Financial Report

(As of lundi, janv 5 2009)

Philly

ArenaWachovia Center
Capacity19 523
Ticket Price$26.00


Income

Current Funds$37 374 582
Home Games Remaining23
Avg. Attendance14 262
Avg. Revenue/Game$732 968
Projected Revenue$16 858 264

Expenses

Pro Payroll$35 605 733
Farm Payroll$1 110 000
Prospect Fees$46 500
Coach$1 200 000
Games Remaining46
Total Game Expenses$462 954
Projected Expenses$21 295 887
Projected Balance$32 936 959

Salary Commitment

Year: 2008$36 715 733
Year: 2009$24 910 733
Year: 2010$21 522 733
Year: 2011$9 508 400

Pro Payroll

Jose Theodore 6 000 000(1)
Dean McAmmond 4 150 000(1)
Derek Morris 3 900 000(4)
Sandis Ozolinsh 3 025 000(3)
Stephane Yelle 2 583 333(3)
Todd Marchant 2 470 000(2)
Danny Markov 2 356 000(3)
Marc Denis 1 672 000(3)
Dan Hinote 1 500 000(4)
Alexandre Picard 984 200(4)
Drew Stafford 984 200(4)
Dennis Seidenberg 850 000(4)
Jordin Tootoo 700 000(1)
Loui Eriksson 650 000(4)
Tim Gleason 646 000(2)
Clarke MacArthur 600 000(3)
Kristopher Letang 560 000(1)
Ryan Callahan 550 000(4)
Petr Prucha 525 000(3)
Todd Fedoruk 450 000(3)
Kurtis Foster 450 000(3)


Farm Payroll

Nolan Baumgartner 182 500(3)
Kevyn Adams 90 000(2)
Brian Willsie 90 000(4)
Ryan Potulny 83 500(2)
Nathan Dempsey 70 000(3)
Rem Murray 60 000(1)
Justin Papineau 60 000(1)
Sebastien Centomo 60 000(1)
Marc Chouinard 60 000(1)
Ramzi Abid 60 000(1)
Stefan Ruzicka 55 500(3)
Ian Moran 50 000(2)
Mark Fraser 48 500(2)
Grant Marshall 47 500(1)
Joey Mormina 47 500(1)
Rob Davison 45 000(3)




New Jersey

ArenaContinental Airlines Arena
Capacity19 040
Ticket Price$26.00


Income

Current Funds$32 884 758
Home Games Remaining24
Avg. Attendance17 300
Avg. Revenue/Game$839 712
Projected Revenue$20 153 088

Expenses

Pro Payroll$27 867 800
Farm Payroll$1 359 900
Prospect Fees$54 000
Coach$750 000
Games Remaining47
Total Game Expenses$366 240
Projected Expenses$17 213 291
Projected Balance$35 824 555

Salary Commitment

Year: 2008$29 227 700
Year: 2009$24 235 200
Year: 2010$23 413 800
Year: 2011$8 996 900

Pro Payroll

Brad Richards 7 800 000(3)
Scott Hannan 4 500 000(4)
Trevor Linden 1 520 000(1)
Michael Rupp 1 337 500(3)
Marek Schwarz 984 200(3)
Andrej Meszaros 984 200(3)
Patrick Eaves 942 400(4)
Martin Gelinas 925 000(3)
Andy Greene 850 000(3)
Steve Bernier 850 000(3)
David Krejci 775 000(1)
Tomas Fleischmann 602 000(4)
Anders Eriksson 600 000(4)
Jack Hillen 600 000(12)
Stephane Veilleux 595 000(1)
David Hale 590 000(1)
Robert Scuderi 550 000(4)
Christoph Schubert 525 000(3)
Patrick Thoresen 517 500(4)
Mike Smith 495 000(4)
Aaron Voros 495 000(1)
Jiri Novotny 450 000(2)
Sean Brown 380 000(1)


Farm Payroll

Mike Rathje 550 000(1)
Wes Walz 216 800(2)
Shawn McEachern 87 500(1)
Curtis Brown 70 000(4)
Bryan Bickell 70 000(4)
Brad Ference 60 000(3)
Tuomas Pihlman 56 400(2)
Erik Rasmussen 53 200(2)
Barry Tallackson 51 000(3)
Toby Petersen 50 000(4)
Jason Ryznar 50 000(3)
Scott Clemmensen 45 000(2)




NYIslander

ArenaNassau Veterans Memorial Colis
Capacity17 297
Ticket Price$35.00


Income

Current Funds$20 741 029
Home Games Remaining23
Avg. Attendance16 540
Avg. Revenue/Game$1 080 007
Projected Revenue$24 840 161

Expenses

Pro Payroll$38 837 933
Farm Payroll$1 007 883
Prospect Fees$36 000
Coach$1 100 000
Games Remaining45
Total Game Expenses$499 778
Projected Expenses$22 490 021
Projected Balance$23 091 169

Salary Commitment

Year: 2008$39 845 816
Year: 2009$23 539 483
Year: 2010$17 800 250
Year: 2011$16 399 250

Pro Payroll

Zdeno Chara 7 500 000(1)
Brian Gionta 4 000 000(4)
Keith Tkachuk 3 800 000(2)
Ladislav Nagy 3 000 000(4)
Henrik Zetterberg 2 700 000(1)
Michael Peca 2 500 000(4)
Henrik Tallinder 2 500 000(4)
Aaron Ward 1 520 000(1)
Kristian Huselius 1 400 000(4)
Willie Mitchell 1 350 000(3)
Michal Handzus 1 165 333(1)
Kari Lehtonen 900 600(2)
Anze Kopitar 850 000(4)
Dominik Hasek 750 000(4)
Alex Steen 720 000(2)
Radek Martinek 700 000(4)
Niklas Kronvall 684 000(1)
Brandon Dubinsky 645 000(1)
Andrej Sekera 633 000(4)
Tyler Kennedy 550 000(1)
Joel Perrault 495 000(1)
Eric Godard 475 000(1)


Farm Payroll

Mike Ricci 152 000(1)
Radoslav Suchy 143 333(2)
Matt Foy 70 300(2)
Eric Fichaud 66 250(4)
Jiri Fischer 60 000(1)
Denis Arkhipov 60 000(1)
Jordan Krestanovich 60 000(1)
Oleg Kvasha 60 000(1)
Jesse Winchester 60 000(1)
Mattias Weinhandl 60 000(1)
Luke Sellars 60 000(1)
Staffan Kronwall 60 000(2)
Frans Nielsen 51 000(3)
Ryan Caldwell 45 000(2)




NY Rangers

ArenaMadison Square Garden
Capacity18 200
Ticket Price$30.00


Income

Current Funds$12 145 666
Home Games Remaining23
Avg. Attendance12 992
Avg. Revenue/Game$730 799
Projected Revenue$16 808 377

Expenses

Pro Payroll$27 122 400
Farm Payroll$1 081 900
Prospect Fees$46 500
Coach$650 000
Games Remaining45
Total Game Expenses$352 449
Projected Expenses$15 860 195
Projected Balance$13 093 848

Salary Commitment

Year: 2008$28 204 300
Year: 2009$17 639 900
Year: 2010$10 940 500
Year: 2011$9 718 500

Pro Payroll

Bobby Holik 4 250 000(1)
Brian Rafalski 4 200 000(1)
Maxim Afinogenov 3 500 000(4)
Martin Rucinsky 3 000 000(2)
Karel Rachunek 1 800 000(4)
Petteri Nummelin 1 250 000(2)
Jonas Hiller 850 000(4)
Jussi Markkanen 850 000(2)
Steve McCarthy 775 000(4)
Tom Gilbert 730 000(4)
Jan Hlavac 700 000(2)
Andy Mcdonald 627 000(3)
Steve Wagner 585 000(1)
Nolan Pratt 550 000(4)
Darren McCarty 535 000(2)
David Clarkson 530 000(4)
Jonathan Cheechoo 505 400(1)
Blair Betts 500 000(1)
David Moss 485 000(4)
Nigel Dawes 450 000(3)
Craig MacDonald 450 000(4)


Farm Payroll

Alexandre R. Picard 98 420(2)
Shane Willis 72 500(1)
Petr Nedved 72 500(2)
Jani Rita 60 000(1)
Evgeny Artyukhin 60 000(1)
Nathan Guenin 58 500(1)
Thomas Pock 55 000(3)
Chris Holt 55 000(2)
Dale Purinton 51 300(1)
Mattias Ritola 50 000(1)
Blair Jones 48 500(4)
Ivan Baranka 47 500(1)
Dan LaCouture 47 500(2)
Bryce Lampman 45 980(2)
Nikita Alexeev 45 000(1)
Alexandre Giroux 45 000(3)
Chad Wiseman 45 000(1)
Jozef Balej 45 000(3)
Lawrence Nycholat 45 000(2)
Joel Bouchard 34 200(1)




