wafhl Team Finances

Financial Report

(As of jeudi, mai 15 2008)

Anaheim

ArenaHonda Center
Capacity17 174
Ticket Price$40,00


Income

Current Funds$194 822 855
Home Games Remaining35
Avg. Attendance17 174
Avg. Revenue/Game$343 480
Projected Revenue$12 021 800

Expenses

Pro Payroll$54 842 500
Farm Payroll$1 250 440
Prospect Fees$1 500
Coach$500 000
Games Remaining71
Total Game Expenses$690 176
Projected Expenses$49 002 503
Projected Balance$157 842 152

Salary Commitment

Year: 7$56 045 440
Year: 8$43 778 000
Year: 9$32 524 000
Year: 10$20 500 000

Pro Payroll

Marian Hossa 8 000 000(5)
Scott Niedermayer 7 000 000(1)
Wojtek Wolski 5 900 000(5)
Michael Nylander 5 500 000(3)
Robyn Regehr 3 600 000(5)
Alexander Frolov 3 500 000(2)
Mike Ribeiro 3 000 000(3)
Niklas Kronwall 3 000 000(4)
Christian Backman 2 300 000(2)
Pascal Dupuis 2 250 000(2)
Mathieu Garon 1 200 000(1)
Steve Bernier 1 200 000(2)
Lukas Krajicek 1 100 000(1)
Matthew Stajan 1 000 000(2)
Anze Kopitar 956 000(1)
Kyle Turris 850 000(3)
Jordan Staal 850 000(1)
Cam Barker 836 500(1)
Ty Wishart 750 000(2)
Billy Sweat 750 000(3)
James O'Brien 675 000(3)
Tyler Plante 625 000(3)


Farm Payroll

Jaroslav Halak 210 000(3)
Sergei Berezin 80 000(1)
Joe Dipenta 76 500(1)
Jeff Giuliano 70 000(1)
Matt Keith 69 000(2)
Ryan Dingle 67 500(3)
Bjorn Melin 65 000(2)
Paul Postma 65 000(3)
Justin McCrae 62 500(3)
Jiri Slegr 60 000(2)
Johan Hedberg 60 000(2)
Andrew Peters 58 500(3)
Eric Doyle 57 500(3)
Curtis Joseph 56 500(1)
Mikey Renaud 55 000(3)
Richard Park 48 000(3)
Trevor Gillies 47 500(0)
Richard Scott 41 940(1)




Atlanta

ArenaPhilips Arena
Capacity18 750
Ticket Price$40,00


Income

Current Funds$196 099 578
Home Games Remaining36
Avg. Attendance18 750
Avg. Revenue/Game$375 000
Projected Revenue$13 500 000

Expenses

Pro Payroll$51 492 400
Farm Payroll$1 457 500
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$651 846
Projected Expenses$46 932 937
Projected Balance$162 666 641

Salary Commitment

Year: 7$52 677 400
Year: 8$38 180 400
Year: 9$34 705 400
Year: 10$30 995 400

Pro Payroll

Sidney Crosby 8 700 000(5)
Scott Gomez 7 300 000(6)
Martin Brodeur 5 200 000(4)
Marek Svatos 3 600 000(4)
Steve Sullivan 3 200 000(1)
Alexei Zhitnik 3 000 000(1)
Niclas Havelid 2 800 000(1)
Joe Pavelski 2 250 000(4)
Martin Erat 2 250 000(4)
Alex Auld 2 250 000(3)
Ken Klee 1 907 000(1)
Jiri Fischer 1 615 400(4)
Raffi Torres 1 600 000(2)
Steve Begin 1 200 000(1)
Juraj Kolnik 1 000 000(3)
Marcel Goc 850 000(2)
Frederick Meyer 750 000(1)
Kenndal McArdle 745 000(2)
Maxime Talbot 675 000(1)
John Oduya 600 000(1)


Farm Payroll

Fred Brathwaite 150 000(0)
Daniel Tjarnqvist 100 000(2)
Andy Delmore 89 500(1)
Steve McCarthy 80 000(4)
Oleg Kvasha 80 000(2)
Brad Larsen 78 000(1)
Jim Slater 77 500(1)
Chris Thorburn 75 000(0)
Karl Stewart 75 000(1)
Ondrej Pavelec 70 000(3)
Riley Holzapfel 70 000(3)
Andrei Zubarev 65 000(3)
Serge Payer 62 500(2)
Brett Sterling 60 000(3)
Drew Mackenzie 56 000(3)
Ivan Huml 49 000(3)
Darren Haydar 47 500(0)
Michael Garnett 45 000(3)
Greg Jacina 45 000(1)
Jozef Balej 45 000(3)
Mark Popovic 37 500(2)




Boston

ArenaFleet Center
Capacity18 565
Ticket Price$40,00


Income

Current Funds$195 441 437
Home Games Remaining35
Avg. Attendance18 430
Avg. Revenue/Game$368 607
Projected Revenue$12 901 245

Expenses

Pro Payroll$50 350 000
Farm Payroll$1 951 700
Prospect Fees$1 500
Coach$500 000
Games Remaining71
Total Game Expenses$643 941
Projected Expenses$45 719 844
Projected Balance$162 622 838

Salary Commitment

Year: 7$51 742 100
Year: 8$38 709 100
Year: 9$9 370 000
Year: 10$5 600 000

Pro Payroll

Marty Turco 5 500 000(2)
Robert Lang 4 000 000(1)
Vaclav Prospal 3 700 000(2)
Shawn Horcoff 3 600 000(1)
Teppo Numminen 3 300 000(2)
Mike VanRyn 3 300 000(2)
Mikko Koivu 3 250 000(3)
Filip Kuba 3 000 000(1)
Mark Recchi 2 800 000(2)
Frantisek Kaberle 2 800 000(2)
Fernando Pisani 2 500 000(2)
Ruslan Fedotenko 2 000 000(6)
Radim Vrbata 2 000 000(5)
P.J. Axelsson 1 850 000(1)
Curtis Brown 1 600 000(4)
Kirill Koltsov 1 100 000(2)
Josef Vasicek 950 000(2)
Matt Lashoff 850 000(2)
Tuukka Rask 850 000(2)
Carl Soderberg 750 000(2)
Roman Polak 650 000(2)


Farm Payroll

Nathan Dempsey 215 000(0)
Ethan Moreau 210 000(3)
Andrew Alberts 125 000(1)
Hannu Toivonen 110 000(3)
Yan Stastny 95 000(2)
Bobby Allen 94 200(0)
Nolan Pratt 85 000(1)
Jordan Sigalet 85 000(3)
Brian Finley 82 500(0)
Shawn Thornton 76 600(2)
Jonathan Sigalet 72 500(2)
Alexander Killorn 67 500(3)
Jeff Hoggan 67 500(1)
Ben Walter 65 000(1)
Mark Mowers 59 000(0)
Staffan Kronwall 58 000(1)
Nate Thompson 57 500(0)
Dwayne Zinger 56 600(1)
Gordie Dwyer 54 540(1)
Aaron Downey 51 400(0)
Jonathan Carrier 47 500(3)
Igor Radulov 45 000(2)
Jeremy Reich 36 360(1)
Jay Leach 35 000(1)




Buffalo

ArenaHSBC Arena
Capacity19 690
Ticket Price$40,00


Income

Current Funds$195 861 286
Home Games Remaining35
Avg. Attendance19 502
Avg. Revenue/Game$390 027
Projected Revenue$13 650 945

Expenses

Pro Payroll$54 037 500
Farm Payroll$1 289 400
Prospect Fees$1 500
Coach$500 000
Games Remaining71
Total Game Expenses$680 834
Projected Expenses$48 339 224
Projected Balance$161 173 007

Salary Commitment

Year: 7$55 326 900
Year: 8$39 264 400
Year: 9$13 418 000
Year: 10$3 800 000

Pro Payroll

Milan Michalek 6 000 000(2)
Nicklas Lidstrom 6 000 000(2)
Corey Perry 5 500 000(2)
Brian Campbell 3 800 000(3)
Derek Roy 3 800 000(5)
Daniel Sedin 3 500 000(1)
Henrik Sedin 3 500 000(1)
Martin Straka 3 400 000(3)
Jaroslav Spacek 3 387 500(1)
Ryan Miller 3 000 000(1)
Stephen Weiss 2 000 000(2)
Christopher Higgins 1 700 000(1)
Antoine Vermette 1 450 000(2)
Daniel Carcillo 1 200 000(3)
Henrik Tallinder 1 075 000(2)
Nathan Paetsch 900 000(2)
Brett MacLean 750 000(3)
A.J Thelen 750 000(2)
David Booth 650 000(1)
Jocelyn Thibault 625 000(2)
Daniel Paille 600 000(2)
Richie Regehr 450 000(2)


