Financial Report

(As of Thursday, Nov 27 2008)

Powershots

ArenaCentre Iced Powershot
Capacity24,000
Ticket Price$32.00


Income

Current Funds$148,386,748
Home Games Remaining40
Avg. Attendance18,375
Avg. Revenue/Game$882,000
Projected Revenue$35,280,000

Expenses

Pro Payroll$17,041,380
Farm Payroll$650,120
Prospect Fees$74,802
Coach$600,000
Games Remaining81
Total Game Expenses$223,979
Projected Expenses$18,142,323
Projected Balance$165,524,425

Salary Commitment

Year: 2008$17,691,500
Year: 2009$10,444,720
Year: 2010$4,699,120
Year: 2011$0,000

Pro Payroll

Dan Hamhuis 2,916,900(2)
Tomas Holmstrom 2,250,000(3)
Martin Erat 1,177,280(1)
Tomas Vokoun 1,125,000(1)
Glen Metropolit 1,000,000(2)
Daniel Cleary 850,000(1)
Brian Campbell 810,000(1)
Randy Jones 801,000(3)
Johan Franzen 750,000(3)
Fedor Tyutin 711,620(1)
Jordin Tootoo 700,000(1)
Tim Gleason 680,400(1)
Mikko Koivu 656,200(2)
Milan Michalek 541,080(1)
Brent Burns 396,900(1)
Pascal Leclaire 375,000(2)
Cam Barker 375,000(2)
James Sheppard 325,000(3)
Sean Bergenheim 325,000(2)
Trevor Lewis 275,000(3)


Farm Payroll

Jeff Tambellini 150,000(3)
Dmitri Kalinin 132,000(1)
Antero Niittymaki 122,500(1)
Bruno Gervais 45,000(3)
Matt Niskanen 43,120(3)
Steve Eminger 35,000(2)
Anthony Stewart 32,500(2)
Eric Fehr 30,000(2)
Kent Huskins 30,000(3)
Adam Berti 30,000(3)




National

ArenaCentre Corel
Capacity24,000
Ticket Price$38.00


Income

Current Funds$73,965,131
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$39,764,755
Farm Payroll$975,880
Prospect Fees$117,042
Coach$600,000
Games Remaining81
Total Game Expenses$505,581
Projected Expenses$40,952,096
Projected Balance$33,013,035

Salary Commitment

Year: 2008$40,634,235
Year: 2009$35,294,755
Year: 2010$26,659,255
Year: 2011$20,260,000

Pro Payroll

Sergei Gonchar 5,816,125(3)
Markus Naslund 4,000,000(4)
Cory Stillman 3,825,000(1)
Miroslav Satan 3,500,000(4)
Mike Modano 3,250,000(4)
Joe Thornton 2,516,000(2)
Chuck Kobasew 2,330,000(4)
Shaone Morrison 1,975,000(4)
Petr Sykora 1,920,000(2)
Kyle McLaren 1,800,000(2)
Michael Komisarek 1,700,000(4)
Fredrik Modin 1,360,000(1)
Taylor Pyatt 1,260,000(4)
Tim Thomas 1,100,000(4)
Ian White 850,000(4)
Andrew Ference 732,000(2)
Joe Pavelski 600,000(2)
Mikael Tellqvist 455,630(3)
Alexander Steen 400,000(2)
Jeff Carter 375,000(2)


Farm Payroll

Steven Reinprecht 200,000(4)
Mike Van Ryn 106,400(0)
Jay McClement 95,000(4)
Georges Laraque 72,900(1)
Hugh Jessiman 70,000(3)
Chris Bourque 67,500(2)
Jean-François Jacques 65,000(2)
Matt D'Agostini 50,800(1)
Jeff Woywitka 47,500(2)
Marcel Goc 45,000(2)
Mark Stuart 37,500(2)
Dan Fritsche 30,780(1)
Dylan Hunter 30,000(3)
Petteri Nokelainen 30,000(2)
Marek Zagrapan 27,500(3)




Edge

ArenaBull Center
Capacity21,000
Ticket Price$35.00


Income

Current Funds$33,515,762
Home Games Remaining40
Avg. Attendance17,476
Avg. Revenue/Game$917,490
Projected Revenue$36,699,600

Expenses

Pro Payroll$48,066,541
Farm Payroll$552,610
Prospect Fees$119,982
Coach$450,000
Games Remaining81
Total Game Expenses$599,867
Projected Expenses$48,589,266
Projected Balance$21,626,096

Salary Commitment

Year: 2008$48,619,151
Year: 2009$13,664,330
Year: 2010$4,429,830
Year: 2011$2,797,680

Pro Payroll

Joe Sakic 11,305,000(1)
Mark Recchi 7,063,251(1)
Owen Nolan 5,000,000(1)
Cory Sarich 3,600,000(2)
Henrik Zetterberg 2,730,000(4)
David Legwand 2,720,000(1)
Aaron Ward 2,500,000(2)
Tom Preissing 1,815,000(1)
Ruslan Salei 1,750,000(1)
Mike Ribeiro 1,620,000(2)
Jochen Hecht 1,516,800(1)
Olaf Kolzig 1,496,000(1)
Rostislav Klesla 1,020,000(2)
Vesa Toskala 894,240(1)
Brian Gionta 850,500(1)
Steve Begin 800,000(3)
Jeff Halpern 384,000(2)
Ryan Bayda 350,000(3)
Scott Hannan 348,000(1)
Colin White 303,750(3)