Pittsburgh

ArenaMellon Arena
Capacity16 958
Ticket Price$30.00


Income

Current Funds$25 903 568
Home Games Remaining21
Avg. Attendance16 958
Avg. Revenue/Game$961 520
Projected Revenue$20 191 920

Expenses

Pro Payroll$29 307 300
Farm Payroll$814 140
Prospect Fees$49 500
Coach$650 000
Games Remaining45
Total Game Expenses$375 865
Projected Expenses$16 913 930
Projected Balance$29 181 558

Salary Commitment

Year: 2008$30 121 440
Year: 2009$13 916 200
Year: 2010$10 587 000
Year: 2011$2 605 000

Pro Payroll

Mats Sundin 6 840 000(1)
Shane Doan 3 382 000(3)
Michal Rozsival 1 900 000(3)
Dan Hamhuis 1 750 000(1)
Sean O'Donnell 1 520 000(4)
Eric Belanger 1 300 000(3)
Ryan Malone 1 300 000(3)
Evgeni Malkin 984 200(2)
Kim Johnsson 950 000(1)
Marc-Andre Fleury 942 400(1)
Ryan Whitney 900 600(1)
Benoit Pouliot 850 000(1)
Guillaume Latendresse 850 000(2)
Nicklas Backstrom 850 000(1)
Colby Armstrong 778 100(1)
Marc-Edouard Vlasic 750 000(2)
Kris Beech 700 000(2)
Alexei Semenov 650 000(1)
Stephen Valiquette 635 000(4)
Daniel Carcillo 525 000(1)
Michel Ouellet 500 000(1)
Nick Tarnasky 450 000(4)


Farm Payroll

Jon Sim 100 000(3)
Ryan Stone 67 500(1)
Martin Prusek 60 000(1)
Ric Jackman 60 000(1)
Konstantin Koltsov 60 000(1)
Guillaume Lefebvre 60 000(1)
Andy Chiodo 60 000(1)
Noah Welch 55 000(1)
Rico Fata 54 340(1)
Matt D'agostini 50 800(1)
Matt Moulson 49 000(1)
Shane Endicott 47 500(1)
Alain Nasreddine 45 000(2)
Matt Murley 45 000(1)




Montreal

ArenaLe Centre Bell
Capacity21 273
Ticket Price$30.00


Income

Current Funds$19 948 067
Home Games Remaining23
Avg. Attendance18 058
Avg. Revenue/Game$1 014 411
Projected Revenue$23 331 453

Expenses

Pro Payroll$38 101 400
Farm Payroll$1 374 540
Prospect Fees$37 500
Coach$725 000
Games Remaining46
Total Game Expenses$490 713
Projected Expenses$22 572 783
Projected Balance$20 706 737

Salary Commitment

Year: 2008$39 475 940
Year: 2009$35 541 360
Year: 2010$23 003 460
Year: 2011$11 494 000

Pro Payroll

Saku Koivu 4 750 000(4)
Alex Kovalev 4 500 000(2)
Mattias Norstrom 4 250 000(2)
Darryl Sydor 2 128 000(2)
Curtis Joseph 2 000 000(4)
Mike Ribeiro 1 900 000(4)
Craig Rivet 1 900 000(3)
Randy Robitaille 1 875 000(1)
Christopher Higgins 1 500 000(3)
Michael Komisarek 1 500 000(2)
Manny Legace 1 400 000(3)
Mike Comrie 1 250 000(3)
Jarkko Ruutu 1 150 000(4)
Andrei Kostitsyn 942 400(3)
Ron Hainsey 900 000(1)
Jay Pandolfo 836 000(3)
Marcel Hossa 825 000(3)
Brett McLean 750 000(4)
Maxim Lapierre 625 000(1)
Jason Ward 600 000(3)
Tomas Plekanec 600 000(3)
Francois Beauchemin 570 000(3)
Niklas Grossman 550 000(4)
Francis Bouillon 500 000(3)
Steve Begin 300 000(3)


Farm Payroll

Jan Bulis 130 000(3)
Kyle Chipchura 98 420(1)
Yann Danis 87 400(2)
Pavel Vorobiev 85 000(3)
Jason Beckett 72 500(2)
Alexander Perezhogin 71 060(3)
Jason York 66 250(4)
Patrick Traverse 66 250(4)
Olivier Michaud 60 000(1)
Pierre Dagenais 60 000(1)
Gordie Dwyer 60 000(1)
Ryan O'Byrne 59 000(1)
Petr Kalus 58 500(4)
Matt Lashoff 58 500(4)
Jeff Taffe 50 000(1)
Adam Pineault 50 000(1)
Duncan Milroy 49 500(4)
Corey Locke 49 500(1)
Jonathan Ferland 47 660(1)
Greg Classen 47 500(4)
Jaroslav Halak 47 500(4)




Toronto

ArenaAir Canada Center
Capacity21 000
Ticket Price$29.00


Income

Current Funds$39 488 507
Home Games Remaining23
Avg. Attendance16 596
Avg. Revenue/Game$927 113
Projected Revenue$21 323 599

Expenses

Pro Payroll$38 141 010
Farm Payroll$1 134 000
Prospect Fees$45 000
Coach$850 000
Games Remaining46
Total Game Expenses$489 878
Projected Expenses$22 534 396
Projected Balance$38 277 710

Salary Commitment

Year: 2008$45 275 010
Year: 2009$38 115 600
Year: 2010$35 820 100
Year: 2011$21 538 800

Pro Payroll

Rob Blake 6 000 000(3)
Ilya Kovalchuk 5 000 000(4)
Eric Staal 4 500 000(4)
Sergei Zubov 4 000 000(4)
Evgeni Nabokov 3 363 000(3)
Daymond Langkow 2 442 000(3)
Jaroslav Spacek 2 250 000(2)
Tom Poti 2 128 000(1)
Paul Martin 2 000 000(4)
Owen Nolan 1 750 000(4)
Martin Erat 1 600 000(4)
Matthew Lombardi 1 550 000(4)
Tim Thomas 1 000 000(4)
Teemu Selanne 1 000 000(3)
Alexander Semin 900 600(1)
Vitaly Vishnevski 896 610(1)
Martin Hanzal 850 000(1)
Fredrik Sjostrom 817 000(1)
Shaone Morrisonn 668 800(3)
Ryane Clowe 500 000(3)
Zachery Stortini 475 000(1)
Paul Gaustad 450 000(1)


Farm Payroll

Jason Allison 160 000(3)
Ethan Moreau 110 200(1)
Boris Valabik 85 000(1)
Ondrej Pavelec 85 000(1)
Francis Lessard 62 500(1)
Krys Kolanos 60 000(1)
Jonathan Hedstrom 60 000(1)
Ilja Zubov 58 500(1)
Brad Brown 55 000(3)
Jeremy Williams 48 800(4)
Mark Mancari 47 500(3)
Steve Poapst 45 600(1)
Trent Whitfield 45 500(2)
Wade Flaherty 45 000(1)
Marc Moro 45 000(4)
Brad Leeb 45 000(4)
Jay Harrison 45 000(3)
Nathan Perrott 30 400(1)




Boston

ArenaFleet Center
Capacity19 565
Ticket Price$32.00


Income

Current Funds$21 579 845
Home Games Remaining24
Avg. Attendance15 822
Avg. Revenue/Game$945 636
Projected Revenue$22 695 264

Expenses

Pro Payroll$47 449 000
Farm Payroll$986 560
Prospect Fees$55 500
Coach$775 000
Games Remaining46
Total Game Expenses$600 806
Projected Expenses$27 637 058
Projected Balance$16 638 051

Salary Commitment

Year: 2008$48 435 560
Year: 2009$36 090 760
Year: 2010$34 550 760
Year: 2011$16 148 760

Pro Payroll

Joe Thornton 6 670 000(4)
Peter Forsberg 5 750 000(3)
Patrice Bergeron 5 000 000(1)
Glen Murray 4 150 000(4)
Sergei Samsonov 3 525 000(3)
Sergei Gonchar 3 500 000(3)
Nick Boynton 2 950 000(4)
Petr Sykora 2 900 000(1)
Brian Rolston 2 432 000(3)
Andrew Raycroft 2 000 000(1)
Jordan Leopold 1 500 000(1)
Brad Boyes 1 400 000(2)
Chuck Kobasew 1 200 000(3)
Mark Stuart 942 000(4)
Mike Brown 600 000(3)
T.J. Hensick 585 000(1)
Milan Jurcina 500 000(4)
Colton Orr 495 000(4)
Andy Hilbert 450 000(3)
Antero Niittymaki 450 000(3)
Kevin Dallman 450 000(3)