Farm Payroll

Shane Hnidy 130 000(1)
Adam Mair 75 500(2)
Ronald Petrovicky 75 000(2)
Michal Repik 70 000(3)
Bradley Eidsness 70 000(3)
Ville Nieminen 70 000(2)
David Stich 62 500(3)
Mark Mancari 62 000(2)
Patrick Kaleta 61 400(2)
Vladimir Orszagh 60 000(1)
Mike Card 57 500(2)
Paul Thompson 57 500(3)
Lassi Kokkala 56 000(3)
John Negrin 54 500(3)
Bryce Lampman 52 500(3)
Brandon Dubinsky 50 000(2)
Wade Dubielewicz 45 000(2)
Mika Noronen 45 000(1)
Pierre Dagenais 45 000(1)
Grant McNeill 45 000(1)
Brandon Reid 45 000(3)




Calgary

ArenaPengrowth Saddledome
Capacity17 135
Ticket Price$40,00


Income

Current Funds$194 814 607
Home Games Remaining36
Avg. Attendance17 135
Avg. Revenue/Game$342 700
Projected Revenue$12 337 200

Expenses

Pro Payroll$54 964 333
Farm Payroll$1 160 420
Prospect Fees$1 500
Coach$500 000
Games Remaining71
Total Game Expenses$690 564
Projected Expenses$49 030 048
Projected Balance$158 121 759

Salary Commitment

Year: 7$55 971 053
Year: 8$42 008 733
Year: 9$26 568 900
Year: 10$19 550 000

Pro Payroll

Bryan McCabe 6 600 000(3)
Sheldon Souray 6 250 000(4)
Mathieu Schneider 5 625 000(1)
Lubomir Visnovsky 5 000 000(5)
Marc Savard 5 000 000(2)
Marc-Andre Fleury 4 600 000(6)
Michael Cammalleri 4 200 000(2)
Daymond Langkow 3 700 000(4)
Mike Sillinger 2 250 000(1)
Matthew Lombardi 1 800 000(2)
Anders Eriksson 1 500 000(1)
Stephane Yelle 1 000 000(2)
Blake Comeau 1 000 000(1)
Marcus Nilson 1 000 000(1)
Evgeni Malkin 984 000(1)
Eric Nystrom 725 000(2)
Juuso Puustinen 700 000(2)
Derek Couture 650 000(2)
Chris Campoli 633 333(2)
Igor Mirnov 600 000(2)
Mark Giordano 600 000(1)
Pekka Rinne 547 000(1)


Farm Payroll

Jamie McLennan 140 000(1)
Brad Ference 102 500(0)
David Moss 100 000(1)
Petr Kanko 90 000(2)
Mike Danton 72 320(1)
Ben Ryan 65 000(3)
Andrei Taratukhin 60 000(3)
Blake Kessel 57 500(3)
Brandon Prust 51 200(0)
Dan Kelly 50 000(3)
Joey Tenute 50 000(1)
Tim Ramholt 50 000(3)
Carsen Germyn 49 000(1)
Owen Fussey 46 400(3)
Jason Jaspers 45 000(3)
Doug O'Brien 45 000(1)
Jared Aulin 45 000(3)
Brent Krahn 41 500(2)




Caroline

ArenaRBC Arena
Capacity18 730
Ticket Price$40,00


Income

Current Funds$194 756 752
Home Games Remaining36
Avg. Attendance17 964
Avg. Revenue/Game$359 272
Projected Revenue$12 933 792

Expenses

Pro Payroll$42 919 533
Farm Payroll$1 542 520
Prospect Fees$1 500
Coach$500 000
Games Remaining71
Total Game Expenses$548 336
Projected Expenses$38 931 857
Projected Balance$168 758 687

Salary Commitment

Year: 7$51 391 053
Year: 8$43 832 433
Year: 9$31 593 700
Year: 10$20 661 200

Pro Payroll

Daniel Briere 8 200 000(4)
Rick Nash 6 333 333(2)
Andrei Markov 5 750 000(3)
Daniel Alfredsson 4 311 200(4)
Andrej Meszaros 4 250 000(4)
Cory Sarich 3 900 000(4)
Marco Sturm 3 500 000(3)
Martin Biron 3 500 000(1)
Toni Lydman 3 000 000(2)
Ian Laperriere 1 200 000(2)
Brian Willsie 900 000(0)
Jack Johnson 850 000(1)
Keaton Ellerby 850 000(3)
Barry Brust 850 000(1)
Eric Perrin 750 000(1)
Alex Bouret 675 000(2)
Craig Adams 600 000(1)
Wes Walz 600 000(1)
Brian Boyle 575 000(2)
Riley Nash 525 000(3)


Farm Payroll

Glen Wesley 140 000(0)
David Hale 125 000(2)
Patrick Lalime 95 000(0)
Dennis Seidenberg 85 000(0)
Wade Belak 85 000(1)
Mikael Tellqvist 80 000(1)
Micki Dupont 75 500(2)
Pavel Trnka 75 000(2)
Christian Berglund 72 400(2)
Denis Shvidki 67 500(3)
Ryan Bayda 60 000(2)
Jan Hlavac 52 500(1)
Garret Stroshein 51 120(1)
David Gove 51 000(0)
Mattias Timander 50 000(1)
Nicolas Blanchard 50 000(3)
Stefan Chaput 50 000(3)
Harrison Reed 50 000(3)
Keith Aucoin 47 500(2)
Derek Mackenzie 45 000(3)
Fedor Fedorov 45 000(3)
Karel Mosovsky 45 000(1)
Evgeny Lazarev 45 000(1)




Chicago

ArenaUnited Center
Capacity20 500
Ticket Price$40,00


Income

Current Funds$196 293 764
Home Games Remaining36
Avg. Attendance12 437
Avg. Revenue/Game$248 740
Projected Revenue$8 954 640

Expenses

Pro Payroll$41 300 000
Farm Payroll$2 359 965
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$538 554
Projected Expenses$38 775 920
Projected Balance$166 472 484

Salary Commitment

Year: 7$43 431 465
Year: 8$29 791 465
Year: 9$8 081 565
Year: 10$6 500 000

Pro Payroll

Peter Forsberg 5 000 000(1)
Bill Guerin 4 500 000(1)
Rick DiPietro 4 500 000(13)
Fredrik Modin 3 250 000(2)
Cam Ward 2 600 000(2)
Paul Gaustad 2 500 000(2)
Scott Walker 2 500 000(2)
Owen Nolan 2 250 000(2)
R.J. Umberger 2 000 000(5)
Rene Bourque 1 750 000(2)
Yanic Perreault 1 500 000(1)
Jim Vandermeer 1 300 000(2)
Andrew Ladd 1 250 000(2)
Noah Welch 1 100 000(2)
Alexander Edler 1 000 000(3)
James Wisniewski 900 000(1)
Jonathan Toews 800 000(2)
Mark Mitera 750 000(2)
Bobby Ryan 700 000(2)
Kyle Cumiskey 700 000(2)
Petr Nedved 450 000(1)


Farm Payroll

Nikolai Khabibulin 675 000(1)
Jason Williams 180 000(1)
Andrei Zyuzin 160 000(1)
Antti Miettinen 120 000(1)
Bruno St-Jacques 99 900(2)
Kenny Jonsson 98 000(0)
Adam Hall 90 000(2)
Jason King 89 565(3)
Andy Chiodo 89 500(3)
Jonas Nordqvist 87 500(1)
Corey Crawford 80 000(3)
Oscar Moller 75 000(3)
Martin St-Pierre 70 000(2)
Colin Fraser 67 500(1)
Rory Fitzpatrick 65 500(0)
Jean-Pierre Vigier 65 000(0)
Matt Fillier 65 000(3)
Bryan Cameron 65 000(3)
Jordan Knacksted 62 500(3)
Ben Winnett 55 000(3)




Colorado

ArenaPepsi Center
Capacity18 007
Ticket Price$40,00


Income

Current Funds$196 153 940
Home Games Remaining36
Avg. Attendance18 007
Avg. Revenue/Game$360 140
Projected Revenue$12 965 040

Expenses

Pro Payroll$51 605 666
Farm Payroll$1 368 000
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$652 136
Projected Expenses$46 953 804
Projected Balance$162 165 176

Salary Commitment

Year: 7$52 756 666
Year: 8$38 794 066
Year: 9$19 879 900
Year: 10$11 730 000

Pro Payroll

Joe Sakic 7 500 000(2)
Vincent Lecavalier 7 167 000(1)
Dany Heatley 6 500 000(5)
Chris Pronger 6 250 000(2)
Ryan Getzlaf 4 000 000(6)
Justin Williams 3 500 000(3)
Sami Salo 3 500 000(3)
Gary Roberts 2 000 000(1)
Karlis Skrastins 1 900 000(2)
Zbynek Michalek 1 366 666(2)
Ben Guite 942 000(1)
Kurt Sauer 900 000(1)
Roman Cechmanek 850 000(1)
Jan Bulis 800 000(1)
Peter Budaj 750 000(1)
Alexei Semenov 750 000(2)
Chris Stewart 750 000(3)
Cody McCormick 660 000(6)
Scott Parker 570 000(4)
Jeremy Colliton 500 000(2)
Peter Worrell 450 000(2)


