Financial Report

(As of Sunday, Apr 4 2010)

Oilers

ArenaRexall Place
Capacity16,839
Ticket Price$42.00


Income

Current Funds$21,603,223
Home Games Remaining0
Avg. Attendance15,175
Avg. Revenue/Game$825,953
Projected Revenue$0,000

Expenses

Pro Payroll$44,825,000
Farm Payroll$277,500
Prospect Fees$67,500
Coach$500,000
Games Remaining0
Total Game Expenses$556,951
Projected Expenses$0,000
Projected Balance$21,603,223

Salary Commitment

Year: 2008$45,102,500
Year: 2009$28,560,000
Year: 2010$19,650,000
Year: 2011$4,000,000

 Pro Payroll

Evgeni Nabokov 5,500,000(3)
Doug Weight 4,875,000(1)
Pavel Kubina 4,000,000(3)
Martin Havlat 4,000,000(4)
Michal Rozsival 3,650,000(3)
Ales Hemsky 3,600,000(1)
Ryan Smyth 3,600,000(2)
Kyle McLaren 2,500,000(1)
Paul Mara 2,350,000(2)
Shean Donovan 1,400,000(3)
Brian Boucher 1,100,000(3)
Ryan Malone 1,100,000(1)
Paul Gaustad 1,000,000(1)
Tom Preissing 900,000(1)
Travis Moen 900,000(2)
Daniel Carcillo 850,000(2)
Dustin Brown 850,000(1)
Paul Stastny 850,000(1)
Wyatt Smith 650,000(1)
Mark Eaton 625,000(2)
Jean-Francois Jacques 525,000(2)


 Farm Payroll

Sam Lepisto 70,000(1)
Aaron Rome 60,000(2)
Ole-Kristian Tollefsen60,000(1)
Graham Mink 45,000(1)
Tim Sestito 42,500(1)




Wild

ArenaXcel Energy Center
Capacity18,064
Ticket Price$35.00


Income

Current Funds$5,171,249
Home Games Remaining0
Avg. Attendance12,439
Avg. Revenue/Game$570,087
Projected Revenue$0,000

Expenses

Pro Payroll$31,045,000
Farm Payroll$155,000
Prospect Fees$66,000
Coach$500,000
Games Remaining0
Total Game Expenses$387,390
Projected Expenses$0,000
Projected Balance$5,171,249

Salary Commitment

Year: 2008$31,200,000
Year: 2009$23,465,000
Year: 2010$5,950,000
Year: 2011$4,000,000

 Pro Payroll

Vesa Toskala 4,000,000(4)
Patrice Bergeron 3,500,000(2)
Nik Antropov 2,350,000(2)
Greg deVries 2,250,000(1)
Andy Sutton 2,000,000(2)
Milan Jurcina 1,950,000(3)
Yanic Perreault 1,950,000(1)
Matthew Lombardi 1,600,000(2)
Taylor Pyatt 1,500,000(2)
Christoph Schubert 1,500,000(2)
Brandon Dubinsky 850,000(2)
Robert Nilsson 850,000(2)
Tomas Mojzis 770,000(2)
Joey MacDonald 700,000(2)
Matthew Carle 700,000(1)
Tyler Kennedy 630,000(2)
Doug Murray 600,000(1)
Grant Stevenson 600,000(1)
Kyle Brodziak 600,000(1)
Brendan Bell 600,000(2)
Steven Wagner 585,000(1)
John Zeiler 510,000(2)
Bates Battaglia 450,000(1)


 Farm Payroll

Marty Sertich 60,000(2)
Darren Reid 50,000(2)
Jerome Samson 45,000(2)




Canucks

ArenaGeneral Motors Place
Capacity18,630
Ticket Price$70.00


Income

Current Funds$33,651,360
Home Games Remaining0
Avg. Attendance16,097
Avg. Revenue/Game$919,987
Projected Revenue$0,000

Expenses

Pro Payroll$51,193,500
Farm Payroll$1,244,050
Prospect Fees$40,500
Coach$500,000
Games Remaining0
Total Game Expenses$646,074
Projected Expenses$0,000
Projected Balance$33,651,360

Salary Commitment

Year: 2008$52,437,550
Year: 2009$36,117,300
Year: 2010$19,661,000
Year: 2011$10,450,000

 Pro Payroll

Martin Brodeur 8,000,000(3)
Joe Sakic 7,000,000(2)
Eric Staal 5,750,000(4)
Tomas Kaberle 5,000,000(2)
Mattias Ohlund 4,500,000(4)
Dan Boyle 3,000,000(1)
Mike Sillinger 2,600,000(1)
Chad Kilger 2,000,000(1)
Martin Erat 1,900,000(2)
Mike Ribeiro 1,500,000(1)
Matt Cullen 1,500,000(1)
Brad Lukowich 1,350,000(1)
Chris Clark 1,100,000(1)
Dean McAmmond 900,000(1)
Evgeni Malkin 850,000(2)
Carey Price 850,000(3)
Andrej Meszaros 800,000(1)
Drew Stafford 800,000(2)
David Tanabe 618,500(1)
Kevin Bieksa 600,000(1)
Ryan Callahan 575,000(2)


 Farm Payroll

Brooks Laich 100,000(4)
Andy Greene 100,000(4)
Jesse Winchester 87,500(1)
Tyler Eckford 87,500(2)
David Krejci 85,000(3)
Kristopher Letang 83,500(3)
Jeff Taffe 74,250(1)
Zack Smith 72,500(3)
Mitch O'Keefe 70,000(1)
Jon Kalinski 70,000(3)
Noah Welch 65,000(2)
Mattias Karlsson 65,000(1)
Danny Taylor 60,000(2)
Jason Garrison 60,000(2)
Nigel Dawes 58,800(2)
Zenon Konopka 55,000(1)
Jason Demers 50,000(3)




Coyotes

ArenaJobing.com Arena
Capacity17,799
Ticket Price$32.00


Income

Current Funds$11,656,376
Home Games Remaining0
Avg. Attendance12,842
Avg. Revenue/Game$538,462
Projected Revenue$0,000

Expenses

Pro Payroll$25,305,000
Farm Payroll$1,669,000
Prospect Fees$55,500
Coach$500,000
Games Remaining0
Total Game Expenses$335,726
Projected Expenses$0,000
Projected Balance$11,656,376

Salary Commitment

Year: 2008$26,974,000
Year: 2009$21,965,000
Year: 2010$10,412,500
Year: 2011$5,470,000

 Pro Payroll

Andrew Brunette 3,500,000(2)
Maxim Afinogenov 3,500,000(4)
Curtis Joseph 1,600,000(1)
David Jones 1,500,000(4)
Jon Sim 1,500,000(3)
Rene Bourque 1,250,000(2)
Colby Armstrong 1,200,000(1)
Ben Guite 1,000,000(3)
Jean-Sebastien Aubin 925,000(3)
Phil Kessel 850,000(2)
Keith Yandle 850,000(2)
Marc-Antoine Pouliot 825,000(2)
Michael Leighton 750,000(3)
Sebastien Bisaillon 750,000(2)
Jeff Woywitka 700,000(1)
David Hale 660,000(1)
Sheldon Brookbank 650,000(2)
Kris Newbury 600,000(2)
Anthony Stewart 600,000(2)
Chris Minard 550,000(2)
Clay Wilson 550,000(1)
Oliver Magnan 500,000(2)
Nathan McIver 495,000(2)