Farm Payroll

P.J. Axelsson 98 800(1)
Tuukka Rask 85 000(1)
Lars Jonsson 83 360(4)
Mike Leclerc 80 000(2)
Yan Stastny 65 000(4)
Deron Quint 60 000(1)
Jim Dowd 60 000(2)
Kris Vernarsky 60 000(1)
Marc-Andre Gragnani 56 000(1)
Danny Syvret 54 200(4)
Hannu Toivonen 53 200(4)
Masi Marjamaki 48 500(4)
Jesse Boulerice 47 500(4)
Jordan Sigalet 45 000(4)
Patrick Leahy 45 000(3)
Carl Corazzini 45 000(4)




Ottawa

ArenaCorel Centre
Capacity20 500
Ticket Price$35.00


Income

Current Funds$36 944 980
Home Games Remaining23
Avg. Attendance16 719
Avg. Revenue/Game$1 103 019
Projected Revenue$25 369 437

Expenses

Pro Payroll$45 511 694
Farm Payroll$1 402 384
Prospect Fees$52 500
Coach$1 150 000
Games Remaining46
Total Game Expenses$586 788
Projected Expenses$26 992 227
Projected Balance$35 322 190

Salary Commitment

Year: 2008$46 914 078
Year: 2009$40 123 187
Year: 2010$24 718 293
Year: 2011$9 140 060

Pro Payroll

Chris Pronger 6 250 000(2)
Jason Spezza 5 000 000(3)
Daniel Alfredsson 4 662 894(2)
Ed Jovanovski 3 990 000(1)
Pavel Datsyuk 3 900 000(4)
Milan Hejduk 3 800 000(4)
Martin Havlat 2 600 000(3)
Anton Volchenkov 2 100 000(2)
Marco Sturm 2 000 000(3)
Chris Phillips 1 976 000(3)
Darcy Tucker 1 596 000(2)
Mike Fisher 1 500 000(3)
Chris Neil 1 100 000(4)
Andrew Alberts 858 800(3)
Jiri Tlusty 850 000(1)
Josef Melichar 750 000(2)
Jaroslav Modry 722 000(1)
Glen Metropolit 500 000(1)
Cristobal Huet 456 000(3)
Randy Jones 450 000(3)
Ray Emery 450 000(3)


Farm Payroll

Petr Cajanek 250 000(4)
J-Sebastien Aubin 202 500(1)
Vaclav Varada 121 600(3)
Jon Klemm 111 891(1)
Alexei Kaigorodov 90 060(4)
Bates Battaglia 70 833(3)
Charlie Stephens 60 000(1)
Stephen Peat 60 000(1)
Denis Hamel 60 000(1)
Matthew Yeats 60 000(1)
Sebastien Caron 60 000(1)
Steve Downie 58 500(1)
Jonathan Quick 56 000(1)
Brandon Bochenski 50 000(3)
Martin Grenier 46 000(2)
Dan Jancevski 45 000(3)




Buffalo

ArenaHSBC Arena
Capacity20 500
Ticket Price$31.00


Income

Current Funds$27 195 998
Home Games Remaining22
Avg. Attendance17 837
Avg. Revenue/Game$1 061 232
Projected Revenue$23 347 104

Expenses

Pro Payroll$45 372 800
Farm Payroll$1 077 020
Prospect Fees$42 000
Coach$1 200 000
Games Remaining45
Total Game Expenses$581 608
Projected Expenses$26 172 340
Projected Balance$24 370 762

Salary Commitment

Year: 2008$46 449 820
Year: 2009$36 144 800
Year: 2010$22 628 000
Year: 2011$14 272 000

Pro Payroll

Jarome Iginla 7 000 000(2)
Martin Brodeur 5 200 000(3)
Adam Foote 4 600 000(2)
Tomas Kaberle 4 250 000(4)
Alexei Zhitnik 3 515 000(1)
Martin Biron 3 500 000(4)
Jochen Hecht 2 350 000(4)
Michael Nylander 2 033 000(1)
Nik Antropov 1 950 000(4)
Toni Lydman 1 900 000(3)
Vaclav Prospal 1 900 000(1)
Taylor Pyatt 1 575 000(4)
Paul Kariya 912 000(1)
Derek Roy 801 800(2)
Adam Mair 750 000(1)
Duncan Keith 621 000(3)
Matt Jones 575 000(3)
Jared Boll 545 000(1)
Wade Dubielewicz 495 000(2)
Greg Zanon 450 000(4)
Chris Thorburn 450 000(2)


Farm Payroll

Mark Bell 200 000(1)
Christopher Bourque 67 500(1)
Aaron Downey 65 000(2)
Peter Worrell 60 000(1)
Ivan Majesky 60 000(3)
Chris Taylor 60 000(1)
Sven Butenschon 60 000(2)
Scott Parker 58 520(1)
Mike Weber 56 000(1)
Theo Peckham 53 500(1)
Bryan Young 52 000(4)
Milan Bartovic 50 000(4)
Josh Gratton 50 000(4)
Drew MacinTyre 49 500(1)
Eric Manlow 45 000(2)
Michael Ryan 45 000(4)
Norm Milley 45 000(1)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity21 000
Ticket Price$31.00


Income

Current Funds$63 025 552
Home Games Remaining22
Avg. Attendance18 944
Avg. Revenue/Game$1 112 131
Projected Revenue$24 466 882

Expenses

Pro Payroll$45 774 100
Farm Payroll$1 238 200
Prospect Fees$43 500
Coach$850 000
Games Remaining46
Total Game Expenses$584 217
Projected Expenses$26 873 985
Projected Balance$60 618 449

Salary Commitment

Year: 2008$47 012 300
Year: 2009$36 155 100
Year: 2010$18 876 100
Year: 2011$13 611 700

Pro Payroll

Jaromir Jagr 8 360 000(2)
Vincent Lecavalier 7 166 700(4)
Nikolai Khabibulin 6 750 000(2)
Brad Stuart 3 500 000(4)
Fredrik Modin 2 750 000(3)
Gary Roberts 2 250 000(1)
Vyacheslav Kozlov 2 014 000(2)
John-Michael Liles 1 400 000(4)
Derek Armstrong 1 400 000(1)
Martin St. Louis 1 140 000(1)
Marcus Nilson 1 000 000(1)
Andre Roy 1 000 000(1)
Brad Lukowich 1 000 000(4)
Jeff Carter 942 400(3)
David Perron 875 000(1)
Cory Sarich 874 000(1)
Matt Smaby 775 000(1)
Shean Donovan 627 000(3)
Karri Ramo 600 000(1)
Bruno Gervais 450 000(4)
Dominic Moore 450 000(3)
Dennis Wideman 450 000(3)


Farm Payroll

John LeClair 252 500(1)
Alyn McCauley 91 200(1)
Ben Clymer 85 000(2)
Petri Kontiola 77 500(1)
Jason Woolley 72 500(1)
Joe Dipenta 70 000(2)
Martin Cibak 60 000(1)
Chris Dingman 60 000(1)
Brian Eklund 60 000(1)
Doug O'Brien 60 000(1)
Gerald Coleman 56 000(1)
Jordan Lavallee 52 500(1)
Casey Borer 51 500(1)
Darren Reid 49 500(1)
Patrick Kaleta 47 500(4)
Geoff Platt 47 500(4)
Joey Tenute 45 000(3)




Floride

ArenaOffice Depot Center
Capacity19 250
Ticket Price$35.00


Income

Current Funds$27 128 723
Home Games Remaining23
Avg. Attendance14 973
Avg. Revenue/Game$977 348
Projected Revenue$22 479 004

Expenses

Pro Payroll$36 247 300
Farm Payroll$1 049 160
Prospect Fees$49 500
Coach$950 000
Games Remaining45
Total Game Expenses$467 024
Projected Expenses$21 016 076
Projected Balance$28 591 651

Salary Commitment

Year: 2008$37 946 460
Year: 2009$30 052 660
Year: 2010$17 298 060
Year: 2011$9 861 500

Pro Payroll

Hal Gill 7 225 000(2)
Rick DiPietro 4 500 000(4)
Nathan Horton 3 000 000(4)
Joffrey Lupul 2 535 000(3)
Jay Bouwmeester 2 250 000(3)
David Legwand 2 100 000(1)
Dick Tarnstrom 1 600 000(3)
Mike Van Ryn 1 064 000(2)
Branislav Mezei 1 026 000(2)
Andrew Ladd 984 200(1)
Jim Slater 960 000(2)
Marty Reasoner 950 000(4)
Boyd Gordon 900 600(1)
Stephen Weiss 900 000(3)
James Sheppard 850 000(1)
James Howard 850 000(1)
Sidney Crosby 850 000(1)
Cory Murphy 775 000(1)
Niklas Hagman 675 000(4)
Andreas Lilja 650 000(2)
Blake Comeau 640 000(4)
Lukas Krajicek 625 000(2)
Mikael Samuelsson 537 500(2)
Byron Ritchie 450 000(2)