Farm Payroll

Rob Niedermayer 200 000(1)
Tim Gleason 150 000(2)
Jeff Jillson 110 000(3)
Jamie Hunt 87 500(1)
Jeff Finger 85 000(1)
Nigel Williams 75 000(3)
Michael Wall 72 500(0)
Martin Samuelsson 61 200(3)
Michal Sivek 55 000(3)
Justin Mapletoft 52 500(3)
Matt Hussey 52 000(0)
Vitaly Kolesnik 47 500(0)
Kris Vernarsky 47 500(2)
Kyle Wanvig 46 200(3)
Masi Marjamaki 46 100(1)
Eric Healey 45 000(0)
Lynn Loyns 45 000(1)
Sean McMorrow 45 000(1)
Wade Skolney 45 000(1)




Columbus

ArenaNationwide Arena
Capacity18 136
Ticket Price$40,00


Income

Current Funds$194 478 244
Home Games Remaining36
Avg. Attendance17 582
Avg. Revenue/Game$351 636
Projected Revenue$12 658 896

Expenses

Pro Payroll$52 489 333
Farm Payroll$2 299 500
Prospect Fees$1 500
Coach$500 000
Games Remaining71
Total Game Expenses$674 272
Projected Expenses$47 873 337
Projected Balance$159 263 803

Salary Commitment

Year: 7$54 188 833
Year: 8$47 641 333
Year: 9$32 539 000
Year: 10$4 220 000

Pro Payroll

Zdeno Chara 7 500 000(3)
Roberto Luongo 7 000 000(2)
Dion Phaneuf 6 500 000(3)
Patrice Bergeron 5 187 000(3)
Ales Hemsky 4 220 000(4)
Mattias Ohlund 3 500 000(1)
Dan Fritsche 2 000 000(3)
Ron Hainsey 2 000 000(3)
Rostislav Klesla 1 783 333(2)
Trevor Letowski 1 550 000(2)
Manny Malhotra 1 310 000(1)
Duvie Westcott 1 200 000(2)
Anthony Stewart 900 000(3)
Patrick Kane 850 000(3)
Gilbert Brule 800 000(1)
Darcy Campbell 800 000(2)
Derick Brassard 800 000(2)
Angelo Esposito 790 000(3)
Curtis Glencross 775 000(1)
David Fisher 770 000(2)
Jonathan Bernier 754 000(2)
Max Pacioretty 750 000(3)
Colby Cohen 750 000(3)


Farm Payroll

Jose Theodore 600 000(0)
Scott Hannan 450 000(3)
Janne Niinimaa 360 000(3)
Sheldon Brookbank 80 000(2)
Zenon Konopka 80 000(2)
Andrej Nedorost 80 000(2)
Geoff Platt 80 000(2)
Ryan Caldwell 80 000(2)
Logan Couture 75 000(3)
Kevin Weekes 70 000(1)
Andrew Clark 62 000(3)
Joakim Lindstrom 50 000(3)
Peter Pohl 50 000(3)
Yann Danis 47 500(1)
Charlie Stephens 45 000(3)
Edo Terglav 45 000(1)
Gregor Baumgartner 45 000(2)




Dallas

ArenaAmerican Airlines Center
Capacity18 532
Ticket Price$40,00


Income

Current Funds$195 879 519
Home Games Remaining36
Avg. Attendance15 387
Avg. Revenue/Game$307 748
Projected Revenue$11 078 928

Expenses

Pro Payroll$51 849 000
Farm Payroll$1 261 200
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$653 801
Projected Expenses$47 073 688
Projected Balance$159 884 759

Salary Commitment

Year: 7$52 257 700
Year: 8$34 547 500
Year: 9$25 487 500
Year: 10$7 750 000

Pro Payroll

Ed Jovanovski 6 375 000(3)
Ryan Smyth 6 250 000(4)
Tomas Kaberle 4 250 000(3)
Brian Gionta 4 000 000(1)
Ilya Bryzgalov 3 100 000(3)
Ruslan Salei 3 000 000(2)
John Madden 2 939 000(1)
Mark Parrish 2 750 000(3)
Viktor Kozlov 2 500 000(1)
Chris Mason 2 400 000(2)
Petr Cajanek 1 950 000(1)
Jeremy Roenick 1 900 000(1)
Randy Jones 1 500 000(4)
Sergei Brylin 1 500 000(1)
Marcel Hossa 1 250 000(1)
Stu Barnes 1 175 000(1)
Loui Eriksson 1 000 000(2)
Barry Tallackson 1 000 000(3)
Joel Lundqvist 950 000(2)
Aaron Johnson 835 000(2)
Alexei Emelin 775 000(2)
Aaron Rome 450 000(0)


Farm Payroll

Scott Thornton 150 000(0)
Nolan Baumgartner 100 000(2)
Dan Ellis 86 000(1)
Todd Fedoruk 85 000(0)
Joakim Andersson 80 000(3)
Jamie Lundmark 80 000(1)
Valeri Bure 75 000(1)
Mark Fistric 70 000(3)
Kip Brennan 66 500(1)
Mitch Fadden 65 000(3)
Colton Orr 53 700(1)
Shane Endicott 49 000(0)
Junior Lessard 47 500(0)
Tomas Kurka 47 500(3)
Brad Fast 45 000(1)
Timo Helbling 45 000(1)
Doug Doull 45 000(1)
Chris Therien 45 000(0)
Glen Metropolit 26 000(0)




Detroit

ArenaJoe Louis Arena
Capacity20 058
Ticket Price$40,00


Income

Current Funds$196 192 730
Home Games Remaining36
Avg. Attendance15 350
Avg. Revenue/Game$307 004
Projected Revenue$11 052 144

Expenses

Pro Payroll$46 573 000
Farm Payroll$1 557 933
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$593 078
Projected Expenses$42 701 648
Projected Balance$164 543 226

Salary Commitment

Year: 7$47 818 433
Year: 8$39 692 033
Year: 9$30 930 000
Year: 10$24 200 000

Pro Payroll

Pavel Datsyuk 6 700 000(6)
Brian Rafalski 6 000 000(4)
Michael Ryder 5 500 000(4)
Dmitri Kalinin 3 500 000(2)
Kyle Wellwood 3 000 000(4)
Bryan Allen 3 000 000(4)
Daniel Cleary 2 800 000(3)
Johan Holmqvist 2 500 000(1)
Tomas Holmstrom 2 250 000(2)
Brandon Bochenski 1 500 000(3)
Scottie Upshall 1 225 000(1)
Mikael Samuelsson 1 200 000(1)
Jiri Hudler 1 000 000(1)
Jimmy Howard 956 000(1)
Kyle Quincey 942 000(1)
Jeff Friesen 900 000(2)
Jakub Kindl 850 000(2)
Stefan Legein 750 000(3)
Kevin Marshall 700 000(3)
Igor Grigorenko 675 000(2)
Vladimir Ruzicka 625 000(3)


Farm Payroll

Mathieu Biron 121 200(2)
Kris Draper 120 000(2)
Johan Franzen 100 000(1)
Nikita Alexeev 100 000(2)
Greg Johnson 85 000(0)
Chris Osgood 80 000(3)
Milan Jurcina 80 000(1)
Derek Meech 77 500(0)
Adam Berkhoel 75 000(3)
Jan Mursak 75 000(2)
Brett Lebda 68 333(2)
Mark Hartigan 66 000(1)
Matt Ellis 60 000(0)
Tomas Kopecky 57 500(2)
Brad Norton 57 400(1)
Dallas Drake 55 000(0)
Radim Ostrcil 50 000(3)
Justin Abdelkader 50 000(3)
Dick Axelsson 50 000(3)
Anton Axelsson 50 000(3)
Stefan Liv 45 000(2)
Dan Smith 35 000(0)




Edmonton

ArenaSkyreach Centre
Capacity16 839
Ticket Price$40,00


Income

Current Funds$195 228 641
Home Games Remaining36
Avg. Attendance14 611
Avg. Revenue/Game$292 216
Projected Revenue$10 519 776

Expenses

Pro Payroll$55 583 500
Farm Payroll$1 692 800
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$704 607
Projected Expenses$50 731 727
Projected Balance$155 016 690

Salary Commitment

Year: 7$56 991 300
Year: 8$38 432 200
Year: 9$11 211 200
Year: 10$3 095 000

Pro Payroll

Kim Johnsson 5 116 000(2)
Patrick Marleau 5 000 000(3)
Eric Staal 4 750 000(1)
Mike Comrie 4 000 000(2)
Vyacheslav Kozlov 3 300 000(2)
Dwayne Roloson 3 200 000(1)
Bobby Holik 3 000 000(2)
Rob Blake 3 000 000(2)
Colin White 3 000 000(4)
Brendan Witt 2 900 000(1)
Geoff Sanderson 2 750 000(2)
Joffrey Lupul 2 717 500(1)
Matt Pettinger 2 100 000(2)
Hal Gill 2 000 000(1)
Mike Komisarek 1 700 000(1)
Nick Schultz 1 600 000(2)
Mark Streit 1 200 000(2)
Brian Sutherby 1 000 000(3)
Gabe Gauthier 850 000(3)
Carey Price 850 000(2)
Lauri Tukonen 800 000(1)
Maxim Lapierre 750 000(3)