 Farm Payroll

Glen Murray 550,000(3)
Jose Theodore 470,000(4)
David Brown 87,500(1)
Fabian Brunnstrom 87,500(2)
Mike Duco 87,500(3)
Colin Fraser 85,000(1)
David Leneveu 71,500(1)
Justin DiBenedetto 65,000(3)
Nicolas Blanchard 65,000(3)
Ben Ondrus 55,000(1)
Mathieu Aubin 45,000(2)




Bruins

ArenaTD Banknorth Garden
Capacity17,565
Ticket Price$50.00


Income

Current Funds$8,292,730
Home Games Remaining0
Avg. Attendance12,195
Avg. Revenue/Game$786,493
Projected Revenue$0,000

Expenses

Pro Payroll$51,125,000
Farm Payroll$94,500
Prospect Fees$69,000
Coach$500,000
Games Remaining0
Total Game Expenses$631,567
Projected Expenses$0,000
Projected Balance$8,292,730

Salary Commitment

Year: 2008$51,219,500
Year: 2009$41,750,000
Year: 2010$26,000,000
Year: 2011$15,600,000

 Pro Payroll

Vincent Lecavalier 7,500,000(4)
Miroslav Satan 4,500,000(3)
Tom Poti 4,000,000(4)
Chris Chelios 3,600,000(1)
Manny Legace 3,500,000(2)
Milan Michalek 3,500,000(3)
Mikko Koivu 3,000,000(4)
Geoff Sanderson 2,500,000(1)
Bryan Smolinski 2,400,000(2)
Radek Dvorak 2,400,000(3)
Jarret Stoll 2,200,000(2)
Sergei Samsonov 2,000,000(2)
Nick Schultz 1,800,000(2)
Mathieu Dandenault 1,750,000(2)
Patrick Lalime 1,200,000(2)
Josh Gorges 1,100,000(4)
Fredrik Sjostrom 900,000(2)
Steve Montador 900,000(1)
Dmitri Kalinin 675,000(1)
Loui Eriksson 650,000(1)
Tomas Fleischmann 600,000(1)
Luke Richardson 450,000(1)


 Farm Payroll

David Liffiton 49,500(1)
Brandon Nolan 45,000(1)




Sabres

ArenaHSBC Arena
Capacity18,690
Ticket Price$45.00


Income

Current Funds$35,488,367
Home Games Remaining0
Avg. Attendance13,070
Avg. Revenue/Game$839,395
Projected Revenue$0,000

Expenses

Pro Payroll$51,490,000
Farm Payroll$150,000
Prospect Fees$66,000
Coach$500,000
Games Remaining0
Total Game Expenses$636,659
Projected Expenses$0,000
Projected Balance$35,488,367

Salary Commitment

Year: 2008$51,640,000
Year: 2009$39,200,000
Year: 2010$16,045,000
Year: 2011$14,500,000

 Pro Payroll

Adam Foote 5,250,000(1)
Ryan Miller 5,250,000(4)
Sergei Gonchar 5,000,000(2)
Patrick Marleau 4,500,000(2)
Tuomo Ruutu 3,250,000(4)
Alexander Frolov 3,000,000(2)
Erik Cole 3,000,000(2)
Joni Pitkanen 3,000,000(4)
Joffrey Lupul 3,000,000(4)
Bret Hedican 3,000,000(1)
Jay Bouwmeester 2,250,000(2)
Scott Hartnell 2,000,000(2)
Matt Cooke 1,600,000(2)
Simon Gagne 1,500,000(1)
Anze Kopitar 850,000(2)
Andrew Ladd 850,000(2)
Matt Lashoff 795,000(3)
Ryan Suter 785,000(1)
Gregory Campbell 750,000(3)
Dany Sabourin 660,000(1)
Boyd Gordon 650,000(1)
Cody McCormick 550,000(1)


 Farm Payroll

Maxime Ouellet 60,000(2)
Ian Moran 45,000(1)
Michael Busto 45,000(2)




Canadiens

ArenaBell Centre
Capacity21,273
Ticket Price$33.00


Income

Current Funds$10,101,080
Home Games Remaining0
Avg. Attendance15,160
Avg. Revenue/Game$659,152
Projected Revenue$0,000

Expenses

Pro Payroll$37,940,000
Farm Payroll$1,165,200
Prospect Fees$54,000
Coach$500,000
Games Remaining0
Total Game Expenses$483,649
Projected Expenses$0,000
Projected Balance$10,101,080

Salary Commitment

Year: 2008$39,105,200
Year: 2009$19,087,700
Year: 2010$3,937,500
Year: 2011$0,000

 Pro Payroll

Pavol Demitra 6,500,000(1)
Milan Hejduk 4,500,000(1)
Martin Biron 3,500,000(1)
Aaron Miller 2,660,000(2)
Adrian Aucoin 2,550,000(3)
Lee Stempniak 2,100,000(2)
Francis Bouillon 2,000,000(2)
Marek Svatos 1,800,000(1)
Fredrik Norrena 1,800,000(2)
Alexander Steen 1,700,000(2)
Daniel Girardi 1,000,000(1)
David Clarkson 1,000,000(3)
Mark Bell 900,000(2)
Chris Campoli 880,000(2)
Travis Zajac 850,000(1)
Antoine Vermette 800,000(1)
Jeff Schultz 775,000(2)
Torrey Mitchell 715,000(2)
Raitis Ivanans 700,000(1)
David Booth 700,000(2)
Daniel Winnik 510,000(2)


 Farm Payroll

Kyle Wellwood 100,000(1)
Mark Dekanich 87,500(2)
Brett Bellemore 87,500(3)
Jack Hillen 87,500(2)
Mike Radja 87,500(2)
Ryan Jones 87,500(1)
Jiri Tlusty 85,000(3)
David Perron 85,000(3)
Anton Stralman 74,200(2)
Eric Fehr 73,500(2)
Brock Trotter 70,000(3)
Ryan O'Byrne 70,000(1)
Drew MacIntyre 60,000(1)
Vladimir Sobotka 60,000(3)
Drew Fata 50,000(1)




Senators

ArenaScotiabank Place
Capacity19,153
Ticket Price$40.00


Income

Current Funds-$806,567
Home Games Remaining0
Avg. Attendance14,975
Avg. Revenue/Game$782,079
Projected Revenue$0,000

Expenses

Pro Payroll$48,807,750
Farm Payroll$490,700
Prospect Fees$55,500
Coach$500,000
Games Remaining0
Total Game Expenses$607,975
Projected Expenses$0,000
Projected Balance-$806,567

Salary Commitment

Year: 2008$49,298,450
Year: 2009$36,408,200
Year: 2010$18,915,000
Year: 2011$9,390,000

 Pro Payroll

Roberto Luongo 7,000,000(4)
Paul Kariya 6,562,500(1)
Henrik Zetterberg 6,250,000(2)
Mike Knuble 4,500,000(3)
Brian Gionta 3,300,000(2)
Sandis Ozolinsh 2,500,000(2)
Ryan Kesler 2,250,000(4)
Michael Peca 2,125,000(3)
Toni Lydman 2,000,000(1)
Mike VanRyn 2,000,000(1)
Ron Hainsey 1,900,000(3)
Matt Pettinger 1,400,000(2)
Patrick Eaves 1,250,000(2)
Andreas Lilja 1,200,000(2)
Georges Laraque 1,125,000(1)
Patrick Sharp 1,000,000(3)
John Erskine 750,000(2)
Steve Valiquette 700,000(2)
Alexei Ponikarovsky 545,250(1)
Marc-Andre Bergeron 450,000(1)