Farm Payroll

Sami Lepisto 72 500(1)
Justin Abdelkader 66 000(1)
Stefan Meyer 65 000(1)
Anthony Stewart 64 600(2)
Matthew Barnaby 62 500(2)
Juraj Kolnik 60 000(1)
Steve Shields 60 000(1)
Grant McNeill 60 000(1)
Josh Olson 60 000(1)
Rob Globke 56 400(3)
Cody Bass 52 500(1)
Garth Murray 50 160(3)
Andrew Peters 50 000(1)
Petr Taticek 50 000(4)
Martin Lojek 46 500(4)
Brian Finley 45 000(3)
Darcy Hordichuk 45 000(2)
Filip Novak 45 000(2)
Mathieu Biron 38 000(1)




Atlanta

ArenaPhilips Arena
Capacity18 545
Ticket Price$32.00


Income

Current Funds$30 471 778
Home Games Remaining23
Avg. Attendance11 781
Avg. Revenue/Game$707 632
Projected Revenue$16 275 536

Expenses

Pro Payroll$35 283 000
Farm Payroll$1 230 450
Prospect Fees$51 000
Coach$775 000
Games Remaining45
Total Game Expenses$455 359
Projected Expenses$20 491 162
Projected Balance$26 256 152

Salary Commitment

Year: 2008$36 513 450
Year: 2009$23 785 650
Year: 2010$10 126 750
Year: 2011$4 198 750

Pro Payroll

Alexei Yashin 7 600 000(2)
Martin Gerber 3 700 000(2)
Glen Wesley 3 075 000(1)
Nikolai Zherdev 2 500 000(4)
Frantisek Kaberle 2 200 000(3)
Keith Carney 2 100 000(1)
Mathieu Dandenault 1 700 000(3)
Yanic Perreault 1 500 000(1)
Ruslan Fedotenko 1 300 000(1)
Steve Eminger 1 000 000(1)
Robert Esche 1 000 000(2)
Peter Schaefer 988 000(3)
Enver Lisin 850 000(1)
Eric Perrin 750 000(4)
Tobias Enstrom 750 000(1)
Bryan Berard 725 000(2)
David Tanabe 600 000(4)
Milan Lucic 585 000(1)
Mike Weaver 500 000(1)
Brad Larsen 485 000(2)
Colin Stuart 475 000(1)
Fedor Tyutin 450 000(3)
Chris Kelly 450 000(3)


Farm Payroll

Daniel Tjarnqvist 186 250(4)
Jani Hurme 98 800(1)
Kyle Okposo 85 000(1)
Ben Simon 60 000(1)
Daniel Corso 60 000(1)
Ronald Petrovicky 58 900(2)
Patrick Fischer 57 500(4)
Janis Sprukts 55 000(4)
Jean-Pierre Vigier 51 500(1)
Kip Brennan 50 000(1)
Jussi Timonen 50 000(4)
Bryan Muir 50 000(3)
Frederic Cassivi 50 000(1)
Karl Stewart 47 500(1)
Tomas Kloucek 45 000(1)
Derek Mackenzie 45 000(1)
Serge Aubin 45 000(3)
Michael Garnett 45 000(3)
Richie Regehr 45 000(2)
Zdenek Blatny 45 000(2)




Caroline

ArenaRBC Center
Capacity18 730
Ticket Price$32.00


Income

Current Funds$31 725 382
Home Games Remaining22
Avg. Attendance16 173
Avg. Revenue/Game$966 797
Projected Revenue$21 269 534

Expenses

Pro Payroll$34 530 700
Farm Payroll$1 542 700
Prospect Fees$43 500
Coach$950 000
Games Remaining45
Total Game Expenses$452 035
Projected Expenses$20 341 591
Projected Balance$32 653 325

Salary Commitment

Year: 2008$36 073 400
Year: 2009$18 216 200
Year: 2010$9 888 300
Year: 2011$6 042 500

Pro Payroll

Scott Gomez 10 000 000(1)
Wade Redden 3 724 000(2)
Bret Hedican 2 432 000(2)
Jeff Halpern 2 000 000(1)
Shane Hnidy 1 950 000(1)
Jassen Cullimore 1 900 000(4)
Radim Vrbata 1 225 000(3)
Marek Svatos 1 200 000(4)
Jeremy Roenick 1 200 000(2)
Kirk Maltby 950 000(1)
Carlo Colaiacovo 858 800(3)
Joe Pavelski 750 000(4)
Jed Ortmeyer 750 000(1)
Cam Ward 684 000(3)
Kevin Weekes 675 000(4)
Daniel Winnik 525 000(1)
Nathan Paetsch 495 000(3)
Jordan Hendry 475 000(1)
Jeff Finger 475 000(4)
Chris Kunitz 461 900(2)
Doug Murray 450 000(3)
Boyd Devereaux 450 000(4)
Kent Huskins 450 000(4)
Chad Larose 450 000(2)


Farm Payroll

Luc Bourdon 85 000(4)
Jack Skille 85 000(1)
Marcel Goc 83 600(3)
Yannick Tremblay 79 800(1)
Shawn Matthias 77 000(1)
Greg Moore 74 000(1)
Shay Stephenson 60 000(1)
Jamie Storr 60 000(1)
Bruno St-Jacques 60 000(1)
Tomas Malec 60 000(1)
Jaroslav Svoboda 60 000(1)
Aki Berg 60 000(1)
Damien Surma 60 000(1)
Brad Fast 60 000(1)
Jeremy Colliton 60 000(2)
Ben Walter 57 500(4)
Danny Richmond 56 400(1)
Ryan Carter 56 000(1)
Matt Keetley 54 000(1)
Jonathan Filewich 52 500(1)
Ryan Hollweg 50 000(1)
Grant Stevenson 49 400(3)
Jonathan Ericsson 47 500(1)
Andrew Hutchinson 47 500(1)
Allan Rourke 47 500(1)




Washington

ArenaMCI Center
Capacity19 000
Ticket Price$30.00


Income

Current Funds$17 950 128
Home Games Remaining24
Avg. Attendance15 268
Avg. Revenue/Game$848 702
Projected Revenue$20 368 848

Expenses

Pro Payroll$27 583 900
Farm Payroll$1 475 170
Prospect Fees$51 000
Coach$725 000
Games Remaining45
Total Game Expenses$363 842
Projected Expenses$16 372 904
Projected Balance$21 946 072

Salary Commitment

Year: 2008$29 059 070
Year: 2009$19 257 200
Year: 2010$14 540 200
Year: 2011$4 709 900

Pro Payroll

Sheldon Souray 6 250 000(3)
John Grahame 3 400 000(1)
Karlis Skrastins 2 400 000(3)
Geoff Sanderson 1 625 000(2)
Alexander Ovechkin 984 200(1)
Eric Fehr 942 400(4)
Antti Miettinen 885 000(4)
Peter Mueller 850 000(1)
Erik Johnson 850 000(1)
Gilbert Brule 850 000(1)
Henrik Lundqvist 817 000(2)
Patrick O'Sullivan 800 000(2)
Brian Sutherby 800 000(2)
Edward Purcell 750 000(1)
Mikhail Grabovski 675 000(2)
Dustin Byfuglien 600 000(4)
Roman Polak 600 000(4)
Keith Yandle 585 000(4)
Jeff Woywitka 570 000(3)
Adam Hall 525 000(1)
Jeffrey Hamilton 475 000(4)
Scottie Upshall 450 300(3)
Travis Moen 450 000(4)
John Oduya 450 000(1)


Farm Payroll

Darius Kasparaitis 334 400(1)
Jeff Friesen 160 000(3)
Jeff Tambellini 88 270(1)
Alexei Mikhnov 80 000(1)
Thomas Greiss 68 000(1)
Corey Crawford 65 000(4)
Dan Cavanaugh 60 000(1)
Jared Aulin 60 000(1)
Chris Hajt 60 000(1)
Jason Jasper 60 000(1)
Garret Stroshein 60 000(1)
Owen Fussey 60 000(1)
Brad May 60 000(4)
Brett Sterling 58 500(1)
Tommy Sestito 54 500(1)
Jannik Hansen 51 500(1)
Rick Berry 47 500(1)
Brad Norton 47 500(4)




Detroit

ArenaJoe Louis Arena
Capacity21 800
Ticket Price$34.00


Income

Current Funds$74 641 341
Home Games Remaining23
Avg. Attendance20 690
Avg. Revenue/Game$1 334 880
Projected Revenue$30 702 240

