Financial Report

(As of Tuesday, Nov 18 2008)

Anaheim

ArenaHonda Center
Capacity18,000
Ticket Price$35.00


Income

Current Funds$7,262,344
Home Games Remaining34
Avg. Attendance15,306
Avg. Revenue/Game$1,124,981
Projected Revenue$38,249,354

Expenses

Pro Payroll$41,887,000
Farm Payroll$997,000
Prospect Fees$157,670
Coach$700,000
Games Remaining68
Total Game Expenses$533,435
Projected Expenses$36,273,580
Projected Balance$9,238,118

Salary Commitment

Year: 2008$42,824,000
Year: 2009$14,828,100
Year: 2010$11,234,100
Year: 2011$4,175,600

Pro Payroll

Nicklas Lidstrom 13,500,000(1)
Glen Murray 5,000,000(1)
Ryan Whitney 2,820,000(1)
Marc Denis 2,400,000(1)
Jeff Tambellini 2,000,000(1)
Matt Stajan 2,000,000(3)
Peter Schaefer 1,750,000(4)
Fredrik Sjostrom 1,670,000(3)
Pascal LeClaire 1,500,000(1)
Fedor Tyutin 1,400,000(2)
Scottie Upshall 1,338,000(4)
Jiri Novotny 987,000(4)
Denis Grebeshkov 825,000(3)
Teddy Purcell 750,000(3)
Freddy Meyer 749,000(2)
Jay McClement 700,000(2)
Nick Foligno 650,000(3)
Steve Wagner 650,000(3)
Dave Bolland 600,000(2)
Andrew Wozniewski 598,000(1)


Farm Payroll

Matt Lashoff 85,000(2)
Raitis Ivanans 69,500(1)
Keith Aucoin 68,500(3)
Mikhail Grabovski 65,000(3)
Joel Lundqvist 62,500(3)
Rob Davison 60,900(1)
Vladimir Sobotka 60,000(3)
Mark Smith 60,000(0)
Andrew Peters 60,000(2)
Lukas Kaspar 55,000(3)
Martin St. Pierre 53,100(4)
Michael Grabner 52,500(3)
Justin Pogge 52,500(3)
Darryl Boyce 50,000(3)
Tyler Bouck 47,500(3)
Jozef Balej 47,500(4)
Jeff Hoggan 47,500(1)




Atlanta

ArenaPhillips Arena
Capacity18,000
Ticket Price$30.00


Income

Current Funds$1,389,436
Home Games Remaining33
Avg. Attendance18,000
Avg. Revenue/Game$1,134,000
Projected Revenue$37,422,000

Expenses

Pro Payroll$48,404,000
Farm Payroll$744,800
Prospect Fees$115,500
Coach$700,000
Games Remaining68
Total Game Expenses$609,321
Projected Expenses$41,433,810
Projected Balance-$2,622,374

Salary Commitment

Year: 2008$50,763,800
Year: 2009$39,710,800
Year: 2010$34,312,000
Year: 2011$20,686,000

Pro Payroll

Zdeno Chara 6,000,000(3)
Ilya Kovalchuk 5,573,000(4)
Pavel Kubina 5,530,000(4)
Erik Cole 4,820,000(4)
Ales Hemsky 3,850,000(2)
Scott Gomez 3,750,000(3)
Dany Heatley 3,500,000(1)
Marc Savard 2,400,000(1)
Samuel Pahlsson 1,985,000(5)
Alexei Ponikarovsky 1,868,000(1)
Mathieu Garon 1,721,000(5)
Steve Staios 1,615,000(1)
Christoph Schubert 1,100,000(3)
Raffi Torres 1,100,000(1)
Paul Ranger 1,057,000(5)
Carey Price 850,000(2)
Greg Zanon 850,000(3)
Peter Mueller 850,000(3)
John Oduya 600,000(2)
Mike Weber 525,000(3)
Clarke MacArthur 475,000(1)


Farm Payroll

Marty Reasoner 98,800(2)
Kyle Okposo 85,000(3)
Shawn Matthias 67,500(3)
Nathan Oystrick 52,500(3)
Kyle Chipchura 52,500(3)
Michael Vernace 51,500(3)
Anton Khubdobin 51,000(3)
Arturs Kulda 48,000(3)
Andreas Thuresson 48,000(3)
Jeff Deslauriers 47,500(1)
Yan Stastny 47,500(1)
Mike Santorelli 47,500(3)
Shane Willis 47,500(3)




Boston

ArenaTD Banknorth Garden
Capacity18,000
Ticket Price$35.00


Income

Current Funds$2,969,052
Home Games Remaining33
Avg. Attendance16,856
Avg. Revenue/Game$1,238,834
Projected Revenue$40,881,522

Expenses

Pro Payroll$48,871,000
Farm Payroll$1,305,600
Prospect Fees$169,392
Coach$625,000
Games Remaining68
Total Game Expenses$621,597
Projected Expenses$42,268,628
Projected Balance$1,581,946

Salary Commitment

Year: 2008$50,176,600
Year: 2009$35,374,600
Year: 2010$30,869,600
Year: 2011$16,585,000

Pro Payroll

Pavel Datsyuk 7,913,000(4)
Dion Phaneuf 5,107,000(1)
Ryan Miller 5,000,000(4)
Alex Kovalev 4,500,000(1)
Ryan Getzlaf 3,745,000(3)
Scott Hannan 2,600,000(1)
Ales Kotalik 2,556,000(3)
Steven Reinprecht 2,500,000(4)
Jaroslav Spacek 2,400,000(3)
Joni Pitkanen 1,908,000(3)
Brad Boyes 1,400,000(2)
Ray Emery 1,250,000(1)
Bruno Gervais 1,172,000(5)
Robert Scuderi 995,000(3)
Jeff Finger 850,000(3)
Phil Kessel 850,000(2)
Sam Gagner 850,000(3)
Alexander Radulov 800,000(2)
Manny Malhotra 750,000(1)
Boyd Devereaux 650,000(2)
Eric Perrin 600,000(2)
David Backes 475,000(1)


Farm Payroll

Dominic Moore 70,000(1)
Jordan Hendry 70,000(3)
Craig MacDonald 69,600(3)
Brad Larsen 68,000(3)
Kyle Cumiskey 67,500(3)
Mark Mowers 62,500(3)
Jed Ortmeyer 60,000(2)
Ben Ondrus 52,500(3)
Andrew Ebbett 52,500(3)
Jack Hillen 52,500(3)
Prestin Ryan 52,500(3)
Jason King 50,000(2)
Brent Krahn 50,000(1)
Theo Peckham 50,000(3)
John Curry 50,000(3)
Chris Holt 49,000(3)
Andrew Gordon 48,500(3)
Konstantin Pushkarev 48,000(3)
Bryan Young 47,500(2)
Ivan Khomutov 47,500(2)
Viatcheslav Trukhno 47,500(3)
Steve Zalewski 47,500(3)
James Wyman 47,500(3)
Nathan Guenin 45,000(3)




Buffalo

ArenaHSBC Arena
Capacity18,000
Ticket Price$35.00


Income

Current Funds$26,501,753
Home Games Remaining33
Avg. Attendance18,000
Avg. Revenue/Game$1,323,000
Projected Revenue$43,659,000

Expenses

Pro Payroll$49,500,238
Farm Payroll$557,500
Prospect Fees$58,550
Coach$825,000
Games Remaining67
Total Game Expenses$621,235
Projected Expenses$41,622,760
Projected Balance$28,537,993

Salary Commitment

Year: 2008$50,057,738
Year: 2009$29,852,000
Year: 2010$14,686,000
Year: 2011$5,116,000