 Farm Payroll

George Parros 80,000(4)
Kris Beech 75,000(2)
Kamil Kreps 68,200(2)
Andrew Wozniewski 67,500(1)
Paul Albers 60,000(4)
Cody McLeod 50,000(1)
Yutaka Fukufuji 45,000(1)
Tyler Spurgeon 45,000(1)




Leafs

ArenaAir Canada Center
Capacity18,819
Ticket Price$39.00


Income

Current Funds$11,124,338
Home Games Remaining0
Avg. Attendance16,512
Avg. Revenue/Game$840,218
Projected Revenue$0,000

Expenses

Pro Payroll$46,710,000
Farm Payroll$681,500
Prospect Fees$67,500
Coach$500,000
Games Remaining0
Total Game Expenses$584,866
Projected Expenses$0,000
Projected Balance$11,124,338

Salary Commitment

Year: 2008$47,391,500
Year: 2009$29,325,000
Year: 2010$7,975,000
Year: 2011$990,000

 Pro Payroll

Keith Tkachuk 7,500,000(1)
Mats Sundin 7,250,000(2)
Tomas Vokoun 4,000,000(3)
Craig Rivet 3,550,000(2)
Vyacheslav Kozlov 3,250,000(2)
Jason Smith 2,400,000(1)
Ian Laperriere 2,400,000(2)
Mike Comrie 1,950,000(2)
Jamal Mayers 1,800,000(1)
David Legwand 1,725,000(1)
Anders Eriksson 1,500,000(3)
Mike Commodore 1,400,000(3)
Shaone Morrisonn 1,200,000(2)
Richard Park 1,000,000(1)
Robert Scuderi 990,000(4)
Adam Hall 950,000(1)
Lasse Kukkonen 935,000(1)
Jason Ward 900,000(2)
Jordan Staal 850,000(2)
Mikael Tellqvist 660,000(1)
Dave Steckel 500,000(1)


 Farm Payroll

Dave Scatchard 150,000(1)
Antti Niemi 87,500(1)
Anssi Salmela 87,500(1)
Mason Raymond 85,000(3)
Marek Schwarz 71,500(1)
Drew Larman 50,000(1)
Joseph Crabb 50,000(1)
Cam Paddock 50,000(1)
Mike McKenna 50,000(1)




Devils

ArenaPrudential Center
Capacity17,615
Ticket Price$38.00


Income

Current Funds$34,329,219
Home Games Remaining0
Avg. Attendance16,358
Avg. Revenue/Game$814,217
Projected Revenue$0,000

Expenses

Pro Payroll$56,987,500
Farm Payroll$1,240,000
Prospect Fees$40,500
Coach$500,000
Games Remaining0
Total Game Expenses$716,683
Projected Expenses$0,000
Projected Balance$34,329,219

Salary Commitment

Year: 2008$58,227,500
Year: 2009$42,117,500
Year: 2010$37,165,000
Year: 2011$17,425,000

 Pro Payroll

Bryan McCabe 6,250,000(3)
Rob Blake 6,000,000(1)
Marian Gaborik 6,000,000(3)
Thomas Vanek 5,000,000(4)
Alexander Semin 4,500,000(4)
Scott Gomez 4,300,000(1)
Nathan Horton 4,000,000(4)
Robyn Regehr 3,200,000(4)
Sami Salo 3,000,000(3)
Mike Smith 2,000,000(3)
Jason Blake 1,875,000(2)
Peter Schaefer 1,500,000(3)
Steve Staios 1,312,500(1)
Greg Zanon 950,000(1)
Curtis Glencross 900,000(3)
Ville Peltonen 850,000(2)
Marc-Andre Fleury 850,000(1)
Patrick O'Sullivan 850,000(2)
Ryan Getzlaf 850,000(1)
Shea Weber 750,000(1)
Michael Zigomanis 725,000(4)
Bruno Gervais 675,000(2)
Maxim Lapierre 650,000(2)


 Farm Payroll

Shorty RosterPlaya 500,000(1)
Kyle Greentree 87,500(1)
Sean Bentivoglio 70,000(1)
Sean Collins (d) 70,000(1)
Mathieu Roy 66,000(1)
Brett Sterling 61,000(1)
Nick Tarnasky 52,500(2)
Brandon Prust 49,500(1)
Colby Genoway 49,500(1)
Steve Regier 49,500(1)
Adam Pardy 49,500(1)
Dale Weise 45,000(3)
Jeff Penner 45,000(3)
Sean Zimmerman 45,000(1)




Islanders

ArenaNassau Coliseum
Capacity16,234
Ticket Price$45.00


Income

Current Funds$17,167,084
Home Games Remaining0
Avg. Attendance8,758
Avg. Revenue/Game$515,545
Projected Revenue$0,000

Expenses

Pro Payroll$28,162,000
Farm Payroll$891,800
Prospect Fees$67,500
Coach$500,000
Games Remaining0
Total Game Expenses$361,235
Projected Expenses$0,000
Projected Balance$17,167,084

Salary Commitment

Year: 2008$29,053,800
Year: 2009$12,610,800
Year: 2010$7,417,000
Year: 2011$4,000,000

 Pro Payroll

Steve Sullivan 2,650,000(1)
Richard Zednik 2,600,000(1)
Niclas Havelid 2,500,000(3)
Kyle Calder 2,400,000(1)
Jason Williams 2,300,000(1)
Michael Ryder 2,000,000(1)
Tyler Arnason 1,800,000(2)
Josh Harding 1,500,000(4)
Fedor Tyutin 1,450,000(2)
Andrew Alberts 1,400,000(4)
Jonas Hiller 1,100,000(4)
Cory Sarich 1,100,000(1)
Michael Rupp 990,000(1)
Marc Staal 827,000(3)
Marc-Edouard Vlasic 775,000(2)
Blake Comeau 600,000(2)
Colton Orr 550,000(1)
Shawn Thornton 550,000(1)
Derek Boogaard 545,000(1)
Tomas Kopecky 525,000(1)


 Farm Payroll

Per Ledin 200,000(2)
Chris Porter 93,500(1)
Nolan Pratt 90,000(3)
Bryan Lerg 87,500(2)
Stu Bickel 87,500(2)
Benoit Pouliot 85,000(2)
Jeff Tambellini 58,800(2)
Janis Sprukts 50,000(2)
John Vigilante 49,500(1)
Andrew Sweetland 45,000(1)
Rylan Kaip 45,000(1)




Rangers

ArenaMadison Square Garden
Capacity18,200
Ticket Price$45.00


Income

Current Funds$10,388,601
Home Games Remaining0
Avg. Attendance16,510
Avg. Revenue/Game$875,823
Projected Revenue$0,000

Expenses

Pro Payroll$52,250,000
Farm Payroll$635,500
Prospect Fees$57,000
Coach$500,000
Games Remaining0
Total Game Expenses$651,738
Projected Expenses$0,000
Projected Balance$10,388,601