Expenses

Pro Payroll$43 184 441
Farm Payroll$1 441 900
Prospect Fees$36 000
Coach$900 000
Games Remaining46
Total Game Expenses$555 638
Projected Expenses$25 559 362
Projected Balance$79 784 219

Salary Commitment

Year: 2008$44 626 341
Year: 2009$40 356 200
Year: 2010$31 766 200
Year: 2011$13 439 000

Pro Payroll

Rick Nash 5 500 000(3)
Marc Savard 5 000 000(2)
Dany Heatley 4 500 000(4)
Patrik Elias 4 180 000(3)
Derian Hatcher 3 500 000(4)
Roman Hamrlik 3 500 000(2)
Roberto Luongo 3 200 000(3)
Ray Whitney 2 280 000(1)
Kyle McLaren 1 900 000(3)
Trent Hunter 1 550 000(4)
Braydon Coburn 942 400(3)
Bryan Allen 941 441(1)
R.J. Umberger 900 600(3)
Chris Gratton 900 000(3)
Johan Hedberg 850 000(4)
Ville Peltonen 795 000(4)
Valtteri Filppula 710 000(4)
Mark Streit 550 000(3)
Paul Stastny 535 000(4)
Luke Richardson 500 000(1)
Tomas Kopecky 450 000(4)


Farm Payroll

Duvie Westcott 122 500(4)
Nils Ekman 85 000(1)
Tim Taylor 85 000(3)
Alexander Nikulin 72 500(1)
Peter Harrold 68 500(4)
Troy Brouwer 65 000(4)
Niklas Hjalmarsson 62 000(1)
Joey Tetarenko 60 000(1)
Alexander Khavanov 60 000(1)
Nathan Robinson 60 000(1)
Adam Berti 60 000(1)
Marc Methot 57 500(4)
Joey MacDonald 55 000(1)
Kyle Quincey 51 000(4)
Bryan Helmer 47 500(4)
Michael Wall 47 000(4)
Jamie Rivers 45 000(3)
Matt Ellis 45 000(2)
Jeff Hoggan 45 000(4)
Zenon Konopka 45 000(3)
Don MacLean 45 000(3)
Ryan Barnes 45 000(2)
Mark Hartigan 45 000(4)
Mark Mowers 34 200(1)
Darryl Bootland 34 200(3)




Nashville

ArenaGaylord Entertainment Center
Capacity20 000
Ticket Price$34.00


Income

Current Funds$53 598 280
Home Games Remaining22
Avg. Attendance17 541
Avg. Revenue/Game$1 121 405
Projected Revenue$24 670 910

Expenses

Pro Payroll$45 366 800
Farm Payroll$896 800
Prospect Fees$40 500
Coach$850 000
Games Remaining45
Total Game Expenses$575 050
Projected Expenses$25 877 250
Projected Balance$52 391 940

Salary Commitment

Year: 2008$46 263 600
Year: 2009$34 358 600
Year: 2010$34 358 600
Year: 2011$27 397 200

Pro Payroll

Tomas Holmstrom 5 001 000(1)
Rhett Warrener 5 000 000(1)
Jason Arnott 4 500 000(4)
Adrian Aucoin 4 000 000(4)
Erik Cole 4 000 000(4)
Eric Brewer 3 500 000(4)
Brendan Witt 2 500 000(4)
Tomas Vokoun 2 280 000(3)
Dainius Zubrus 1 850 000(4)
Andrew Brunette 1 600 000(4)
Jason Blake 1 558 000(4)
Steven Reinprecht 1 444 000(3)
David Vyborny 1 140 000(3)
Sean Avery 1 100 000(4)
Brenden Morrow 1 064 000(1)
Mike Richards 942 400(3)
Jan Hejda 942 400(4)
Vernon Fiddler 800 000(4)
Ed Belfour 600 000(1)
Brooks Laich 570 000(3)
Daniel Girardi 525 000(4)
Brett Clark 450 000(3)


Farm Payroll

Jim Vandermeer 122 500(4)
Vladimir Orszagh 87 500(4)
Kevin Klein 70 300(4)
Mika Noronen 60 000(1)
Curtis Murphy 60 000(1)
Matt Underhill 60 000(1)
Timofei Shishkanov 60 000(1)
Joshua Hennessy 54 000(4)
Jamie Allison 50 000(4)
Darren Haydar 47 500(4)
Frederick Meyer 45 000(3)
Jeremy Stevenson 45 000(3)
Simon Gamache 45 000(3)
Jeremy Reich 45 000(4)
Matt Koalska 45 000(4)




St-Louis

ArenaSavvis Center
Capacity19 022
Ticket Price$30.00


Income

Current Funds$26 273 816
Home Games Remaining23
Avg. Attendance16 134
Avg. Revenue/Game$911 382
Projected Revenue$20 961 786

Expenses

Pro Payroll$28 847 900
Farm Payroll$997 880
Prospect Fees$46 500
Coach$950 000
Games Remaining45
Total Game Expenses$376 125
Projected Expenses$16 925 641
Projected Balance$30 309 961

Salary Commitment

Year: 2008$29 845 780
Year: 2009$23 800 300
Year: 2010$20 447 140
Year: 2011$20 402 140

Pro Payroll

Pavol Demitra 4 500 000(4)
Doug Weight 3 500 000(4)
Ales Kotalik 2 500 000(4)
Ryan Miller 2 500 000(4)
Kris Draper 2 128 000(4)
Teppo Numminen 2 000 000(1)
Barret Jackman 1 482 000(2)
Dallas Drake 1 216 000(2)
Brent Seabrook 942 400(4)
Bryce Salvador 912 000(1)
Bobby Ryan 850 000(1)
Ryan Johnson 800 000(4)
David Backes 727 500(4)
Matt Bradley 700 000(4)
Ken Klee 700 000(4)
Christian Backman 665 000(1)
Jay McClement 650 000(4)
Branko Radivojevic 600 000(1)
Curtis Sanford 560 000(2)
Matt Walker 465 000(1)
John Pohl 450 000(4)


Farm Payroll

Shawn Bates 120 000(4)
Shawn Belle 94 240(4)
Derick Brassard 85 000(1)
Peter Sejna 83 980(1)
Michael Blunden 68 500(1)
Colin Hemingway 60 000(1)
Cody Rudkowsky 60 000(1)
Ryan Ready 60 000(1)
Mike Stuart 60 000(1)
Eric Boguniecki 50 160(2)
Zach Fitzgerald 47 500(1)
D.J. King 45 000(3)
Reinhard Divis 45 000(2)
Reed Low 45 000(4)
Pascal Rheaume 45 000(4)
Rory Fitzpatrick 28 500(1)




Chicago

ArenaUnited Center
Capacity20 500
Ticket Price$29.00


Income

Current Funds$22 923 581
Home Games Remaining23
Avg. Attendance15 557
Avg. Revenue/Game$859 559
Projected Revenue$19 769 857

Expenses

Pro Payroll$28 214 400
Farm Payroll$1 664 630
Prospect Fees$45 000
Coach$1 150 000
Games Remaining45
Total Game Expenses$378 952
Projected Expenses$17 052 821
Projected Balance$25 640 617

Salary Commitment

Year: 2008$29 879 030
Year: 2009$25 113 130
Year: 2010$12 881 530
Year: 2011$9 053 210

Pro Payroll

Chris Chelios 3 625 000(2)
Dwayne Roloson 3 500 000(2)
Patrice Brisebois 3 000 000(4)
Kyle Calder 2 700 000(3)
Radek Bonk 2 394 000(2)
Tuomo Ruutu 1 500 000(4)
Robert Nilsson 942 400(2)
Milan Michalek 942 400(1)
Keith Ballard 900 600(3)
Manny Malhotra 900 000(4)
Lasse Kukkonen 850 000(4)
Jeff Schultz 775 000(1)
Paul Mara 760 000(1)
Erik Christensen 750 000(1)
Johan Holmqvist 600 000(2)
Johan Franzen 600 000(2)
Adam Burish 575 000(1)
Stephane Robidas 550 000(4)
Scott Nichol 525 000(4)
Jerred Smithson 475 000(4)
Gregory Campbell 450 000(2)
Shawn Thornton 450 000(4)
Mathieu Darche 450 000(4)