Pro Payroll

Scott Niedermayer 6,750,000(2)
Jarome Iginla 6,000,000(3)
Martin Brodeur 5,237,238(1)
Jay Bouwmeester 3,750,000(4)
Henrik Zetterberg 3,600,000(1)
Jere Lehtinen 3,572,000(1)
Derian Hatcher 3,500,000(1)
Jeff Carter 3,209,000(1)
Shea Weber 2,936,000(2)
Chris Higgins 1,850,000(2)
Dustin Brown 1,450,000(2)
Sidney Crosby 850,000(1)
Jonathan Toews 850,000(3)
Erik Johnson 850,000(3)
Anze Kopitar 850,000(2)
Josh Harding 800,000(2)
Devin Setoguchi 800,000(3)
Petri Kontiola 750,000(3)
Dennis Wideman 715,000(5)
David Moss 651,000(5)
Kristopher Letang 530,000(2)


Farm Payroll

Jonathan Ericsson 60,000(3)
Andrei Plekhanov 55,000(3)
Vojtech Polak 52,500(3)
Pascal Pelletier 52,500(3)
Logan Stephenson 50,000(3)
Niklas Hjalmarsson 50,000(3)
Josh Green 47,500(1)
Brett Hull 47,500(1)
Connor James 47,500(1)
Scott Clemmensen 47,500(1)
Curtis McElhinney 47,500(1)




Calgary

ArenaPengrowth Saddledome
Capacity18,000
Ticket Price$40.00


Income

Current Funds$14,574,252
Home Games Remaining34
Avg. Attendance14,768
Avg. Revenue/Game$1,240,548
Projected Revenue$42,178,632

Expenses

Pro Payroll$42,973,000
Farm Payroll$1,082,400
Prospect Fees$159,583
Coach$600,000
Games Remaining68
Total Game Expenses$546,524
Projected Expenses$37,163,644
Projected Balance$19,589,240

Salary Commitment

Year: 2008$44,055,400
Year: 2009$21,729,500
Year: 2010$18,994,500
Year: 2011$3,727,000

Pro Payroll

Bill Guerin 6,000,000(1)
Sheldon Souray 4,775,000(3)
Bryan McCabe 4,500,000(1)
Kari Lehtonen 4,000,000(3)
Stephen Weiss 2,600,000(4)
Bret Hedican 2,500,000(1)
Yanic Perreault 2,300,000(1)
Jassen Cullimore 1,881,000(1)
Tuomo Ruutu 1,800,000(1)
Sergei Brylin 1,520,000(1)
Mikael Tellqvist 1,500,000(3)
Aaron Miller 1,500,000(1)
Christian Ehrhoff 1,400,000(3)
Lukas Krajicek 1,072,000(4)
Ville Peltonen 1,000,000(3)
Martin Hanzal 825,000(3)
Radek Bonk 750,000(2)
Jared Boll 650,000(3)
Daniel Carcillo 600,000(2)
Andy Hilbert 600,000(2)
Nigel Dawes 600,000(2)
Andrew Murray 600,000(3)


Farm Payroll

Kent Huskins 87,500(3)
Nicklas Grossman 77,500(3)
Brian Boyle 72,500(2)
Brett Lebda 67,500(1)
Derek Boogaard 65,000(2)
Michael Rupp 65,000(1)
Antti Pihlstrom 57,500(3)
Bryan Muir 55,000(4)
Nathan McIver 55,000(3)
Jesse Winchester 50,000(3)
Junior Lessard 49,900(1)
Barry Tallackson 47,500(3)
Bryan Bickell 47,500(2)
Kamil Kreps 47,500(1)
Mark Cullen 47,500(1)
Matthew Spiller 47,500(1)
Jordan Lavallee 47,500(3)
Maxime Daigneault 47,500(3)
Lauri Korpikoski 47,500(3)




Carolina

ArenaRBC Arena
Capacity18,000
Ticket Price$30.00


Income

Current Funds$7,814,559
Home Games Remaining34
Avg. Attendance17,006
Avg. Revenue/Game$1,071,405
Projected Revenue$36,427,770

Expenses

Pro Payroll$45,411,000
Farm Payroll$946,000
Prospect Fees$70,910
Coach$625,000
Games Remaining67
Total Game Expenses$573,816
Projected Expenses$38,445,670
Projected Balance$5,796,659

Salary Commitment

Year: 2008$46,357,000
Year: 2009$30,264,500
Year: 2010$20,139,000
Year: 2011$8,425,000

Pro Payroll

Martin Straka 7,875,000(1)
Jason Spezza 4,250,000(3)
Mike Fisher 3,969,000(4)
Cam Ward 2,856,000(5)
Kris Draper 2,500,000(1)
Chris Phillips 2,350,000(2)
Dallas Drake 2,250,000(1)
Bryan Allen 2,100,000(3)
Dmitri Kalinin 1,850,000(1)
Chris Kunitz 1,850,000(2)
Mike Commodore 1,800,000(3)
Matthew Lombardi 1,700,000(2)
Dick Tarnstrom 1,600,000(4)
Mike Knuble 1,520,000(1)
Joseph Corvo 1,300,000(2)
Patrick Eaves 1,087,000(2)
Daniel Paille 1,029,000(3)
Kevin Weekes 1,000,000(2)
Milan Jurcina 750,000(3)
Daniel Winnik 700,000(3)
Aaron Rome 550,000(2)
Cody Bass 525,000(3)


Farm Payroll

Eric Nystrom 69,200(2)
Corey Crawford 60,000(3)
Marc Methot 57,500(3)
Ben Eager 57,500(3)
Chad Larose 57,500(2)
Noah Welch 57,500(3)
Matt Jones 56,800(2)
Johnny Boychuk 55,000(3)
Anthony Stewart 55,000(3)
Marc-Andre Gragnani 55,000(3)
Patrick Kaleta 55,000(2)
Brian Elliot 55,000(3)
Grant Lewis 55,000(3)
Adam Pineault 52,500(3)
Mark Popovic 50,000(1)
Tim Brent 50,000(2)
Matt Foy 47,500(1)




Chicago

ArenaUnited Center
Capacity18,000
Ticket Price$35.00


Income

Current Funds$15,115,491
Home Games Remaining33
Avg. Attendance17,724
Avg. Revenue/Game$1,302,751
Projected Revenue$42,990,783

Expenses

Pro Payroll$50,952,000
Farm Payroll$165,000
Prospect Fees$78,080
Coach$750,000
Games Remaining67
Total Game Expenses$633,477
Projected Expenses$42,442,931
Projected Balance$15,663,343

Salary Commitment

Year: 2008$51,117,000
Year: 2009$30,985,500
Year: 2010$18,913,500
Year: 2011$12,485,000

Pro Payroll

Joe Thornton 6,600,000(1)
Vincent Lecavalier 6,000,000(1)
Andrei Markov 5,900,000(4)
Marian Gaborik 5,280,000(2)
Niklas Backstrom 3,996,000(3)
Marco Sturm 3,043,000(4)
Alexander Frolov 2,642,000(2)
Jean-Pierre Dumont 2,511,000(5)
Anton Volchenkov 1,800,000(2)
Hal Gill 1,596,000(1)
Jason Blake 1,558,000(1)
Lubomir Visnovsky 1,520,000(1)
Mark Streit 1,031,000(5)
Brooks Laich 1,000,000(3)
Daniel Cleary 1,000,000(2)
Antoine Vermette 1,000,000(1)
Chris Chelios 850,000(1)
Andrew Cogliano 850,000(3)
Dan Hinote 750,000(2)
Craig Anderson 600,000(2)
Blake Comeau 475,000(1)
Torrey Mitchell 475,000(3)
Mike Green 475,000(1)


Farm Payroll

Peter Harrold 62,500(3)
Adam Mair 57,500(1)
Erik Ersberg 45,000(3)




Colorado

ArenaPepsi Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$7,263,304
Home Games Remaining34
Avg. Attendance18,000
Avg. Revenue/Game$1,134,000
Projected Revenue$38,556,000