Farm Payroll

Dick Tarnstrom 200 000(0)
Ossi Vaananen 120 000(2)
Steve Montador 100 000(1)
Marc-Antoine Pouliot 95 000(2)
Sebastien Bisaillon 95 000(4)
Sebastien Caron 90 000(2)
Lasse Kukkonen 87 500(1)
Patrick Thoresen 85 000(3)
Mathieu Roy 85 000(0)
Tom Gilbert 81 200(3)
Allan Rourke 73 500(1)
Bryan Young 70 000(1)
Slava Trukhno 65 000(3)
Riley Cote 62 500(3)
Zach Torquato 60 000(3)
Matt Lahey 60 000(3)
Stephane Goulet 52 500(3)
Colin McDonald 50 000(3)
Chris Holt 45 000(1)
Petr Taticek 45 000(1)
Nathan Robinson 45 000(1)
Mikhail Kuleshov 25 600(1)




Floride

ArenaOffice Depot Arena
Capacity19 250
Ticket Price$40,00


Income

Current Funds$196 375 844
Home Games Remaining36
Avg. Attendance19 250
Avg. Revenue/Game$385 000
Projected Revenue$13 860 000

Expenses

Pro Payroll$51 063 330
Farm Payroll$1 627 822
Prospect Fees$3 000
Coach$500 000
Games Remaining72
Total Game Expenses$648 709
Projected Expenses$46 707 060
Projected Balance$163 528 784

Salary Commitment

Year: 7$52 541 152
Year: 8$36 726 752
Year: 9$29 750 000
Year: 10$6 000 000

Pro Payroll

Jay Bouwmeester 6 000 000(4)
Martin Havlat 6 000 000(1)
Tomas Vokoun 5 700 000(3)
Jarret Stoll 5 000 000(3)
Jussi Jokinen 4 500 000(3)
Chris Phillips 3 500 000(3)
Jonathan Cheechoo 3 125 000(3)
Henrik Zetterberg 2 800 000(1)
Anton Volchenkov 2 500 000(2)
Fredrik Sjostrom 1 300 000(2)
Chris Chelios 1 000 000(1)
Mike Green 1 000 000(1)
Travis Zajac 984 000(1)
Paul Ranger 933 330(2)
Rob Schremp 900 000(1)
Phil Kessel 850 000(1)
Karl Alzner 800 000(3)
Jakub Voracek 800 000(3)
Chad Kilger 750 000(1)
Nicklas Bergfors 725 000(2)
Marek Zagrapan 721 000(2)
Martin Gelinas 600 000(1)
Yutaka Fukufuji 575 000(1)


Farm Payroll

Petteri Nokelainen 98 400(1)
Danny Syvret 90 000(2)
Mikhail Yakubov 90 000(2)
Pavel Vorobiev 90 000(2)
Jaroslav Balastik 85 000(2)
Aleksey Morozov 85 000(1)
Cory Schneider 84 222(2)
Tommy Salo 80 000(0)
Johan Ryno 75 000(2)
T.J Oshie 75 000(2)
Dana Tyrell 75 000(3)
Matt Niskanen 72 500(2)
Igor Makarov 71 200(2)
Cory Cross 70 000(0)
Ivan Majesky 70 000(1)
Bryan Little 65 000(3)
Maxim Goncharov 65 000(3)
Andrej Sekera 64 500(2)
Nicolas Riopel 60 000(3)
Yakov Seleznev 60 000(3)
Vaclav Nedorost 52 000(1)
Dave Steckel 50 000(1)




L.A

ArenaStaples Center
Capacity18 118
Ticket Price$40,00


Income

Current Funds$197 200 613
Home Games Remaining36
Avg. Attendance17 065
Avg. Revenue/Game$341 308
Projected Revenue$12 287 088

Expenses

Pro Payroll$39 412 500
Farm Payroll$2 722 500
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$519 957
Projected Expenses$37 436 927
Projected Balance$172 050 774

Salary Commitment

Year: 7$41 918 500
Year: 8$33 498 500
Year: 9$23 298 000
Year: 10$9 400 000

Pro Payroll

Dustin Brown 5 400 000(5)
Jochen Hecht 4 250 000(3)
Miroslav Satan 4 000 000(3)
Jason Blake 4 000 000(4)
Danny Markov 2 600 000(1)
David Tanabe 2 300 000(2)
Eric Lindros 2 300 000(3)
Vesa Toskala 2 300 000(2)
Richard Zednik 1 600 000(1)
Carlo Colaiacovo 1 200 000(2)
Jean-Francois Jacques 1 000 000(1)
Niklas Grossman 1 000 000(3)
Travis Moen 912 500(1)
Ian White 850 000(2)
Claude Giroux 800 000(2)
David Skokan 750 000(3)
Jack Skille 725 000(2)
Taylor Chorney 725 000(2)
Josh Harding 725 000(1)
John Zeiler 675 000(1)
D.J. King 650 000(1)
Spencer Machacek 650 000(3)


Farm Payroll

Mike Rathje 350 000(2)
Todd White 210 000(3)
Brad Lukowich 156 600(2)
Josh Gorges 140 000(3)
Wayne Primeau 140 000(2)
Jamal Mayers 126 000(2)
Tim Jackman 119 900(2)
Pat Rissmiller 110 000(3)
Keith Primeau 100 000(0)
Alexei Mikhnov 95 000(1)
Mark Stuart 95 000(2)
Noah Clarke 83 000(2)
Jason Labarbera 82 500(1)
Joe Piskula 80 000(2)
Matt Ryan 80 000(1)
Jordin Tootoo 80 000(2)
Janis Sprukts 70 000(2)
Mark Katic 68 000(3)
Steve Konowalchuk 67 500(0)
Brian Salcido 60 000(3)
Radek Meidl 60 000(3)
Ian Cole 60 000(3)
Joel Gistedt 60 000(3)
Jens Hellgren 60 000(3)
Vitali Karamnov 60 000(3)
Ben Blood 60 000(3)
Kevin Dallman 49 000(0)




Minessota

ArenaXcel Energy Center
Capacity18 064
Ticket Price$40,00


Income

Current Funds$195 973 582
Home Games Remaining36
Avg. Attendance17 736
Avg. Revenue/Game$354 728
Projected Revenue$12 770 208

Expenses

Pro Payroll$52 540 000
Farm Payroll$1 580 000
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$666 116
Projected Expenses$47 960 341
Projected Balance$160 783 449

Salary Commitment

Year: 7$53 436 000
Year: 8$33 180 000
Year: 9$17 175 000
Year: 10$7 550 000

Pro Payroll

Marian Gaborik 7 000 000(1)
Dan Boyle 5 100 000(3)
Brent Burns 4 000 000(9)
Erik Cole 4 000 000(1)
Pavol Demitra 3 900 000(2)
Kurtis Foster 3 550 000(5)
Niklas Backstrom 3 100 000(1)
Brad Boyes 2 800 000(3)
Matt Cullen 2 800 000(2)
Cory Stillman 2 300 000(2)
Alexei Ponikarovsky 2 105 000(2)
Martin Skoula 1 800 000(1)
Eric Belanger 1 780 000(2)
Tomas Plekanec 1 600 000(1)
Shaone Morrisonn 1 550 000(3)
Chris Clark 1 200 000(1)
Chris Neil 1 150 000(1)
Shawn Belle 800 000(2)
Cal O'Reilly 690 000(2)
James Sheppard 675 000(2)
Anton Khudobin 640 000(2)


Farm Payroll

Sean Hill 187 500(0)
Petteri Nummelin 120 000(0)
John Erskine 100 000(2)
David Backes 95 000(2)
Justin Pogge 85 000(1)
Jassen Cullimore 85 000(1)
Dieter Kochan 80 000(0)
Matt Foy 75 000(1)
Branko Radivojevic 70 000(2)
Krys Barch 62 500(0)
Alex Plante 60 000(3)
Nick Bonino 60 000(3)
Doug Murray 57 500(1)
Troy Brouwer 56 000(1)
Eric Tangardi 55 000(3)
Steve Regier 50 000(2)
Jason Morgan 48 000(0)
Joel Ward 48 000(0)
Bryan Muir 48 000(0)
Peter Sarno 47 500(1)
Erik Reitz 45 000(0)
Matt Johnson 45 000(0)




Montréal

ArenaCentre Bell
Capacity21 273
Ticket Price$40,00


Income

Current Funds$196 906 869
Home Games Remaining36
Avg. Attendance19 736
Avg. Revenue/Game$394 724
Projected Revenue$14 210 064

Expenses

Pro Payroll$46 775 000
Farm Payroll$1 554 800
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$595 504
Projected Expenses$42 876 263
Projected Balance$168 240 670