Farm Payroll

Alex Goligoski 79,530(1)
Denis Gauthier 78,000(2)
Torrey Mitchell 71,500(1)
David Bolland 67,680(4)
Scott Parker 67,200(3)
Shane Hnidy 46,200(3)
Karlis Skrastins 45,000(1)
Tim Jackman 35,000(3)
Cody McCormick 32,500(2)
Clayton Stoner 30,000(3)




Presidents

ArenaCentre White House
Capacity24,000
Ticket Price$35.00


Income

Current Funds$77,845,833
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$38,160,640
Farm Payroll$150,000
Prospect Fees$80,035
Coach$550,000
Games Remaining81
Total Game Expenses$474,886
Projected Expenses$38,465,789
Projected Balance$39,380,044

Salary Commitment

Year: 2008$38,310,640
Year: 2009$29,203,400
Year: 2010$17,495,000
Year: 2011$11,383,000

Pro Payroll

Miikka Kiprusoff 5,833,000(4)
Sheldon Souray 5,400,000(4)
Rick Nash 5,400,000(2)
Mike Knuble 3,240,000(1)
Vincent Lecavalier 2,652,000(3)
Dany Heatley 2,646,800(1)
Darcy Tucker 2,250,000(2)
Maxim Afinogenov 1,800,000(3)
Chris Drury 1,638,400(2)
Lubomir Visnovsky 1,625,000(1)
Paul Mara 1,200,000(2)
Dan Boyle 960,000(3)
Radim Vrbata 895,440(1)
Kyle Cumiskey 500,000(2)
Paul Stastny 400,000(2)
Philippe Boucher 400,000(1)
Mike Weaver 375,000(3)
Nick Foligno 325,000(3)
Arron Asham 320,000(2)
Adam Hall 300,000(1)


Farm Payroll

Kyle Calder 150,000(4)




Navy Seals

ArenaFrisco Center
Capacity24,000
Ticket Price$40.00


Income

Current Funds$117,432,064
Home Games Remaining40
Avg. Attendance23,126
Avg. Revenue/Game$1,387,560
Projected Revenue$55,502,400

Expenses

Pro Payroll$34,511,050
Farm Payroll$662,500
Prospect Fees$57,950
Coach$400,000
Games Remaining81
Total Game Expenses$434,530
Projected Expenses$35,196,970
Projected Balance$137,737,494

Salary Commitment

Year: 2008$35,173,550
Year: 2009$27,165,050
Year: 2010$12,821,600
Year: 2011$2,989,500

Pro Payroll

Zdeno Chara 7,500,000(2)
Scott Niedermayer 4,080,000(1)
Chris Kunitz 3,725,000(3)
Chris Mason 3,000,000(3)
Ryan Miller 2,667,000(4)
Simon Gagne 2,496,000(2)
Marian Hossa 2,176,000(1)
Brian Rafalski 1,152,000(3)
Bryan McCabe 1,147,500(2)
Tomas Kaberle 921,600(3)
Jonathan Cheechoo 896,000(3)
Sidney Crosby 850,000(1)
Thomas Vanek 700,000(1)
Filip Kuba 618,750(2)
Rostislav Olesz 600,000(2)
Andrei Kostitsyn 456,200(2)
Dion Phaneuf 400,000(2)
Anze Kopitar 400,000(2)
Ryan Getzlaf 375,000(2)
Jason Pominville 350,000(2)


Farm Payroll

Ryan Clowe 160,000(4)
David Perron 87,500(1)
Chris Chelios 75,000(1)
Jeff Taffe 55,000(4)
Andre Roy 55,000(4)
Bill Thomas 52,500(4)
Brent Johnson 40,000(1)
Devin Setoguchi 37,500(3)
Dan Hinote 35,000(3)
Bobby Ryan 32,500(3)
Kyle Okposo 32,500(3)




Snowkings

ArenaCentre Humpty Dumpty
Capacity24,000
Ticket Price$32.00


Income

Current Funds$52,931,813
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$48,509,506
Farm Payroll$1,174,400
Prospect Fees$53,336
Coach$550,000
Games Remaining81
Total Game Expenses$613,259
Projected Expenses$49,673,983
Projected Balance$3,257,830

Salary Commitment

Year: 2008$49,683,906
Year: 2009$18,231,750
Year: 2010$17,483,350
Year: 2011$180,000

Pro Payroll

Daniel Alfredsson 9,180,000(3)
Jason Chimera 8,000,000(1)
Martin Havlat 4,800,000(1)
Ed Jovanovski 3,480,000(1)
Mike Cammalleri 3,350,000(1)
Brian Rolston 2,784,000(3)
Michael Ryder 2,760,336(1)
Tuomo Ruutu 2,593,920(1)
Wade Redden 2,167,500(1)
Daniel Briere 1,904,850(3)
Sami Salo 1,275,000(1)
J-S Giguere 1,180,000(1)
Vaclav Prospal 900,000(3)
Kimmo Timonen 720,000(1)
Ryan Malone 700,000(3)
Mark Streit 525,000(3)
Ryan Suter 525,000(3)
Lauri Tukonen 500,000(1)
Kyle Wellwood 423,500(2)
Jason LaBarbera 384,000(3)
Dustin Brown 356,400(1)


