Vladimir Sobotka 50 000(2)
TJ Tevelyan 50 000(2)
Jeff Hoggan 49 500(1)
Jeremy Reich 48 800(2)




Buffalo

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$78 320 545
Home Games Remaining32
Avg. Attendance20 000
Avg. Revenue/Game$720 000
Projected Revenue$23 040 000

Expenses

Pro Payroll$49 361 000
Farm Payroll$743 100
Prospect Fees$16 500
Coach$500 000
Games Remaining63
Total Game Expenses$617 324
Projected Expenses$38 891 437
Projected Balance$62 469 108

Salary Commitment

Year: 1$50 104 100
Year: 2$41 238 100
Year: 3$20 253 100
Year: 4$17 046 000

Pro Payroll

Brad Richards 7 800 000(4)
Thomas Vanek 7 143 000(7)
Adrian Aucoin 4 000 000(2)
Maxim Afinogenov 3 333 000(2)
Jaroslav Spacek 3 333 000(2)
Tim Connolly 2 900 000(2)
Toni Lydman 2 875 000(3)
Ryan Miller 2 667 000(2)
Teppo Numminen 2 600 000(1)
Jochen Hecht 2 200 000(1)
Robyn Regehr 2 103 000(6)
Brian Campbell 1 750 000(1)
Jason Pominville 1 033 000(2)
Drew Stafford 984 000(2)
Patrick Eaves 942 000(1)
Jhonas Enroth 850 000(2)
Marek Zagrapan 800 000(2)
Clarke MacArthur 750 000(2)
Paul Gaustad 713 000(1)
Daniel Paille 585 000(1)


Farm Payroll

Henrik Tallinder 256 300(3)
Jocelyn Thibault 76 000(1)
Adam Mair 75 800(3)
Andrej Sekera 75 000(2)
T.J. Brennan 70 000(2)
Marc-Andre Gragnani 70 000(2)
Michael Funk 70 000(2)
Andrew Peters 50 000(2)




Ottawa

ArenaPlace Bank Scotia
Capacity20 000
Ticket Price$30,00


Income

Current Funds$85 285 359
Home Games Remaining32
Avg. Attendance20 000
Avg. Revenue/Game$720 000
Projected Revenue$23 040 000

Expenses

Pro Payroll$51 498 000
Farm Payroll$307 500
Prospect Fees$25 500
Coach$500 000
Games Remaining63
Total Game Expenses$638 183
Projected Expenses$40 205 524
Projected Balance$68 119 835

Salary Commitment

Year: 1$51 805 500
Year: 2$37 735 000
Year: 3$21 422 000
Year: 4$20 539 000

Pro Payroll

Jarome Iginla 7 000 000(6)
Scott Niedermayer 6 750 000(2)
Jason Spezza 5 000 000(1)
Daniel Alfredsson 4 339 000(5)
Scott Hartnell 4 200 000(6)
Martin Gerber 3 700 000(2)
Miikka Kiprusoff 3 600 000(1)
Chris Phillips 3 500 000(4)
Dmitri Kalinin 2 250 000(1)
Mike Fisher 1 500 000(6)
Chris Kelly 1 263 000(1)
Travis Moen 913 000(2)
Christoph Schubert 883 000(3)
James vanRiemsdyk 850 000(2)
Brian Lee 750 000(2)
Ilya Zubov 750 000(2)
Josh Hennessy 700 000(2)
Ryan Parent 700 000(2)
Igor Mirnov 650 000(2)
Boyd Gordon 650 000(1)
David Moss 550 000(2)
Justin Mapletoft 500 000(1)
Luke Richardson 500 000(1)


Farm Payroll

Nicholas Dimitrakos 57 500(1)
Brian McGrattan 52 500(1)
Lawrence Nycholat 50 000(1)
Milan Jurcina 50 000(1)
Jim McKenzie 50 000(1)
Matt Carkner 47 500(1)




Atlanta

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$87 655 397
Home Games Remaining31
Avg. Attendance19 367
Avg. Revenue/Game$697 194
Projected Revenue$21 613 014

Expenses

Pro Payroll$38 610 000
Farm Payroll$696 800
Prospect Fees$24 000
Coach$500 000
Games Remaining63
Total Game Expenses$485 741
Projected Expenses$30 601 712
Projected Balance$78 666 699

