Financial Report

(As of Thursday, Apr 14 2011)

Boston

ArenaTD Banknorth Garden
Capacity20,000
Ticket Price$32.00


Income

Current Funds$6,371,945
Home Games Remaining0
Avg. Attendance13,958
Avg. Revenue/Game$937,963
Projected Revenue$0,000

Expenses

Pro Payroll$37,000,000
Farm Payroll$70,000
Prospect Fees$58,500
Coach$50,000
Games Remaining0
Total Game Expenses$453,396
Projected Expenses$0,000
Projected Balance$6,371,945

Salary Commitment

Year: 2010$37,070,000
Year: 2011$17,570,000
Year: 2012$15,620,000
Year: 2013$8,720,000

 Pro Payroll

Tomas Vokoun 6,900,000(3)
Daniel Sedin 3,650,000(4)
Milan Hejduk 2,600,000(1)
Marc-Andre Bergeron 2,600,000(1)
Rich Peverley 2,250,000(4)
Jason Arnott 2,250,000(1)
Kimmo Timonen 1,950,000(2)
Maxim Afinogenov 1,950,000(1)
Cory Stillman 1,950,000(1)
David Perron 1,050,000(4)
Paul Gaustad 1,050,000(1)
Patrik Berglund 900,000(4)
Bryan Allen 900,000(1)
Andrew Raycroft 900,000(1)
Artem Anisimov 800,000(4)
Hal Gill 800,000(1)
Steven Reinprecht 800,000(1)
Patrick Lalime 800,000(1)
Bryce Salvador 700,000(1)
Sean O'Donnell 600,000(1)
Paul Mara 600,000(1)
Craig Conroy 350,000(1)
Cory Sarich 350,000(1)
Brad May 300,000(1)


 Farm Payroll

Kris Russell 70,000(4)




Toronto

ArenaAir Canada Centre
Capacity20,000
Ticket Price$35.00


Income

Current Funds$6,774,959
Home Games Remaining0
Avg. Attendance15,610
Avg. Revenue/Game$1,138,716
Projected Revenue$0,000

Expenses

Pro Payroll$44,700,000
Farm Payroll$170,000
Prospect Fees$40,500
Coach$50,000
Games Remaining0
Total Game Expenses$548,299
Projected Expenses$0,000
Projected Balance$6,774,959

Salary Commitment

Year: 2010$44,870,000
Year: 2011$32,505,000
Year: 2012$30,255,000
Year: 2013$21,070,000

 Pro Payroll

Tuukka Rask 5,100,000(4)
Joe Thornton 5,100,000(4)
Zdeno Chara 4,600,000(3)
Alexander Semin 4,600,000(1)
Tim Thomas 3,300,000(1)
Brandon Dubinsky 2,600,000(3)
Brooks Orpik 2,600,000(4)
Adrian Aucoin 2,250,000(1)
Manny Malhotra 2,250,000(4)
Filip Kuba 2,250,000(2)
Ryan Smyth 1,950,000(3)
Ales Hemsky 1,650,000(4)
Denis Grebeshkov 1,300,000(4)
Chris Kelly 1,050,000(1)
Peter Mueller 900,000(4)
Evander Kane 800,000(4)
Ryan O'Reilly 700,000(4)
Daniel Paille 600,000(1)
Milan Jurcina 600,000(4)
Samuel Pahlsson 500,000(1)


 Farm Payroll

Jordin Tootoo 40,000(4)
Cal O'Reilly 35,000(3)
Miroslav Satan 35,000(1)
Kurt Sauer 30,000(1)
Patrick Dwyer 30,000(4)




Ottawa

ArenaScotiabank Place
Capacity20,000
Ticket Price$33.00


Income

Current Funds-$1,549,195
Home Games Remaining0
Avg. Attendance13,456
Avg. Revenue/Game$933,708
Projected Revenue$0,000

Expenses

Pro Payroll$44,700,000
Farm Payroll$170,000
Prospect Fees$49,500
Coach$50,000
Games Remaining0
Total Game Expenses$548,409
Projected Expenses$0,000
Projected Balance-$1,549,195

Salary Commitment

Year: 2010$44,870,000
Year: 2011$16,985,000
Year: 2012$13,685,000
Year: 2013$11,400,000

 Pro Payroll

Ryan Kesler 4,600,000(1)
Zach Parise 4,100,000(1)
Jason Spezza 3,300,000(4)
Brenden Morrow 3,300,000(2)
Patrick Sharp 3,300,000(4)
Cam Ward 3,300,000(1)
Stephane Robidas 2,950,000(1)
Niklas Kronwall 2,250,000(3)
Tuomo Ruutu 2,250,000(4)
Michal Handzus 2,250,000(1)
Dan Cleary 2,250,000(1)
Tobias Enstrom 1,950,000(1)
Dan Hamhuis 1,950,000(4)
Jochen Hecht 1,950,000(1)
Douglas Murray 1,300,000(1)
Jaroslav Spacek 1,050,000(1)
Todd Marchant 800,000(1)
Rick Dipietro 600,000(4)
Chris Osgood 500,000(1)
Jeff Halpern 400,000(1)
Scott Nichol 350,000(1)


 Farm Payroll

Radek Martinek 35,000(1)
Marty Reasoner 35,000(1)
Fernando Pisani 35,000(1)
John Erskine 35,000(3)
Ryan Johnson 30,000(1)




Montreal

ArenaCentre Bell
Capacity20,000
Ticket Price$35.00


Income

Current Funds$15,454,149
Home Games Remaining0
Avg. Attendance17,699
Avg. Revenue/Game$1,300,905
Projected Revenue$0,000

Expenses

Pro Payroll$44,450,000
Farm Payroll$160,000
Prospect Fees$1,500
Coach$50,000
Games Remaining0
Total Game Expenses$544,652
Projected Expenses$0,000
Projected Balance$15,454,149

Salary Commitment

Year: 2010$44,610,000
Year: 2011$32,785,000
Year: 2012$21,335,000
Year: 2013$14,385,000