Salary Commitment

Year: 2008$52,885,500
Year: 2009$23,005,000
Year: 2010$4,300,000
Year: 2011$2,500,000

 Pro Payroll

Sergei Zubov 7,000,000(2)
Ilya Kovalchuk 4,875,000(1)
Chris Drury 4,400,000(1)
Robert Lang 4,250,000(1)
Marc Savard 3,750,000(2)
Jaroslav Spacek 3,500,000(1)
Cory Stillman 3,000,000(1)
Rob Niedermayer 2,800,000(1)
Bryan Allen 2,500,000(4)
Pierre-Marc Bouchard 2,500,000(1)
John-Michael Liles 2,050,000(2)
Ethan Moreau 2,000,000(2)
Radek Martinek 1,800,000(3)
Johan Hedberg 1,750,000(2)
Tim Thomas 1,450,000(1)
Petr Prucha 1,400,000(2)
Henrik Tallinder 800,000(1)
Jim Slater 800,000(1)
Chad Larose 650,000(1)
Ryan Hollweg 525,000(2)
Derek Meech 450,000(1)


 Farm Payroll

Joe Piskula 87,500(1)
Steven Zalewski 87,500(2)
Gabe Gauthier 71,500(1)
T.J. Fox 55,000(1)
Ben Walter 52,500(2)
T.J. Trevelyan 51,500(1)
Mark Letestu 50,000(1)
Patrick Coulombe 45,000(1)
Mike Kostka 45,000(2)
Miika Wiikman 45,000(1)
Derek Dorsett 45,000(2)




Flyers

ArenaWachovia Center
Capacity19,519
Ticket Price$29.00


Income

Current Funds$14,910,552
Home Games Remaining0
Avg. Attendance16,551
Avg. Revenue/Game$788,406
Projected Revenue$0,000

Expenses

Pro Payroll$52,637,500
Farm Payroll$170,000
Prospect Fees$43,500
Coach$500,000
Games Remaining0
Total Game Expenses$650,622
Projected Expenses$0,000
Projected Balance$14,910,552

Salary Commitment

Year: 2008$52,807,500
Year: 2009$16,785,000
Year: 2010$6,050,000
Year: 2011$0,000

 Pro Payroll

Markus Naslund 7,312,500(1)
Sergei Fedorov 6,500,000(1)
Alexei Kovalev 5,000,000(1)
Fredrik Modin 3,500,000(2)
Cristobal Huet 3,200,000(3)
Jeremy Roenick 3,200,000(1)
Mike Fisher 3,000,000(2)
Marco Sturm 2,500,000(1)
Matt Greene 2,150,000(3)
Tim Connolly 2,000,000(1)
Aaron Ward 1,875,000(1)
Dainius Zubrus 1,425,000(1)
Anton Volchenkov 1,400,000(1)
Tim Gleason 1,100,000(1)
Brian Elliott 875,000(1)
Jaroslav Halak 850,000(2)
Mark Stuart 850,000(1)
Boris Valabik 850,000(2)
Cam Barker 850,000(2)
Vernon Fiddler 850,000(2)
Jordin Tootoo 750,000(2)
Jiri Hudler 750,000(1)
Brian Sutherby 700,000(3)
Frederick Meyer 650,000(1)
Josh Green 500,000(1)


 Farm Payroll

Andrei Kostitsyn 85,000(2)
Brent Seabrook 85,000(1)




Penguins

ArenaMellon Arena
Capacity16,958
Ticket Price$35.00


Income

Current Funds$12,868,926
Home Games Remaining0
Avg. Attendance15,482
Avg. Revenue/Game$714,509
Projected Revenue$0,000

Expenses

Pro Payroll$53,752,500
Farm Payroll$315,500
Prospect Fees$78,000
Coach$500,000
Games Remaining0
Total Game Expenses$666,415
Projected Expenses$0,000
Projected Balance$12,868,926

Salary Commitment

Year: 2008$54,068,000
Year: 2009$40,370,000
Year: 2010$28,460,000
Year: 2011$20,200,000

 Pro Payroll

Jason Spezza 6,200,000(4)
Andrei Markov 5,500,000(4)
Brad Richards 4,500,000(4)
Kim Johnsson 4,480,000(3)
Alex Tanguay 4,200,000(1)
Derek Morris 4,000,000(4)
Andy McDonald 3,550,000(2)
Owen Nolan 3,250,000(1)
Fernando Pisani 2,700,000(2)
Ilya Bryzgalov 1,600,000(2)
Manny Fernandez 1,575,000(1)
Andrew Ference 1,300,000(2)
Brooks Orpik 1,250,000(2)
Mikael Samuelsson 1,200,000(3)
Justin Williams 1,125,000(1)
Ryan Johnson 900,000(1)
Blair Betts 850,000(2)
Peter Mueller 850,000(3)
Milan Lucic 850,000(3)
Matt Walker 750,000(3)
Mike Mottau 700,000(1)
Rob Davison 660,000(1)
Jerred Smithson 600,000(2)
Jassen Cullimore 600,000(1)
Ales Kotalik 562,500(1)


 Farm Payroll

Erik Rasmussen 70,000(3)
Jannick Hansen 66,000(1)
Joel Perrault 60,000(3)
Zach Stortini 60,000(2)
Jesse Boulerice 59,500(1)




Thrashers

ArenaPhilips Arena
Capacity18,545
Ticket Price$29.00


Income

Current Funds$6,053,133
Home Games Remaining0
Avg. Attendance11,329
Avg. Revenue/Game$458,601
Projected Revenue$0,000

Expenses

Pro Payroll$22,930,000
Farm Payroll$452,500
Prospect Fees$45,000
Coach$500,000
Games Remaining0
Total Game Expenses$291,799
Projected Expenses$0,000
Projected Balance$6,053,133

Salary Commitment

Year: 2008$23,382,500
Year: 2009$9,135,000
Year: 2010$2,450,000
Year: 2011$2,375,000

 Pro Payroll

Brendan Morrison 3,200,000(2)
Ken Klee 2,500,000(1)
Patrice Brisebois 2,500,000(1)
Randy Jones 1,100,000(4)
Jamie Lundmark 1,100,000(1)
Alex Auld 975,000(1)
Lawrence Nycholat 900,000(1)
Aaron Voros 800,000(1)
Brad Isbister 795,000(1)
Adam Mair 775,000(2)
Jeff Cowan 750,000(2)
Alex Burrows 700,000(2)
Brian Willsie 700,000(1)
Andrew Hutchinson 675,000(4)
Matt Jones 660,000(1)
Mike Weaver 650,000(1)
Scott Clemmensen 650,000(2)
Nolan Yonkman 600,000(1)
Brad Richardson 600,000(1)
Rick Rypien 600,000(4)
Matt Spiller 600,000(1)
Craig MacDonald 550,000(1)
Brad Winchester 550,000(2)


 Farm Payroll

Darren McCarty 150,000(1)
Ville Leino 87,500(1)
Devan Dubnyk 80,000(1)
Shaun Heshka 75,000(3)
Tim Jackman 60,000(2)




Hurricanes

ArenaRBC Center
Capacity18,730
Ticket Price$50.00


Income

Current Funds$3,374,697
Home Games Remaining0
Avg. Attendance10,412
Avg. Revenue/Game$679,528
Projected Revenue$0,000