Farm Payroll

Alexander Mogilny 450 000(1)
Anton Babchuk 90 060(4)
Josh Green 85 000(1)
Andy Delmore 85 000(1)
Jeff Cowan 78 750(4)
Colin Fraser 65 000(1)
Jakub Klepis 64 000(3)
Ben Eager 60 200(2)
Adam Munro 60 000(1)
Jeremy Yablonski 60 000(1)
JF Fortin 60 000(2)
Matthew Spiller 58 520(3)
Erik Ersberg 57 500(1)
Matt Ellison 56 400(3)
Nicklas Bergfors 56 000(1)
Adam Berkhoel 48 800(3)
Matthew Keith 47 500(4)
Michal Barinka 46 900(4)
Ryan VandenBussche 45 000(1)
Mikael Leighton 45 000(4)
Jason Morgan 45 000(4)




Columbus

ArenaNationwide Arena
Capacity18 136
Ticket Price$30.00


Income

Current Funds$17 074 359
Home Games Remaining23
Avg. Attendance12 258
Avg. Revenue/Game$691 355
Projected Revenue$15 901 165

Expenses

Pro Payroll$28 345 500
Farm Payroll$1 433 390
Prospect Fees$48 000
Coach$750 000
Games Remaining47
Total Game Expenses$372 889
Projected Expenses$17 525 778
Projected Balance$15 449 746

Salary Commitment

Year: 2008$29 778 890
Year: 2009$18 526 390
Year: 2010$12 280 590
Year: 2011$7 003 520

Pro Payroll

Mike Modano 4 250 000(4)
Bryan McCabe 2 660 000(1)
Martin Lapointe 2 400 000(1)
Aaron Miller 2 280 000(3)
Mark Parrish 1 900 000(2)
Jason Williams 1 600 000(1)
Alexander Auld 1 475 000(2)
Rostislav Klesla 1 050 000(2)
Wojtek Wolski 984 200(3)
Sam Gagner 875 000(1)
Jordan Staal 850 000(4)
Andrew Cogliano 850 000(1)
Chad Kilger 800 000(2)
Dan Fritsche 750 000(1)
Shea Weber 735 000(4)
Mike Lundin 637 500(1)
Pascal Leclaire 627 000(3)
Kyle Wellwood 627 000(3)
Trevor Letowski 551 000(3)
Ian White 513 000(4)
Tim Jackman 505 800(2)
Andy Wozniewski 500 000(1)
Ville Koistinen 475 000(1)
Michael Zigomanis 450 000(2)


Farm Payroll

Mike York 285 000(4)
Alexander Svitov 100 000(1)
Lauri Tukonen 98 420(4)
Joakim Lindstrom 70 000(4)
Jody Shelley 65 000(2)
Jonas Johansson 64 600(4)
Jaroslav Balastik 60 000(1)
Eric Cairns 60 000(1)
Kent Mcdonell 60 000(1)
Greg Mauldin 60 000(1)
Mike Pandolfo 60 000(1)
JM Pelletier 60 000(1)
Ole-Kristian Tollefs 57 350(3)
Aaron Johnson 56 020(3)
Kyle Wanvig 49 500(3)
Brad Moran 47 500(4)
Derrick Walser 45 000(4)
Steven Goertzen 45 000(3)
Brendan Bell 45 000(4)
Joe Motzko 45 000(1)




Colorado

ArenaPepsi Center
Capacity18 007
Ticket Price$35.00


Income

Current Funds$9 597 690
Home Games Remaining22
Avg. Attendance15 232
Avg. Revenue/Game$991 135
Projected Revenue$21 804 970

Expenses

Pro Payroll$44 179 200
Farm Payroll$1 446 923
Prospect Fees$49 500
Coach$825 000
Games Remaining46
Total Game Expenses$567 081
Projected Expenses$26 085 715
Projected Balance$5 316 945

Salary Commitment

Year: 2008$45 626 123
Year: 2009$35 521 733
Year: 2010$30 290 067
Year: 2011$26 309 400

Pro Payroll

Marian Hossa 7 000 000(4)
Simon Gagne 5 250 000(4)
Alex Tanguay 5 000 000(4)
Patrick Marleau 4 000 000(4)
Shawn Horcoff 3 600 000(2)
Michael Ryder 2 950 000(1)
Philippe Boucher 2 500 000(4)
Joni Pitkanen 2 400 000(3)
Scott Thornton 2 000 000(1)
Sergei Brylin 1 520 000(2)
Ladislav Smid 984 200(4)
Jiri Hudler 880 000(1)
Jason Strudwick 850 000(3)
Devin Setoguchi 850 000(1)
Steve Ott 800 000(1)
Fredrik Norrena 750 000(4)
Kurt Sauer 685 000(4)
Brooks Orpik 650 000(1)
Matt Niskanen 585 000(1)
Cody McCormick 475 000(1)
Peter Budaj 450 000(3)


Farm Payroll

Steve Rucchin 280 000(1)
Sami Kapanen 161 667(3)
Jonathan Bernier 85 000(1)
Stanislav Chistov 80 000(1)
Eric Meloche 71 140(1)
Wade Belak 66 500(3)
Doug Doull 62 500(1)
Jeff Jillson 61 667(2)
Aaron Gavey 60 000(1)
Ossi Vaananen 60 000(1)
Todd Simpson 60 000(1)
David Jones 55 000(1)
Jonathan Sigalet 53 500(4)
Cal Clutterbuck 53 250(1)
Brandon Prust 52 500(4)
Brad Richardson 52 500(3)
Phillipe Sauve 50 000(2)
Johnny Boychuk 47 500(1)
Petr Tenkrat 34 200(4)




Vancouver

ArenaGeneral Motors Place
Capacity18 422
Ticket Price$31.00


Income

Current Funds$24 136 430
Home Games Remaining22
Avg. Attendance14 365
Avg. Revenue/Game$844 126
Projected Revenue$18 570 772

Expenses

Pro Payroll$45 249 000
Farm Payroll$1 453 500
Prospect Fees$49 500
Coach$1 050 000
Games Remaining46
Total Game Expenses$582 951
Projected Expenses$26 815 756
Projected Balance$15 891 446

Salary Commitment

Year: 2008$46 702 500
Year: 2009$37 052 200
Year: 2010$25 003 400
Year: 2011$15 814 900

Pro Payroll

Markus Naslund 6 000 000(2)
Olaf Kolzig 5 450 000(2)
Todd Bertuzzi 4 000 000(3)
Robert Lang 3 800 000(1)
Daniel Sedin 3 575 000(3)
Henrik Sedin 3 575 000(4)
Brendan Morrison 3 200 000(4)
Marek Malik 2 500 000(4)
Brent Sopel 2 400 000(4)
Mattias Ohlund 2 090 000(1)
Ryan Kesler 1 750 000(4)
Matt Cooke 1 500 000(1)
Ian Laperriere 1 064 000(3)
Niklas Backstrom 750 000(4)
Mason Raymond 635 000(1)
Kris Russell 550 000(1)
Liam Reddox 515 000(1)
Kevin Bieksa 500 000(2)
Jason King 475 000(4)
Nathan McIver 470 000(4)
Mike Green 450 000(4)


Farm Payroll

Dan Cloutier 255 000(3)
Anson Carter 100 000(3)
Alex Goligoski 79 530(1)
Brian Elliott 75 770(1)
Matt Hunwick 72 500(1)
Michael Funk 60 500(4)
Mikhail Yakubov 60 000(1)
Tyler Wright 60 000(1)
Pat Kavanagh 60 000(1)
Fedor Fedorov 60 000(1)
Jamie McLennan 51 300(2)
Joel Kwiatkowski 50 000(3)
Nathan Smith 50 000(3)
Tomas Mojzis 49 500(3)
Ryan Shannon 47 750(4)
Brandon Nolan 47 500(1)
Brandon Reid 47 500(2)
Martin Houle 46 650(4)
Tyler Bouck 45 000(1)
Jesse Schultz 45 000(4)
Mark Giordano 45 000(4)
Rob McVicar 45 000(3)




Calgary

ArenaPengrowth Saddledome
Capacity17 409
Ticket Price$30.00


Income

Current Funds$41 636 968
Home Games Remaining23
Avg. Attendance17 409
Avg. Revenue/Game$974 903
Projected Revenue$22 422 769

Expenses

Pro Payroll$35 416 400
Farm Payroll$1 057 570
Prospect Fees$57 000
Coach$1 000 000
Games Remaining45
Total Game Expenses$457 695
Projected Expenses$20 596 264
Projected Balance$43 463 473

Salary Commitment

Year: 2008$36 473 970
Year: 2009$30 971 170
Year: 2010$25 126 170
Year: 2011$9 690 000