Salary Commitment

Year: 1$39 306 800
Year: 2$24 475 000
Year: 3$13 417 000
Year: 4$5 475 000

Pro Payroll

Marian Hossa 6 000 000(1)
Vyacheslav Kozlov 3 667 000(3)
Alexei Zhitnik 3 504 000(2)
Stephen Weiss 3 100 000(6)
Ruslan Salei 3 025 000(3)
Niclas Havelid 2 700 000(2)
Todd White 2 375 000(4)
Steve Rucchin 2 125 000(1)
David Legwand 2 100 000(1)
Chris Mason 1 250 000(3)
Ken Klee 1 250 000(2)
Johan Hedberg 1 000 000(1)
Alexander Radulov 919 000(2)
Pascal Dupuis 880 000(1)
Eric Perrin 750 000(2)
Steve McCarthy 725 000(1)
Tom Fritsche 600 000(2)
Joel Kwiatkowski 600 000(1)
Brad Larsen 530 000(2)
Chris Thorburn 510 000(2)
Jesse Schultz 500 000(1)
Jim Slater 500 000(1)


Farm Payroll

Ondrej Pavelec 85 000(2)
Bryan Little 75 000(2)
Grant Lewis 70 000(2)
Brett Steling 65 000(2)
Eric Boulton 52 500(1)
Mark Popovic 51 800(1)
Milan Bartovic 50 000(1)
Alexandre Giroux 50 000(1)
Jason Krog 50 000(1)
Karel Pilar 50 000(1)
Fred Brathwaite 50 000(1)
Darren Haydar 47 500(1)




Caroline

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$91 705 015
Home Games Remaining32
Avg. Attendance19 399
Avg. Revenue/Game$698 380
Projected Revenue$22 348 160

Expenses

Pro Payroll$34 477 000
Farm Payroll$455 000
Prospect Fees$24 000
Coach$500 000
Games Remaining63
Total Game Expenses$432 390
Projected Expenses$27 240 585
Projected Balance$86 812 590

Salary Commitment

Year: 1$34 932 000
Year: 2$18 860 000
Year: 3$15 000 000
Year: 4$5 700 000

Pro Payroll

Tomas Vokoun 5 700 000(4)
Matt Cullen 2 875 000(3)
Scott Walker 2 500 000(3)
Bret Hedican 2 432 000(1)
Frantisek Kaberle 2 200 000(3)
Cory Stillman 1 750 000(1)
Niclas Wallin 1 725 000(3)
Andrew Brunette 1 600 000(1)
Glen Wesley 1 400 000(1)
John Grahame 1 400 000(1)
Andrew Alberts 1 250 000(2)
Mike Commodore 1 250 000(1)
Rostislav Olesz 984 000(1)
Andrew Ladd 984 000(1)
Jeff Carter 942 000(1)
Wojtek Wolski 860 000(1)
Phil Kessel 850 000(2)
Branislav Mezei 825 000(1)
Jeff Hamilton 800 000(2)
Trevor Letowski 800 000(1)
Bobby Hughes 750 000(2)
Brandon Bochenski 600 000(1)


Farm Payroll

Tim Gleason 117 500(1)
Dennis Seidenberg 80 000(1)
Craig Adams 60 000(2)
Nick Dodge 50 000(2)
Mark Flood 50 000(2)
Jakub Petruzalek 50 000(2)
Chad Larose 47 500(1)




Floride

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$86 039 456
Home Games Remaining31
Avg. Attendance19 630
Avg. Revenue/Game$706 723
Projected Revenue$21 908 413

Expenses

Pro Payroll$39 180 000
Farm Payroll$232 500
Prospect Fees$21 000
Coach$500 000
Games Remaining63
Total Game Expenses$486 994
Projected Expenses$30 680 616
Projected Balance$77 267 253

Salary Commitment

Year: 1$39 412 500
Year: 2$22 057 500
Year: 3$15 350 000
Year: 4$10 150 000

Pro Payroll

Henrik Lundqvist 4 250 000(1)
Derek Roy 4 000 000(6)
Alexander Frolov 3 500 000(3)
Mikko Koivu 3 250 000(4)
Paul Mara 3 000 000(1)
Bryan Allen 2 900 000(5)
Ruslan Fedotenko 2 900 000(1)
Pierre-Marc Bouchard 2 600 000(1)
Jay Bouwmeester 2 175 000(1)
Brett Mclean 1 700 000(3)
Richard Zednik 1 625 000(2)
Ville Peltonen 1 100 000(2)
Fedor Tyutin 988 000(1)
Dion Phaneuf 942 000(1)
Alexei Cherepanov 850 000(2)
James Sheppard 800 000(2)
Francois Bouchard 750 000(2)
Keaton Ellerby 700 000(2)
Craig Anderson 650 000(2)
Gregory Campbell 500 000(1)