Salary Commitment

Year: 7$48 229 800
Year: 8$39 363 500
Year: 9$23 721 000
Year: 10$4 200 000

Pro Payroll

Brad Richards 7 800 000(3)
Shane Doan 4 550 000(3)
Scott Hartnell 4 200 000(5)
Rod Brind'Amour 3 500 000(3)
Pierre-Marc Bouchard 3 000 000(2)
Marc Denis 2 900 000(1)
Mike Commodore 2 900 000(3)
Darryl Sydor 2 500 000(1)
Matthew Carle 2 200 000(2)
Dennis Wideman 1 850 000(2)
Keith Carney 1 850 000(1)
Georges Laraque 1 150 000(2)
Chuck Kobasew 1 000 000(2)
Andrei Kostitsyn 1 000 000(2)
Paul Stastny 850 000(1)
Kristopher Letang 850 000(2)
Justin Peters 775 000(2)
Sergei Kostitsyn 700 000(2)
Keith Yandle 700 000(2)
Rico Fata 700 000(2)
Brett Carson 700 000(2)
Alexandre Giroux 650 000(2)
Evgeny Konstantinov 450 000(1)


Farm Payroll

Garth Murray 100 000(1)
John LeClair 100 000(0)
Benoit Pouliot 85 000(1)
Stanislav Chistov 85 000(2)
Steve Ott 85 000(2)
Ivan Vishnevsky 77 500(3)
Mikaël Backlund 75 000(3)
Alex Goligoski 75 000(3)
Andrew Cogliano 72 500(3)
Dominic Moore 70 000(1)
T.J Hensick 70 000(2)
Jean-Philippe Cote 70 000(3)
Jonathan Ferland 70 000(3)
Taylor Chorney 70 000(3)
Matt Niskanen 70 000(3)
Nico Sacchetti 67 500(3)
Nik Torp 63 500(3)
Jamie Rivers 61 300(1)
Charles-Antoine Messie60 000(3)
Adam Burish 45 000(2)
Alexei Smirnov 45 000(2)
Olivier Michaud 37 500(2)




Nashville

ArenaGaylord Entertain. Center
Capacity17 713
Ticket Price$40,00


Income

Current Funds$196 711 436
Home Games Remaining36
Avg. Attendance17 014
Avg. Revenue/Game$340 284
Projected Revenue$12 250 224

Expenses

Pro Payroll$41 811 333
Farm Payroll$1 665 500
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$536 321
Projected Expenses$38 615 122
Projected Balance$170 346 538

Salary Commitment

Year: 7$43 236 833
Year: 8$32 868 833
Year: 9$17 865 000
Year: 10$10 500 000

Pro Payroll

Ilya Kovalchuk 6 833 333(2)
Kimmo Timonen 6 500 000(5)
Markus Naslund 4 000 000(4)
David Legwand 3 700 000(3)
Maxim Afinogenov 3 500 000(1)
Shea Weber 2 500 000(2)
Brent Seabrook 2 400 000(3)
Radek Bonk 1 475 000(1)
Brad Richardson 1 350 000(1)
Tim Thomas 1 200 000(2)
Alexei Kaigorodov 992 000(1)
Pierre Turgeon 900 000(2)
Vernon Fiddler 850 000(1)
Luc Bourdon 850 000(2)
James VanRiemsdyk 850 000(3)
Alexander Radulov 836 000(1)
Erik Johnson 800 000(2)
John Grahame 800 000(2)
Cody Franson 750 000(2)
Jed Ortmeyer 725 000(1)


Farm Payroll

Greg deVries 250 000(1)
Alex Henry 100 000(3)
Kevin Klein 100 000(1)
Jan Hrdina 100 000(0)
Jussi Markkanen 95 000(0)
Ramzi Abid 85 500(2)
Scott Nichol 75 000(1)
Rich Peverley 75 000(1)
Jeremy Smith 75 000(3)
Ted Ruth 70 000(3)
Simon Danis-Pepin 67 500(2)
Chris DiDomenico 60 000(3)
Dale Mitchell 60 000(3)
Kirill Safronov 58 500(2)
Jerred Smithson 50 000(1)
Jeff Desjardins 50 000(3)
Ryan Flinn 47 500(2)
Shane Willis 45 000(1)
Pat Leahy 45 000(0)
Darcy Hordichuk 45 000(1)
Nolan Yonkman 40 000(2)
Jonas Andersson 36 500(2)
Petr Hubacek 35 000(2)




New-Jersey

ArenaContinental Airlines Arena
Capacity19 040
Ticket Price$40,00


Income

Current Funds$195 065 396
Home Games Remaining36
Avg. Attendance13 714
Avg. Revenue/Game$274 280
Projected Revenue$9 874 080

Expenses

Pro Payroll$50 182 000
Farm Payroll$2 524 800
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$648 882
Projected Expenses$46 719 483
Projected Balance$158 219 993

Salary Commitment

Year: 7$52 217 900
Year: 8$26 459 700
Year: 9$13 916 700
Year: 10$3 800 000

Pro Payroll

Alex Tanguay 5 845 000(1)
Manny Fernandez 4 625 000(1)
Jason Arnott 4 500 000(3)
Jere Lehtinen 4 000 000(1)
Ladislav Nagy 3 800 000(4)
Ray Whitney 3 500 000(2)
Tom Preissing 2 750 000(3)
Jeff O'Neill 2 400 000(2)
Jozef Stumpel 2 250 000(1)
Paul Martin 2 200 000(1)
Steve Reinprecht 2 000 000(1)
Francis Bouillon 1 875 000(1)
Mathias Tjarnqvist 1 750 000(3)
Mark Bell 1 750 000(2)
Aaron Ward 1 500 000(2)
Alexander Mogilny 1 200 000(2)
Brent Johnson 812 000(1)
Petr Tenkrat 750 000(2)
Patrick Coulombe 725 000(1)
Maxime Tanguay 700 000(3)
Alexandre Picard (d) 650 000(2)
Andy Greene 600 000(1)


Farm Payroll

Dan Cloutier 310 000(1)
Brian Boucher 269 000(2)
Alexander Korolyuk 216 500(3)
Steve Rucchin 200 000(2)
Niclas Wallin 175 000(2)
Richard Matvichuk 128 000(1)
Serge Aubin 90 000(1)
Jeremy Williams 81 200(0)
Justin Papineau 80 000(3)
Doug Janik 75 000(1)
Mark Fraser 69 500(1)
Jim Fahey 65 500(2)
Drayson Bowman 65 000(3)
Jason Ryznar 62 500(0)
Jason Krog 60 000(1)
Cam Janssen 55 000(0)
Alex Brooks 51 200(0)
Jakub Cutta 50 000(0)
Travis Erstad 50 000(3)
Rod Pelley 49 000(0)
Simon Gamache 48 700(1)
Grant Marshall 47 500(0)
Joe Motzko 47 500(0)
Mike Mottau 45 000(2)
Krzysztof Oliwa 45 000(1)
Michael Leighton 45 000(0)
Tuomas Pihlman 38 500(2)
Brett Sonne 5 200(3)




Islanders

ArenaNassau Memorial Coliseum
Capacity16 297
Ticket Price$40,00


Income

Current Funds$195 824 174
Home Games Remaining36
Avg. Attendance16 058
Avg. Revenue/Game$321 152
Projected Revenue$11 561 472

Expenses

Pro Payroll$48 209 000
Farm Payroll$1 985 500
Prospect Fees$12 000
Coach$500 000
Games Remaining72
Total Game Expenses$618 372
Projected Expenses$44 522 780
Projected Balance$162 862 866

Salary Commitment

Year: 7$50 082 000
Year: 8$25 372 500
Year: 9$9 550 000
Year: 10$0 000

Pro Payroll

John-Michael Liles 5 000 000(3)
Glen Murray 4 150 000(1)
Keith Tkachuk 4 000 000(1)
Milan Hejduk 4 000 000(2)
Sergei Fedorov 3 500 000(1)
Tom Poti 3 500 000(3)
Mike Knuble 2 800 000(1)
Martin Rucinsky 2 500 000(2)
Ryan Malone 2 250 000(2)
Dominik Hasek 2 000 000(2)
Olaf Kolzig 2 000 000(1)
Tyler Arnason 1 675 000(1)
Stephane Robidas 1 500 000(2)
Radek Dvorak 1 500 000(1)
Bruno Gervais 1 100 000(2)
Ville Peltonen 1 100 000(1)
Jon Sim 1 000 000(2)
Brooks Laich 1 000 000(1)
Drew Stafford 984 000(1)
Radek Martinek 900 000(2)
David Perron 750 000(3)
Patrice Brisebois 500 000(1)
Adam Foote 500 000(1)


Farm Payroll

Sandis Ozolinsh 200 000(1)
Branislav Mezei 150 000(2)
Mike Smith 142 500(1)
Samuel Pahlsson 140 000(1)
Bryce Salvador 112 500(0)
Drew Larman 100 000(1)
Tomas Fleischmann 100 000(1)
Joey MacDonald 95 000(2)
Jeff Hamilton 80 000(1)
Toby Petersen 80 000(2)
Brendan Sutter 75 000(3)
Daniel Girardi 75 000(2)
Nick Ross 75 000(3)
T.J Brennan 75 000(3)
Patrick White 75 000(3)
Tomi Maki 68 000(1)
Ryan Hollweg 65 000(2)
Drew Fata 60 000(1)
Donald Brashear 60 000(1)
Matthew Spiller 57 500(2)
Alex Burrows 50 000(1)
Frans Nielsen 50 000(2)