 Pro Payroll

Alex Ovechkin 6,900,000(2)
Miikka Kiprusoff 6,900,000(3)
Henrik Zetterberg 4,100,000(4)
Brad Richards 3,650,000(4)
Andrei Markov 3,300,000(4)
Patrik Elias 2,600,000(2)
Teemu Selanne 2,600,000(1)
Mark Giordano 2,250,000(4)
Brian Gionta 1,950,000(2)
Mike Grier 1,650,000(1)
Kevin Bieksa 1,650,000(1)
Carlo Colaiacovo 1,050,000(4)
Peter Budaj 1,050,000(1)
Sean Bergenheim 900,000(1)
Frans Nielsen 800,000(1)
Chris Neil 800,000(1)
Blair Betts 800,000(1)
Matt Gilroy 700,000(1)
Josh Gorges 400,000(1)
Drew Miller 400,000(1)


 Farm Payroll

Andrej Sekera 50,000(3)
Anssi Salmela 40,000(1)
Kyle Wellwood 35,000(4)
Garnet Exelby 35,000(1)




Buffalo

ArenaHSBC Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$1,136,112
Home Games Remaining0
Avg. Attendance13,800
Avg. Revenue/Game$1,014,532
Projected Revenue$0,000

Expenses

Pro Payroll$44,850,000
Farm Payroll$280,000
Prospect Fees$16,500
Coach$50,000
Games Remaining0
Total Game Expenses$551,177
Projected Expenses$0,000
Projected Balance$1,136,112

Salary Commitment

Year: 2010$45,130,000
Year: 2011$38,595,000
Year: 2012$32,985,000
Year: 2013$24,300,000

 Pro Payroll

Ryan Miller 6,200,000(4)
Antoine Vermette 4,600,000(4)
Nik Antropov 4,100,000(3)
Corey Perry 3,300,000(2)
Chris Stewart 2,600,000(4)
Brian Campbell 2,600,000(4)
Ryan Whitney 2,600,000(4)
Scott Gomez 2,600,000(3)
Brian Rafalski 2,250,000(2)
Andrew Brunette 1,950,000(1)
Kristian Huselius 1,950,000(4)
Andy McDonald 1,950,000(3)
Toni Lydman 1,650,000(1)
Jamie Benn 1,050,000(4)
Jason Blake 1,050,000(1)
Henrik Tallinder 900,000(1)
Chris Higgins 800,000(4)
John Madden 800,000(1)
Wayne Simmonds 800,000(4)
Curtis McElhinney 600,000(4)
Dmitry Kulikov 500,000(4)


 Farm Payroll

Yann Danis 105,000(1)
Robert Nilsson 80,000(1)
Andrew MacDonald 35,000(3)
Matt Ellis 30,000(2)
Andrew Murray 30,000(2)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity20,000
Ticket Price$35.00


Income

Current Funds$3,202,547
Home Games Remaining0
Avg. Attendance11,223
Avg. Revenue/Game$827,677
Projected Revenue$0,000

Expenses

Pro Payroll$36,950,000
Farm Payroll$0,000
Prospect Fees$28,500
Coach$50,000
Games Remaining0
Total Game Expenses$451,567
Projected Expenses$0,000
Projected Balance$3,202,547

Salary Commitment

Year: 2010$36,950,000
Year: 2011$24,750,000
Year: 2012$20,250,000
Year: 2013$16,950,000

 Pro Payroll

Jonathan Toews 3,650,000(4)
David Backes 3,300,000(1)
Mark Streit 3,300,000(3)
Rene Bourque 3,300,000(4)
Antero Niittymaki 3,300,000(2)
Jack Johnson 2,600,000(4)
Olli Jokinen 2,250,000(4)
Jakub Voracek 1,950,000(4)
Marco Sturm 1,950,000(1)
T.J. Galiardi 1,650,000(4)
Francois Beauchemin 1,650,000(1)
Robyn Regehr 1,300,000(1)
Antti Miettinen 1,300,000(1)
Darren Helm 1,050,000(4)
Alexandre Picard 800,000(2)
Mike Smith 600,000(1)
Dan Sexton 500,000(4)
Darroll Powe 400,000(2)
Ryan O'Byrne 400,000(1)
Jean-Francois Jacques 400,000(1)
Brandon Prust 350,000(1)
Kamil Kreps 350,000(1)
Dylan Reese 300,000(1)
Backup Goaler 300,000(1)


 Farm Payroll




Florida

ArenaBankAtlantic Center
Capacity20,000
Ticket Price$29.00


Income

Current Funds$9,337,886
Home Games Remaining0
Avg. Attendance16,662
Avg. Revenue/Game$1,041,868
Projected Revenue$0,000

Expenses

Pro Payroll$39,800,000
Farm Payroll$150,000
Prospect Fees$27,000
Coach$50,000
Games Remaining0
Total Game Expenses$488,134
Projected Expenses$0,000
Projected Balance$9,337,886

Salary Commitment

Year: 2010$39,950,000
Year: 2011$23,850,000
Year: 2012$18,900,000
Year: 2013$13,750,000

 Pro Payroll

Jimmy Howard 5,600,000(1)
Dany Heatley 5,100,000(4)
Henrik Sedin 4,100,000(4)
Tyler Myers 3,650,000(4)
Travis Zajac 3,300,000(2)
Ryane Clowe 2,950,000(3)
Brad Stuart 1,950,000(1)
David Legwand 1,650,000(2)
Saku Koivu 1,650,000(1)
Ray Whitney 1,300,000(1)
Trent Hunter 1,300,000(1)
Patric Hornqvist 1,050,000(3)
Brett Clark 900,000(1)
Matt Greene 900,000(4)
Vernon Fiddler 900,000(1)
Sean Avery 900,000(1)
Cal Clutterbuck 800,000(3)
Jason Garrison 800,000(1)
Martin Biron 700,000(1)
Staffan Kronwall 300,000(3)


 Farm Payroll

Tim Kennedy 50,000(3)
Petr Prucha 35,000(1)
Jordan Hendry 35,000(1)
Wade Belak 30,000(1)




New Jersey

ArenaPrudential Center
Capacity20,000
Ticket Price$34.00


Income

Current Funds$4,196,590
Home Games Remaining0
Avg. Attendance13,048
Avg. Revenue/Game$931,565
Projected Revenue$0,000