Farm Payroll

Benoit Pouliot 85 000(2)
Jason Labarbera 82 500(2)
David Booth 65 000(2)




Tampa Bay

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$87 157 375
Home Games Remaining32
Avg. Attendance20 000
Avg. Revenue/Game$720 000
Projected Revenue$23 040 000

Expenses

Pro Payroll$36 535 000
Farm Payroll$927 500
Prospect Fees$18 000
Coach$500 000
Games Remaining63
Total Game Expenses$463 177
Projected Expenses$29 180 140
Projected Balance$81 017 235

Salary Commitment

Year: 1$37 462 500
Year: 2$29 064 500
Year: 3$4 369 500
Year: 4$0 000

Pro Payroll

Vincent Lecavalier 6 875 000(2)
Alex Tanguay 5 250 000(2)
Dan Boyle 3 333 000(1)
Filip Kuba 3 000 000(2)
Viktor Kozlov 2 500 000(2)
Vaclav Prospal 1 900 000(1)
Matthew Lombardi 1 817 000(3)
Brad Lukowich 1 567 000(3)
Chris Gratton 1 500 000(1)
Michel Ouellet 1 250 000(2)
Shane O'Brien 1 000 000(2)
Johan Holmqvist 1 000 000(1)
Paul Ranger 933 000(3)
Matt Smaby 700 000(2)
Andy Rogers 700 000(2)
Peter Budaj 700 000(2)
Paul Stastny 685 000(2)
Jason Ward 675 000(2)
Radek Smolenak 600 000(2)
Blair Jones 550 000(2)


Farm Payroll

Andre Roy 100 000(1)
Riku Helenius 80 000(2)
Jan Hlavac 70 000(1)
Vladimir Mihalik 65 000(2)
Kevin Quick 65 000(2)
Nick Tarnasky 52 500(3)
Mathieu Darche 50 000(1)
Andreas Karlsson 50 000(1)
Craig MacDonald 50 000(1)
Tim Taylor 50 000(1)
Kyle Wanvig 50 000(1)
Bryce Lampman 50 000(1)
Jay Leach 50 000(1)
Karri Ramo 50 000(1)
Karl Stewart 47 500(1)
Doug Janik 47 500(1)




Washington

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$85 901 126
Home Games Remaining31
Avg. Attendance17 504
Avg. Revenue/Game$630 133
Projected Revenue$19 534 123

Expenses

Pro Payroll$39 703 000
Farm Payroll$485 000
Prospect Fees$13 500
Coach$500 000
Games Remaining63
Total Game Expenses$496 360
Projected Expenses$31 270 665
Projected Balance$74 164 584

Salary Commitment

Year: 1$40 188 000
Year: 2$30 639 000
Year: 3$24 839 000
Year: 4$12 475 000

Pro Payroll

Ilya Kovalchuk 6 389 000(3)
Olaf Kolzig 5 450 000(1)
Michael Nylander 4 875 000(4)
Tom Poti 3 500 000(4)
Jonathan Cheechoo 3 000 000(4)
Joseph Corvo 2 625 000(3)
Brian Pothier 2 500 000(3)
Chris Clark 1 100 000(4)
Matt Pettinger 1 000 000(2)
Alex Ovechkin 984 000(1)
Ben Clymer 983 000(2)
Shaone Morrisonn 900 000(1)
Karl Alzner 850 000(2)
Tomas Fleischmann 850 000(3)
Brent Johnson 813 000(2)
T.J. Hensick 800 000(2)
Brian Sutherby 800 000(1)
Denis Parshin 750 000(2)
John Erskine 534 000(2)
Brooks Laich 500 000(1)
Jeff Schultz 500 000(1)


Farm Payroll

Donald Brashear 110 000(1)
Mike Green 85 000(1)
Matt Bradley 70 000(1)
Semen Varlamov 70 000(2)
Eric Fehr 50 000(1)
Jason Morgan 50 000(1)
Joe Motzko 50 000(1)