Rangers

ArenaMadison Square Garden
Capacity18 200
Ticket Price$40,00


Income

Current Funds$196 081 929
Home Games Remaining36
Avg. Attendance17 505
Avg. Revenue/Game$364 815
Projected Revenue$13 133 340

Expenses

Pro Payroll$51 321 000
Farm Payroll$1 326 500
Prospect Fees$3 000
Coach$500 000
Games Remaining72
Total Game Expenses$648 177
Projected Expenses$46 668 732
Projected Balance$162 546 537

Salary Commitment

Year: 7$52 597 500
Year: 8$44 844 000
Year: 9$25 568 500
Year: 10$16 050 000

Pro Payroll

Chris Drury 7 100 000(4)
Jean-Sebastien Giguere6 000 000(3)
Paul Kariya 6 000 000(2)
Patrik Elias 5 750 000(5)
David Vyborny 4 500 000(2)
Brendan Shanahan 3 250 000(2)
Michal Rozsival 3 200 000(4)
Marek Malik 2 399 000(1)
Sean Avery 2 000 000(3)
Mike Grier 1 775 000(1)
Marc-Andre Bergeron 1 200 000(1)
Peter Mueller 850 000(2)
Nigel Dawes 800 000(1)
Devin Setoguchi 785 000(2)
Marc-Edouard Vlasic 775 000(1)
Ryan McDonagh 750 000(3)
Marc Staal 750 000(2)
Al Montoya 750 000(2)
Matt Walker 725 000(2)
Michael Frolik 700 000(2)
Hugh Jessiman 675 000(2)
Ryan Callahan 587 000(1)


Farm Payroll

David Liffiton 80 000(1)
Nick Spaling 75 000(3)
Brendan Mikkelson 72 500(2)
Antoine Lafleur 72 500(3)
Keven Veilleux 70 000(3)
Cole Jarrett 67 500(3)
Ruslan Bashkirov 65 000(3)
Josh Kidd 63 500(3)
Adam Munro 62 500(2)
Luca Cunti 60 000(3)
Lauri Korpikoski 60 000(3)
Maxime Ouellet 57 500(2)
Roman Bashkirov 55 000(3)
Andrew Hutchinson 50 000(2)
Jason Strudwick 50 000(0)
Danny Bois 48 000(2)
Aleksander Suglobov 47 500(1)
C.J Severyn 47 500(3)
Dane Byers 45 000(3)
Tomas Zaborsky 45 000(3)
Francis Belanger 45 000(1)
Josh Olson 45 000(1)
Guillaume Lefebvre 42 500(3)




Ottawa

ArenaCorel Centre
Capacity19 500
Ticket Price$40,00


Income

Current Funds$195 232 314
Home Games Remaining36
Avg. Attendance18 992
Avg. Revenue/Game$379 844
Projected Revenue$13 674 384

Expenses

Pro Payroll$52 545 666
Farm Payroll$1 630 500
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$666 801
Projected Expenses$48 009 658
Projected Balance$160 897 040

Salary Commitment

Year: 7$53 971 166
Year: 8$51 210 166
Year: 9$28 390 000
Year: 10$12 400 000

Pro Payroll

Joe Thornton 7 125 000(3)
Wade Redden 6 500 000(2)
Jason Spezza 6 000 000(4)
Sergei Gonchar 5 666 666(2)
Martin St-Louis 4 775 000(3)
Ryan Whitney 4 000 000(5)
Ray Emery 3 250 000(2)
Chris Kunitz 2 500 000(2)
Ryane Clowe 2 400 000(4)
Patrick O'Sullivan 2 000 000(3)
Vitaly Vishnevski 1 800 000(2)
David Aebischer 1 200 000(3)
Chris Kelly 1 000 000(2)
Christoph Schubert 833 000(2)
Kirill Lyamin 712 000(2)
Eric Boulton 674 000(1)
Darryl Bootland 600 000(1)
Ole-Kristian Tollefson550 000(3)
Michael Rupp 500 000(1)
Tony Salmelainen 460 000(1)


Farm Payroll

Nils Ekman 130 000(1)
Derek Boogaard 95 000(2)
Brad May 79 500(1)
Gerald Coleman 77 500(3)
Sasha Pokulok 75 000(2)
Brian Lee 71 000(2)
Jamie Allison 70 000(0)
Andre Roy 70 000(3)
Chris Simon 70 000(2)
Jean-Simon Allard 67 500(3)
Brian Elliott 67 500(2)
Taylor Ellington 65 000(3)
Lawrence Nycholat 65 000(2)
Wade Brookbank 65 000(2)
Eric Cairns 65 000(1)
Connor James 60 000(3)
Raitis Ivanans 60 000(1)
George Parros 50 000(1)
Louis Robitaille 50 000(2)
Konstantin Koltsov 48 000(1)
Jeff Heerema 47 500(1)
Jean-Luc Grand-Pierre 47 000(1)
Tie Domi 45 000(0)
Matt Koalska 45 000(0)
Jame Pollock 45 000(0)




Philly

ArenaWachovia Center
Capacity19 519
Ticket Price$40,00


Income

Current Funds$195 971 459
Home Games Remaining36
Avg. Attendance14 356
Avg. Revenue/Game$287 116
Projected Revenue$10 336 176

Expenses

Pro Payroll$45 905 000
Farm Payroll$1 480 525
Prospect Fees$3 000
Coach$500 000
Games Remaining72
Total Game Expenses$584 006
Projected Expenses$42 048 461
Projected Balance$164 259 174

Salary Commitment

Year: 7$46 374 225
Year: 8$23 551 725
Year: 9$14 520 025
Year: 10$11 000 000

Pro Payroll

Thomas Vanek 7 000 000(6)
Saku Koivu 4 750 000(1)
Kristian Huselius 4 000 000(5)
Martin Gerber 3 700 000(1)
Brian Rolston 3 000 000(1)
Craig Conroy 2 850 000(2)
Rhett Warrener 2 500 000(1)
Mathieu Dandenault 1 890 000(1)
Ryan Kesler 1 750 000(2)
Jaroslav Modry 1 700 000(1)
Steve Eminger 1 550 000(3)
Jason Chimera 1 500 000(3)
Braydon Coburn 1 440 000(2)
Karel Rachunek 1 400 000(1)
Sami Kapanen 1 250 000(1)
Antero Niittymaki 1 225 000(1)
Anton Babchuk 850 000(0)
Josh Hennessy 825 000(1)
Bobby Hughes 775 000(2)
Adam Pineault 775 000(2)
Joe Ryan 700 000(2)
Martin Houle 475 000(1)


Farm Payroll

Dmitry Afanasenkov 127 525(3)
Nicholas Dimitrakos 121 000(2)
Steve Downie 82 300(2)
Tommy Cross 80 000(3)
Tim Brent 80 000(0)
Trevor Lewis 76 800(2)
Patrik Berglund 76 600(2)
Petr Kalus 75 000(2)
Martin Grenier 72 500(2)
Alexandre Daigle 70 000(2)
Trevor Cann 70 000(3)
Robert Bortuzzo 67 500(3)
Yannick Webber 65 000(3)
Matt Smaby 62 500(2)
Ben Eager 60 000(1)
Ryan Potulny 60 000(2)
Brad Phillips 60 000(3)
Triston Grant 47 500(1)
Jonathan Hedstrom 45 000(2)
Boyd Kane 43 800(0)
Tomas Divisek 37 500(0)




Québec

ArenaColisé Pepsi
Capacity16 500
Ticket Price$30,00


Income

Current Funds$195 414 694
Home Games Remaining36
Avg. Attendance14 173
Avg. Revenue/Game$212 607
Projected Revenue$7 653 852

Expenses

Pro Payroll$44 750 000
Farm Payroll$2 322 653
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$580 173
Projected Expenses$41 772 427
Projected Balance$161 296 119

Salary Commitment

Year: 7$46 685 653
Year: 8$29 644 653
Year: 9$11 377 600
Year: 10$2 800 000

Pro Payroll

Brendan Morrison 4 500 000(2)
Kari Lehtonen 4 000 000(2)
Todd Bertuzzi 4 000 000(1)
Adrian Aucoin 4 000 000(1)
Nick Boynton 2 950 000(1)
Ryan Suter 2 900 000(3)
Brett Clark 2 800 000(5)
Matt Cooke 2 600 000(3)
Todd Marchant 2 565 000(1)
Richard Jackman 2 030 000(3)
Mike Johnson 1 700 000(2)
Eric Fehr 1 600 000(2)
Andrew Ference 1 545 000(2)
Taylor Pyatt 1 500 000(1)
Mike York 1 300 000(2)
Robert Esche 1 300 000(2)
Ryan Johnson 750 000(3)
Kris Beech 700 000(2)
Jarkko Immonen 685 000(1)
Cassey Borer 675 000(2)
Michael Zigomanis 650 000(1)


