Financial Report

(As of Saturday, Jun 2 2012)

Boston

ArenaTD Banknorth Garden
Capacity20,000
Ticket Price$32.00


Income

Current Funds$6,066,405
Home Games Remaining38
Avg. Attendance20,000
Avg. Revenue/Game$1,536,000
Projected Revenue$58,368,000

Expenses

Pro Payroll$39,550,000
Farm Payroll$0,000
Prospect Fees$45,000
Coach$50,000
Games Remaining75
Total Game Expenses$483,476
Projected Expenses$36,260,671
Projected Balance$28,173,734

Salary Commitment

Year: 2011$39,550,000
Year: 2012$23,550,000
Year: 2013$19,374,000
Year: 2014$7,424,000

 Pro Payroll

Jonas Hiller 4,600,000(3)
Ryan Getzlaf 4,600,000(1)
David Backes 4,292,000(4)
Mikko Koivu 3,650,000(3)
Loui Eriksson 2,950,000(1)
Dan Girardi 2,639,000(4)
Brent Burns 2,600,000(1)
Milan Hejduk 2,160,000(2)
Todd Bertuzzi 1,650,000(1)
Zbynek Michalek 1,650,000(3)
David Perron 1,050,000(3)
Radek Dvorak 1,050,000(1)
Mike Commodore 1,050,000(1)
Joey MacDonald 1,008,000(2)
Dominic Moore 1,008,000(2)
Michael Grabner 1,000,000(3)
Hal Gill 700,000(1)
Vernon Fiddler 700,000(1)
Mike Lundin 493,000(4)
Colin Fraser 400,000(1)
Jerred Smithson 300,000(1)


 Farm Payroll




Toronto

ArenaAir Canada Centre
Capacity20,000
Ticket Price$30.00


Income

Current Funds$5,308,249
Home Games Remaining38
Avg. Attendance16,664
Avg. Revenue/Game$1,347,087
Projected Revenue$51,189,306

Expenses

Pro Payroll$37,743,000
Farm Payroll$100,200
Prospect Fees$79,500
Coach$50,000
Games Remaining75
Total Game Expenses$463,082
Projected Expenses$34,731,128
Projected Balance$21,766,427

Salary Commitment

Year: 2011$37,843,200
Year: 2012$34,458,200
Year: 2013$32,746,200
Year: 2014$2,566,200

 Pro Payroll

Marian Gaborik 6,200,000(3)
Ryan Miller 6,200,000(3)
Dany Heatley 5,100,000(3)
Drew Doughty 4,600,000(3)
Tyler Myers 3,650,000(3)
Mikhail Grabovski 1,827,000(4)
Scott Clemmensen 1,650,000(1)
Cam Fowler 1,000,000(3)
Rostislav Klesla 900,000(1)
Michael Frolik 900,000(3)
Jamie McBain 800,000(3)
Chris Higgins 800,000(3)
Mathieu Darche 800,000(1)
Cory Sarich 704,000(4)
Bobby Butler 600,000(3)
Fernando Pisani 576,000(2)
Jannik Hansen 500,000(2)
David Steckel 336,000(2)
Christian Hanson 300,000(2)
Zach Boychuk 300,000(3)


 Farm Payroll

Chuck Kobasew 35,200(4)
Craig Rivet 35,000(1)
Mike Weaver 30,000(3)




Ottawa

ArenaScotiabank Place
Capacity20,000
Ticket Price$33.00


Income

Current Funds$16,246,428
Home Games Remaining34
Avg. Attendance19,976
Avg. Revenue/Game$1,582,088
Projected Revenue$53,790,992

Expenses

Pro Payroll$44,455,000
Farm Payroll$125,000
Prospect Fees$69,000
Coach$50,000
Games Remaining68
Total Game Expenses$545,110
Projected Expenses$37,067,463
Projected Balance$32,969,957