Expenses

Pro Payroll$37,150,000
Farm Payroll$100,000
Prospect Fees$18,000
Coach$50,000
Games Remaining0
Total Game Expenses$455,098
Projected Expenses$0,000
Projected Balance$4,196,590

Salary Commitment

Year: 2010$37,250,000
Year: 2011$26,950,000
Year: 2012$11,820,000
Year: 2013$6,130,000

 Pro Payroll

Mike Green 6,900,000(2)
Ryan Getzlaf 4,600,000(2)
Martin St. Louis 3,650,000(3)
Brian Elliott 3,300,000(2)
Ryan Malone 3,300,000(1)
Tomas Kaberle 2,950,000(4)
Phil Kessel 1,650,000(4)
David Krejci 1,650,000(3)
Tomas Holmstrom 1,650,000(1)
Cristobal Huet 1,650,000(1)
Niklas Hjalmarsson 800,000(4)
Patrick Eaves 800,000(1)
Greg Zanon 700,000(1)
Jarkko Ruutu 500,000(1)
Fredrik Modin 500,000(1)
Gregory Campbell 400,000(4)
Dustin Boyd 350,000(3)
Maxime Talbot 300,000(1)
Ben Lovejoy 300,000(1)
Marek Svatos 300,000(1)
Lukas Krajicek 300,000(4)
Jay Rosehill 300,000(2)
Trevor Gillies 300,000(1)


 Farm Payroll

Devan Dubnyk 40,000(3)
Brendan Mikkelson 30,000(4)
John McCarthy 30,000(2)




Rangers

ArenaMadison Square Garden
Capacity20,000
Ticket Price$35.00


Income

Current Funds$14,478,859
Home Games Remaining0
Avg. Attendance15,589
Avg. Revenue/Game$1,145,748
Projected Revenue$0,000

Expenses

Pro Payroll$37,700,000
Farm Payroll$60,000
Prospect Fees$36,000
Coach$50,000
Games Remaining0
Total Game Expenses$461,537
Projected Expenses$0,000
Projected Balance$14,478,859

Salary Commitment

Year: 2010$37,760,000
Year: 2011$23,760,000
Year: 2012$19,510,000
Year: 2013$14,900,000

 Pro Payroll

Ilya Bryzgalov 6,200,000(4)
Anze Kopitar 4,600,000(4)
Marian Hossa 4,100,000(4)
Matthew Lombardi 2,950,000(2)
Alex Steen 2,600,000(1)
Thomas Vanek 2,600,000(1)
Martin Havlat 2,600,000(3)
Jeff Deslauriers 1,650,000(1)
Rostislav Olesz 1,300,000(2)
Rostislav Klesla 1,300,000(1)
Joe Corvo 1,050,000(1)
Benoit Pouliot 1,050,000(3)
Colby Armstrong 900,000(1)
Nick Schultz 900,000(3)
Jim Slater 700,000(1)
Adam Foote 600,000(1)
Alex Auld 500,000(1)
Chris Clark 500,000(1)
Rob Scuderi 400,000(1)
Pierre-Marc Bouchard 300,000(1)
Paul Ranger 300,000(1)
Steve Valiquette 300,000(1)
Aaron Voros 300,000(1)


 Farm Payroll

Petteri Nokelainen 30,000(3)
Boris Valabik 30,000(3)




Islanders

ArenaNassau Coliseum
Capacity20,000
Ticket Price$32.00


Income

Current Funds$8,839,490
Home Games Remaining0
Avg. Attendance13,312
Avg. Revenue/Game$898,379
Projected Revenue$0,000

Expenses

Pro Payroll$32,850,000
Farm Payroll$120,000
Prospect Fees$18,000
Coach$50,000
Games Remaining0
Total Game Expenses$402,902
Projected Expenses$0,000
Projected Balance$8,839,490

Salary Commitment

Year: 2010$32,970,000
Year: 2011$26,220,000
Year: 2012$23,420,000
Year: 2013$15,580,000

 Pro Payroll

Ilya Kovalchuk 5,100,000(4)
Lubomir Visnovsky 3,300,000(4)
Niklas Backstrom 2,950,000(4)
Wojtek Wolski 2,250,000(3)
Marek Zidlicky 2,250,000(3)
Tyler Bozak 1,950,000(3)
Ian White 1,650,000(1)
Blake Wheeler 1,300,000(3)
Eric Brewer 1,300,000(1)
Semyon Varlamov 1,050,000(4)
Erik Christensen 1,050,000(4)
Jordan Leopold 1,050,000(1)
Michael Frolik 900,000(4)
David Jones 900,000(2)
Mikhail Grabovski 900,000(1)
Alex Tanguay 800,000(2)
Aaron Johnson 700,000(4)
Todd White 700,000(1)
Matt Beleskey 500,000(4)
Marc Pouliot 500,000(2)
Karlis Skrastins 500,000(1)
Andreas Lilja 350,000(1)
Paul Szczechura 300,000(2)
Troy Bodie 300,000(2)
John Curry 300,000(1)


 Farm Payroll

Jeffrey Penner 30,000(4)
Andreas Nodl 30,000(3)
Jiri Tlusty 30,000(3)
Ryan Stoa 30,000(3)




Philly

ArenaWachovia Center
Capacity20,000
Ticket Price$25.00


Income

Current Funds$17,010,365
Home Games Remaining0
Avg. Attendance12,815
Avg. Revenue/Game$746,527
Projected Revenue$0,000

Expenses

Pro Payroll$25,050,000
Farm Payroll$165,000
Prospect Fees$63,000
Coach$50,000
Games Remaining0
Total Game Expenses$308,878
Projected Expenses$0,000
Projected Balance$17,010,365

Salary Commitment

Year: 2010$25,215,000
Year: 2011$18,330,000
Year: 2012$15,860,000
Year: 2013$14,730,000

 Pro Payroll

Drew Doughty 4,600,000(4)
Tomas Plekanec 3,300,000(4)
Bryan McCabe 2,950,000(1)
Dwayne Roloson 2,600,000(1)
Guillaume Latendresse 1,650,000(4)
Andrew Ladd 1,300,000(2)
Claude Giroux 1,050,000(4)
Michal Neuvirth 900,000(4)
Gilbert Brule 900,000(4)
Kyle Cumiskey 800,000(3)
Nigel Dawes 800,000(2)
Jason Demers 800,000(4)
Davis Drewiske 700,000(1)
Andrew Cogliano 600,000(4)
Bruno Gervais 600,000(1)
Jack Skille 300,000(4)
Oscar Moller 300,000(4)
Justin Abdelkader 300,000(4)
Brandon Crombeen 300,000(2)
Mike Blunden 300,000(3)