Farm Payroll

Nathan Paetsch 194,900(2)
Martin Skoula 180,000(4)
Petr Vrana 160,000(3)
Lasse Kukkonen 80,000(1)
Petri Kontiola 77,500(1)
Anton Stralman 56,500(1)
Kris Russell 55,000(2)
Vladimir Sobotka 55,000(1)
Chris Campoli 52,500(3)
Kristopher Letang 40,000(2)
Al Montoya 38,000(3)
Marc Staal 37,500(3)
Staffan Kronwall 35,000(2)
Jonathan Matsumoto 30,000(3)
Lukas Kaspar 30,000(3)
Jonathan Boutin 27,500(3)
Codey Burki 25,000(3)




Predators

ArenaMadison Square Garden
Capacity24,000
Ticket Price$40.00


Income

Current Funds$76,295,690
Home Games Remaining40
Avg. Attendance24,000
Avg. Revenue/Game$1,440,000
Projected Revenue$57,600,000

Expenses

Pro Payroll$76,025,610
Farm Payroll$927,500
Prospect Fees$82,590
Coach$600,000
Games Remaining81
Total Game Expenses$946,777
Projected Expenses$76,688,923
Projected Balance$57,206,767

Salary Commitment

Year: 2008$76,793,110
Year: 2009$73,274,110
Year: 2010$66,703,730
Year: 2011$43,800,000

Pro Payroll

Martin Brodeur 19,125,000(3)
Alexander Ovechkin 9,000,000(4)
Jason Spezza 8,000,000(4)
Brad Richards 7,800,000(4)
Jarome Iginla 7,000,000(4)
Martin St-Louis 5,250,000(4)
Mike Green 5,250,000(4)
Adrian Aucoin 2,337,000(2)
Chris Pronger 2,300,000(1)
Pavol Demitra 2,070,600(3)
Robert Lang 1,792,000(2)
Stephane Robidas 1,500,000(4)
Jason Smith 960,000(2)
Chris Neil 703,130(3)
Jordan Staal 700,000(1)
Andreas Lilja 450,000(2)
Andrew Cogliano 375,000(3)
Erik Johnson 375,000(3)
Cam Ward 375,000(2)
John Erskine 362,880(2)
Jiri Hudler 300,000(1)


Farm Payroll

Ladislav Smid 87,500(2)
Todd Marchant 84,000(1)
Ryan Callahan 65,000(2)
Steve Ott 60,000(0)
Marc-Edouard Vlasic 60,000(2)
Petr Kalus 55,000(1)
Brad Isbister 51,000(2)
Tomas Fleischmann 50,000(1)
Jim Slater 50,000(0)
Matt Lashoff 50,000(3)
Jeremy Colliton 50,000(0)
Greg Zanon 42,500(3)
Jerred Smithson 35,000(3)
Wade Dubielewicz 35,000(3)
Steve Downie 32,500(3)
Tuukka Rask 30,000(3)
Lauri Korpikoski 30,000(3)
Niclas Wallin 30,000(1)
Dan Paille 30,000(2)




Blast

ArenaDX Palace
Capacity24,000
Ticket Price$35.00


Income

Current Funds$38,335,752
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$27,381,592
Farm Payroll$1,274,605
Prospect Fees$47,514
Coach$850,000
Games Remaining81
Total Game Expenses$360,411
Projected Expenses$29,193,300
Projected Balance$9,142,452

Salary Commitment

Year: 2008$28,548,697
Year: 2009$18,745,710
Year: 2010$5,599,710
Year: 2011$3,844,300

Pro Payroll

Kim Johnsson 5,116,000(2)
Vyacheslav Kozlov 3,667,000(2)
Brendan Morrison 2,688,000(2)
Jason Williams 2,250,000(4)
Saku Koivu 1,800,000(1)
Bobby Holik 1,777,957(1)
Kari Lehtonen 1,085,400(1)
Barret Jackman 1,028,160(3)
Bryan Berard 987,200(1)
Anders Eriksson 756,000(4)
Eric Perrin 750,000(4)
Niclas Havelid 637,500(1)
Antti Miettinen 600,000(1)
Karri Ramo 550,000(1)
David Krejci 550,000(1)
Wade Belak 506,250(1)
Corey Crawford 500,000(2)
Mark Eaton 450,000(1)
Jeff Glass 375,000(3)
Ville Peltonen 350,000(2)
Drew Stafford 350,000(2)
Denis Grebeshkov 307,125(1)
Clarke MacArthur 300,000(2)


Farm Payroll

Fernando Pisani 300,000(1)
David Hale 128,250(3)
Jiri Tlusty 120,000(3)
Teppo Numminen 110,000(2)
Manny Fernandez 104,000(3)
Kirk Maltby 88,300(4)
Ville Koistinen 70,000(1)
Brett Sterling 58,500(1)
Adam Munro 58,055(1)
Ryan Craig 55,000(0)
Freddy Meyer 52,500(0)
Mike Mottau 35,000(1)
Duncan Milroy 32,500(2)
Guillaume Latendresse 32,500(2)
Nolan Baumgartner 30,000(1)




Royals

ArenaKing Center
Capacity20,000
Ticket Price$36.00


Income

Current Funds$50,218,911
Home Games Remaining40
Avg. Attendance19,067
Avg. Revenue/Game$1,029,618
Projected Revenue$41,184,720

Expenses

Pro Payroll$25,206,300
Farm Payroll$1,312,760
Prospect Fees$92,739
Coach$600,000
Games Remaining81
Total Game Expenses$331,851
Projected Expenses$26,879,948
Projected Balance$64,523,683