Salary Commitment

Year: 2011$44,580,000
Year: 2012$33,970,000
Year: 2013$31,685,000
Year: 2014$17,255,000

 Pro Payroll

Ryan Kesler 5,916,000(4)
Cam Ward 5,916,000(4)
Jason Spezza 3,300,000(3)
Brenden Morrow 3,300,000(1)
Patrick Sharp 3,300,000(3)
Tobias Enstrom 2,842,000(4)
Brooks Orpik 2,600,000(3)
Zach Parise 2,581,000(4)
Niklas Kronwall 2,250,000(2)
Tuomo Ruutu 2,250,000(3)
Dan Hamhuis 1,950,000(3)
Michal Handzus 1,650,000(1)
Jochen Hecht 1,300,000(1)
Joel Ward 1,050,000(1)
PK Subban 1,000,000(3)
Chris Phillips 900,000(1)
Samuel Pahlsson 800,000(1)
Chris Osgood 600,000(1)
Rob Niedermayer 600,000(1)
Torrey Mitchell 350,000(1)


 Farm Payroll

John Erskine 35,000(2)
Robin Lehner 30,000(3)
Ryan Johnson 30,000(1)
Todd White 30,000(1)




Montreal

ArenaCentre Bell
Capacity20,000
Ticket Price$35.00


Income

Current Funds$18,516,535
Home Games Remaining32
Avg. Attendance18,104
Avg. Revenue/Game$1,520,708
Projected Revenue$48,662,656

Expenses

Pro Payroll$42,734,000
Farm Payroll$247,200
Prospect Fees$21,000
Coach$50,000
Games Remaining65
Total Game Expenses$525,027
Projected Expenses$34,126,744
Projected Balance$33,052,447

Salary Commitment

Year: 2011$42,981,200
Year: 2012$39,936,200
Year: 2013$29,484,200
Year: 2014$8,926,200

 Pro Payroll

Tim Thomas 6,624,000(2)
Rick Nash 5,626,000(4)
Henrik Zetterberg 4,100,000(3)
Brad Richards 3,650,000(3)
Tomas Plekanec 3,300,000(3)
Christian Ehrhoff 2,600,000(3)
Justin Williams 2,392,000(3)
Mark Giordano 2,250,000(3)
Toni Lydman 2,160,000(2)
Matt Cooke 1,950,000(1)
Frans Nielsen 1,218,000(4)
Sean Bergenheim 1,044,000(4)
Mathieu Garon 966,000(3)
Jeff Schultz 900,000(2)
Mike Komisarek 800,000(3)
Michael Grier 768,000(2)
Josh Gorges 580,000(4)
Logan Couture 500,000(3)
Anssi Salmela 406,000(4)
Karlis Skrastins 300,000(1)
Andreas Lilja 300,000(1)
Matt Bradley 300,000(1)


 Farm Payroll

Paul Gaustad 165,000(1)
Drew Miller 52,200(4)
Craig Adams 30,000(1)




Buffalo

ArenaHSBC Arena
Capacity20,000
Ticket Price$39.00


Income

Current Funds$31,485,824
Home Games Remaining35
Avg. Attendance19,281
Avg. Revenue/Game$1,774,241
Projected Revenue$62,098,435

Expenses

Pro Payroll$44,534,000
Farm Payroll$30,000
Prospect Fees$18,500
Coach$50,000
Games Remaining70
Total Game Expenses$544,299
Projected Expenses$38,100,915
Projected Balance$55,483,344

Salary Commitment

Year: 2011$44,564,000
Year: 2012$33,364,000
Year: 2013$23,230,000
Year: 2014$0,000