 Farm Payroll

John Mitchell 70,000(2)
Adam Pardy 35,000(1)
Nick Palmieri 30,000(4)
Matt Lashoff 30,000(3)




Pittsburgh

ArenaMellon Arena
Capacity20,000
Ticket Price$33.00


Income

Current Funds$14,088,364
Home Games Remaining0
Avg. Attendance14,323
Avg. Revenue/Game$992,520
Projected Revenue$0,000

Expenses

Pro Payroll$31,450,000
Farm Payroll$60,000
Prospect Fees$45,000
Coach$50,000
Games Remaining0
Total Game Expenses$385,427
Projected Expenses$0,000
Projected Balance$14,088,364

Salary Commitment

Year: 2010$31,510,000
Year: 2011$16,310,000
Year: 2012$12,560,000
Year: 2013$10,580,000

 Pro Payroll

Rick Nash 5,100,000(1)
Marc-Andre Fleury 3,300,000(1)
Marc Staal 2,600,000(4)
Kyle Okposo 1,950,000(4)
Chris Kunitz 1,950,000(2)
Kris Letang 1,650,000(4)
Mike Ribeiro 1,650,000(3)
Zbynek Michalek 1,650,000(4)
Anton Volchenkov 1,300,000(4)
Brendan Morrison 1,050,000(1)
Steve Sullivan 900,000(1)
Kari Lehtonen 800,000(4)
Steve Bernier 800,000(2)
Johnny Oduya 800,000(1)
Wade Redden 800,000(1)
Martin Skoula 800,000(1)
Sergei Kostitsyn 600,000(4)
Daniel Carcillo 600,000(2)
Mike Comrie 600,000(1)
Ben Eager 600,000(1)
Mathieu Darche 500,000(1)
Colin Fraser 400,000(2)
Brendan Witt 400,000(1)
Arron Asham 350,000(1)
Jared Boll 300,000(3)


 Farm Payroll

James Wright 30,000(4)
Andreas Thuresson 30,000(3)




Washington

ArenaVerizon Center
Capacity20,000
Ticket Price$36.00


Income

Current Funds$8,881,946
Home Games Remaining0
Avg. Attendance13,777
Avg. Revenue/Game$1,041,565
Projected Revenue$0,000

Expenses

Pro Payroll$34,500,000
Farm Payroll$515,000
Prospect Fees$33,000
Coach$50,000
Games Remaining0
Total Game Expenses$428,024
Projected Expenses$0,000
Projected Balance$8,881,946

Salary Commitment

Year: 2010$35,015,000
Year: 2011$24,740,000
Year: 2012$17,865,000
Year: 2013$10,750,000

 Pro Payroll

Sergei Gonchar 4,600,000(3)
Pekka Rinne 4,100,000(4)
Jeff Carter 3,650,000(2)
Jarret Stoll 3,300,000(1)
Dustin Penner 3,300,000(4)
Matt Moulson 1,950,000(4)
Roman Hamrlik 1,950,000(1)
Mark Recchi 1,650,000(1)
Braydon Coburn 1,300,000(2)
Matt Carle 1,300,000(1)
J.P. Dumont 1,300,000(3)
Anton Stralman 1,050,000(3)
Milan Lucic 900,000(4)
Willie Mitchell 900,000(2)
Patrick O'Sullivan 800,000(2)
Michael Ryder 600,000(1)
Bryan Little 500,000(4)
Mark Eaton 500,000(1)
Erik Ersberg 500,000(1)
Jeff Tambellini 350,000(1)


 Farm Payroll

Kyle Quincey 225,000(2)
Peter Regin 105,000(3)
Tom Kostopoulos 35,000(1)
T.J. Hensick 30,000(3)
Brett Lebda 30,000(1)
Liam Reddox 30,000(3)
Nick Tarnasky 30,000(1)
Ville Koistinen 30,000(1)




Atlanta

ArenaPhilips Arena
Capacity20,000
Ticket Price$31.00


Income

Current Funds$9,967,743
Home Games Remaining0
Avg. Attendance12,249
Avg. Revenue/Game$797,364
Projected Revenue$0,000

Expenses

Pro Payroll$26,950,000
Farm Payroll$60,000
Prospect Fees$40,500
Coach$50,000
Games Remaining0
Total Game Expenses$330,494
Projected Expenses$0,000
Projected Balance$9,967,743

Salary Commitment

Year: 2010$27,010,000
Year: 2011$16,460,000
Year: 2012$13,230,000
Year: 2013$8,300,000

 Pro Payroll

Mike Fisher 4,100,000(4)
Jason LaBarbera 2,950,000(1)
Kurtis Foster 2,250,000(1)
Matt Duchene 1,950,000(4)
Zach Bogosian 1,650,000(3)
Paul Martin 1,650,000(1)
Justin Williams 1,650,000(1)
Drew Stafford 1,300,000(2)
Michael Leighton 1,300,000(3)
Kris Versteeg 1,050,000(3)
Mathieu Garon 1,050,000(1)
Brandon Yip 800,000(2)
Erik Karlsson 700,000(4)
Mark Fraser 600,000(3)
Colin White 600,000(1)
Maxim Lapierre 400,000(2)
Tomas Kopecky 400,000(1)
Daniel Winnik 400,000(2)
Ryan Carter 350,000(4)
Zach Boychuk 300,000(4)
Adam Burish 300,000(4)
Mike Duco 300,000(4)
Victor Oreskovich 300,000(3)
David Schlemko 300,000(4)
Jay Beagle 300,000(2)


 Farm Payroll

Tim Sestito 30,000(2)
Chris Conner 30,000(3)




Phoenix

ArenaJobing.com Arena
Capacity20,000
Ticket Price$25.00


Income

Current Funds$583,932
Home Games Remaining0
Avg. Attendance17,096
Avg. Revenue/Game$937,221
Projected Revenue$0,000