Expenses

Pro Payroll$38,370,000
Farm Payroll$285,000
Prospect Fees$42,000
Coach$500,000
Games Remaining0
Total Game Expenses$478,012
Projected Expenses$0,000
Projected Balance$3,374,697

Salary Commitment

Year: 2008$38,655,000
Year: 2009$20,560,000
Year: 2010$12,115,000
Year: 2011$6,250,000

 Pro Payroll

Rick DiPietro 4,500,000(4)
Frantisek Kaberle 3,500,000(2)
Bobby Holik 3,450,000(1)
Keith Ballard 3,000,000(3)
Darryl Sydor 2,850,000(1)
Stephen Weiss 2,700,000(3)
Rhett Warrener 2,400,000(2)
Jay McClement 2,000,000(1)
Jason Chimera 1,750,000(4)
Stephane Yelle 1,675,000(1)
Wayne Primeau 1,500,000(1)
Jordan Leopold 1,100,000(1)
Rory Fitzpatrick 1,100,000(2)
Peter Mannino 875,000(1)
Jed Ortmeyer 850,000(2)
Alex Ovechkin 850,000(1)
Dion Phaneuf 850,000(1)
Denis Grebeshkov 850,000(1)
Jason Jaffray 575,000(1)
Matt Ellis 550,000(2)
Junior Lessard 500,000(1)
Brandon Bochenski 495,000(1)
Joe Motzko 450,000(1)


 Farm Payroll

Jason Bacashihua 120,000(3)
Noah Babin 75,000(1)
Brodie Dupont 45,000(3)
Ashton Rome 45,000(2)




Panthers

ArenaBankAtlantic Center
Capacity19,250
Ticket Price$40.00


Income

Current Funds$4,320,337
Home Games Remaining0
Avg. Attendance14,366
Avg. Revenue/Game$792,404
Projected Revenue$0,000

Expenses

Pro Payroll$48,402,500
Farm Payroll$1,482,500
Prospect Fees$54,000
Coach$500,000
Games Remaining0
Total Game Expenses$615,110
Projected Expenses$0,000
Projected Balance$4,320,337

Salary Commitment

Year: 2008$49,885,000
Year: 2009$34,147,500
Year: 2010$18,310,000
Year: 2011$2,600,000

 Pro Payroll

Brian Campbell 5,500,000(3)
Brendan Shanahan 4,750,000(2)
Shane Doan 4,600,000(3)
Ray Whitney 4,125,000(1)
Shawn Horcoff 3,000,000(2)
Ruslan Salei 2,800,000(2)
Mark Streit 2,750,000(2)
Brent Burns 2,600,000(4)
Mike Grier 2,500,000(3)
Chris Osgood 2,000,000(1)
Chris Mason 2,000,000(1)
Jeff Halpern 2,000,000(2)
Eric Belanger 1,650,000(3)
Daniel Cleary 1,500,000(1)
Raffi Torres 1,400,000(1)
Mike Richards 850,000(1)
John Oduya 850,000(3)
Ryan Craig 850,000(1)
Tom Gilbert 830,000(1)
Jiri Novotny 770,000(1)
Bryce Salvador 577,500(1)
Mathieu Darche 500,000(1)


 Farm Payroll

Brent Johnson 200,000(3)
Jamie Heward 125,000(2)
Matt Moulson 97,500(2)
Alec Martinez 87,500(3)
Jordan Hendry 87,500(1)
Andrew Campbell 87,500(3)
Andrew Gordon 87,500(1)
Bryan Little 85,000(3)
Jonathan Quick 60,000(2)
Marc Methot 57,500(1)
Steve MacIntyre 55,000(2)
Antii Pihlstrom 52,500(1)
Julian Talbot 50,000(1)
Darrol Powe 50,000(2)
Brett Motherwell 50,000(2)
Andrew Perugini 50,000(3)
Eric Regan 50,000(3)
Jay Leach 50,000(2)
Landon Wilson 50,000(2)
Chris Chappell 50,000(3)




Lightning

ArenaSt. Pete Times Forum
Capacity19,758
Ticket Price$30.00


Income

Current Funds$14,931,044
Home Games Remaining0
Avg. Attendance12,924
Avg. Revenue/Game$544,679
Projected Revenue$0,000

Expenses

Pro Payroll$28,767,000
Farm Payroll$682,500
Prospect Fees$58,500
Coach$500,000
Games Remaining0
Total Game Expenses$365,951
Projected Expenses$0,000
Projected Balance$14,931,044

Salary Commitment

Year: 2008$29,449,500
Year: 2009$18,569,500
Year: 2010$8,507,000
Year: 2011$8,507,000

 Pro Payroll

Petr Sykora 4,250,000(2)
Daniel Sedin 3,575,000(1)
Ruslan Fedotenko 2,900,000(4)
Joe Corvo 2,750,000(2)
Erik Ersberg 2,000,000(4)
Niclas Wallin 1,725,000(1)
Johan Franzen 1,500,000(1)
Cory Murphy 935,000(1)
Dan Hinote 912,000(4)
Jeff Hamilton 865,000(1)
Ryan Carter 850,000(4)
Tobias Enstrom 850,000(2)
Pat Rissmiller 800,000(4)
Shane Hnidy 800,000(2)
Joel Lundqvist 750,000(1)
Andrew Murray 675,000(2)
Alexei Semenov 605,000(1)
Alexander Edler 550,000(2)
Mike Wall 550,000(4)
Tim Conboy 475,000(1)
Jamie Pushor 450,000(1)


 Farm Payroll

Derek Armstrong 187,500(2)
Jonas Frögren 160,000(4)
Jan Platil 100,000(4)
Josef Boumedienne 75,000(4)
Jamie Sifers 60,000(4)
Stephen Gionta 50,000(4)
Chad Anderson 50,000(4)




Capitals

ArenaVerizon Center
Capacity18,277
Ticket Price$32.00


Income

Current Funds$12,438,773
Home Games Remaining0
Avg. Attendance17,167
Avg. Revenue/Game$721,260
Projected Revenue$0,000

Expenses

Pro Payroll$50,825,000
Farm Payroll$0,000
Prospect Fees$66,000
Coach$500,000
Games Remaining0
Total Game Expenses$626,720
Projected Expenses$0,000
Projected Balance$12,438,773

Salary Commitment

Year: 2008$50,825,000
Year: 2009$42,175,000
Year: 2010$29,800,000
Year: 2011$14,950,000

 Pro Payroll

Martin St-Louis 8,000,000(3)
Ed Jovanovski 6,450,000(4)
Marty Turco 4,500,000(4)
Rod Brind'Amour 4,000,000(4)
Radim Vrbata 3,750,000(2)
Jay McKee 3,000,000(3)
Vaclav Prospal 3,000,000(2)
Scott Hannan 2,600,000(1)
Trevor Daley 2,000,000(1)
Glen Metropolit 2,000,000(2)
Antero Niittymaki 1,375,000(1)
Kevyn Adams 1,200,000(3)
Wade Belak 1,000,000(3)
Eric Boulton 900,000(3)
Tomas Pock 850,000(2)
Nathan Paetsch 850,000(2)
Drew Miller 800,000(1)
Adam Berkhoel 750,000(3)
James Wisniewski 750,000(1)
Eric Boguniecki 700,000(2)
Matt Foy 675,000(2)
Krys Barch 575,000(1)
Toby Petersen 550,000(1)
Cam Janssen 550,000(2)