Pro Payroll

Sergei Fedorov 7 142 500(3)
Marek Zidlicky 3 200 000(4)
Alexander Frolov 3 000 000(2)
Jamie Langenbrunner 2 800 000(2)
Patrick Lalime 2 432 000(1)
Daniel Briere 1 938 000(3)
Scott Walker 1 520 000(4)
Mike Grier 1 364 400(3)
Andrew Ference 1 235 000(4)
Mike Commodore 1 200 000(4)
Stu Barnes 1 140 000(3)
Robyn Regehr 950 000(1)
Dion Phaneuf 942 400(3)
Eric Nystrom 900 600(3)
Jamal Mayers 900 000(4)
Chris Simon 800 000(4)
Chris Clark 689 700(3)
Jamie Heward 675 000(4)
Miikka Kiprusoff 668 800(1)
Steve Montador 500 000(3)
David Booth 500 000(3)
Dany Sabourin 500 000(1)
Brian Campbell 418 000(1)


Farm Payroll

Oleg Saprykin 106 400(3)
Denis Gauthier 98 800(1)
Petteri Nokelainen 98 420(3)
Paul Healey 61 250(3)
Curtis McElhinney 60 500(1)
Mark Wotton 60 000(1)
David Aebischer 60 000(4)
Ville Nieminen 60 000(1)
Layne Ulmer 60 000(1)
Tim Ramholt 57 500(1)
Tomi Maki 52 500(3)
Fred Brathwaite 50 000(4)
Wyatt Smith 50 000(4)
Patrick Coulombe 48 500(1)
Ryan Craig 45 000(1)
Lynn Loyns 45 000(2)
Clarke Wilm 43 700(1)




Minnesota

ArenaXcel Energy Center
Capacity18 064
Ticket Price$30.00


Income

Current Funds$39 240 408
Home Games Remaining23
Avg. Attendance17 047
Avg. Revenue/Game$953 736
Projected Revenue$21 935 928

Expenses

Pro Payroll$36 957 000
Farm Payroll$1 205 260
Prospect Fees$57 000
Coach$1 250 000
Games Remaining46
Total Game Expenses$481 332
Projected Expenses$22 141 292
Projected Balance$39 035 044

Salary Commitment

Year: 2008$38 162 260
Year: 2009$32 663 650
Year: 2010$23 583 650
Year: 2011$13 168 210

Pro Payroll

Manny Fernandez 4 500 000(4)
Ryan Smyth 3 500 000(1)
Martin Straka 3 000 000(2)
Marian Gaborik 2 679 000(3)
Jozef Stumpel 2 250 000(3)
Lubomir Visnovsky 2 052 000(4)
Richard Zednik 1 976 000(4)
Mike Johnson 1 900 000(4)
Martin Skoula 1 700 000(3)
Steve Staios 1 615 000(2)
Radek Dvorak 1 596 000(2)
Jocelyn Thibault 1 500 000(2)
Andrei Zyuzin 1 475 000(4)
Wayne Primeau 1 150 000(3)
Josef Vasicek 1 000 000(3)
Denis Grebeshkov 874 000(2)
Pascal Dupuis 760 000(1)
Richard Park 750 000(3)
Christian Ehrhoff 608 000(3)
Kamil Kreps 602 000(4)
Tom Kostopoulos 525 000(1)
Shane O'Brien 495 000(4)
Craig Anderson 450 000(2)


Farm Payroll

Jason Wiemer 123 310(1)
Maxime Ouellet 87 770(3)
Dimitry Afanasenkov 73 810(4)
David Leneveu 68 400(1)
Dane Byers 62 500(1)
Antti Laaksonen 60 000(1)
Ryan Flinn 60 000(1)
Robert Earl 57 500(1)
Vladimir Sobotka 55 000(1)
Konstantin Pushkarev 52 600(3)
Richard Petiot 49 500(1)
Eric Chouinard 49 400(1)
Jakub Cutta 48 070(3)
Yanick Lehoux 47 500(4)
Barry Brust 46 900(4)
Graham Mink 45 000(2)
Brian Boyle 45 000(1)
Alex Henry 45 000(1)
Erik Reitz 45 000(3)
Mark Cullen 45 000(3)
Alexandre Daigle 38 000(1)




Edmonton

ArenaRexall Place
Capacity16 839
Ticket Price$30.00


Income

Current Funds$12 802 079
Home Games Remaining23
Avg. Attendance13 636
Avg. Revenue/Game$781 606
Projected Revenue$17 976 938

Expenses

Pro Payroll$29 009 400
Farm Payroll$765 000
Prospect Fees$49 500
Coach$775 000
Games Remaining46
Total Game Expenses$373 157
Projected Expenses$17 165 237
Projected Balance$13 613 780

Salary Commitment

Year: 2008$29 774 400
Year: 2009$25 949 600
Year: 2010$20 174 433
Year: 2011$7 834 200

Pro Payroll

Rob Niedermayer 3 500 000(3)
Ales Hemsky 3 500 000(4)
Sami Salo 3 000 000(3)
Jarret Stoll 2 200 000(4)
Jason Smith 1 976 000(2)
Georges Laraque 1 300 000(2)
Chris Mason 1 250 000(2)
Marc-Andre Bergeron 1 197 000(3)
Dustin Brown 1 175 000(3)
Garnet Exelby 1 050 000(4)
Travis Zajac 984 200(4)
Marc-Antoine Pouliot 942 400(3)
Raffi Torres 925 000(3)
Cory Cross 874 000(1)
Brent Burns 798 000(1)
Jason Chimera 750 000(1)
Fernando Pisani 611 800(1)
Kyle Brodziak 526 000(1)
Brad Isbister 525 000(3)
Tony Salmelainen 525 000(2)
Ty Conklin 500 000(3)
Bobby Allen 450 000(2)
Brad Winchester 450 000(3)


Farm Payroll

Tony Amonte 85 000(2)
Jeff Heerema 85 000(1)
Pavel Brendl 75 000(2)
Lee Goren 68 333(3)
Cam Severson 60 000(1)
Niklas Sundstrom 60 000(2)
Mathieu Chouinard 60 000(1)
Doug Lynch 60 000(1)
Jean-Francois Jacques 57 500(3)
Scott Ferguson 54 167(2)
Josh Langfeld 50 000(4)
Serge Payer 50 000(4)




San Jose

ArenaHP Pavilion at San Jose
Capacity19 000
Ticket Price$35.00


Income

Current Funds$64 888 384
Home Games Remaining23
Avg. Attendance17 671
Avg. Revenue/Game$1 158 238
Projected Revenue$26 639 474

Expenses

Pro Payroll$33 156 500
Farm Payroll$1 146 520
Prospect Fees$33 000
Coach$1 050 000
Games Remaining46
Total Game Expenses$431 537
Projected Expenses$19 850 694
Projected Balance$71 677 164

Salary Commitment

Year: 2008$34 303 020
Year: 2009$21 432 520
Year: 2010$13 996 720
Year: 2011$8 351 500

Pro Payroll

Miroslav Satan 4 015 000(1)
Niclas Wallin 3 725 000(1)
Michael Cammalleri 3 100 000(2)
Colin White 3 000 000(4)
Viktor Kozlov 2 500 000(4)
Mike Sillinger 2 100 000(1)
Bryan Smolinski 1 520 000(2)
Justin Williams 1 225 000(3)
Niclas Havelid 1 216 000(3)
Mathieu Garon 1 200 000(4)
Nick Schultz 1 187 500(1)
Tim Connolly 1 036 000(3)
Thomas Vanek 942 400(1)
Chris Osgood 900 000(2)
Mikael Tellqvist 800 000(4)
Dmitri Kalinin 710 600(1)
Matt Cullen 668 800(2)
Mike Mottau 570 000(2)
Ben Guite 475 000(4)
Paul Ranger 465 200(3)
Patrick Rissmiller 450 000(3)
Jason Pominville 450 000(3)
Matt Pettinger 450 000(2)
Zbynek Michalek 450 000(3)


Farm Payroll

Jeff O'Neill 150 000(4)
Jonas Nordqvist 74 000(4)
Jon DiSalvatore 60 200(3)
Darcy Verot 60 000(2)
Kirby Law 60 000(2)
Niko Dimitrakos 57 500(2)
Jamie Lundmark 55 000(3)
Tim Conboy 55 000(4)
Todd Harvey 52 820(3)
Eric Boulton 50 000(3)
Jim Fahey 50 000(1)
Garrett Stafford 50 000(4)
Tomas Plihal 49 500(2)
Ryan Bayda 47 500(4)
Tom Cavanagh 47 500(1)
Dimitri Patzold 47 500(1)
Marty Murray 45 000(1)
Mark Smith 45 000(3)
Matt Carkner 45 000(3)
Nolan Schaefer 45 000(3)




Dallas

ArenaAmerican Airlines Center
Capacity19 000
Ticket Price$31.00


Income

Current Funds$19 305 368
Home Games Remaining23
Avg. Attendance17 584
Avg. Revenue/Game$1 003 187
Projected Revenue$23 073 301