Expenses

Pro Payroll$44,950,000
Farm Payroll$155,000
Prospect Fees$37,500
Coach$50,000
Games Remaining0
Total Game Expenses$551,128
Projected Expenses$0,000
Projected Balance$583,932

Salary Commitment

Year: 2010$45,105,000
Year: 2011$21,555,000
Year: 2012$12,595,000
Year: 2013$10,480,000

 Pro Payroll

Evgeni Nabokov 6,900,000(1)
Dustin Brown 3,650,000(1)
Marty Turco 3,650,000(1)
Mike Richards 3,650,000(2)
Joni Pitkanen 3,300,000(4)
Alexei Ponikarovsky 3,300,000(2)
Mike Knuble 2,950,000(1)
Keith Ballard 2,600,000(4)
Dennis Seidenberg 2,600,000(4)
Derek Morris 2,250,000(1)
Scottie Upshall 1,950,000(4)
Dustin Byfuglien 1,650,000(2)
Marc Savard 1,650,000(3)
Randy Jones 1,050,000(1)
Taylor Pyatt 1,050,000(1)
Eric Belanger 1,050,000(1)
Shane O'Brien 400,000(3)
Mike Rupp 400,000(1)
Sami Lepisto 300,000(1)
Mike Brown 300,000(2)
Byron Bitz 300,000(1)


 Farm Payroll

Derek Dorsett 35,000(3)
Andrew Ebbett 30,000(3)
Ryan Stone 30,000(2)
Robbie Earl 30,000(2)
Matt Climie 30,000(4)




San Jose

ArenaHP Pavilion
Capacity20,000
Ticket Price$35.00


Income

Current Funds$9,916,985
Home Games Remaining0
Avg. Attendance14,698
Avg. Revenue/Game$1,080,265
Projected Revenue$0,000

Expenses

Pro Payroll$36,250,000
Farm Payroll$90,000
Prospect Fees$30,000
Coach$50,000
Games Remaining0
Total Game Expenses$444,146
Projected Expenses$0,000
Projected Balance$9,916,985

Salary Commitment

Year: 2010$36,340,000
Year: 2011$32,640,000
Year: 2012$19,460,000
Year: 2013$14,300,000

 Pro Payroll

Nicklas Backstrom 5,600,000(4)
Shane Doan 3,300,000(2)
Patrice Bergeron 2,950,000(2)
Loui Eriksson 2,950,000(2)
Scott Hartnell 2,250,000(3)
Keith Yandle 1,950,000(3)
Carey Price 1,950,000(4)
Andrei Kostitsyn 1,650,000(2)
Ryan Suter 1,650,000(2)
Andy Greene 1,650,000(4)
Michael Cammalleri 1,300,000(4)
Michal Rozsival 1,300,000(1)
David Clarkson 1,050,000(1)
Marcel Goc 1,050,000(4)
Josh Bailey 900,000(4)
Trevor Daley 800,000(4)
Matt Carkner 700,000(4)
Jack Hillen 600,000(3)
Mike Lundin 500,000(1)
Pascal Leclaire 500,000(1)
Torrey Mitchell 350,000(2)
Ryan Jones 350,000(1)
Jesse Winchester 350,000(4)
Matt D'Agostini 300,000(3)
Michael Santorelli 300,000(2)


 Farm Payroll

Aaron Gagnon 30,000(3)
Micheal Haley 30,000(3)
Grant Clitsome 30,000(2)




Vancouver

ArenaRogers Arena
Capacity20,000
Ticket Price$32.00


Income

Current Funds$4,099,141
Home Games Remaining0
Avg. Attendance15,768
Avg. Revenue/Game$1,068,511
Projected Revenue$0,000

Expenses

Pro Payroll$44,750,000
Farm Payroll$105,000
Prospect Fees$15,000
Coach$50,000
Games Remaining0
Total Game Expenses$547,805
Projected Expenses$0,000
Projected Balance$4,099,141

Salary Commitment

Year: 2010$44,855,000
Year: 2011$30,815,000
Year: 2012$25,215,000
Year: 2013$21,880,000

 Pro Payroll

Marian Gaborik 6,200,000(4)
Steven Stamkos 4,600,000(4)
Brent Seabrook 3,300,000(2)
Ed Jovanovski 3,300,000(3)
Brooks Laich 2,950,000(4)
Jose Theodore 2,950,000(1)
Vinny Prospal 2,600,000(1)
Antti Niemi 2,250,000(4)
Stephen Weiss 2,250,000(4)
Tom Gilbert 1,950,000(4)
Sheldon Souray 1,950,000(2)
Valtteri Filppula 1,650,000(1)
Danny Briere 1,650,000(4)
Owen Nolan 1,650,000(1)
Ryan Potulny 900,000(1)
Jeff Finger 900,000(1)
James Vandermeer 800,000(1)
Kris Draper 700,000(1)
Vyacheslav Kozlov 600,000(1)
Steve Staios 500,000(1)
Vesa Toskala 400,000(1)
Fabian Brunnstrom 350,000(2)
Jamal Mayers 350,000(1)


 Farm Payroll

Darcy Tucker 40,000(1)
Lauri Korpikoski 35,000(3)
Tanner Glass 30,000(4)




Calgary

ArenaPengrowth Saddledome
Capacity20,000
Ticket Price$34.00


Income

Current Funds-$1,778,553
Home Games Remaining0
Avg. Attendance11,159
Avg. Revenue/Game$863,787
Projected Revenue$0,000

Expenses

Pro Payroll$42,350,000
Farm Payroll$320,000
Prospect Fees$36,000
Coach$50,000
Games Remaining0
Total Game Expenses$521,415
Projected Expenses$0,000
Projected Balance-$1,778,553

Salary Commitment

Year: 2010$42,670,000
Year: 2011$29,090,000
Year: 2012$20,640,000
Year: 2013$9,440,000