 Pro Payroll

Zdeno Chara 4,600,000(2)
Nicklas Lidstrom 4,416,000(2)
Jonathan Toews 3,650,000(3)
Martin St Louis 3,650,000(3)
Corey Perry 3,300,000(1)
Shane Doan 3,300,000(1)
Tomas Kaberle 2,950,000(3)
Chris Stewart 2,600,000(3)
Ryan Whitney 2,600,000(3)
Olli Jokinen 2,250,000(3)
Brian Rafalski 2,250,000(1)
Rich Peverley 2,250,000(3)
Jan Hejda 1,300,000(1)
Antti Miettinen 1,050,000(1)
Jamie Benn 1,050,000(3)
Kari Lehtonen 800,000(3)
Wayne Simmonds 800,000(3)
John Madden 768,000(2)
Curtis McElhinney 600,000(3)
Andrew MacDonald 350,000(2)


 Farm Payroll

Jordan Caron 30,000(3)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity20,000
Ticket Price$30.00


Income

Current Funds$6,176,609
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$26,136,000
Farm Payroll$61,200
Prospect Fees$53,000
Coach$50,000
Games Remaining82
Total Game Expenses$320,734
Projected Expenses$26,300,200
Projected Balance-$20,123,591

Salary Commitment

Year: 2011$26,197,200
Year: 2012$17,486,000
Year: 2013$11,060,000
Year: 2014$4,118,000

 Pro Payroll

Alexei Ponikarovsky 3,300,000(1)
Jamie Langenbrunner 3,300,000(1)
Joe Corvo 2,392,000(3)
Michal Rozsival 1,872,000(2)
Brett Clark 1,248,000(2)
Dan Ellis 1,248,000(2)
Jonas Gustavsson 1,247,000(4)
Jonathan Ericsson 1,218,000(4)
Marty Reasoner 1,050,000(1)
Patric Hornqvist 1,050,000(2)
Carlo Colaiacovo 1,050,000(3)
Ruslan Fedotenko 1,008,000(2)
Brad Marchand 1,000,000(3)
Anthony Stewart 1,000,000(1)
Patrik Berglund 900,000(3)
Derick Brassard 800,000(3)
Matt Gilroy 696,000(4)
Ryan Jones 551,000(4)
Dan Sexton 500,000(3)
Jeff Tambellini 406,000(4)
Matt Halischuk 300,000(3)


 Farm Payroll

Dylan Reese 31,200(1)
Matt Ellis 30,000(1)




Florida

ArenaBankAtlantic Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$30,105,299
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$25,624,000
Farm Payroll$0,000
Prospect Fees$37,500
Coach$50,000
Games Remaining82
Total Game Expenses$313,555
Projected Expenses$25,711,500
Projected Balance$4,393,799

Salary Commitment

Year: 2011$25,624,000
Year: 2012$18,474,000
Year: 2013$16,024,000
Year: 2014$4,524,000

 Pro Payroll

Tuukka Rask 5,100,000(3)
Travis Zajac 3,300,000(1)
David Booth 2,436,000(4)
Brent Johnson 1,950,000(1)
Jakub Voracek 1,950,000(3)
Jason Garrison 1,218,000(4)
Erik Christensen 1,050,000(3)
Kris Versteeg 1,050,000(2)
Josh Bailey 900,000(3)
Matt Greene 900,000(3)
Carl Gunnarsson 900,000(2)
Evander Kane 800,000(3)
Steve Sullivan 700,000(1)
Dmitry Kulikov 500,000(3)
Tim Kennedy 500,000(2)
Adam Pardy 493,000(4)
Jordan Hendry 377,000(4)
Luca Sbisa 300,000(3)
Doug Weight 300,000(1)
Brad Staubitz 300,000(1)
Joe Callahan 300,000(1)
Tyler Sloan 300,000(1)


 Farm Payroll




New Jersey

ArenaPrudential Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$13,457,742
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$27,500,000
Farm Payroll$90,000
Prospect Fees$48,000
Coach$50,000
Games Remaining82
Total Game Expenses$337,659
Projected Expenses$27,688,000
Projected Balance-$14,230,258

Salary Commitment

Year: 2011$27,590,000
Year: 2012$16,530,000
Year: 2013$5,830,000
Year: 2014$1,450,000