 Farm Payroll




Kings

ArenaStaples Center
Capacity18,118
Ticket Price$33.00


Income

Current Funds$36,267,659
Home Games Remaining0
Avg. Attendance13,164
Avg. Revenue/Game$604,979
Projected Revenue$0,000

Expenses

Pro Payroll$41,977,500
Farm Payroll$807,500
Prospect Fees$67,500
Coach$500,000
Games Remaining0
Total Game Expenses$528,689
Projected Expenses$0,000
Projected Balance$36,267,659

Salary Commitment

Year: 2008$42,785,000
Year: 2009$28,715,000
Year: 2010$23,070,000
Year: 2011$9,500,000

 Pro Payroll

Ryan Whitney 4,000,000(4)
Cam Ward 3,500,000(4)
Steve Reinprecht 3,000,000(3)
Karlis Skrastins 2,750,000(3)
Darcy Tucker 2,587,500(1)
Chris Gratton 2,400,000(3)
Michal Handzus 2,300,000(3)
Dennis Wideman 2,000,000(1)
Jussi Jokinen 2,000,000(4)
Shawn Bates 2,000,000(1)
Jay Pandolfo 2,000,000(2)
Christian Backman 2,000,000(2)
Jan Hejda 2,000,000(3)
Ossi Vaananen 1,700,000(1)
Craig Adams 1,200,000(1)
Manny Malhotra 1,115,000(1)
Curtis Sanford 1,045,000(1)
Patrick Kane 850,000(3)
Sergei Kostitsyn 817,000(2)
Kyle Cumiskey 750,000(1)
Erik Christensen 750,000(1)
Jeff Finger 650,000(1)
Steve Kelly 563,000(2)


 Farm Payroll

Marc Denis 130,000(2)
Bill Thomas 100,000(3)
Gilbert Brule 85,000(3)
Jack Skille 85,000(3)
Troy Brouwer 67,500(2)
Karri Ramo 67,500(2)
Karl Stewart 60,000(1)
Peter Harrold 60,000(1)
Jeremy Williams 55,000(1)
Ryan Shannon 52,500(1)
Patrick Kaleta 45,000(1)




Blackhawks

ArenaUnited Center
Capacity20,500
Ticket Price$30.00


Income

Current Funds$5,622,778
Home Games Remaining0
Avg. Attendance13,798
Avg. Revenue/Game$551,477
Projected Revenue$0,000

Expenses

Pro Payroll$24,082,000
Farm Payroll$475,000
Prospect Fees$49,500
Coach$500,000
Games Remaining0
Total Game Expenses$306,177
Projected Expenses$0,000
Projected Balance$5,622,778

Salary Commitment

Year: 2008$24,557,000
Year: 2009$16,292,000
Year: 2010$7,502,000
Year: 2011$5,000,000

 Pro Payroll

Kristian Huselius 4,000,000(4)
Brent Sopel 2,000,000(1)
Duncan Keith 1,750,000(2)
Brett Mclean 1,700,000(2)
Martin Skoula 1,650,000(1)
Trent Hunter 1,600,000(2)
Maxime Talbot 1,000,000(4)
Ian White 900,000(2)
Sam Gagner 850,000(3)
Joe Pavelski 850,000(1)
Matt Niskanen 850,000(3)
Mike Green 825,000(2)
Matt Bradley 750,000(1)
Stephane Veilleux 750,000(2)
Ty Conklin 750,000(1)
Dustin Boyd 742,000(3)
Nate Oystrick 660,000(1)
Garnet Exelby 650,000(1)
Yan Stastny 650,000(2)
Brian Finley 605,000(1)
Alexandre Giroux 550,000(2)


 Farm Payroll

Olaf Kolzig 350,000(1)
Mark Cullen 65,000(2)
Jonathan Ericsson 60,000(3)




Red Wings

ArenaJoe Louis Arena
Capacity20,066
Ticket Price$37.00


Income

Current Funds$37,634,162
Home Games Remaining0
Avg. Attendance16,523
Avg. Revenue/Game$855,673
Projected Revenue$0,000

Expenses

Pro Payroll$48,825,000
Farm Payroll$977,500
Prospect Fees$58,500
Coach$500,000
Games Remaining0
Total Game Expenses$614,159
Projected Expenses$0,000
Projected Balance$37,634,162

Salary Commitment

Year: 2008$49,802,500
Year: 2009$36,650,000
Year: 2010$26,815,000
Year: 2011$16,000,000

 Pro Payroll

Daniel Briere 6,750,000(4)
Kimmo Timonen 6,250,000(4)
Nicklas Lidstrom 5,325,000(1)
Todd Bertuzzi 4,900,000(3)
Brian Rolston 4,800,000(2)
Marek Malik 2,750,000(3)
Martin Gelinas 2,250,000(1)
Gary Roberts 2,000,000(1)
Shane O'Brien 2,000,000(4)
Henrik Lundqvist 2,000,000(2)
Brad Boyes 1,700,000(2)
J.P. Dumont 1,575,000(1)
Scott Nichol 1,100,000(2)
Ville Koistinen 1,000,000(4)
Jason Labarbera 875,000(1)
Martin Hanzal 850,000(3)
Brad Larsen 850,000(3)
Eric Nystrom 750,000(3)
Mike Weber 600,000(3)
Jim Dowd 500,000(1)


 Farm Payroll

Steve Eminger 95,000(2)
Andrew Ebbett 85,000(1)
Adam Dennis 85,000(1)
Adam Cracknell 85,000(1)
Yannick Lehoux 80,000(2)
Ryan Wilson 67,500(3)
Matt Fornataro 60,000(2)
Darryl Boyce 50,000(1)
Jared Ross 50,000(1)
Andre Deveaux 47,500(1)
Rob Kwiet 47,500(3)
Kris Versteeg 45,000(1)
Josh Tordjman 45,000(1)
Jonathan D'Aversa 45,000(1)
Thomas Beauregard 45,000(1)
Brent Aubin 45,000(1)




Predators

ArenaSommet Center
Capacity17,113
Ticket Price$40.00


Income

Current Funds$40,264,385
Home Games Remaining0
Avg. Attendance14,278
Avg. Revenue/Game$749,804
Projected Revenue$0,000

Expenses

Pro Payroll$52,337,500
Farm Payroll$928,500
Prospect Fees$60,000
Coach$500,000
Games Remaining0
Total Game Expenses$656,415
Projected Expenses$0,000
Projected Balance$40,264,385

Salary Commitment

Year: 2008$53,266,000
Year: 2009$39,340,000
Year: 2010$22,795,000
Year: 2011$11,545,000

 Pro Payroll

Scott Niedermayer 7,100,000(3)
Mike Modano 6,375,000(1)
Henrik Sedin 5,400,000(4)
Jonathan Cheechoo 5,000,000(2)
Rick Nash 4,000,000(2)
Kari Lehtonen 3,600,000(4)
Scott Walker 2,812,500(1)
Sean Avery 2,800,000(2)
Brendan Witt 2,500,000(3)
Christopher Higgins 2,500,000(4)
Hal Gill 2,450,000(2)
Ryane Clowe 1,200,000(2)
Matthew Stajan 1,100,000(1)
Brett Clark 850,000(1)
Braydon Coburn 850,000(2)
Erik Johnson 850,000(3)
Rod Pelley 800,000(3)
Eric Perrin 750,000(1)
Corey Perry 750,000(1)
Craig Anderson 650,000(1)