Salary Commitment

Year: 2008$24,019,060
Year: 2009$14,802,100
Year: 2010$11,177,875
Year: 2011$4,250,000

Pro Payroll

Dustin Penner 4,250,000(4)
Nikolaï Zherdev 2,500,000(0)
Scott Hartnell 2,400,000(1)
Andrew Brunette 2,330,000(3)
Kristian Huselius 2,208,000(1)
Brent Seabrook 1,500,000(3)
Pascal Dupuis 1,427,625(3)
Paul Martin 1,251,200(1)
John Madden 1,200,000(1)
Marc Savard 1,037,000(3)
P.J. Axelsson 860,625(2)
Henrik Tallinder 700,000(2)
Niklas Backstrom 600,000(1)
Paul Ranger 560,000(2)
Jimmy Howard 533,250(3)
Jiri Novotny 500,000(1)
Mike Richards 393,600(2)
Duncan Keith 375,000(2)
Nigel Dawes 330,000(2)
Kurtis Foster 250,000(2)


Farm Payroll

Brett McLean 322,000(1)
Frantisek Kaberle 220,000(1)
Marc Denis 128,000(1)
Trevor Daley 81,000(1)
Richard Zednik 78,000(1)
Mathieu Dandenault 75,000(2)
Sergei Kostitsyn 56,000(1)
Andrej Sekera 55,000(1)
David Jones 55,000(1)
Niklas Grossman 50,000(2)
Sheldon Brookbank 35,000(3)
Wade Brookbank 35,000(3)
Boyd Gordon 32,760(1)
Derick Brassard 30,000(3)
Andy Hilbert 30,000(1)
Boyd Devereaux 30,000(2)




Wildboys

ArenaWachovia Center
Capacity23,000
Ticket Price$40.00


Income

Current Funds$121,575,060
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$41,825,620
Farm Payroll$433,530
Prospect Fees$36,655
Coach$500,000
Games Remaining81
Total Game Expenses$521,900
Projected Expenses$42,273,905
Projected Balance$79,301,155

Salary Commitment

Year: 2008$42,259,150
Year: 2009$35,133,700
Year: 2010$29,604,680
Year: 2011$28,290,000

Pro Payroll

Pavel Datsyuk 6,750,000(4)
Roberto Luongo 6,750,000(4)
Andrei Markov 5,750,000(4)
Jay Bouwmeester 4,875,000(4)
Brenden Morrow 4,100,000(4)
Alex Tanguay 2,652,000(2)
Joffrey Lupul 1,715,750(1)
Patrick Marleau 1,609,500(1)
Erik Cole 1,579,520(2)
Derek Roy 1,130,850(1)
Scott Nichol 750,000(2)
Evgeni Malkin 600,000(1)
Ryan O'Byrne 590,000(1)
Jarret Stoll 540,000(3)
Alexei Ponikarovsky 483,000(1)
Ryan Whitney 400,000(2)
Ondrej Pavelec 350,000(3)
Anton Volchenkov 300,000(1)
Christopher Higgins 300,000(1)
Mike Grier 300,000(1)
Jeff Finger 300,000(3)


Farm Payroll

Andrew Raycroft 80,000(2)
Gilbert Brule 75,000(3)
Justin Pogge 67,500(2)
Darren Helm 66,350(1)
Brett Lebda 65,000(4)
Steve Montador 49,680(3)
Garth Murray 30,000(1)




Dynamos

ArenaCentre Bud Ice
Capacity24,000
Ticket Price$32.00


Income

Current Funds$71,437,169
Home Games Remaining40
Avg. Attendance15,231
Avg. Revenue/Game$731,088
Projected Revenue$29,243,520

Expenses

Pro Payroll$43,014,683
Farm Payroll$356,830
Prospect Fees$84,920
Coach$800,000
Games Remaining81
Total Game Expenses$539,713
Projected Expenses$43,716,720
Projected Balance$56,963,969

Salary Commitment

Year: 2008$43,258,483
Year: 2009$36,182,158
Year: 2010$34,087,158
Year: 2011$14,603,500

Pro Payroll

Nikolai Khabibulin 6,750,000(3)
Patrik Elias 6,000,000(4)
Jere Lehtinen 4,199,358(3)
Viktor Kozlov 3,648,000(3)
Antoine Vermette 2,763,000(4)
Joni Pitkanen 2,492,000(1)
Tom Poti 2,112,000(3)
Trent Hunter 2,000,000(4)
Radek Martinek 1,700,000(2)
Kris Draper 1,583,000(4)
Mike Fisher 1,440,000(3)
David Tanabe 1,328,325(1)
Brad Stuart 1,248,000(3)
Radek Dvorak 1,100,000(4)
Mathieu Garon 1,100,000(4)
Marty Reasoner 900,000(1)
Shawn Horcoff 840,000(1)
Tobias Enstrom 750,000(1)
Ethan Moreau 736,000(1)
Maxime Talbot 325,000(2)


Farm Payroll

Curtis Joseph 70,000(2)
Brandon Dubinsky 62,000(0)
Brad Richardson 58,800(3)
Darren McCarty 57,500(4)
Brian Willsie 51,030(0)
Michael Rupp 30,000(1)
Brendan Mikkelson 27,500(3)