 Pro Payroll

Miikka Kiprusoff 6,900,000(2)
Brian Elliott 3,300,000(1)
Bryan McCabe 2,250,000(1)
Ryan Suter 1,650,000(1)
TJ Galiardi 1,650,000(3)
David Krejci 1,650,000(2)
Alex Kovalev 1,300,000(1)
Devan Dubnyk 1,000,000(2)
Patrick Eaves 870,000(4)
Niklas Hjalmarsson 800,000(3)
Tyler Ennis 800,000(3)
Chris Butler 800,000(2)
Magnus Paajarvi 700,000(3)
Ben Lovejoy 580,000(4)
Gregory Campbell 400,000(3)
Kris Draper 400,000(1)
Dustin Boyd 350,000(2)
Nick Boynton 300,000(1)
Steve Reinprecht 300,000(1)
Jarkko Ruutu 300,000(1)
Mike Comrie 300,000(1)
John McCarthy 300,000(1)
Scott Nichol 300,000(1)
Jay Rosehill 300,000(1)


 Farm Payroll

Mike Mottau 30,000(1)
David Hale 30,000(1)
Brendan Mikkelson 30,000(3)




Rangers

ArenaMadison Square Garden
Capacity20,000
Ticket Price$35.00


Income

Current Funds$39,144,470
Home Games Remaining38
Avg. Attendance19,203
Avg. Revenue/Game$1,613,024
Projected Revenue$61,294,912

Expenses

Pro Payroll$32,357,000
Farm Payroll$0,000
Prospect Fees$99,500
Coach$50,000
Games Remaining75
Total Game Expenses$396,421
Projected Expenses$29,731,555
Projected Balance$70,707,827

Salary Commitment

Year: 2011$32,357,000
Year: 2012$23,307,000
Year: 2013$18,757,000
Year: 2014$3,857,000

 Pro Payroll

Ilya Bryzgalov 6,200,000(3)
Anze Kopitar 4,600,000(3)
Marian Hossa 4,100,000(3)
Thomas Vanek 3,219,000(4)
Alexander Steen 2,600,000(1)
Martin Havlat 2,600,000(2)
Rostislav Olesz 1,300,000(1)
Benoit Pouliot 1,050,000(2)
Nick Schultz 900,000(2)
Pascal Leclaire 700,000(1)
Marty Turco 700,000(1)
Pierre-Marc Bouchard 638,000(4)
Randy Jones 600,000(1)
Paul Mara 600,000(1)
Ruslan Salei 600,000(1)
Andy Sutton 400,000(1)
Sean Avery 350,000(1)
Tim Stapleton 300,000(1)
Brad Lukowich 300,000(1)
Arron Asham 300,000(1)
Cam Janssen 300,000(1)


 Farm Payroll




Islanders

ArenaNassau Coliseum
Capacity20,000
Ticket Price$26.00


Income

Current Funds$11,248,329
Home Games Remaining38
Avg. Attendance19,327
Avg. Revenue/Game$1,206,025
Projected Revenue$45,828,950

Expenses

Pro Payroll$33,960,000
Farm Payroll$360,000
Prospect Fees$54,000
Coach$50,000
Games Remaining76
Total Game Expenses$419,805
Projected Expenses$31,905,171
Projected Balance$25,172,108

Salary Commitment

Year: 2011$34,320,000
Year: 2012$26,620,000
Year: 2013$24,816,000
Year: 2014$3,656,000

 Pro Payroll

Ilya Kovalchuk 5,100,000(3)
Paul Stastny 3,650,000(1)
Mike Richards 3,650,000(1)
Joni Pitkanen 3,300,000(3)
Lubomir Visnovsky 3,300,000(3)
Dennis Seidenberg 2,600,000(3)
Steve Mason 2,600,000(3)
Andy Greene 1,650,000(3)
Ian White 1,479,000(4)
Corey Crawford 1,000,000(3)
David Jones 900,000(4)
Ryan O'Reilly 700,000(3)
Matt Hendricks 700,000(2)
Daniel Paille 638,000(4)
Davis Drewiske 609,000(4)
Nikolai Zherdev 500,000(3)
Ales Kotalik 384,000(2)
Mark Letestu 300,000(1)
Andreas Nodl 300,000(2)
Mike McKenna 300,000(3)
Chris Clark 300,000(2)