Expenses

Pro Payroll$45,310,200
Farm Payroll$964,500
Prospect Fees$38,000
Coach$750,000
Games Remaining67
Total Game Expenses$573,935
Projected Expenses$38,453,670
Projected Balance$7,365,634

Salary Commitment

Year: 2008$46,074,700
Year: 2009$22,112,700
Year: 2010$8,658,500
Year: 2011$6,694,000

Pro Payroll

Martin St. Louis 6,500,000(2)
Brad Richards 5,823,000(1)
Brenden Morrow 4,544,000(1)
Kyle McLaren 3,255,000(4)
Craig Rivet 2,660,000(1)
Shawn Horcoff 2,500,000(1)
Sean O'Donnell 2,500,000(1)
Toni Lydman 2,200,000(1)
Mike Grier 2,000,000(2)
Duncan Keith 1,899,000(5)
Viktor Kozlov 1,750,000(2)
Paul Mara 1,705,000(1)
Peter Budaj 1,540,000(5)
Chad Kilger 1,200,000(2)
Nick Schultz 1,000,000(1)
Evgeni Malkin 984,200(2)
Patrick Sharp 950,000(1)
Dan Ellis 850,000(2)
Bobby Ryan 775,000(3)
Steve Downie 675,000(3)


Farm Payroll

Bryan Berard 200,000(0)
Shean Donovan 100,000(2)
Randy Robitaille 80,000(1)
Jeff Woywitka 70,000(2)
Claude Giroux 65,000(3)
Marek Schwarz 57,500(3)
Brett Skinner 52,500(3)
Clayton Stoner 50,000(3)
Derrick Joslin 49,500(3)
Carsen Germyn 49,000(3)
Ben Simon 48,000(3)
Tyler Weiman 48,000(3)
Darren Reid 47,500(3)
Mike Card 47,500(3)




Columbus

ArenaNationwide Arena
Capacity18,000
Ticket Price$29.00


Income

Current Funds$6,134,250
Home Games Remaining34
Avg. Attendance15,739
Avg. Revenue/Game$958,462
Projected Revenue$32,587,708

Expenses

Pro Payroll$46,523,000
Farm Payroll$474,000
Prospect Fees$44,060
Coach$650,000
Games Remaining67
Total Game Expenses$581,598
Projected Expenses$38,967,086
Projected Balance-$245,128

Salary Commitment

Year: 2008$46,997,000
Year: 2009$27,909,000
Year: 2010$9,128,000
Year: 2011$2,579,000

Pro Payroll

Sergei Fedorov 6,000,000(1)
Dwayne Roloson 5,000,000(1)
Brian Gionta 3,600,000(2)
Mark Recchi 3,600,000(1)
Aaron Ward 3,500,000(2)
Cory Sarich 3,127,000(3)
Ty Conklin 2,800,000(2)
Brendan Witt 2,750,000(2)
Nikolai Zherdev 2,403,000(5)
Ken Klee 2,400,000(2)
Richard Zednik 1,900,000(2)
Radek Dvorak 1,300,000(1)
Anders Eriksson 1,150,000(3)
Alex Auld 1,100,000(1)
Jan Hejda 1,100,000(3)
Travis Moen 981,000(2)
Brian Sutherby 850,000(1)
Richard Park 800,000(2)
Wyatt Smith 650,000(1)
Nick Tarnasky 551,000(3)
Colton Orr 511,000(3)
Mark Hartigan 450,000(1)


Farm Payroll

Petr Cajanek 100,000(4)
Marcus Nilson 83,000(1)
Grant Marshall 76,000(4)
Ryan Parent 60,000(3)
Eric Godard 55,000(1)
Jay Harrison 50,000(3)
Rodney Pelley 50,000(2)




Dallas

ArenaAmerican Airlines Arena
Capacity18,000
Ticket Price$30.00


Income

Current Funds$13,961,049
Home Games Remaining33
Avg. Attendance17,711
Avg. Revenue/Game$1,115,848
Projected Revenue$36,822,984

Expenses

Pro Payroll$36,424,000
Farm Payroll$1,306,900
Prospect Fees$179,847
Coach$690,000
Games Remaining67
Total Game Expenses$470,741
Projected Expenses$31,539,635
Projected Balance$19,244,398

Salary Commitment

Year: 2008$37,730,900
Year: 2009$19,780,300
Year: 2010$10,568,000
Year: 2011$3,022,000

Pro Payroll

Simon Gagne 4,100,000(1)
Petr Sykora 3,116,000(2)
Bryan Smolinski 2,600,000(1)
P.J. Axelsson 2,500,000(3)
Tim Thomas 2,500,000(3)
Todd Marchant 2,470,000(1)
Francois Beauchemin 2,090,000(5)
Valtteri Filppula 2,086,000(3)
Michael Cammalleri 2,000,000(2)
Brad Lukowich 2,000,000(1)
Henrik Tallinder 1,600,000(1)
Frans Nielsen 1,500,000(1)
Paul Gaustad 1,000,000(2)
Jason Pominville 1,000,000(2)
Jaroslav Modry 1,000,000(2)
Manny Legace 900,000(1)
Erik Christensen 812,000(4)
Travis Zajac 800,000(1)
Chris Kelly 675,000(1)
Chris Campoli 650,000(1)
Andy Greene 525,000(2)
Tom Preissing 500,000(1)


Farm Payroll

J-S Aubin 120,000(4)
David Tanabe 100,000(1)
Brandon Bochenski 100,000(3)
Trevor Letowski 96,000(2)
Josh Gorges 91,300(2)
Rory Fitzpatrick 75,000(3)
Loui Eriksson 70,000(2)
Jeremy Colliton 60,000(3)
Drew Miller 60,000(3)
Duvie Westcott 60,000(3)
Jonathan Filewich 60,000(2)
David Jones 57,500(3)
Ryan Potulny 55,600(1)
Stephane Veilleux 55,000(2)
Josh Langfeld 54,000(2)
Ryan Caldwell 50,000(2)
Aaron Johnson 47,500(3)
Rob Globke 47,500(2)
Chris Conner 47,500(2)




Detroit

ArenaJoe Louis Arena
Capacity18,000
Ticket Price$37.00


Income

Current Funds$31,367,376
Home Games Remaining34
Avg. Attendance10,815
Avg. Revenue/Game$840,292
Projected Revenue$28,569,928

Expenses

Pro Payroll$41,181,890
Farm Payroll$572,500
Prospect Fees$197,167
Coach$850,000
Games Remaining68
Total Game Expenses$521,970
Projected Expenses$35,493,974
Projected Balance$24,443,330

Salary Commitment

Year: 2008$41,754,390
Year: 2009$22,962,500
Year: 2010$19,449,500
Year: 2011$0,000

Pro Payroll

Daniel Alfredsson 4,662,890(1)
Thomas Vanek 4,275,000(1)
Mike Modano 4,250,000(1)
Marc-Andre Fleury 3,500,000(3)
Derek Roy 3,000,000(3)
Colin White 2,500,000(3)
Dustin Byfuglien 2,385,000(3)
Andrew Ference 2,007,000(3)
R.J. Umberger 2,000,000(3)
Mark Eaton 1,600,000(3)
Sean Avery 1,544,000(1)
Johan Holmqvist 1,458,000(2)
Michael Zigomanis 1,400,000(3)
Matt Cooke 1,300,000(2)
Colby Armstrong 1,100,000(1)
Patrick Kane 850,000(3)
Brent Burns 800,000(1)
Brooks Orpik 800,000(1)
Martin Gelinas 675,000(1)
Matt Walker 600,000(2)
Zenon Konopka 475,000(1)


Farm Payroll

Jason Bacashihua 67,500(1)
Alex Goligoski 65,000(3)
Tony Salmelainen 60,000(2)
Matt Keith 47,500(1)
Lawrence Nycholat 47,500(2)
Patrick Traverse 47,500(1)
Tomas Popperle 47,500(2)
Stephen Dixon 47,500(3)
Mark Mancari 47,500(3)
Daniel Taylor 47,500(3)
Darren Haydar 47,500(1)