Crusaders

ArenaArena Caesar
Capacity24,000
Ticket Price$30.00


Income

Current Funds$86,754,331
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$27,158,120
Farm Payroll$1,188,500
Prospect Fees$142,922
Coach$850,000
Games Remaining81
Total Game Expenses$357,799
Projected Expenses$28,981,743
Projected Balance$57,772,588

Salary Commitment

Year: 2008$28,346,620
Year: 2009$12,390,000
Year: 2010$9,267,500
Year: 2011$5,700,000

Pro Payroll

Marty Turco 5,700,000(4)
Jason Arnott 3,686,400(1)
Brent Sopel 3,099,200(1)
Mike Sillinger 2,200,000(1)
Matt Cullen 1,620,000(1)
Chad Kilger 1,434,380(1)
Ray Whitney 1,344,000(3)
Scott Walker 1,150,000(3)
Jaroslav Spacek 1,012,500(2)
Scott Gomez 960,000(3)
Jamie Langenbrunner 720,000(1)
Jamal Mayers 660,000(1)
Mike Smith 600,000(2)
Robyn Regehr 600,000(1)
Brendan Witt 564,000(1)
Michal Rozsival 400,000(1)
Jeff Schultz 375,000(2)
Doug Murray 350,000(2)
Jan Hejda 350,000(2)
Hal Gill 332,640(1)


Farm Payroll

Ken Klee 360,000(1)
Stephane Yelle 270,000(2)
Greg DeVries 250,000(1)
Brad Larsen 53,500(3)
Jeff Cowan 35,000(2)
Todd Fedoruk 35,000(2)
Blake Comeau 32,500(2)
Ben Eager 32,500(2)
Cal O'Reilly 30,000(3)
Cory Schneider 30,000(3)
Jason King 30,000(2)
Colton Orr 30,000(1)




Falcons

ArenaCentre Delirium
Capacity23,500
Ticket Price$32.00


Income

Current Funds$154,973,113
Home Games Remaining40
Avg. Attendance23,000
Avg. Revenue/Game$1,104,000
Projected Revenue$44,160,000

Expenses

Pro Payroll$30,431,205
Farm Payroll$689,859
Prospect Fees$97,460
Coach$500,000
Games Remaining81
Total Game Expenses$386,811
Projected Expenses$31,331,713
Projected Balance$167,801,400

Salary Commitment

Year: 2008$31,121,064
Year: 2009$8,372,700
Year: 2010$5,502,700
Year: 2011$3,660,000

Pro Payroll

Keith Tkachuk 7,616,000(1)
Henrik Sedin 3,575,000(4)
Alexander Frolov 3,125,000(1)
Stephen Weiss 3,100,000(1)
Marian Gaborik 2,912,000(1)
John-Michael Liles 1,813,320(1)
Dennis Seidenberg 1,200,000(2)
Garnet Exelby 1,113,600(1)
Alexander Semin 1,035,435(1)
Willie Mitchell 1,033,850(1)
Henrik Lundqvist 632,000(3)
Keith Ballard 560,000(3)
Carey Price 500,000(3)
Andrej Meszaros 400,000(2)
Corey Perry 375,000(2)
Scottie Upshall 325,000(2)
Brooks Laich 315,000(1)
Ales Kotalik 300,000(1)
Valtteri Filppula 300,000(2)
Shea Weber 200,000(2)


Farm Payroll

Patrice Bergeron 183,960(1)
Vernon Fiddler 85,000(4)
Aaron Johnson 77,384(1)
Fredrik Sjostrom 66,815(1)
Peter Budaj 63,200(3)
Mike Weber 56,000(1)
Jack Johnson 37,500(2)
Benoit Pouliot 32,500(2)
Vladimir Mihalik 30,000(3)
Grant Lewis 30,000(3)
Sasha Pokulok 27,500(3)




Flames

ArenaColisée Actum Imago
Capacity24,000
Ticket Price$30.00


Income

Current Funds$87,258,477
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$48,632,200
Farm Payroll$396,600
Prospect Fees$60,721
Coach$600,000
Games Remaining81
Total Game Expenses$605,970
Projected Expenses$49,083,551
Projected Balance$38,174,926

Salary Commitment

Year: 2008$47,639,700
Year: 2009$25,856,050
Year: 2010$19,443,750
Year: 2011$11,995,000

Pro Payroll

Rob Blake 14,565,600(1)
Rod Brind'Amour 6,800,000(3)
Roman Hamrlik 5,500,000(4)
Sean Avery 3,875,000(4)
Joe Corvo 2,620,000(4)
Marc-André Fleury 2,001,750(2)
Milan Hejduk 1,876,800(2)
Jose Theodore 1,645,500(1)
Nathan Horton 1,400,400(1)
Eric Staal 1,378,800(1)
Nik Antropov 1,170,000(2)
Peter Schaefer 843,750(1)
Brad Boyes 800,000(0)
Milan Jurcina 725,000(2)
Pavel Kubina 669,600(1)
Jussi Jokinen 650,000(1)
Erik Christensen 600,000(1)
Dennis Wideman 560,000(3)
Maxim Lapierre 500,000(2)
Andy Wozniewski 450,000(0)


Farm Payroll

Robbie Schremp 86,000(0)
Patrick Eaves 70,000(2)
Dan Syvret 53,100(0)
Marek Schwarz 37,500(2)
Ben Guite 35,000(3)
Brian McGrattan 35,000(3)
Noah Welch 31,250(2)
Darcy Hordichuk 30,000(1)
Boris Valabik 18,750(3)