 Pro Payroll

Evgeni Malkin 4,600,000(3)
Pavel Datsyuk 4,600,000(4)
Chris Mason 4,100,000(1)
Daniel Alfredsson 4,100,000(2)
Johan Franzen 3,300,000(4)
Pavel Kubina 3,300,000(3)
Dion Phaneuf 2,950,000(2)
Nikolai Kulemin 2,250,000(3)
Alexei Kovalev 2,250,000(1)
Matt Cooke 1,300,000(1)
Chris Drury 1,300,000(1)
Johnny Boychuk 1,300,000(1)
Cam Barker 1,050,000(3)
Jonathan Ericsson 1,050,000(1)
Rob Niedermayer 900,000(1)
Nikolai Khabibulin 900,000(1)
Sam Gagner 700,000(4)
Brad Richardson 700,000(2)
Kent Huskins 700,000(2)
Boyd Gordon 600,000(4)
Bryan Rodney 400,000(1)


 Farm Payroll

Shawn Matthias 60,000(4)
Jay McKee 50,000(1)
Vladimir Sobotka 30,000(4)
Oskars Bartulis 30,000(4)
Brayden Irwin 30,000(4)
Ryan Shannon 30,000(4)
Derek Meech 30,000(1)
Jon Kalinski 30,000(4)
Nathan Paetsch 30,000(4)




Edmonton

ArenaRexall Place
Capacity20,000
Ticket Price$20.00


Income

Current Funds$8,389,320
Home Games Remaining0
Avg. Attendance14,125
Avg. Revenue/Game$891,392
Projected Revenue$0,000

Expenses

Pro Payroll$32,150,000
Farm Payroll$150,000
Prospect Fees$78,000
Coach$50,000
Games Remaining0
Total Game Expenses$395,463
Projected Expenses$0,000
Projected Balance$8,389,320

Salary Commitment

Year: 2010$32,300,000
Year: 2011$18,050,000
Year: 2012$12,000,000
Year: 2013$4,450,000

 Pro Payroll

Shea Weber 4,100,000(2)
Alexander Edler 2,950,000(3)
Milan Michalek 2,950,000(1)
Johan Hedberg 2,950,000(1)
Tomas Fleischmann 2,250,000(1)
Brian Rolston 2,250,000(1)
Shawn Horcoff 1,950,000(3)
Jonas Gustavsson 1,650,000(1)
Ryan Callahan 1,650,000(2)
Michael Del Zotto 1,650,000(4)
Ryan Wilson 900,000(4)
Blake Comeau 800,000(3)
Mike Komisarek 800,000(4)
Thomas Greiss 800,000(3)
Dominic Moore 800,000(1)
Viktor Stalberg 700,000(3)
Tom Wandell 600,000(4)
Kevin Klein 500,000(1)
Eric Nystrom 350,000(4)
Brett Festerling 350,000(3)
Brian Boyle 300,000(1)
Rick Rypien 300,000(1)
Shawn Thornton 300,000(2)
Kirk Maltby 300,000(1)


 Farm Payroll

Ryan Parent 30,000(4)
Frazer McLaren 30,000(4)
Dustin Kohn 30,000(4)
Joel Rechlicz 30,000(4)
Zack Smith 30,000(4)




Anaheim

ArenaHonda Center
Capacity20,000
Ticket Price$34.00


Income

Current Funds$15,169,356
Home Games Remaining0
Avg. Attendance14,910
Avg. Revenue/Game$1,064,618
Projected Revenue$0,000

Expenses

Pro Payroll$34,850,000
Farm Payroll$0,000
Prospect Fees$30,000
Coach$50,000
Games Remaining0
Total Game Expenses$425,976
Projected Expenses$0,000
Projected Balance$15,169,356

Salary Commitment

Year: 2010$34,850,000
Year: 2011$23,400,000
Year: 2012$17,750,000
Year: 2013$12,650,000

 Pro Payroll

Henrik Lundqvist 6,900,000(4)
Chris Pronger 5,100,000(3)
Eric Staal 4,600,000(1)
Simon Gagne 2,600,000(4)
Mike Modano 1,950,000(1)
Troy Brouwer 1,950,000(2)
Dennis Wideman 1,650,000(4)
Andrej Meszaros 1,050,000(2)
Erik Cole 1,050,000(2)
Daymond Langkow 1,050,000(1)
Joffrey Lupul 900,000(4)
Paul Kariya 900,000(1)
Brian Boucher 900,000(1)
Dave Bolland 700,000(2)
Mark Stuart 600,000(1)
Nick Boynton 400,000(1)
Cody Mcleod 350,000(1)
Adam Mair 350,000(1)
Jon Sim 350,000(1)
Luca Sbisa 300,000(4)
Ville Leino 300,000(4)
Teddy Purcell 300,000(2)
Matt Hunwick 300,000(2)
Chris Thorburn 300,000(2)


 Farm Payroll




LA

ArenaSTAPLES Center
Capacity20,000
Ticket Price$10.00


Income

Current Funds$4,486,293
Home Games Remaining0
Avg. Attendance13,697
Avg. Revenue/Game$987,502
Projected Revenue$0,000

Expenses

Pro Payroll$43,900,000
Farm Payroll$100,000
Prospect Fees$1,500
Coach$50,000
Games Remaining0
Total Game Expenses$537,213
Projected Expenses$0,000
Projected Balance$4,486,293

Salary Commitment

Year: 2010$44,000,000
Year: 2011$34,550,000
Year: 2012$27,400,000
Year: 2013$21,260,000

 Pro Payroll

Jonathan Quick 4,600,000(3)
Alexandre Burrows 3,300,000(4)
Jordan Staal 3,300,000(4)
Mikael Samuelsson 2,950,000(2)
Jay Bouwmeester 2,950,000(4)
Joe Pavelski 2,600,000(1)
Sami Salo 2,250,000(2)
Tim Gleason 2,250,000(4)
Ty Conklin 2,250,000(1)
Lee Stempniak 2,250,000(4)
Mason Raymond 1,950,000(2)
Niklas Hagman 1,950,000(4)
Martin Erat 1,950,000(4)
Devin Setoguchi 1,300,000(4)
Jay McClement 1,050,000(4)
Marc-Edouard Vlasic 900,000(4)
Shaone Morrisonn 900,000(1)
Scott Hannan 900,000(3)
Scott Parse 800,000(1)
Mathieu Schneider 700,000(1)
Jere Lehtinen 600,000(1)
Tyler Kennedy 600,000(3)
Craig Rivet 500,000(1)
Matt Hendricks 500,000(1)
Tyson Strachan 300,000(1)
Rod Pelley 300,000(1)