Edmonton

ArenaRexall Place
Capacity18,000
Ticket Price$38.00


Income

Current Funds$9,963,466
Home Games Remaining34
Avg. Attendance15,562
Avg. Revenue/Game$1,241,870
Projected Revenue$42,223,580

Expenses

Pro Payroll$42,564,000
Farm Payroll$335,000
Prospect Fees$52,750
Coach$300,000
Games Remaining68
Total Game Expenses$527,460
Projected Expenses$35,867,305
Projected Balance$16,319,741

Salary Commitment

Year: 2008$42,899,000
Year: 2009$23,356,500
Year: 2010$9,346,500
Year: 2011$6,284,000

Pro Payroll

Tomas Holmstrom 6,900,000(1)
Olli Jokinen 6,284,000(4)
Martin Havlat 4,500,000(2)
Maxim Afinogenov 4,000,000(2)
Niclas Havelid 3,250,000(1)
Scott Hartnell 2,400,000(2)
Martin Biron 2,300,000(1)
Glen Wesley 2,000,000(1)
Derek Armstrong 1,900,000(2)
Ruslan Salei 1,825,000(1)
Johan Franzen 1,000,000(3)
David Steckel 675,000(3)
Brett Sterling 600,000(2)
Andrei Zyuzin 600,000(1)
Anton Stralman 600,000(3)
Jason Strudwick 600,000(1)
Garnet Exelby 570,000(1)
Brian McGrattan 560,000(2)
Thomas Greiss 550,000(3)
Mike Weaver 500,000(1)
Glen Metropolit 475,000(1)
Cody McCormick 475,000(1)


Farm Payroll

Serge Payer 80,000(3)
Pekka Rinne 57,500(3)
Tom Pyatt 50,000(3)
Kevin Quick 50,000(3)
Andreas Karlsson 50,000(2)
Shawn Belle 47,500(1)




Florida

ArenaBankAtlantic Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$10,930,328
Home Games Remaining34
Avg. Attendance14,387
Avg. Revenue/Game$906,345
Projected Revenue$30,815,730

Expenses

Pro Payroll$43,273,999
Farm Payroll$555,000
Prospect Fees$118,397
Coach$750,000
Games Remaining68
Total Game Expenses$545,090
Projected Expenses$37,066,133
Projected Balance$4,679,925

Salary Commitment

Year: 2008$43,828,999
Year: 2009$28,666,500
Year: 2010$13,756,500
Year: 2011$10,584,000

Pro Payroll

Andrei Kostitsyn 4,999,999(1)
Sami Salo 4,500,000(2)
Ryan Suter 3,750,000(4)
Cory Stillman 3,600,000(2)
Adrian Aucoin 3,000,000(2)
Andrew Ladd 2,990,000(4)
Curtis Joseph 2,500,000(1)
Keith Carney 2,500,000(1)
Tomas Vokoun 2,280,000(1)
Joffrey Lupul 2,250,000(2)
Marek Malik 2,000,000(3)
Tomas Plekanec 1,393,000(5)
Matt Greene 1,323,000(5)
Marek Svatos 1,128,000(5)
Tom Kostopoulos 900,000(2)
Rostislav Olesz 875,000(1)
Josef Vasicek 850,000(1)
Bryan Little 725,000(3)
Jeff Taffe 660,000(1)
David Krejci 600,000(2)
Braydon Coburn 450,000(1)


Farm Payroll

Jiri Tlusty 67,500(3)
Jonathon Bernier 65,000(3)
Darren Helm 60,000(3)
Ole-Kristian Tollefson60,000(2)
Nicklas Bergfors 60,000(3)
Robert Earl 52,500(3)
Kyle Greentree 47,500(3)
Cam Janssen 47,500(3)
Kip Brennan 47,500(1)
Josh Gratton 47,500(3)




LosAngeles

ArenaStaples Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$11,056,570
Home Games Remaining34
Avg. Attendance13,988
Avg. Revenue/Game$881,262
Projected Revenue$29,962,908

Expenses

Pro Payroll$47,806,000
Farm Payroll$1,399,200
Prospect Fees$36,500
Coach$850,000
Games Remaining68
Total Game Expenses$610,874
Projected Expenses$41,539,459
Projected Balance-$519,981

Salary Commitment

Year: 2008$49,205,200
Year: 2009$25,229,200
Year: 2010$11,236,700
Year: 2011$8,493,600

Pro Payroll

Philippe Boucher 8,000,000(2)
Rick DiPietro 3,700,000(1)
Alexei Zhitnik 3,515,000(1)
Manny Fernandez 3,250,000(1)
Stephane Yelle 3,000,000(4)
Matthew Carle 2,912,000(4)
Kevyn Adams 2,575,000(1)
Georges Laraque 2,500,000(1)
Nick Boynton 2,500,000(5)
Wade Belak 2,485,000(1)
Doug Weight 2,200,000(1)
Petteri Nokelainen 1,990,000(1)
Rhett Warrener 1,750,000(2)
Mike Van Ryn 1,600,000(2)
Matt Pettinger 1,074,000(3)
Andrew Alberts 1,000,000(2)
Aaron Downey 1,000,000(1)
Milan Lucic 775,000(3)
Donald Brashear 755,000(2)
Joe Pavelski 750,000(2)
Darcy Hordichuk 475,000(1)


Farm Payroll

Patrick Rissmiller 107,400(3)
Benoit Pouliot 85,000(2)
Eric Fehr 81,600(5)
Kris Russell 80,000(3)
Brad May 76,000(1)
Andrej Sekera 70,000(3)
Maxim Lapierre 69,200(3)
T.J. Hensick 65,000(3)
Matt Smaby 62,500(3)
Jack Skille 62,500(3)
Mike Lundin 60,000(3)
Justin Abdelkader 57,500(3)
Jamie Lundmark 55,000(1)
Chris Beckford-Tseu 55,000(3)
Noah Clarke 55,000(1)
Michael Sauer 55,000(3)
Scott Barney 52,500(1)
Alexandre Picard 52,500(2)
Ivan Baranka 52,500(3)
Blair Jones 50,000(3)
Mark Rycroft 47,500(1)
Adam Berkhoel 47,500(3)




Minnesota

ArenaXcel Energy Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$7,070,129
Home Games Remaining34
Avg. Attendance15,952
Avg. Revenue/Game$1,004,976
Projected Revenue$34,169,184

Expenses

Pro Payroll$44,910,000
Farm Payroll$1,011,500
Prospect Fees$7,500
Coach$675,000
Games Remaining68
Total Game Expenses$568,341
Projected Expenses$38,647,220
Projected Balance$2,592,093

Salary Commitment

Year: 2008$45,921,500
Year: 2009$28,549,000
Year: 2010$18,912,000
Year: 2011$7,500,000

Pro Payroll

Jason Arnott 7,500,000(4)
Nikolai Khabibulin 7,250,000(1)
Wade Redden 4,750,000(3)
Rod Brind'Amour 3,800,000(1)
Dan Hamhuis 2,500,000(2)
Wojtek Wolski 1,872,000(3)
Kyle Calder 1,600,000(2)
Luke Richardson 1,600,000(1)
Darcy Tucker 1,596,000(1)
Christian Backman 1,500,000(2)
Francis Bouillon 1,500,000(2)
Chris Clark 1,450,000(1)
Dennis Seidenberg 1,250,000(3)
Niklas Hagman 1,000,000(3)
Boyd Gordon 950,000(2)
Hannu Toivonen 950,000(3)
Patrick O'Sullivan 942,000(2)
Jason Chimera 900,000(1)
Tobias Enstrom 850,000(3)
Branko Radivojevic 675,000(1)
David Booth 475,000(2)