 Farm Payroll

Carlo Colaiacovo 110,000(1)
Alex Foster 93,500(1)
Mike Angelidis 85,000(1)
David Brine 80,000(1)
Thomas Greiss 65,000(2)
Byron Bitz 45,000(1)
Bryan Young 45,000(2)
Mike Brown 45,000(2)
Tanner Glass 45,000(1)
Riley Armstrong 45,000(2)
Brad Staubitz 45,000(1)
D.J. King 45,000(1)
Joel Ward 45,000(4)
Tyson Strachan 45,000(1)
Steven Goertzen 45,000(2)
Rane Carnegie 45,000(1)




Blues

ArenaScottrade Center
Capacity19,022
Ticket Price$45.00


Income

Current Funds$70,535,480
Home Games Remaining0
Avg. Attendance16,922
Avg. Revenue/Game$1,010,131
Projected Revenue$0,000

Expenses

Pro Payroll$55,120,625
Farm Payroll$503,500
Prospect Fees$72,000
Coach$500,000
Games Remaining0
Total Game Expenses$685,319
Projected Expenses$0,000
Projected Balance$70,535,480

Salary Commitment

Year: 2008$55,624,125
Year: 2009$34,733,500
Year: 2010$13,925,000
Year: 2011$7,725,000

 Pro Payroll

Dany Heatley 6,750,000(4)
Peter Forsberg 6,500,000(1)
Joe Thornton 5,800,000(2)
Philippe Boucher 5,000,000(2)
Zdeno Chara 4,900,000(2)
Daniel Alfredsson 4,762,500(1)
Chris Pronger 4,687,500(1)
Brad Stuart 2,200,000(3)
Kris Draper 2,000,000(2)
Pascal Leclaire 1,900,000(3)
P.J. Axelsson 1,850,000(1)
Rostislav Klesla 1,300,000(2)
Mathieu Garon 1,250,000(3)
Daniel Paille 975,000(4)
Chuck Kobasew 900,000(1)
Jeff Carter 850,000(1)
Andrew Cogliano 850,000(3)
Guillaume Latendresse 850,000(2)
Nolan Baumgartner 750,000(2)
Jarkko Ruutu 545,625(1)
Dustin Byfuglien 500,000(1)


 Farm Payroll

Dan Cloutier 90,000(2)
Teddy Purcell 85,000(1)
Ryan Dingle 85,000(1)
Jared Boll 73,500(2)
Krystopher Kolanos 65,000(1)
Garth Murray 60,000(1)
Andrew MacDonald 45,000(2)




Ducks

ArenaHonda Center
Capacity17,174
Ticket Price$35.00


Income

Current Funds$6,162,034
Home Games Remaining0
Avg. Attendance13,892
Avg. Revenue/Game$629,304
Projected Revenue$0,000

Expenses

Pro Payroll$36,425,000
Farm Payroll$1,318,620
Prospect Fees$49,500
Coach$500,000
Games Remaining0
Total Game Expenses$466,989
Projected Expenses$0,000
Projected Balance$6,162,034

Salary Commitment

Year: 2008$37,743,620
Year: 2009$32,465,000
Year: 2010$17,205,000
Year: 2011$5,000,000

 Pro Payroll

Nikolai Khabibulin 4,750,000(3)
Paul Martin 4,250,000(2)
Michael Cammalleri 3,000,000(3)
Niklas Kronwall 3,000,000(4)
John Madden 2,600,000(3)
Tomas Holmstrom 2,500,000(2)
Todd White 2,300,000(2)
Antti Miettinen 2,000,000(4)
Tomas Plekanec 1,800,000(1)
Barret Jackman 1,400,000(2)
Marty Reasoner 1,400,000(2)
Jason Pominville 1,375,000(1)
Tom Kostopoulos 900,000(1)
Jack Johnson 850,000(3)
Pascal Dupuis 825,000(2)
Kurt Sauer 800,000(2)
Petteri Nokelainen 750,000(2)
Dennis Seidenberg 700,000(1)
Pekka Rinne 625,000(2)
Martin Lapointe 600,000(3)


 Farm Payroll

Nick Boynton 250,000(3)
Todd Marchant 240,000(2)
Brett Lebda 105,000(3)
Matt Hunwick 87,500(1)
Yann Danis 81,670(1)
Sean Sullivan 75,000(1)
Mike Brennan 65,000(2)
Staffan Kronwall 60,000(2)
Darcy Hordichuk 60,000(1)
Todd Fedoruk 55,000(1)
Scott Munroe 54,450(1)
Doug Janik 50,000(3)
Davis Drewiske 45,000(2)
Ben Lovejoy 45,000(1)
Ryan Pottruff 45,000(1)




Sharks

ArenaHP Pavilion
Capacity17,496
Ticket Price$36.00


Income

Current Funds$2,768,219
Home Games Remaining0
Avg. Attendance13,247
Avg. Revenue/Game$628,081
Projected Revenue$0,000

Expenses

Pro Payroll$48,135,000
Farm Payroll$394,500
Prospect Fees$55,500
Coach$500,000
Games Remaining0
Total Game Expenses$598,598
Projected Expenses$0,000
Projected Balance$2,768,219

Salary Commitment

Year: 2008$48,529,500
Year: 2009$44,254,500
Year: 2010$16,094,500
Year: 2011$5,941,000

 Pro Payroll

Saku Koivu 5,250,000(2)
Sheldon Souray 5,200,000(4)
Patrik Elias 5,000,000(3)
Wade Redden 4,900,000(2)
Craig Conroy 3,760,000(2)
Jamie Langenbrunner 2,800,000(3)
Radek Bonk 2,500,000(2)
Mark Recchi 2,400,000(2)
Dwayne Roloson 2,300,000(3)
Willie Mitchell 2,200,000(2)
Dan Ellis 1,750,000(2)
Bryan Berard 1,500,000(1)
Sean O'Donnell 1,500,000(2)
Filip Kuba 1,300,000(2)
Adam Burish 1,000,000(2)
Niklas Hagman 900,000(2)
David Backes 850,000(1)
Rich Peverley 700,000(1)
Craig Weller 650,000(2)
Darren Haydar 600,000(4)
Dominic Moore 550,000(1)
Josef Melichar 525,000(1)


 Farm Payroll

Denis Gauthier 150,000(1)
Dwight Helminen 91,000(4)
Mike Broduer 53,500(3)
Tomas Zaborsky 50,000(2)
Tim Hambly 50,000(4)




Stars

ArenaAmerica Airlines Center
Capacity18,532
Ticket Price$36.00


Income

Current Funds$16,193,938
Home Games Remaining0
Avg. Attendance14,390
Avg. Revenue/Game$721,355
Projected Revenue$0,000

Expenses

Pro Payroll$44,050,000
Farm Payroll$365,000
Prospect Fees$40,500
Coach$500,000
Games Remaining0
Total Game Expenses$548,238
Projected Expenses$0,000
Projected Balance$16,193,938

Salary Commitment

Year: 2008$44,415,000
Year: 2009$33,665,000
Year: 2010$16,350,000
Year: 2011$15,500,000