 Farm Payroll

Enver Lisin 40,000(3)
Trevor Lewis 30,000(4)
Mario Bliznak 30,000(4)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$9,890,771
Home Games Remaining0
Avg. Attendance13,020
Avg. Revenue/Game$820,197
Projected Revenue$0,000

Expenses

Pro Payroll$25,000,000
Farm Payroll$30,000
Prospect Fees$100,500
Coach$50,000
Games Remaining0
Total Game Expenses$307,079
Projected Expenses$0,000
Projected Balance$9,890,771

Salary Commitment

Year: 2010$25,030,000
Year: 2011$20,930,000
Year: 2012$10,730,000
Year: 2013$10,430,000

 Pro Payroll

Jonas Hiller 4,600,000(4)
Paul Stastny 3,650,000(2)
Bobby Ryan 2,950,000(4)
Brent Burns 2,600,000(2)
Jan Hejda 1,300,000(2)
Eric Fehr 1,050,000(2)
Barret Jackman 900,000(1)
Brent Johnson 900,000(1)
James van Riemsdyk 800,000(4)
Derick Brassard 800,000(4)
Christoph Schubert 700,000(1)
Niclas Wallin 500,000(2)
Nicklas Grossman 500,000(2)
Freddy Meyer 400,000(1)
Karl Alzner 350,000(4)
Kyle Chipchura 300,000(3)
Tom Pyatt 300,000(4)
Matthew Martin 300,000(4)
Mark Letestu 300,000(2)
Alexander Sulzer 300,000(1)
Steve Begin 300,000(1)
Quintin Laing 300,000(1)
Jerred Smithson 300,000(2)
Mike Weaver 300,000(4)
Stephane Yelle 300,000(1)


 Farm Payroll

Jerome Samson 30,000(4)




St.Louis

ArenaScottrade Center
Capacity20,000
Ticket Price$38.00


Income

Current Funds$5,165,261
Home Games Remaining0
Avg. Attendance13,522
Avg. Revenue/Game$1,078,983
Projected Revenue$0,000

Expenses

Pro Payroll$44,200,000
Farm Payroll$90,000
Prospect Fees$33,000
Coach$50,000
Games Remaining0
Total Game Expenses$541,134
Projected Expenses$0,000
Projected Balance$5,165,261

Salary Commitment

Year: 2010$44,290,000
Year: 2011$36,540,000
Year: 2012$26,810,000
Year: 2013$21,010,000

 Pro Payroll

Sidney Crosby 6,200,000(4)
Dan Boyle 4,600,000(2)
Jaroslav Halak 4,100,000(2)
Jarome Iginla 4,100,000(4)
Matt Stajan 2,950,000(4)
Fedor Tyutin 2,600,000(4)
Chris Phillips 2,600,000(1)
T.J. Oshie 2,250,000(3)
Jussi Jokinen 2,250,000(4)
Pascal Dupuis 2,250,000(3)
Curtis Glencross 1,650,000(4)
Roman Polak 1,300,000(3)
Radim Vrbata 1,300,000(1)
Ray Emery 1,050,000(1)
Steve Eminger 900,000(4)
Chad Larose 800,000(1)
Richard Park 800,000(1)
Marc Methot 700,000(2)
Ethan Moreau 700,000(1)
Sergei Samsonov 500,000(1)
Taylor Chorney 300,000(4)
Zack Stortini 300,000(2)


 Farm Payroll

Justin Mercier 30,000(2)
Rich Clune 30,000(4)
Gregory Stewart 30,000(4)




Dallas

ArenaAmerican Airlines Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$4,383,926
Home Games Remaining0
Avg. Attendance13,918
Avg. Revenue/Game$888,262
Projected Revenue$0,000

Expenses

Pro Payroll$37,550,000
Farm Payroll$145,000
Prospect Fees$36,000
Coach$50,000
Games Remaining0
Total Game Expenses$460,744
Projected Expenses$0,000
Projected Balance$4,383,926

Salary Commitment

Year: 2010$37,695,000
Year: 2011$26,665,000
Year: 2012$23,915,000
Year: 2013$15,435,000

 Pro Payroll

Duncan Keith 5,100,000(4)
Craig Anderson 5,100,000(3)
James Neal 3,300,000(3)
Derek Roy 2,600,000(4)
Jason Pominville 2,600,000(4)
Tim Connolly 2,600,000(4)
David Booth 1,950,000(1)
James Wisniewski 1,650,000(1)
John-Michael Liles 1,650,000(2)
Joel Ward 1,650,000(1)
Brandon Sutter 1,300,000(4)
Tom Poti 1,300,000(1)
Pavol Demitra 1,050,000(1)
Manny Legace 1,050,000(1)
Nick Foligno 900,000(4)
Clarke MacArthur 800,000(2)
Kim Johnsson 800,000(1)
Francis Bouillon 500,000(1)
Brent Sopel 400,000(1)
Doug Weight 350,000(1)
Jay Pandolfo 300,000(1)
Nate Thompson 300,000(4)
Greg Mauldin 300,000(2)


 Farm Payroll

Chad Johnson 80,000(3)
Jamie McGinn 35,000(4)
Wes O'Neill 30,000(1)




Minnesota

ArenaXcel Energy Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$6,729,743
Home Games Remaining0
Avg. Attendance15,243
Avg. Revenue/Game$1,120,305
Projected Revenue$0,000

Expenses

Pro Payroll$44,900,000
Farm Payroll$90,000
Prospect Fees$34,500
Coach$50,000
Games Remaining0
Total Game Expenses$549,689
Projected Expenses$0,000
Projected Balance$6,729,743

Salary Commitment

Year: 2010$44,990,000
Year: 2011$33,810,000
Year: 2012$26,910,000
Year: 2013$23,260,000