Expenses

Pro Payroll$40 373 204
Farm Payroll$1 136 630
Prospect Fees$43 500
Coach$825 000
Games Remaining45
Total Game Expenses$516 809
Projected Expenses$23 256 403
Projected Balance$19 122 266

Salary Commitment

Year: 2008$41 509 834
Year: 2009$33 330 478
Year: 2010$29 330 478
Year: 2011$16 731 000

Pro Payroll

Bill Guerin 6 738 498(3)
Joe Sakic 5 750 000(4)
Pavel Kubina 5 000 000(4)
Jay McKee 4 000 000(2)
Marty Turco 2 772 606(1)
Greg de Vries 2 250 000(4)
Jere Lehtinen 1 976 000(1)
Scott Hartnell 1 000 000(3)
Tyler Arnason 950 000(4)
Matt Stajan 950 000(1)
Matthew Carle 942 400(3)
Sean Bergenheim 900 600(1)
Mark Fistric 825 000(1)
Niko Kapanen 800 000(4)
Jussi Jokinen 700 000(3)
Tom Preissing 600 000(4)
John Erskine 575 000(4)
Joel Lundqvist 540 000(4)
Trevor Daley 456 000(3)
Mathias Tjarnqvist 450 000(3)
Alexandre Burrows 450 000(3)
Chris Campoli 450 000(3)
Dan Ellis 450 000(3)
Rene Bourque 450 000(3)
Alexei Ponikarovsky 397 100(1)


Farm Payroll

Richard Matvichuk 138 000(3)
Arron Asham 95 000(4)
Rob Schremp 86 000(4)
Ryan parent 85 000(4)
Lukas Kaspar 85 000(1)
Tobias Stephan 68 250(1)
Brandon Crombeen 67 500(1)
Jarkko Immonen 62 500(3)
Kip Miller 62 500(3)
Gavin Morgan 60 000(1)
Jason Bacashihua 53 200(3)
Vojtech Polak 53 000(3)
Chris Therien 50 000(3)
Junior Lessard 48 380(3)
Doug Janik 45 000(1)
Jeff MacMillan 45 000(3)
Jason Doig 32 300(1)




LosAngeles

ArenaLos Angeles Center
Capacity18 118
Ticket Price$35.00


Income

Current Funds$14 604 234
Home Games Remaining22
Avg. Attendance17 209
Avg. Revenue/Game$1 119 913
Projected Revenue$24 638 086

Expenses

Pro Payroll$45 843 200
Farm Payroll$671 500
Prospect Fees$31 500
Coach$750 000
Games Remaining45
Total Game Expenses$576 783
Projected Expenses$25 955 232
Projected Balance$13 287 088

Salary Commitment

Year: 2008$46 514 700
Year: 2009$38 479 700
Year: 2010$24 681 700
Year: 2011$14 148 200

Pro Payroll

Nicklas Lidstrom 7 600 000(2)
Scott Niedermayer 6 750 000(3)
Rod Brind'Amour 4 000 000(4)
Sean Hill 3 975 000(2)
Chris Drury 2 622 000(1)
Pierre-Marc Bouchard 2 600 000(4)
Mark Recchi 2 280 000(1)
Andy Sutton 2 000 000(4)
Filip Kuba 1 691 000(3)
Mark Eaton 1 600 000(4)
Mike Knuble 1 520 000(2)
Todd White 1 400 000(3)
Vesa Toskala 1 375 000(4)
Cam Barker 984 200(4)
Dave Bolland 825 000(4)
Patrick Sharp 725 000(1)
Zach Parise 703 000(2)
Maxime Talbot 650 000(1)
Craig Adams 600 000(3)
Josh Harding 564 000(1)
Alexander Edler 550 000(4)
David Steckel 525 000(1)
Daniel Cleary 304 000(1)


Farm Payroll

Scott Barney 60 000(4)
Steve Gainey 60 000(1)
Eric Nickulas 60 000(1)
Dustin Boyd 60 000(4)
Jonathan Aitken 60 000(1)
Maxim Kondratiev 50 000(1)
Brian Boucher 49 000(4)
Noah Clarke 47 500(3)
Derek Boogaard 45 000(3)
Connor James 45 000(1)
Nolan Yonkman 45 000(1)
Travis Roche 45 000(4)
Petr Kanko 45 000(1)




Anaheim

ArenaArrowhead Pond
Capacity18 174
Ticket Price$34.00


Income

Current Funds$40 609 387
Home Games Remaining23
Avg. Attendance14 454
Avg. Revenue/Game$926 471
Projected Revenue$21 308 833

Expenses

Pro Payroll$36 455 000
Farm Payroll$917 540
Prospect Fees$45 000
Coach$750 000
Games Remaining45
Total Game Expenses$465 458
Projected Expenses$20 945 601
Projected Balance$40 972 619

Salary Commitment

Year: 2008$37 372 540
Year: 2009$33 678 340
Year: 2010$27 969 900
Year: 2011$15 582 600

Pro Payroll

J Giguere 5 500 000(3)
Brendan Shanahan 4 000 000(4)
Dan Boyle 3 625 000(4)
Steve Sullivan 3 200 000(2)
Ruslan Salei 3 025 000(4)
Brian Pothier 2 500 000(3)
Jean-Pierre Dumont 2 500 000(4)
Craig Conroy 2 394 000(1)
Antoine Vermette 1 075 000(2)
Alexander Radulov 984 200(4)
Ryan Suter 942 400(3)
Torrey Mitchell 715 000(1)
Ryan Getzlaf 714 400(4)
Jason Labarbera 700 000(3)
Corey Perry 684 000(4)
Curtis Glencross 665 000(2)
Samuel Pahlsson 650 000(3)
Lee Stempniak 585 000(3)
James Wisniewski 532 000(2)
Brett Lebda 507 000(3)
Dustin Penner 507 000(3)
Josh Gorges 450 000(3)


Farm Payroll

Brian Lee 85 000(1)
Alexei Smirnov 81 700(1)
Drew Miller 67 750(1)
Mikael Holmqvist 62 500(2)
Aaron Rome 61 720(2)
Libor Pivko 60 000(1)
Mark Popovic 60 000(2)
Aleksander Suglobov 55 000(1)
Tim Brent 52 220(2)
Kyle Cumiskey 51 250(1)
Tomas Popperle 50 000(4)
Pierre Parenteau 49 500(1)
Pekka Rinne 45 900(3)
Jason Krog 45 000(1)
Martin St. Pierre 45 000(1)
Cam Janssen 45 000(1)




Phoenix

ArenaGlendale Arena
Capacity20 210
Ticket Price$34.00


Income

Current Funds$6 639 301
Home Games Remaining22
Avg. Attendance15 447
Avg. Revenue/Game$958 992
Projected Revenue$21 097 824

Expenses

Pro Payroll$34 360 500
Farm Payroll$1 518 283
Prospect Fees$39 000
Coach$1 400 000
Games Remaining45
Total Game Expenses$455 095
Projected Expenses$20 479 271
Projected Balance$7 257 854

Salary Commitment

Year: 2008$35 878 783
Year: 2009$25 570 833
Year: 2010$23 527 500
Year: 2011$7 890 000

Pro Payroll

Mathieu Schneider 5 500 000(3)
Olli Jokinen 5 250 000(4)
John Madden 2 938 500(3)
Joseph Corvo 2 500 000(4)
Kimmo Timonen 2 470 000(3)
Cory Stillman 1 750 000(2)
Donald Brashear 1 748 000(1)
Andrei Markov 1 500 000(3)
Rostislav Olesz 984 200(3)
Patrick Kane 875 000(1)
Mikko Koivu 858 800(3)
Phil Kessel 850 000(1)
Jonathan Toews 850 000(1)
Jack Johnson 850 000(1)
Carey Price 850 000(1)
Bryan Little 850 000(1)
Marc Staal 850 000(1)
Daniel Paille 720 000(3)
Nick Foligno 585 000(1)
Anton Stralman 565 000(1)
Sergei Kostitsyn 560 000(1)
Ilja Bryzgalov 456 000(3)


Farm Payroll

Dan McGillis 220 000(1)
Dave Scatchard 210 000(3)
Jan Hrdina 105 000(2)
Bill Thomas 85 000(4)
Claude Giroux 85 000(1)
Steve Passmore 70 833(2)
Darren Helm 66 350(1)
Ivan Novoseltsev 60 000(1)
Cale Hulse 60 000(1)
Nikos Tselios 60 000(1)
Tyson Nash 60 000(1)
Jarrod Skalde 60 000(2)
Dennis Bonvie 60 000(1)
Mike Stutzel 60 000(1)
Brent Johnson 57 500(2)
Kyle Turris 57 500(1)
Mark Rycroft 55 000(4)
John Zeiler 50 000(1)
Tomas Surovy 36 100(1)