 Pro Payroll

Roman Hamrlik 5,500,000(4)
Miikka Kiprusoff 5,500,000(2)
Bill Guerin 4,000,000(2)
Derek Roy 3,750,000(4)
Zach Parise 3,750,000(4)
Teppo Numminen 3,000,000(1)
Eric Brewer 2,500,000(1)
Brian Pothier 2,500,000(4)
Chris Neil 1,500,000(2)
Mark Parrish 1,500,000(1)
Scottie Upshall 1,500,000(2)
Jocelyn Thibault 1,250,000(2)
Duvie Westcott 1,200,000(2)
Christian Ehrhoff 1,100,000(2)
Michel Ouellet 1,000,000(2)
Jim Vandermeer 950,000(1)
Jonathan Toews 850,000(3)
Steve Ott 750,000(1)
Andy Hilbert 750,000(1)
Ben Eager 650,000(1)
Chris Kelly 550,000(1)


 Farm Payroll

Evgeny Artyukhin 95,000(2)
Jeff Glass 65,000(2)
Brian McGrattan 55,000(2)
Patrick Traverse 50,000(1)
Jesse Schultz 50,000(2)
Tyler Bouck 50,000(1)




Flames

ArenaPengrowth Saddledome
Capacity19,289
Ticket Price$49.00


Income

Current Funds$2,076,877
Home Games Remaining0
Avg. Attendance15,017
Avg. Revenue/Game$792,382
Projected Revenue$0,000

Expenses

Pro Payroll$46,655,000
Farm Payroll$764,000
Prospect Fees$60,000
Coach$500,000
Games Remaining0
Total Game Expenses$585,110
Projected Expenses$0,000
Projected Balance$2,076,877

Salary Commitment

Year: 2008$47,419,000
Year: 2009$43,242,500
Year: 2010$13,097,500
Year: 2011$5,755,000

 Pro Payroll

Jarome Iginla 8,000,000(2)
Pavel Datsyuk 5,630,000(4)
Daymond Langkow 4,500,000(3)
Brian Rafalski 4,200,000(2)
Jason Arnott 3,750,000(2)
Chris Phillips 3,500,000(2)
Niklas Backstrom 2,800,000(3)
Dan Hamhuis 2,375,000(2)
Zbynek Michalek 1,400,000(2)
R.J. Umberger 1,300,000(2)
Andrew Raycroft 1,125,000(1)
Boyd Devereaux 1,100,000(2)
Donald Brashear 1,050,000(1)
Francois Beauchemin 900,000(2)
Branislav Mezei 900,000(1)
Aaron Johnson 850,000(2)
Wojtek Wolski 850,000(2)
David Moss 850,000(2)
Marcel Goc 825,000(1)
Alexandre D Picard 750,000(2)


 Farm Payroll

Tim Stapleton 125,000(4)
Mike Moore 87,500(1)
Paul Szczechura 87,500(2)
Grant Clitsome 87,500(2)
Ryan Lannon 55,000(2)
Mike Iggulden 49,500(1)
Pascal Pelletier 49,500(1)
Anton Khudobin 45,000(2)
Brett Sutter 45,000(2)
Aaron Gagnon 45,000(1)
Brett Festerling 45,000(1)
David Schlemko 42,500(3)




Avalanche

ArenaPepsi Center
Capacity18,007
Ticket Price$70.00


Income

Current Funds$29,962,164
Home Games Remaining0
Avg. Attendance15,446
Avg. Revenue/Game$1,084,291
Projected Revenue$0,000

Expenses

Pro Payroll$51,790,000
Farm Payroll$685,000
Prospect Fees$66,000
Coach$500,000
Games Remaining0
Total Game Expenses$646,841
Projected Expenses$0,000
Projected Balance$29,962,164

Salary Commitment

Year: 2008$52,475,000
Year: 2009$34,050,000
Year: 2010$15,615,000
Year: 2011$1,855,000

 Pro Payroll

Marian Hossa 7,000,000(2)
Teemu Selanne 5,250,000(2)
Jean-Sebastien Giguere5,000,000(3)
Mathieu Schneider 4,125,000(1)
Brenden Morrow 4,100,000(3)
Lubomir Visnovsky 3,750,000(3)
Jochen Hecht 3,075,000(1)
Michael Nylander 3,000,000(1)
Derian Hatcher 3,000,000(1)
Stephane Robidas 1,750,000(4)
Kirk Maltby 1,500,000(2)
Samuel Pahlsson 1,400,000(2)
Mike Komisarek 1,200,000(1)
Paul Ranger 1,025,000(2)
Kevin Weekes 1,000,000(2)
Chris Kunitz 990,000(2)
Sidney Crosby 850,000(1)
Nicklas Backstrom 850,000(3)
Rostislav Olesz 800,000(1)
Valtteri Filppula 750,000(1)
Steve Begin 725,000(1)
Kent Huskins 650,000(1)


 Farm Payroll

Fedor Fedorov 105,000(4)
Michael-Lee Teslak 87,500(2)
Brett Morrison 87,500(2)
Brad May 62,500(1)
Keith Aucoin 60,000(3)
Sean Bergenheim 50,000(1)
Mike Lundin 50,000(2)
Ryan Vesce 47,500(1)
Tyler Shelast 45,000(2)
Danny Battochio 45,000(1)
Tyler Sloan 45,000(1)




Jackets

ArenaNationwide Arena
Capacity18,136
Ticket Price$36.00


Income

Current Funds$5,731,667
Home Games Remaining0
Avg. Attendance14,757
Avg. Revenue/Game$697,430
Projected Revenue$0,000

Expenses

Pro Payroll$40,275,000
Farm Payroll$678,850
Prospect Fees$75,000
Coach$500,000
Games Remaining0
Total Game Expenses$506,449
Projected Expenses$0,000
Projected Balance$5,731,667

Salary Commitment

Year: 2008$40,953,850
Year: 2009$28,205,000
Year: 2010$9,820,000
Year: 2011$0,000

 Pro Payroll

Olli Jokinen 6,250,000(3)
Martin Gerber 4,800,000(2)
Marek Zidlicky 3,450,000(3)
Nikolai Zherdev 3,250,000(1)
Jere Lehtinen 3,000,000(2)
Colin White 2,900,000(2)
Viktor Kozlov 2,500,000(1)
Dustin Penner 2,500,000(2)
Keith Carney 2,250,000(2)
Arron Asham 1,150,000(1)
Kurtis Foster 1,000,000(1)
Steve Bernier 850,000(1)
Lukas Krajicek 850,000(1)
Ladislav Smid 850,000(2)
Peter Budaj 800,000(1)
Mark Smith 750,000(2)
Brian Boyle 750,000(1)
Dan Fritsche 650,000(1)
Chris Thorburn 650,000(2)
Clarke MacArthur 625,000(2)
Mark Giordano 450,000(1)


 Farm Payroll

John Curry 87,500(1)
Nick Holden 70,000(3)
Ryan Potulny 64,350(1)
Nate Guenin 60,000(2)
Jon Landry 55,000(1)
Richard Petiot 52,500(1)
Brandon Rogers 52,500(1)
Michael Swift 50,000(3)
Alex Leavitt 49,500(1)
Konstantin Pushkarev 47,500(1)
Steve Pinizzotto 45,000(1)
Trevor Smith 45,000(1)