 Pro Payroll

Martin Brodeur 6,900,000(2)
Patrick Marleau 6,200,000(4)
Vincent Lecavalier 4,100,000(4)
Mikko Koivu 3,650,000(4)
R.J. Umberger 2,950,000(4)
Nicklas Lidstrom 2,950,000(1)
Christian Ehrhoff 2,600,000(4)
Matt Cullen 2,250,000(3)
Patrick Kane 2,250,000(4)
Dan Girardi 1,950,000(1)
Radek Dvorak 1,650,000(1)
Mike Commodore 1,300,000(1)
Brad Boyes 1,050,000(4)
Mattias Ohlund 1,050,000(1)
Kyle Brodziak 900,000(1)
Mark Fistric 700,000(3)
John Carlson 700,000(3)
David Steckel 500,000(1)
Ian Laperriere 500,000(1)
Fredrik Sjostrom 400,000(4)
Joey MacDonald 350,000(1)


 Farm Payroll

Joel Perrault 30,000(4)
Jeff Woywitka 30,000(4)
Ryan Keller 30,000(1)




Nashville

ArenaSommet Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$3,994,903
Home Games Remaining0
Avg. Attendance10,750
Avg. Revenue/Game$733,789
Projected Revenue$0,000

Expenses

Pro Payroll$25,000,000
Farm Payroll$330,000
Prospect Fees$27,000
Coach$50,000
Games Remaining0
Total Game Expenses$309,841
Projected Expenses$0,000
Projected Balance$3,994,903

Salary Commitment

Year: 2010$25,330,000
Year: 2011$20,670,000
Year: 2012$14,230,000
Year: 2013$11,550,000

 Pro Payroll

Nathan Horton 3,300,000(2)
Steve Mason 2,600,000(4)
Alexander Frolov 2,250,000(4)
Martin Hanzal 1,950,000(4)
Victor Hedman 1,950,000(4)
Alex Goligoski 1,650,000(2)
Dan Ellis 1,650,000(1)
Luke Schenn 1,050,000(4)
Jeff Schultz 900,000(3)
Colin Wilson 800,000(4)
Rob Schremp 800,000(2)
Ladislav Smid 700,000(3)
Evgeny Artyukhin 700,000(3)
Brett Carson 600,000(2)
Mike Mottau 400,000(1)
Max Pacioretty 400,000(4)
Travis Moen 400,000(1)
Matt Smaby 400,000(1)
Jay Harrison 400,000(4)
Jed Ortmeyer 400,000(1)
Patrick Kaleta 350,000(3)
Jonathan Cheechoo 350,000(1)
Dean McAmmond 350,000(1)
Jamie Lundmark 350,000(1)
Ben Guite 300,000(1)


 Farm Payroll

Yannick Weber 30,000(4)
Brett Sutter 30,000(4)
Theo Peckham 30,000(4)
Brandon Segal 30,000(4)
Corey Elkins 30,000(2)
Peter Olvecky 30,000(2)
Brian Sutherby 30,000(2)
Corey Potter 30,000(1)
Matt Walker 30,000(1)
Peter Harrold 30,000(3)
Mikkel Boedker 30,000(4)




Columbus

ArenaNationwide Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$14,814,054
Home Games Remaining0
Avg. Attendance14,057
Avg. Revenue/Game$885,597
Projected Revenue$0,000

Expenses

Pro Payroll$25,250,000
Farm Payroll$0,000
Prospect Fees$43,500
Coach$50,000
Games Remaining0
Total Game Expenses$309,067
Projected Expenses$0,000
Projected Balance$14,814,054

Salary Commitment

Year: 2010$25,250,000
Year: 2011$13,050,000
Year: 2012$11,400,000
Year: 2013$10,100,000

 Pro Payroll

Roberto Luongo 5,100,000(4)
Erik Johnson 2,600,000(4)
Jean-Sebastien Giguere1,650,000(1)
Todd Bertuzzi 1,650,000(2)
Steve Ott 1,650,000(1)
Ron Hainsey 1,300,000(1)
John Tavares 1,050,000(4)
Steve Downie 1,050,000(4)
Andy Sutton 1,050,000(1)
Ruslan Fedotenko 900,000(1)
Josh Harding 800,000(1)
Glen Metropolit 800,000(1)
Brian Pothier 800,000(1)
Ruslan Salei 600,000(1)
Matt Bradley 600,000(1)
Brandon Bochenski 600,000(1)
Chris Campoli 500,000(1)
Jannik Hansen 500,000(3)
Justin Peters 500,000(3)
Jason Williams 350,000(1)
James Sheppard 300,000(4)
Lars Eller 300,000(3)
Andrew Ference 300,000(1)
Pierre-Luc Letourneau 300,000(1)


 Farm Payroll




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$6,930,578
Home Games Remaining0
Avg. Attendance11,674
Avg. Revenue/Game$735,594
Projected Revenue$0,000

Expenses

Pro Payroll$25,100,000
Farm Payroll$150,000
Prospect Fees$43,500
Coach$50,000
Games Remaining0
Total Game Expenses$309,067
Projected Expenses$0,000
Projected Balance$6,930,578

Salary Commitment

Year: 2010$25,250,000
Year: 2011$11,970,000
Year: 2012$8,610,000
Year: 2013$5,080,000

 Pro Payroll

Jamie Langenbrunner 3,300,000(2)
Jason Chimera 2,250,000(1)
Bill Guerin 1,950,000(1)
Ondrej Pavelec 1,650,000(4)
Raffi Torres 1,650,000(1)
Cody Franson 1,300,000(4)
Dainius Zubrus 1,300,000(1)
Scott Clemmensen 1,300,000(1)
Ales Kotalik 1,050,000(1)
Robert Lang 1,050,000(1)
Carl Gunnarsson 900,000(3)
Chris Butler 800,000(3)
Steve Montador 800,000(1)
Matt Niskanen 800,000(3)
Niclas Bergfors 700,000(3)
Andrew Alberts 700,000(1)
Mathieu Roy 700,000(4)
Chuck Kobasew 700,000(1)
Logan Couture 500,000(4)
David Moss 500,000(1)
Nick Spaling 300,000(4)
Dustin Jeffrey 300,000(4)
Christian Hanson 300,000(3)
Derek Joslin 300,000(4)


 Farm Payroll

Vladimir Zharkov 30,000(2)
Matt Halischuk 30,000(4)
Ole-Kristian Tollefsen30,000(1)
Tim Brent 30,000(3)
Deryk Engelland 30,000(2)