Farm Payroll

Willie Mitchell 350 000(2)
Tim Connolly 325 000(1)
Tomas Surovy 135 053(2)
David Leneveu 100 000(1)
Bill Thomas 89 300(0)
Martin Hanzal 80 000(2)
Tomas Popperle 80 000(2)
Travis Roche 75 000(2)
Kent Huskins 75 000(0)
Michael Grabner 72 500(1)
Joel Perrault 70 000(1)
Matt Jones 70 000(2)
Blake Wheeler 69 500(2)
Patrick Fischer 67 500(0)
Mario Kempe 65 000(3)
Yannick Lehoux 63 500(1)
Sergei Korostin 62 600(3)
Josh Gratton 60 000(1)
Aaron Alphonso 60 000(3)
Casey Pierro-Zabotel 55 000(3)
Joe Stejskal 55 000(3)
Bryan Helmer 53 200(0)
Gregory Campbell 52 500(0)
Dave Bolland 50 000(2)
Brendan Bell 49 500(0)
Matt Ellison 37 500(2)




Pittsburgh

ArenaMellon Arena
Capacity17 537
Ticket Price$40,00


Income

Current Funds$195 925 576
Home Games Remaining36
Avg. Attendance17 431
Avg. Revenue/Game$348 628
Projected Revenue$12 550 608

Expenses

Pro Payroll$49 888 333
Farm Payroll$1 883 900
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$637 485
Projected Expenses$45 898 888
Projected Balance$162 577 296

Salary Commitment

Year: 7$49 656 733
Year: 8$43 773 833
Year: 9$21 597 500
Year: 10$7 000 000

Pro Payroll

Jarome Iginla 7 000 000(5)
Evgeni Nabokov 5 500 000(2)
Roman Hamrlik 5 500 000(3)
Olli Jokinen 5 333 333(2)
Andrew Brunette 3 750 000(2)
Zach Parise 3 125 000(3)
Andy Sutton 3 000 000(3)
Mattias Norstrom 2 750 000(2)
Brent Sopel 2 000 000(3)
Pascal Leclaire 2 000 000(2)
Jason Allison 1 900 000(1)
Mark Eaton 1 600 000(0)
Jan Hejda 1 250 000(2)
Alexander Svitov 1 125 000(1)
Tom Kostopoulos 900 000(1)
Guillaume Latendresse 850 000(1)
Aaron Boogaard 625 000(2)
Bryan Bickell 600 000(1)
Marty Reasoner 550 000(3)
Brad Isbister 530 000(2)


Farm Payroll

Oleg Tverdovsky 250 000(0)
Milan Kraft 197 500(2)
Denis Arkhipov 155 000(3)
Jonathan Blum 75 000(3)
Cale Hulse 75 000(1)
Antti Laaksonen 75 000(1)
Arron Asham 75 000(1)
Shawn Matthias 75 000(3)
Robert Scuderi 71 200(1)
Boris Mironov 70 000(0)
Byron Ritchie 67 500(0)
Olivier Fortier 67 500(3)
Mikael Holmqvist 65 500(1)
Ross Lupaschuk 62 000(2)
David Koci 55 000(2)
Jamie Heward 55 000(0)
Dany Sabourin 51 200(1)
Jeff Taffe 50 000(0)
Ty Conklin 50 000(1)
Brad Winchester 50 000(2)
P.K Subban 50 000(3)
Brad Brown 45 000(1)
Nathan Smith 37 500(2)
Jani Rita 36 000(2)
Alain Nasreddine 23 000(0)




San Jose

ArenaCompaq Center
Capacity17 496
Ticket Price$40,00


Income

Current Funds$195 696 836
Home Games Remaining36
Avg. Attendance14 842
Avg. Revenue/Game$296 832
Projected Revenue$10 685 952

Expenses

Pro Payroll$50 030 000
Farm Payroll$1 724 400
Prospect Fees$1 500
Coach$5 000 000
Games Remaining72
Total Game Expenses$692 145
Projected Expenses$49 834 449
Projected Balance$156 548 339

Salary Commitment

Year: 7$48 939 400
Year: 8$30 060 200
Year: 9$16 590 200
Year: 10$5 200 000

Pro Payroll

Sergei Zubov 5 200 000(4)
Pavel Kubina 5 000 000(2)
Alexei Kovalev 4 500 000(1)
Sergei Samsonov 4 000 000(2)
Michal Handzus 4 000 000(3)
Brad Stuart 3 500 000(2)
Craig Rivet 3 500 000(3)
Nikolai Zherdev 2 875 000(1)
Kyle Calder 2 750 000(1)
Kyle McLaren 2 500 000(1)
Manny Legace 2 150 000(1)
Patrick Eaves 2 000 000(3)
Derek Armstrong 1 500 000(1)
Tomas Plihal 875 000(0)
Jeff Schultz 830 000(0)
Alexandre Picard 800 000(0)
Randy Robitaille 800 000(1)
Zach Hamill 750 000(3)
Taylor Dakers 700 000(2)
Andy Hilbert 675 000(1)
Jesse Schultz 575 000(1)
Jordan LaVallee 550 000(3)


Farm Payroll

Rob Davison 110 000(2)
Danny Richmond 100 000(1)
Chris Gratton 100 000(1)
Mark Smith 100 000(0)
Tony Amonte 100 000(1)
Jody Shelley 80 200(3)
Marc Methot 80 000(2)
Mikhail Grabovski 80 000(2)
Thomas Hickey 75 000(3)
Jiri Novotny 75 000(0)
Michal Barinka 70 000(1)
Max Gratchev 70 000(3)
Vojtech Polak 67 500(1)
Thomas Pock 66 700(1)
Kevin Shattenkirk 65 000(3)
Evgeni Dadonov 65 000(3)
Linden Rowat 65 000(3)
Jake Hansen 60 000(3)
Aaron Palushaj 55 000(3)
Max Campbell 55 000(3)
Rob Globke 50 000(1)
Frederic Cassivi 45 000(0)
Graham Mink 45 000(0)
Alexei Volkov 45 000(0)




St.Louis

ArenaSavvis Center
Capacity19 022
Ticket Price$40,00


Income

Current Funds$195 981 942
Home Games Remaining36
Avg. Attendance18 062
Avg. Revenue/Game$361 240
Projected Revenue$13 004 640

Expenses

Pro Payroll$48 960 000
Farm Payroll$2 019 500
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$627 817
Projected Expenses$45 202 829
Projected Balance$163 783 753

Salary Commitment

Year: 7$50 979 500
Year: 8$41 837 000
Year: 9$21 167 500
Year: 10$15 800 000

Pro Payroll

Teemu Selanne 6 000 000(2)
Doug Weight 6 000 000(2)
Barret Jackman 6 000 000(4)
Mats Sundin 5 550 000(4)
Lee Stempniak 4 250 000(4)
Derian Hatcher 3 500 000(1)
Marek Zidlicky 3 400 000(2)
Dan Hamhuis 2 150 000(2)
Fedor Tyutin 2 000 000(3)
Nik Antropov 2 000 000(1)
Dan Hinote 1 120 000(3)
Niklas Hagman 900 000(3)
Jeff Tambellini 900 000(2)
Alex Cherepanov 850 000(3)
Marek Schwarz 850 000(2)
Karri Ramo 850 000(1)
Dustin Boyd 820 000(1)
David Clarkson 820 000(1)
Brian McGrattan 550 000(1)
Maxim Kondratiev 450 000(2)


Farm Payroll

Jay McKee 400 000(2)
Denis Gauthier 210 000(1)
Dave Scatchard 150 000(1)
Trent Whitfield 132 500(2)
Jeff Woywitka 95 000(3)
Konstantin Pushkarev 90 000(2)
Igor Knyazev 90 000(3)
Martin Lapointe 80 000(1)
Mike Glumac 80 000(2)
Maxim Moyorov 75 000(3)
Kevyn Adams 70 000(1)
Patric Hornqvist 67 000(2)
Tyson Sexsmith 65 000(3)
Nikolai Lemtyugov 65 000(2)
Jonas Junland 60 000(3)
Kristian Kudroc 57 500(3)
Viktor Alexandrov 55 000(3)
Jon Disalvatore 47 500(2)
Greg Mauldin 47 500(1)
Jonas Johansson 45 000(1)
Timofei Shishkanov 37 500(2)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19 758
Ticket Price$40,00


Income

Current Funds$196 319 162
Home Games Remaining36
Avg. Attendance14 973
Avg. Revenue/Game$299 452
Projected Revenue$10 780 272

Expenses

Pro Payroll$43 945 000
Farm Payroll$2 700 200
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$574 960
Projected Expenses$41 397 102
Projected Balance$165 702 332