Farm Payroll

Jason Jaffray 65,000(2)
Jeff Cowan 57,500(2)
Brad Winchester 55,000(3)
Yanick Lehoux 54,000(1)
Julien Ellis 52,500(3)
Drew Bagnall 51,500(3)
Mathieu Carle 50,500(3)
Byron Bitz 50,000(3)
Gregory Stewart 50,000(3)
Ryan Dingle 48,500(3)
Shawn Weller 48,500(3)
Morten Madsen 48,000(3)
Sean Bentivoglio 48,000(3)
Justin Peters 47,500(3)
Dustin Kohn 47,500(3)
Patrick Thoresen 47,500(2)
Wade Brookbank 47,500(1)
Ryan Russell 47,500(3)
Tomi Maki 47,500(3)
Jussi Timonen 47,500(3)




Montreal

ArenaBell Centre
Capacity18,000
Ticket Price$30.00


Income

Current Funds$13,888,025
Home Games Remaining34
Avg. Attendance18,000
Avg. Revenue/Game$1,134,000
Projected Revenue$38,556,000

Expenses

Pro Payroll$35,325,000
Farm Payroll$338,100
Prospect Fees$158,517
Coach$700,000
Games Remaining68
Total Game Expenses$445,386
Projected Expenses$30,286,219
Projected Balance$22,157,806

Salary Commitment

Year: 2008$35,663,100
Year: 2009$21,962,600
Year: 2010$15,640,100
Year: 2011$2,266,000

Pro Payroll

Chris Pronger 6,250,000(3)
Cristobal Huet 3,600,000(3)
John-Michael Liles 3,140,000(1)
Shane Doan 3,002,000(1)
Barret Jackman 2,803,000(1)
Michael Ryder 2,500,000(2)
Ruslan Fedotenko 1,850,000(2)
Richard Matvichuk 1,368,000(1)
Trevor Daley 1,000,000(1)
Dany Sabourin 946,000(3)
Jarkko Ruutu 900,000(3)
Branislav Mezei 850,000(1)
Shane Hnidy 850,000(3)
Maxime Talbot 815,000(4)
Alex Steen 800,000(2)
Tomas Fleischmann 783,000(4)
Jiri Hudler 775,000(1)
Mikael Samuelsson 700,000(1)
Joel Perrault 675,000(3)
Tim Jackman 668,000(4)
Jordin Tootoo 550,000(2)
Derek MacKenzie 500,000(2)


Farm Payroll

Joel Bouchard 67,500(2)
Ian Moran 62,500(1)
Ryan Stone 55,000(2)
Bill Thomas 53,100(3)
Mike Iggulden 50,000(3)
Jordan Sigalet 50,000(3)




Nashville

ArenaGaylord Entertainment Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$5,691,368
Home Games Remaining35
Avg. Attendance17,200
Avg. Revenue/Game$1,083,620
Projected Revenue$37,926,700

Expenses

Pro Payroll$47,864,680
Farm Payroll$864,660
Prospect Fees$104,916
Coach$800,000
Games Remaining69
Total Game Expenses$605,296
Projected Expenses$41,765,411
Projected Balance$1,852,657

Salary Commitment

Year: 2008$50,829,340
Year: 2009$24,369,500
Year: 2010$10,959,500
Year: 2011$4,565,000

Pro Payroll

Markus Naslund 6,000,000(1)
Todd Bertuzzi 5,269,080(1)
Martin Gerber 5,000,000(1)
Marek Zidlicky 3,750,000(3)
Niklas Kronvall 3,387,000(5)
Vesa Toskala 3,300,000(2)
Craig Conroy 3,000,000(2)
Michael Nylander 2,280,000(1)
Mike York 2,200,000(1)
Jocelyn Thibault 2,200,000(2)
Sandis Ozolinsh 2,100,000(1)
Fernando Pisani 1,450,000(2)
Radim Vrbata 1,400,000(2)
Lasse Kukkonen 1,400,000(3)
Michel Ouellet 1,100,000(1)
Bates Battaglia 1,000,000(2)
Jim Slater 900,600(1)
Pascal Dupuis 900,000(1)
Blair Betts 800,000(3)
Mathieu Dandenault 750,000(2)
Nathan Paetsch 617,000(5)
Steve Montador 600,000(1)
Tomas Kopecky 561,000(5)


Farm Payroll

Kevin Klein 120,000(2)
Shawn Bates 110,000(2)
Kyle Wanvig 80,000(2)
Grant Stevenson 65,000(3)
Ryan O'Byrne 62,500(3)
Joel Kwiatkowski 60,000(1)
Kris Versteeg 60,000(3)
Troy Brouwer 57,500(3)
Rob Bellamy 52,500(3)
Derek Meech 52,500(3)
Jesse Boulerice 50,160(1)
Nathan Smith 49,500(3)
Adam Burish 45,000(3)




NewJersey

ArenaContinental Airlines Arena
Capacity18,000
Ticket Price$30.00


Income

Current Funds$4,031,927
Home Games Remaining35
Avg. Attendance16,966
Avg. Revenue/Game$1,068,837
Projected Revenue$37,409,295

Expenses

Pro Payroll$41,296,909
Farm Payroll$429,000
Prospect Fees$121,770
Coach$800,000
Games Remaining69
Total Game Expenses$520,094
Projected Expenses$35,886,462
Projected Balance$5,554,760

Salary Commitment

Year: 2008$41,200,909
Year: 2009$25,432,000
Year: 2010$20,707,000
Year: 2011$4,000,000

Pro Payroll

Henrik Lundqvist 5,984,000(3)
Peter Forsberg 5,750,000(1)
Mattias Ohlund 4,050,000(3)
Patrick Marleau 4,000,000(1)
Jonathan Cheechoo 4,000,000(4)
Jay McKee 2,500,000(3)
Gary Roberts 2,250,000(1)
Steve Bernier 1,794,000(3)
Antero Niitymaki 1,500,000(1)
Mark Bell 1,500,000(2)
Jon Klemm 1,118,909(1)
Steve Eminger 950,000(2)
Jack Johnson 875,000(2)
Luc Bourdon 800,000(2)
James Sheppard 800,000(3)
Nathan Perrott 650,000(1)
Simon Gamache 600,000(2)
Chris Stewart 575,000(3)
Petr Vrana 575,000(3)
Brad Richardson 525,000(0)
Gilbert Brule 500,000(1)


Farm Payroll

Bobby Sanguinetti 70,000(3)
Cody Franson 57,500(3)
David Van der Gulik 55,500(3)
Nikolai Lemtyugov 51,500(3)
Chris Collins 51,000(3)
Oliver Latendresse 48,500(3)
Tyler Plante 47,500(3)
Tom Fritsche 47,500(3)




NYIslander

ArenaNassau Coliseum
Capacity18,000
Ticket Price$22.00


Income

Current Funds$3,423,399
Home Games Remaining35
Avg. Attendance18,000
Avg. Revenue/Game$831,600
Projected Revenue$29,106,000

Expenses

Pro Payroll$43,975,000
Farm Payroll$706,500
Prospect Fees$207,130
Coach$900,000
Games Remaining69
Total Game Expenses$558,398
Projected Expenses$38,529,457
Projected Balance-$6,000,058

Salary Commitment

Year: 2008$44,681,500
Year: 2009$26,081,500
Year: 2010$7,281,500
Year: 2011$800,000

Pro Payroll

Saku Koivu 10,500,000(2)
Jose Theodore 4,500,000(1)
Bobby Holik 4,250,000(1)
Robert Lang 3,800,000(1)
Martin Rucinsky 2,500,000(1)
Dean McAmmond 2,350,000(2)
Karlis Skrastins 2,300,000(2)
Johan Hedberg 2,000,000(2)
Chris Simon 2,000,000(1)
Niclas Wallin 1,400,000(3)
Steve McCarthy 950,000(1)
Darryl Sydor 850,000(3)
Patrice Brisebois 850,000(3)
Ben Clymer 800,000(4)
Alexei Semenov 800,000(2)
Ville Koistinen 800,000(2)
Enver Lisin 650,000(3)
Niko Kapanen 600,000(1)
Jeff Giuliano 600,000(3)
Stefan Ruzicka 525,000(3)
Radek Smolenak 500,000(3)
Rich Peverley 450,000(3)