Leafs

ArenaAir Canada Center
Capacity24,000
Ticket Price$30.00


Income

Current Funds$17,249,622
Home Games Remaining40
Avg. Attendance15,554
Avg. Revenue/Game$699,930
Projected Revenue$27,997,200

Expenses

Pro Payroll$37,823,474
Farm Payroll$429,000
Prospect Fees$108,205
Coach$550,000
Games Remaining81
Total Game Expenses$474,520
Projected Expenses$38,436,159
Projected Balance$6,810,663

Salary Commitment

Year: 2008$36,327,474
Year: 2009$28,210,000
Year: 2010$14,440,000
Year: 2011$6,310,000

Pro Payroll

Bill Guerin 6,188,000(2)
Evgeni Nabokov 5,750,000(4)
Mattias Ohlund 4,600,000(2)
Marco Sturm 3,500,000(3)
Andy Sutton 2,688,000(1)
Chris Gratton 2,430,000(1)
Jim Vandermeer 2,300,000(3)
Nicholas Boynton 1,925,000(0)
Matthew Stajan 1,700,000(2)
Matt Pettinger 1,091,974(1)
Yan Stastny 810,000(3)
Gregory Campbell 762,000(2)
Tim Ramholt 742,500(3)
Ruslan Fedotenko 680,000(1)
Rob Davison 560,000(4)
Tyler Kennedy 550,000(1)
Dany Sabourin 476,000(1)
Jason Ward 420,000(2)
Doug Janik 350,000(3)
Shawn Matthias 300,000(3)


Farm Payroll

Matthew Stajan 105,500(1)
Barry Brust 100,000(2)
Kevin Weekes 96,000(1)
James Neal 67,500(3)
Michael Grabner 30,000(3)
Kris Chucko 30,000(3)




Canadiens

ArenaCentre Bell
Capacity24,000
Ticket Price$35.00


Income

Current Funds$87,814,074
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$34,837,050
Farm Payroll$810,960
Prospect Fees$112,658
Coach$350,000
Games Remaining81
Total Game Expenses$440,374
Projected Expenses$35,670,294
Projected Balance$52,143,780

Salary Commitment

Year: 2008$35,618,010
Year: 2009$13,130,960
Year: 2010$11,044,160
Year: 2011$3,575,000

Pro Payroll

Mathieu Schneider 11,100,000(1)
Chris Osgood 5,985,000(1)
Daniel Sedin 3,575,000(4)
Jonathan Toews 2,800,000(3)
Paul Gaustad 2,300,000(3)
Dan Ellis 1,250,000(1)
Sean O'Donnell 1,000,000(1)
Lee Stempniak 800,000(3)
Nick Schultz 750,000(2)
Mikael Samuelsson 700,000(3)
Matt Ellison 675,000(1)
Alexander Edler 600,000(2)
Christoph Schubert 525,000(3)
Patrick O'Sullivan 500,000(1)
Michel Ouellet 500,000(1)
Andy McDonald 450,000(1)
Raffi Torres 427,050(1)
Andrew Alberts 300,000(2)
Braydon Coburn 300,000(2)
Tomas Plekanec 300,000(1)


Farm Payroll

Krystofer Kolanos 125,000(1)
Kyle Chipchura 94,200(3)
Brian Boyle 75,000(3)
Niklas Hjalmarsson 64,300(3)
Konstantin Pushkarev 60,000(1)
Dominic Moore 60,000(1)
Cody Franson 55,330(3)
Perttu Lindgren 55,330(3)
Shawn Belle 55,000(1)
Matt Greene 52,500(2)
Josh Hennessy 46,800(2)
Josh Harding 37,500(2)
Nolan Schaefer 30,000(0)




Patriotes

ArenaLa Tanière
Capacity24,000
Ticket Price$38.00


Income

Current Funds$36,759,508
Home Games Remaining40
Avg. Attendance13,437
Avg. Revenue/Game$765,909
Projected Revenue$30,636,360

Expenses

Pro Payroll$30,049,020
Farm Payroll$1,485,000
Prospect Fees$188,201
Coach$600,000
Games Remaining81
Total Game Expenses$394,173
Projected Expenses$31,928,048
Projected Balance$35,467,820

Salary Commitment

Year: 2008$31,534,020
Year: 2009$17,170,600
Year: 2010$15,978,100
Year: 2011$12,391,000

Pro Payroll

Ales Hemsky 4,100,000(4)
Pierre-Marc Bouchard 4,080,000(4)
Zach Parise 3,125,000(4)
Patrick Lalime 3,100,000(1)
Ilya Kovalchuk 2,877,420(1)
Jay McKee 2,100,000(1)
Ilja Bryzgalov 1,317,500(3)
Jassen Cullimore 1,200,000(1)
Jeremy Roenick 1,000,000(1)
Zbynek Michalek 1,000,000(1)
Sam Gagner 875,000(1)
Bret Hedican 871,000(4)
Mason Raymond 635,000(1)
Daniel Winnik 525,000(1)
Peter Mueller 501,100(3)
Marc-Andre Bergeron 500,000(2)
Kyle Brodziak 497,000(3)
Matt Moulson 490,000(1)
François Beauchemin 480,000(3)
Dustin Byfuglien 450,000(2)
Bryan Little 325,000(3)