Chicago

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$89 711 041
Home Games Remaining31
Avg. Attendance16 000
Avg. Revenue/Game$576 007
Projected Revenue$17 856 217

Expenses

Pro Payroll$38 867 000
Farm Payroll$948 200
Prospect Fees$12 000
Coach$500 000
Games Remaining63
Total Game Expenses$491 795
Projected Expenses$30 983 093
Projected Balance$76 584 165

Salary Commitment

Year: 1$39 815 200
Year: 2$22 025 000
Year: 3$1 475 000
Year: 4$0 000

Pro Payroll

Nikolai Khabibulin 6 750 000(2)
Martin Havlat 6 000 000(2)
Robert Lang 4 000 000(2)
Sergei Samsonov 3 525 000(1)
Tuomo Ruutu 2 250 000(1)
Jason Williams 1 600 000(1)
Yanic Perreault 1 500 000(1)
Duncan Keith 1 475 000(3)
Andrei Zyuzin 1 475 000(1)
Jim Vandermeer 1 225 000(1)
Patrick Lalime 950 000(1)
Brent Seabrook 942 000(1)
Rene Bourque 900 000(1)
Jonathan Toews 850 000(2)
Patrick Kane 850 000(2)
Patrick Sharp 825 000(1)
Jack Skille 750 000(2)
Cam Barker 750 000(2)
James Wisniewski 650 000(1)
Simon Danis-Pepin 600 000(2)
Bryan Bickell 500 000(1)
David Koci 500 000(1)


Farm Payroll

Martin Lapointe 240 000(1)
Dustin Byfuglien 67 500(1)
Jim Fahey 65 500(1)
Kevyn Adams 65 000(1)
Danny Richmond 60 200(1)
Michael Blunden 50 000(1)
Dave Bolland 50 000(1)
Troy Brouwer 50 000(1)
Adam Burish 50 000(1)
Colin Fraser 50 000(1)
Pierre Parenteau 50 000(1)
Prestin Ryan 50 000(1)
Corey Crawford 50 000(1)
Wade Flaherty 50 000(1)




Columbus

Arena
Capacity20 000
Ticket Price$30,00


Income

Current Funds$94 570 326
Home Games Remaining31
Avg. Attendance17 065
Avg. Revenue/Game$614 340
Projected Revenue$19 044 540

Expenses

Pro Payroll$39 990 000
Farm Payroll$798 400
Prospect Fees$27 000
Coach$500 000
Games Remaining63
Total Game Expenses$503 846
Projected Expenses$31 742 320
Projected Balance$81 872 546

Salary Commitment

Year: 1$40 788 400
Year: 2$19 860 000
Year: 3$11 950 000
Year: 4$0 000

Pro Payroll

Sergei Fedorov 6 080 000(1)
Rick Nash 5 500 000(3)
Adam Foote 4 600 000(1)
Fredrik Modin 3 250 000(3)
Nikolai Zherdev 2 500 000(2)
David Vyborny 2 200 000(1)
Rostislav Klesla 1 600 000(3)
Duvie Westcott 1 600 000(3)
Pascal Leclaire 1 400 000(1)
Michael Peca 1 300 000(1)
Manny Malhotra 1 200 000(2)
Jason Chimera 1 000 000(1)
Jan Hejda 1 000 000(1)
Ron Hainsey 900 000(1)
Derick Brassard 850 000(2)
Jakub Voracek 850 000(2)
Fredrik Norrena 850 000(2)
Gilbert Brule 800 000(2)
Dan Fritsche 750 000(1)
Ole-Kristian Tollefson675 000(2)
Kris Beech 585 000(1)
Marc Methot 500 000(1)


Farm Payroll

Alexander Svitov 110 000(2)
Alexandre Picard 98 400(1)
Jiri Novotny 75 000(2)
Jody Shelley 65 000(1)
Derek Mackenzie 50 000(1)
Curtis Glencross 50 000(1)
Steven Goertzen 50 000(1)
Zenon Konopka 50 000(1)
Geoff Platt 50 000(1)
Sheldon Brookbank 50 000(1)
Darcy Campbell 50 000(1)
Dan Smith 50 000(1)
Tomas Popperle 50 000(1)