Farm Payroll

Kyle Quincey 65,000(3)
Jeff Glass 55,000(3)
Alexander Nikulin 52,500(3)
Peter Olvecky 50,000(2)
Tobias Stephan 50,000(3)
Nolan Baumgartner 49,500(3)
Lars Jonsson 49,000(3)
Mike Morris 48,500(3)
Kirill Starkov 48,500(3)
Marek Kvapil 48,000(3)
Taylor Haskins 48,000(3)
Mattias Ritola 47,500(3)
Chad Painchaud 47,500(3)
Stanislav Lascek 47,500(3)




NYRangers

ArenaMadison Square Garden
Capacity18,000
Ticket Price$28.00


Income

Current Funds$4,883,207
Home Games Remaining35
Avg. Attendance16,110
Avg. Revenue/Game$980,446
Projected Revenue$34,315,610

Expenses

Pro Payroll$51,377,000
Farm Payroll$910,700
Prospect Fees$142,491
Coach$900,000
Games Remaining69
Total Game Expenses$650,368
Projected Expenses$44,875,405
Projected Balance-$5,676,588

Salary Commitment

Year: 2008$52,287,700
Year: 2009$22,659,500
Year: 2010$13,237,500
Year: 2011$9,392,000

Pro Payroll

Mattias Norstrom 5,500,000(1)
Patrik Elias 5,375,000(4)
Adam Foote 4,500,000(1)
Paul Kariya 4,500,000(1)
Brian Rafalski 4,200,000(1)
Andy McDonald 3,600,000(3)
Jamie Langenbrunner 2,900,000(2)
Miikka Kiprusoff 2,900,000(1)
Stephane Robidas 2,592,000(5)
Brian Rolston 2,432,000(1)
Sergei Samsonov 2,272,000(2)
Kim Johnsson 2,250,000(2)
Matt Cullen 2,000,000(1)
Jeff Halpern 1,400,000(2)
Wade Dubielewicz 750,000(1)
Cory Murphy 725,000(5)
Byron Ritchie 714,000(1)
Bobby Allen 625,000(5)
Vernon Fiddler 600,000(2)
Kris Beech 592,000(1)
Jerred Smithson 475,000(1)
Kevin Dallman 475,000(1)


Farm Payroll

Brad Isbister 110,200(1)
Tyler Arnason 100,000(1)
Andre Roy 100,000(1)
Jaroslav Hlinka 75,000(5)
Ryan Johnson 70,000(1)
Mike Glumac 57,500(1)
Allan Rourke 52,500(1)
Mike Morrison 52,500(1)
Cal O'Reilly 52,000(3)
Brian Fahey 50,000(3)
Brett Carson 48,500(3)
Ryan Shannon 47,500(1)
Mario Scalzo 47,500(3)
John Vigilante 47,500(3)




Ottawa

ArenaScotiabank Place
Capacity18,000
Ticket Price$30.00


Income

Current Funds$5,626,048
Home Games Remaining35
Avg. Attendance12,661
Avg. Revenue/Game$797,622
Projected Revenue$27,916,770

Expenses

Pro Payroll$43,427,000
Farm Payroll$1,141,100
Prospect Fees$140,167
Coach$700,000
Games Remaining69
Total Game Expenses$553,759
Projected Expenses$38,209,395
Projected Balance-$4,666,577

Salary Commitment

Year: 2008$44,568,100
Year: 2009$23,796,100
Year: 2010$19,068,600
Year: 2011$7,563,000

Pro Payroll

Brendan Shanahan 8,000,000(1)
Willie Mitchell 4,463,000(5)
Derek Morris 4,194,000(3)
Kevin Bieksa 3,100,000(4)
Ladislav Nagy 2,777,000(1)
David Vyborny 2,500,000(3)
Geoff Sanderson 2,400,000(1)
Zbynek Michalek 2,200,000(3)
Ilja Bryzgalov 1,750,000(2)
Kyle Wellwood 1,600,000(1)
Martin Skoula 1,525,000(1)
Taylor Pyatt 1,500,000(2)
Trevor Linden 1,375,000(1)
Jim Vandermeer 1,250,000(1)
Ryan Kesler 1,000,000(1)
Alexander Edler 750,000(2)
Marcel Hossa 750,000(1)
Curtis Sanford 743,000(3)
Rick Rypien 550,000(3)
Mike Brown 525,000(3)
Alexandre Burrows 475,000(2)


Farm Payroll

David Perron 85,000(3)
Mason Raymond 82,500(3)
Rob Schremp 80,000(2)
Casey Borer 67,500(3)
Jannik Hansen 65,000(3)
Brendan Bell 62,500(3)
Dane Byers 60,000(3)
Ryan Carter 60,000(3)
Jonathan Sigalet 60,000(2)
Dmitri Patzold 57,500(2)
Paul Bissonnette 56,500(3)
Tim Ramholt 55,000(3)
Danny Syvret 55,000(2)
Ben Walter 53,100(3)
Colby Genoway 51,500(3)
Matt Murley 47,500(1)
Jesse Schultz 47,500(1)
Juraj Simek 47,500(3)
Daniel Rahimi 47,500(3)




Philly

ArenaWachovia Center
Capacity18,000
Ticket Price$45.00


Income

Current Funds$5,042,074
Home Games Remaining34
Avg. Attendance14,153
Avg. Revenue/Game$1,337,499
Projected Revenue$45,474,966

Expenses

Pro Payroll$44,891,000
Farm Payroll$1,128,500
Prospect Fees$45,852
Coach$700,000
Games Remaining69
Total Game Expenses$570,309
Projected Expenses$39,351,333
Projected Balance$11,165,707

Salary Commitment

Year: 2008$45,968,800
Year: 2009$17,171,800
Year: 2010$13,406,800
Year: 2011$4,840,000

Pro Payroll

Marian Hossa 5,000,000(1)
Robyn Regehr 4,840,000(5)
Roberto Luongo 4,650,000(1)
Daniel Sedin 3,350,000(1)
Henrik Sedin 3,350,000(1)
Milan Hejduk 2,800,000(3)
Jochen Hecht 2,729,000(3)
Jamal Mayers 2,700,000(1)
Jarret Stoll 2,000,000(1)
Filip Kuba 1,850,000(1)
Paul Martin 1,800,000(3)
Ray Whitney 1,500,000(1)
Robert Nilsson 1,320,000(2)
Ethan Moreau 1,102,000(1)
Chris Neil 1,000,000(3)
Mikko Koivu 900,000(1)
Jonas Hillier 875,000(2)
Ladislav Smid 825,000(2)
Tom Gilbert 650,000(2)
Antti Miettinen 625,000(1)
Daniel Girardi 550,000(1)
Dustin Penner 475,000(1)


Farm Payroll

Martin Lapointe 149,000(1)
Darren McCarty 149,000(1)
Wes Walz 149,000(1)
Wayne Primeau 149,000(1)
Nolan Pratt 149,000(1)
Tyler Kennedy 77,500(3)
Al Montoya 67,500(3)
Kyle Brodziak 50,700(0)
Mathieu Roy 47,800(3)
Zach Stortini 47,500(2)
Liam Reddox 47,500(2)
Alex Foster 45,000(3)




Phoenix

ArenaGlendale Arena
Capacity18,000
Ticket Price$30.00


Income

Current Funds$11,657,466
Home Games Remaining34
Avg. Attendance17,188
Avg. Revenue/Game$1,102,249
Projected Revenue$37,476,466

Expenses

Pro Payroll$50,028,000
Farm Payroll$1,570,500
Prospect Fees$108,780
Coach$800,000
Games Remaining69
Total Game Expenses$640,333
Projected Expenses$44,182,955
Projected Balance$4,950,977