Farm Payroll

Jordan Leopold 150,000(4)
Corey Locke 150,000(3)
Mike York 144,000(3)
Cory Murphy 80,000(2)
Patrice Brisebois 75,000(1)
Marc-Antoine Pouliot 66,000(1)
Alexei Semenov 65,000(4)
Bates Battaglia 60,000(1)
Brian Salcido 58,500(1)
Alexandre Picard 55,000(1)
Troy Brouwer 55,000(1)
Jannik Hansen 51,500(1)
Loui Eriksson 50,000(1)
Derek McKenzie 47,500(2)
Jonathan Ericsson 47,500(2)
Bryan Bickell 45,000(1)
Enver Lisin 45,000(1)
Michael Blunden 37,500(2)
Justin Abdelkader 32,500(3)
Toby Petersen 30,000(2)
Artem Anisimov 30,000(3)
Cal Clutterbuck 30,000(3)
Matt Pelech 27,500(3)
Devan Dubnyk 27,500(3)
Tyler Plante 25,000(3)




Nordiques

ArenaLe Colisée de Québec
Capacity22,000
Ticket Price$35.00


Income

Current Funds$31,361,446
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$21,499,768
Farm Payroll$1,490,234
Prospect Fees$37,000
Coach$800,000
Games Remaining81
Total Game Expenses$290,573
Projected Expenses$23,536,429
Projected Balance$7,825,017

Salary Commitment

Year: 2008$22,990,002
Year: 2009$13,021,194
Year: 2010$10,857,570
Year: 2011$5,852,000

Pro Payroll

Dwayne Roloson 3,420,000(1)
Toni Lydman 2,875,000(4)
Matthew Lombardi 1,817,000(4)
Michael Nylander 1,680,000(1)
Dainius Zubrus 1,440,000(1)
Craig Anderson 1,250,000(1)
Chris Clark 1,128,960(3)
Colby Armstrong 1,100,000(4)
Wojtek Wolski 900,000(2)
Chris Kelly 900,000(3)
Nicklas Backstrom 850,000(3)
Ryan Shannon 650,000(3)
Niklas Kronwall 613,808(1)
Rene Bourque 550,000(1)
Ryan Parent 500,000(1)
Jonathan Paiement 475,000(3)
Kevin Klein 375,000(2)
R.J. Umberger 350,000(2)
David Backes 325,000(2)
Brett Clark 300,000(1)


Farm Payroll

Daniel Girardi 155,000(3)
Matt Carle 94,240(3)
Pat Rissmiller 90,000(3)
Patrick Kane 87,500(3)
Claude Giroux 85,000(3)
T.J. Hensick 68,500(3)
Matt Murley 65,124(2)
Dustin Boyd 60,000(2)
Petr Prucha 60,000(1)
Johnny Oduya 60,000(4)
Milan Lucic 58,500(3)
Marc-Andre Cliche 58,500(3)
Robbie Earl 57,500(2)
Marc-Andre Gragnani 55,120(3)
Fredrik Norrena 55,000(1)
Slava Trukhno 52,750(3)
Radek Smolenak 51,500(3)
David Moss 50,000(1)
Ryan Potulny 50,000(1)
Pekka Rinne 50,000(3)
John Mitchell 47,500(3)
Adam Henrich 47,500(3)
Brandon Bochenski 31,000(2)




Checkers

ArenaNike Garden
Capacity24,000
Ticket Price$40.00


Income

Current Funds$27,034,981
Home Games Remaining40
Avg. Attendance12,698
Avg. Revenue/Game$761,880
Projected Revenue$30,475,200

Expenses

Pro Payroll$39,412,184
Farm Payroll$873,500
Prospect Fees$61,035
Coach$650,000
Games Remaining81
Total Game Expenses$499,960
Projected Expenses$40,496,759
Projected Balance$17,013,422

Salary Commitment

Year: 2008$40,285,684
Year: 2009$24,320,310
Year: 2010$18,922,500
Year: 2011$2,772,500

Pro Payroll

Todd White 7,500,000(3)
Sergei Zubov 5,350,000(3)
Bryce Salvador 2,900,000(1)
Justin Williams 2,580,000(3)
Shane Doan 2,560,000(2)
Derek Morris 2,240,000(1)
Tim Connolly 2,214,000(1)
Johan Hedberg 2,000,000(1)
Eric Belanger 1,750,000(4)
Darryl Sydor 1,500,000(1)
Dean McAmmond 1,321,310(2)
Craig Conroy 1,134,000(2)
Ryan Smyth 1,080,000(1)
Jay Pandolfo 1,052,494(1)
Steve Staios 892,380(1)
Christian Ehrhoff 648,000(1)
Marek Malik 640,000(3)
Shane O'Brien 550,000(1)
Mark Parrish 500,000(4)
Brian Boucher 400,000(1)
Eric Nystrom 300,000(2)
Ryan Kesler 300,000(1)


Farm Payroll

Rick Dipietro 450,000(4)
Jody Shelley 72,500(4)
Ilya Zubov 58,500(1)
Triston Grant 50,000(1)
Junior Lessard 50,000(3)
Derek Boogaard 45,000(2)
Craig Adams 40,000(1)
Blair Betts 40,000(1)
Keith Yandle 37,500(2)
Oskars Bartulis 30,000(3)




Canucks

ArenaCentre Videotron
Capacity20,000
Ticket Price$32.00


Income

Current Funds$13,288,792
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$33,823,588
Farm Payroll$974,363
Prospect Fees$121,934
Coach$1,000,000
Games Remaining81
Total Game Expenses$438,047
Projected Expenses$35,481,838
Projected Balance-$22,193,046