Salary Commitment

Year: 7$46 660 500
Year: 8$31 001 000
Year: 9$15 609 000
Year: 10$5 000 000

Pro Payroll

Eric Brewer 4 250 000(3)
Derek Morris 3 995 000(1)
Cristobal Huet 3 750 000(2)
Peter Schaefer 3 500 000(2)
Andy McDonald 3 300 000(3)
J.P. Dumont 3 000 000(4)
Mike Modano 3 000 000(2)
Jamie Langenbrunner 2 800 000(3)
Ales Kotalik 2 500 000(1)
Bret Hedican 2 000 000(1)
Christian Ehrhoff 2 000 000(4)
Jeff Halpern 2 000 000(2)
Anson Carter 1 750 000(2)
Petr Prucha 1 600 000(1)
Andreas Lilja 1 200 000(1)
Jason Pominville 1 150 000(1)
Ladislav Smid 838 000(1)
Nick Tarnasky 800 000(2)
Evgeny Artyukhin 700 000(1)
Craig Anderson 650 000(1)


Farm Payroll

Darius Kasparaitis 311 600(0)
Shean Donovan 200 000(1)
Brett Mclean 170 000(2)
Sean O'Donnell 145 000(1)
Oleg Saprykin 129 000(3)
Ryan Craig 115 000(2)
Matt Greene 115 000(1)
Jarkko Ruutu 115 000(0)
Travis Green 110 000(0)
Patrik Stefan 100 000(1)
Niko Kapanen 90 000(0)
Chris Conner 87 500(1)
Dean McAmmond 87 500(1)
Blair Jones 85 000(1)
Michael Blunden 85 000(2)
Jay Pandolfo 83 600(0)
Steven Goertzen 80 000(2)
Mark Rycroft 75 000(1)
Jason Ward 71 000(2)
Andy Rogers 71 000(2)
Logan MacMillan 70 000(3)
Eric Daze 70 000(1)
Tim Taylor 65 000(0)
Blair Betts 61 500(1)
Matt Marshall 60 000(3)
Johnny Pohl 47 500(0)




Toronto

ArenaAir Canada Centre
Capacity19 819
Ticket Price$40,00


Income

Current Funds$196 307 913
Home Games Remaining36
Avg. Attendance16 647
Avg. Revenue/Game$332 948
Projected Revenue$11 986 128

Expenses

Pro Payroll$49 599 666
Farm Payroll$1 260 300
Prospect Fees$1 500
Coach$500 000
Games Remaining72
Total Game Expenses$626 359
Projected Expenses$45 097 873
Projected Balance$163 196 168

Salary Commitment

Year: 7$50 639 966
Year: 8$39 270 666
Year: 9$21 679 000
Year: 10$8 250 000

Pro Payroll

Jaromir Jagr 8 360 000(1)
Simon Gagne 5 250 000(3)
Dustin Penner 4 250 000(4)
Petr Sykora 4 100 000(2)
Nathan Horton 4 000 000(5)
Miikka Kiprusoff 3 625 000(2)
Jeff Carter 3 200 000(3)
Joseph Corvo 2 666 666(2)
Trevor Daley 1 700 000(3)
Bryan Smolinski 1 500 000(2)
Jordan Leopold 1 500 000(2)
Alexander Perezhogin 1 500 000(3)
Patrick Sharp 1 458 000(3)
Brooks Orpik 1 200 000(2)
Bryan Berard 1 000 000(1)
Ben Clymer 1 000 000(1)
Bates Battaglia 700 000(2)
Roman Voloshenko 700 000(2)
Leland Irving 700 000(2)
Anton Stralman 690 000(2)
Andrew Wozniewski 500 000(1)


Farm Payroll

Josef Boumedienne 112 500(0)
Derrick Walser 100 000(1)
Boyd Devereaux 85 000(2)
Duncan Milroy 77 500(1)
Jean-Sebastien Aubin 75 000(2)
Kris Newbury 75 000(1)
Grant Stevenson 75 000(1)
Nikolai Kulemin 65 000(3)
Brent Aubin 60 000(3)
Ben Ondrus 57 500(0)
Doug Lynch 53 500(3)
Robbie Earl 50 000(3)
Scott Clemmensen 50 000(2)
Jay Harrison 50 000(0)
Tyler Ruegsegger 50 000(3)
David Ling 46 800(1)
Brett Lysak 45 000(1)
Damian Surma 45 000(1)
Goran Bezina 45 000(1)
Chad Wiseman 42 500(3)




Vancouver

ArenaGeneral Motors Place
Capacity18 422
Ticket Price$40,00


Income

Current Funds$195 188 387
Home Games Remaining36
Avg. Attendance15 838
Avg. Revenue/Game$316 772
Projected Revenue$11 403 792

Expenses

Pro Payroll$52 425 000
Farm Payroll$2 360 667
Prospect Fees$3 000
Coach$500 000
Games Remaining72
Total Game Expenses$674 252
Projected Expenses$48 546 147
Projected Balance$158 046 032

Salary Commitment

Year: 7$54 725 667
Year: 8$42 974 967
Year: 9$29 270 000
Year: 10$13 600 000

Pro Payroll

Mike Fisher 5 000 000(3)
Brenden Morrow 4 100 000(5)
Alexei Yashin 4 000 000(2)
Tuomo Ruutu 3 500 000(5)
Dainius Zubrus 3 400 000(5)
Paul Mara 3 250 000(2)
Darcy Tucker 3 000 000(3)
Trent Hunter 2 750 000(3)
Alexander Steen 2 600 000(5)
Steve Staios 2 600 000(3)
Philippe Boucher 2 500 000(1)
Andrew Raycroft 2 100 000(1)
Rostislav Olesz 2 000 000(2)
Jason Smith 2 000 000(2)
Kevin Bieksa 1 850 000(3)
Francois Beauchemin 1 650 000(1)
Michel Ouellet 1 250 000(1)
Colby Armstrong 1 200 000(1)
Shawn Bates 1 200 000(1)
Kirk Maltby 875 000(2)
Fredrik Norrena 850 000(1)
Ryan Shannon 750 000(2)


Farm Payroll

Keith Ballard 225 000(1)
Duncan Keith 163 300(2)
Garnet Exelby 139 167(2)
Valtteri Filppula 120 000(3)
Zach Stortini 100 000(3)
Nathan McIver 100 000(3)
Josef Melichar 100 000(1)
Enver Lisin 95 000(2)
Peter Harrold 95 000(1)
Denis Grebeshkov 95 000(1)
Pierre Parenteau 90 000(2)
Michael Ryan 87 000(1)
Kyle Brodziak 81 200(1)
Clarke MacArthur 77 500(2)
Rick Rypien 75 000(2)
Colton Gillies 75 000(3)
Mike Hoeffel 75 000(3)
Tomas Malec 75 000(1)
Stephane Veilleux 75 000(2)
Jeff Cowan 72 500(1)
Juraj Simek 65 000(2)
Kamil Kreps 65 000(1)
Curtis Sanford 60 000(0)
Stefan Ruzicka 60 000(1)
Chad Larose 50 000(2)
Martin Lojek 45 000(1)




Washington

ArenaMCI Center
Capacity18 672
Ticket Price$40,00


Income

Current Funds$196 373 465
Home Games Remaining36
Avg. Attendance17 425
Avg. Revenue/Game$348 504
Projected Revenue$12 546 144

Expenses

Pro Payroll$47 775 000
Farm Payroll$1 783 000
Prospect Fees$12 000
Coach$500 000
Games Remaining72
Total Game Expenses$610 610
Projected Expenses$43 963 902
Projected Balance$164 955 707

Salary Commitment

Year: 7$49 558 000
Year: 8$43 890 500
Year: 9$32 720 000
Year: 10$24 975 000

Pro Payroll

Alex Ovechkin 8 000 000(6)
Joni Pitkanen 6 000 000(7)
Henrik Lundqvist 5 800 000(4)
Mike Richards 5 000 000(5)
Alexander Semin 4 500 000(3)
Michael Peca 3 500 000(1)
Brian Pothier 2 500 000(2)
Jay McClement 1 650 000(3)
Boyd Gordon 1 500 000(2)
Shane O'Brien 1 000 000(1)
Kyle Okposo 850 000(2)
Nicklas Backstrom 850 000(2)
Michael Funk 825 000(2)
Jiri Tlusty 820 000(2)
Riku Helenius 780 000(2)
Erik Christensen 775 000(1)
David Krejci 775 000(2)
Kris Russell 675 000(2)
Nick Palmieri 675 000(2)
Dustin Byfuglien 650 000(2)
Brad Malone 650 000(3)


Farm Payroll

Sean Bergenheim 110 000(3)
Matt Bradley 110 000(1)
Robert Nilsson 110 000(1)
Jakub Klepis 100 000(3)
Jason Bacashihua 100 000(1)
Dale Purinton 95 000(5)
Sam Gagner 80 000(3)
Dan LaCouture 80 000(5)
Lars Eller 75 000(3)
Greg Zanon 72 500(1)
Dan Ryder 72 500(2)
Matthew Corrente 70 000(2)
Chris Bourque 68 000(2)
Akim Aliu 67 500(3)
Jan Piskacek 65 000(3)
Reid Ellingson 62 500(3)
Drew Leblanc 60 000(3)
Alyn McCauley 60 000(2)
Andrew Glass 60 000(3)
John Lee 55 000(3)
Maxime Malette 55 000(3)
Josh Godfrey 55 000(3)
Mark Owuya 50 000(3)
Etienne Froideveaux 50 000(3)




Hosted by www.Geocities.ws

1