Salary Commitment

Year: 2008$51,598,500
Year: 2009$28,301,000
Year: 2010$12,637,500
Year: 2011$7,150,000

Pro Payroll

Mats Sundin 8,600,000(2)
Olaf Kolzig 4,940,000(1)
Roman Hamrlik 4,500,000(4)
Sergei Zubov 4,000,000(1)
Brendan Morrison 3,200,000(1)
Tom Poti 2,500,000(3)
Ian Laperriere 2,500,000(2)
Patrick Lalime 2,500,000(4)
Vyacheslav Kozlov 2,260,000(1)
Tim Connolly 2,253,000(2)
Martin Erat 2,000,000(2)
Teppo Numminen 2,000,000(1)
Mike Comrie 1,900,000(1)
Todd White 1,400,000(1)
Brian Pothier 1,300,000(3)
Teemu Selanne 1,000,000(1)
Eric Belanger 950,000(1)
Owen Nolan 900,000(3)
Adam Hall 750,000(1)
Radek Martinek 575,000(1)


Farm Payroll

Petr Prucha 137,500(3)
Steve Begin 128,000(3)
Marcel Goc 110,000(1)
Curtis Brown 100,000(4)
Andrew Raycroft 96,500(3)
Jim Dowd 90,500(2)
Craig Adams 90,000(2)
Ryan Craig 90,000(1)
Travis Roche 82,500(2)
Francis Lessard 67,500(1)
Thomas Pock 67,000(3)
PA Parenteau 57,500(3)
Danny Richmond 55,000(1)
Geoff Platt 55,000(3)
Christopher Bourque 52,500(3)
Ryan O'Marra 51,000(3)
Eric Boulton 50,000(4)
Janne Niskala 50,000(3)
Mathieu Biron 47,500(3)
Jay Leach 47,500(2)
Joshua Hennessy 45,000(3)




Pittsburgh

ArenaMellon Arena
Capacity18,000
Ticket Price$30.00


Income

Current Funds$2,199,165
Home Games Remaining35
Avg. Attendance14,172
Avg. Revenue/Game$892,878
Projected Revenue$31,250,730

Expenses

Pro Payroll$49,633,000
Farm Payroll$1,022,500
Prospect Fees$201,347
Coach$575,000
Games Remaining69
Total Game Expenses$627,218
Projected Expenses$43,278,018
Projected Balance-$9,828,123

Salary Commitment

Year: 2008$49,755,500
Year: 2009$39,485,500
Year: 2010$9,243,000
Year: 2011$5,612,500

Pro Payroll

Jaromir Jagr 10,000,000(2)
Ed Jovanovski 7,000,000(2)
Chris Osgood 6,000,000(2)
Keith Tkachuk 6,000,000(2)
Vaclav Prospal 4,500,000(4)
Mike Sillinger 4,000,000(1)
Brent Sopel 2,400,000(1)
Jozef Stumpel 2,300,000(1)
Ian White 1,058,000(4)
Carlo Colaiacovo 1,000,000(1)
Sergei Kostitsyn 800,000(3)
Jody Shelley 625,000(3)
Michael Blunden 600,000(2)
Sami Lepisto 575,000(3)
Lauri Tukonen 475,000(1)
Matt Moulson 475,000(2)
Alexandre Giroux 475,000(3)
Staffan Kronwall 450,000(0)
Joakim Lindstrom 450,000(0)
Fredrick Norrena 450,000(3)


Farm Payroll

John Grahame 120,000(2)
Ilja Zubov 65,000(3)
Jeremy Williams 54,500(4)
Petteri Wirtanen 52,500(3)
Akim Aliu 52,500(3)
Vladimir Mihalik 51,500(3)
Sasha Pokoluk 50,000(3)
Jesse Joensuu 49,500(3)
Boyd Kane 49,500(3)
Ben Bishop 48,500(3)
Pavel Valentenko 48,500(3)
Stephen Gionta 48,000(3)
Corey Locke 47,500(1)
Kevin Nastiuk 47,500(2)
Mike Egener 47,500(1)
Adam Henrich 47,500(3)
Rosario Rugieri 47,500(3)
Steven Goertzen 47,500(3)
Joey Tenute 47,500(3)




St.Louis

ArenaSavis Center
Capacity18,000
Ticket Price$35.00


Income

Current Funds$2,626,448
Home Games Remaining34
Avg. Attendance13,852
Avg. Revenue/Game$991,111
Projected Revenue$33,697,774

Expenses

Pro Payroll$47,248,000
Farm Payroll$406,900
Prospect Fees$99,410
Coach$850,000
Games Remaining69
Total Game Expenses$592,735
Projected Expenses$40,898,749
Projected Balance-$4,574,527

Salary Commitment

Year: 2008$47,654,900
Year: 2009$31,090,900
Year: 2010$14,090,900
Year: 2011$3,149,000

Pro Payroll

Ryan Smyth 7,750,000(2)
Miroslav Satan 4,015,000(1)
Chris Drury 3,800,000(3)
Sergei Gonchar 3,500,000(3)
Evgeni Nabokov 3,363,000(1)
Jason Smith 3,300,000(3)
Mark Parrish 3,084,000(5)
Dan Boyle 2,750,000(1)
Daymond Langkow 2,550,000(2)
Michael Peca 2,000,000(1)
Rostislav Klesla 1,800,000(2)
Brett Clark 1,750,000(2)
Chris Mason 1,500,000(2)
Ryan Malone 1,400,000(1)
Nik Antropov 1,200,000(1)
Tim Gleason 1,100,000(2)
Jay Pandolfo 836,000(1)
Mathias Tjarnqvist 550,000(2)
Scott Nichol 525,000(1)
Ben Guite 475,000(1)


Farm Payroll

Jason Ward 84,300(3)
Petteri Nummelin 70,000(3)
Jimmy Howard 69,700(3)
Matt Hunwick 65,400(3)
Jeff Hamilton 65,000(4)
John Pohl 52,500(3)




SanJose

ArenaHP Pavilion
Capacity18,000
Ticket Price$30.00


Income

Current Funds$8,837,928
Home Games Remaining35
Avg. Attendance18,000
Avg. Revenue/Game$1,134,000
Projected Revenue$39,690,000

Expenses

Pro Payroll$49,305,000
Farm Payroll$388,200
Prospect Fees$62,960
Coach$625,000
Games Remaining69
Total Game Expenses$614,404
Projected Expenses$42,393,903
Projected Balance$6,134,025

Salary Commitment

Year: 2008$49,693,200
Year: 2009$26,598,500
Year: 2010$25,048,500
Year: 2011$15,360,000

Pro Payroll

Tomas Kaberle 5,981,000(5)
Marty Turco 4,750,000(4)
Brad Stuart 4,004,000(4)
Justin Williams 3,750,000(3)
Milan Michalek 3,385,000(1)
Eric Staal 3,250,000(1)
Andrej Meszaros 3,191,000(3)
Nathan Horton 3,013,000(1)
Jeremy Roenick 3,000,000(1)
Brent Seabrook 2,826,000(1)
Zach Parise 2,591,000(3)
Eric Brewer 2,014,000(1)
David Legwand 1,500,000(1)
Stu Barnes 1,400,000(1)
Alexander Ovechkin 1,000,000(1)
Sean Hill 1,000,000(1)
Alexander Semin 850,000(2)
Brian Boucher 700,000(2)
Jon Sim 625,000(5)
Steve Martins 475,000(1)


Farm Payroll

Jordan Leopold 122,000(1)
Brian Willsie 62,200(1)
Barry Brust 55,500(3)
Scott Parker 52,500(3)
Bruce Graham 48,500(3)
Alain Nasreddine 47,500(1)