Salary Commitment

Year: 2008$33,810,451
Year: 2009$15,836,458
Year: 2010$13,704,458
Year: 2011$2,430,000

Pro Payroll

Sergei Fedorov 9,975,048(1)
Todd Bertuzzi 4,998,000(3)
Jean-Pierre Dumont 3,550,000(1)
Christian Backman 2,300,000(4)
Manny Legace 2,150,000(3)
Eric Brewer 1,515,520(3)
Derek Armstrong 1,500,000(1)
Rhett Warrener 900,000(0)
Mike Commodore 800,000(3)
Matt Cooke 787,500(1)
Brian Pothier 641,250(1)
Tyler Arnason 640,000(2)
Francis Bouillon 600,000(3)
Yann Danis 533,250(3)
Tomas Kopecky 500,000(1)
Daniel Carcillo 500,000(2)
Travis Zajac 500,000(2)
Steve Bernier 375,000(2)
Brooks Orpik 358,020(1)
Luke Richardson 350,000(1)
Keith Aucoin 350,000(3)


Farm Payroll

Ian Laperriere 210,938(3)
Alexander Auld 147,500(1)
Jarkko Ruutu 130,000(4)
Travis Moen 94,050(1)
Mathieu Carle 60,750(3)
Kevin Bieksa 56,000(3)
David Booth 50,000(0)
Aaron Voros 49,500(2)
Jamie Lundmark 37,500(0)
Marek Svatos 35,625(1)
Mathieu Darche 35,000(1)
Eric Godard 35,000(2)
Kamil Kreps 32,500(2)




Chiefs

ArenaChiefs Arena
Capacity24,000
Ticket Price$32.00


Income

Current Funds$12,503,236
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$38,772,790
Farm Payroll$318,500
Prospect Fees$74,581
Coach$600,000
Games Remaining82
Total Game Expenses$484,950
Projected Expenses$39,765,871
Projected Balance-$27,262,635

Salary Commitment

Year: 2008$39,058,790
Year: 2009$31,197,750
Year: 2010$16,441,750
Year: 2011$5,650,000

Pro Payroll

Gary Roberts 9,600,000(2)
Michael Peca 5,775,000(3)
Rob Niedermayer 4,608,000(1)
Patrick Sharp 3,900,000(4)
Derian Hatcher 3,500,000(2)
Martin Biron 1,920,000(3)
Kurt Sauer 1,750,000(4)
Bryan Allen 1,728,000(3)
Manny Malhotra 1,170,000(1)
Phil Kessel 650,000(1)
Mikhail Grabovski 550,000(2)
Martin Gerber 480,000(3)
Ron Hainsey 468,750(3)
Tom Kostopoulos 450,000(1)
Patrick Kaleta 450,000(2)
Stephane Veilleux 432,000(1)
Martin Hanzal 375,000(3)
Matthew Spiller 341,040(1)
Andrew Ladd 325,000(2)
Matt Walker 300,000(2)


Farm Payroll

Kyle Turris 85,000(1)
Jaroslav Halak 50,000(1)
Jonathan Sigalet 45,000(1)
Michael Funk 45,000(3)
Michael Zigomanis 32,500(0)
Alexandre Giroux 31,000(2)
Brian Sutherby 30,000(1)




Jets

ArenaWinnipeg Arena
Capacity24,000
Ticket Price$32.00


Income

Current Funds$21,057,597
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$60,356,858
Farm Payroll$743,300
Prospect Fees$91,680
Coach$400,000
Games Remaining82
Total Game Expenses$751,120
Projected Expenses$61,591,838
Projected Balance-$40,534,241

Salary Commitment

Year: 2008$61,011,958
Year: 2009$46,520,258
Year: 2010$32,636,508
Year: 2011$19,343,000

Pro Payroll

Paul Kariya 11,200,000(2)
Alexei Kovalev 7,126,400(3)
Olli Jokinen 5,250,000(4)
Nicklas Lidstrom 4,739,600(1)
Tom Gilbert 4,000,000(1)
Mike Comrie 4,000,000(4)
Teemu Selanne 3,895,000(1)
Chris Phillips 3,500,000(4)
Adam Foote 3,000,000(4)
Daymond Langkow 1,800,000(2)
Marek Zidlicky 1,800,000(3)
Robert Nilsson 1,500,000(4)
Sergei Samsonov 1,295,008(3)
Carlo Colaiacovo 1,283,000(4)
Samuel Pahlsson 1,012,500(1)
Jed Ortmeyer 900,000(3)
Craig Rivet 843,750(2)
Richard Park 750,000(4)
Lukas Krajicek 570,000(3)
Cristobal Huet 560,000(3)
Niklas Hagman 528,000(1)
Jason Blake 453,600(3)
Ty Conklin 350,000(3)


Farm Payroll

Wayne Primeau 112,500(3)
Jonathan Sim 88,200(0)
Mark Bell 80,000(3)
Matt Bradley 70,000(1)
Andy Greene 60,000(1)
Shean Donovan 60,000(4)
Andrew Hutchinson 57,600(1)
Adam Mair 52,000(1)
Adam Pineault 46,000(3)
Michal Handzus 42,000(1)
Thomas Pock 40,000(2)
Jeremy Reich 35,000(1)