TampaBay

ArenaSt. Pete Times Forum
Capacity18,000
Ticket Price$32.00


Income

Current Funds$8,225,610
Home Games Remaining34
Avg. Attendance16,312
Avg. Revenue/Game$1,096,138
Projected Revenue$37,268,692

Expenses

Pro Payroll$36,905,000
Farm Payroll$697,600
Prospect Fees$169,806
Coach$625,000
Games Remaining69
Total Game Expenses$468,261
Projected Expenses$32,310,012
Projected Balance$13,184,290

Salary Commitment

Year: 2008$44,802,600
Year: 2009$17,399,100
Year: 2010$10,198,100
Year: 2011$2,200,000

Pro Payroll

Rob Blake 7,200,000(1)
Brian Campbell 3,500,000(2)
Pierre Marc Bouchard 3,300,000(3)
Mathieu Schneider 3,300,000(1)
Alex Tanguay 3,200,000(1)
Dainius Zubrus 3,016,000(3)
Kimmo Timonen 2,470,000(1)
Mike Johnson 2,200,000(1)
Trent Hunter 2,200,000(4)
Michal Handzus 2,128,000(1)
Andy Sutton 1,800,000(1)
Jussi Jokinen 1,546,000(2)
Sami Kapanen 1,520,000(1)
Rene Bourque 1,500,000(3)
Mike Smith 950,000(2)
Andreas Lilja 950,000(1)
Chris Gratton 900,000(1)
Andrew Brunette 800,000(1)
Aaron Voros 650,000(2)
Brandon Dubinsky 500,000(2)
Jaroslav Halak 475,000(1)


Farm Payroll

Vitaly Vishnevski 137,500(1)
Marc-Andre Bergeron 112,900(1)
Marc-Antoine Pouliot 71,100(3)
Phillipe Sauve 66,000(1)
Boris Valabik 60,000(3)
Garth Murray 55,000(2)
Denis Hamel 51,000(3)
Arron Asham 50,000(1)
Joe Motzko 49,100(1)
Martin Lojek 45,000(1)




Toronto

ArenaAir Canada Centre
Capacity18,000
Ticket Price$35.00


Income

Current Funds$6,395,110
Home Games Remaining35
Avg. Attendance17,067
Avg. Revenue/Game$1,254,362
Projected Revenue$43,902,670

Expenses

Pro Payroll$46,879,000
Farm Payroll$894,800
Prospect Fees$78,950
Coach$650,000
Games Remaining69
Total Game Expenses$591,497
Projected Expenses$40,813,290
Projected Balance$9,484,490

Salary Commitment

Year: 2008$47,773,800
Year: 2009$35,444,800
Year: 2010$33,054,800
Year: 2011$14,116,700

Pro Payroll

JS Giguere 7,155,000(5)
John Madden 5,000,000(1)
Mike Richards 4,717,000(5)
Daniel Briere 4,500,000(3)
Rick Nash 4,163,000(3)
Keith Ballard 2,558,000(3)
Shaone Morrisonn 2,182,000(4)
Rob Niedermayer 2,000,000(1)
Ryane Clowe 1,645,000(3)
Kirk Maltby 1,444,000(1)
Bryce Salvador 1,300,000(1)
John Erskine 1,250,000(3)
Kurtis Foster 1,137,000(3)
Chuck Kobasew 1,000,000(1)
Brent Johnson 1,000,000(3)
Michael Komisarek 1,000,000(1)
Marc Staal 850,000(3)
Jordan Staal 850,000(2)
Steve Ott 775,000(2)
Jeff Schultz 700,000(2)
Gregory Campbell 600,000(3)
Chris Thorburn 578,000(3)
Todd Fedoruk 475,000(1)


Farm Payroll

George Parros 75,900(3)
Tuuka Rask 72,500(3)
Dustin Boyd 70,000(3)
Ryan Callahan 65,000(3)
Erik Rasmussen 65,000(2)
Alex Henry 62,700(4)
David Hale 62,500(1)
Jean-Francois Jacques 61,300(3)
Colin Fraser 60,000(3)
Dan Jancevski 54,900(3)
Phil Oreskovic 52,500(3)
Stefan Meyer 50,000(3)
Colin McDonald 47,500(3)
Matt Ellis 47,500(1)
Gerald Coleman 47,500(3)




Vancouver

ArenaGM Place
Capacity18,000
Ticket Price$35.00


Income

Current Funds$13,874,090
Home Games Remaining34
Avg. Attendance13,126
Avg. Revenue/Game$964,793
Projected Revenue$32,802,962

Expenses

Pro Payroll$40,288,000
Farm Payroll$331,000
Prospect Fees$125,977
Coach$725,000
Games Remaining69
Total Game Expenses$505,731
Projected Expenses$34,895,468
Projected Balance$11,781,584

Salary Commitment

Year: 2008$38,719,000
Year: 2009$17,069,000
Year: 2010$9,859,000
Year: 2011$50,000

Pro Payroll

Joe Sakic 10,500,000(1)
Dominik Hasek 5,000,000(1)
Kristian Huselius 4,545,000(3)
Scott Walker 4,200,000(2)
Randy Jones 2,288,000(3)
David Aebischer 1,900,000(0)
Ron Hainsey 1,500,000(3)
Karel Rachunek 1,250,000(1)
Brett McLean 1,200,000(1)
Michal Rozsival 1,200,000(1)
Marc-Edouard Vlasic 850,000(2)
Dan Fritsche 850,000(1)
Drew Stafford 800,000(2)
Doug Murray 800,000(2)
Matt Bradley 700,000(1)
Shawn Thornton 650,000(3)
Ryan Hollweg 605,000(3)
Ryan Bayda 500,000(2)
Guillamme Latendresse 475,000(1)
Curtis Glencross 475,000(1)


Farm Payroll

Brian Lee 70,000(3)
Jakub Klepis 60,000(2)
Karl Stewart 52,500(3)
Matt D'Agostini 50,000(3)
Andrew Hutchinson 50,000(4)
Frederic Cassivi 48,500(3)




Washington

ArenaVerizon Center
Capacity18,000
Ticket Price$35.00


Income

Current Funds$1,979,824
Home Games Remaining35
Avg. Attendance13,132
Avg. Revenue/Game$965,190
Projected Revenue$33,781,650

Expenses

Pro Payroll$35,672,000
Farm Payroll$606,000
Prospect Fees$109,357
Coach$300,000
Games Remaining69
Total Game Expenses$447,407
Projected Expenses$30,871,069
Projected Balance$4,890,405

Salary Commitment

Year: 2008$39,078,000
Year: 2009$34,359,500
Year: 2010$11,288,500
Year: 2011$3,730,000

Pro Payroll

Pavol Demitra 8,000,000(2)
Corey Perry 3,796,000(2)
Fredrik Modin 2,900,000(3)
Greg De Vries 2,800,000(2)
Patrice Bergeron 2,750,000(2)
Dan Cloutier 2,450,000(3)
Mike Ribeiro 2,000,000(2)
Frantisek Kaberle 2,000,000(2)
Jason Williams 1,619,000(5)
Lee Stempniak 1,614,000(1)
Kurt Sauer 1,200,000(2)
James Wisniewski 1,157,000(1)
Jason Labarbera 911,000(5)
Nicklas Backstrom 850,000(3)
Matt Niskanen 850,000(3)
Sean Bergenheim 650,000(4)
Alexander Picard 550,000(4)
Paul Stastny 475,000(1)
Cam Barker 475,000(1)
David Clarkson 475,000(2)
Mark Stuart 475,000(1)
Shane O'Brien 475,000(1)


Farm Payroll

Kyle Turris 85,000(3)
Derick Brassard 77,500(3)
Keith Yandle 70,000(3)
Kari Ramo 70,000(3)
Bobby Hughes 57,500(3)
Nolan Yonkman 50,000(2)
Jason Ryznar 50,000(3)
Artem Anisimov 49,500(3)
James Neal 49,000(3)
Maxim Kondratiev 47,500(1)