 Farm Payroll

Steve Staios 70,000(1)
Matt Beleskey 50,000(3)
Aaron Rome 30,000(4)
Jack Skille 30,000(3)
Marek Svatos 30,000(2)
Troy Bodie 30,000(1)
Sheldon Brookbank 30,000(2)
Ryan Stoa 30,000(2)
Chris Drury 30,000(2)
Nathan Lawson 30,000(3)




Philly

ArenaWachovia Center
Capacity20,000
Ticket Price$26.00


Income

Current Funds$27,765,396
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$25,344,000
Farm Payroll$30,000
Prospect Fees$90,000
Coach$50,000
Games Remaining82
Total Game Expenses$311,146
Projected Expenses$25,514,000
Projected Balance$2,251,396

Salary Commitment

Year: 2011$25,374,000
Year: 2012$18,674,000
Year: 2013$14,252,000
Year: 2014$4,022,000

 Pro Payroll

Andrei Markov 3,300,000(3)
Antero Niittymaki 3,300,000(1)
Tyler Bozak 1,950,000(2)
Johan Hedberg 1,872,000(2)
Guillaume Latendresse 1,650,000(3)
Anton Volchenkov 1,300,000(3)
Claude Giroux 1,050,000(3)
Eric Belanger 924,000(4)
Ron Hainsey 924,000(4)
Gilbert Brule 900,000(3)
Tomas Kopecky 824,000(4)
Alexandre Picard 800,000(1)
Nigel Dawes 800,000(1)
Patrick O'Sullivan 800,000(1)
Jason Demers 800,000(3)
John Mitchell 700,000(1)
Andrew Cogliano 600,000(3)
Marc-Andre Bergeron 528,000(4)
Bruno Gervais 522,000(4)
Andrew Gordon 300,000(1)
Ty Conklin 300,000(3)
Jason Williams 300,000(4)
Justin Abdelkader 300,000(3)
BJ Crombeen 300,000(2)
Matt Lashoff 300,000(2)


 Farm Payroll

Nick Palmieri 30,000(3)




Pittsburgh

ArenaMellon Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$5,907,635
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$25,716,000
Farm Payroll$0,000
Prospect Fees$72,000
Coach$50,000
Games Remaining82
Total Game Expenses$315,098
Projected Expenses$25,838,000
Projected Balance-$19,930,365

Salary Commitment

Year: 2011$25,716,000
Year: 2012$12,616,000
Year: 2013$12,316,000
Year: 2014$1,620,000

 Pro Payroll

Martin Brodeur 6,900,000(1)
Marc Staal 2,600,000(3)
Kristian Huselius 1,950,000(3)
Kris Letang 1,650,000(3)
Mark Recchi 1,650,000(1)
Brendan Morrison 1,196,000(3)
Tomas Holmstrom 1,050,000(1)
Anders Lindback 1,000,000(3)
James Reimer 1,000,000(3)
Bryan Allen 924,000(4)
Jaroslav Spacek 900,000(1)
Steve Bernier 800,000(1)
Ryan McDonagh 700,000(3)
Ben Eager 696,000(4)
Daniel Carcillo 600,000(1)
Andrew Alberts 600,000(1)
Craig Conroy 300,000(1)
Nick Leddy 300,000(3)
Alexander Burmistrov 300,000(3)
Jared Boll 300,000(2)
Mark Eaton 300,000(1)


 Farm Payroll




Washington

ArenaVerizon Center
Capacity20,000
Ticket Price$31.00


Income

Current Funds$26,984,384
Home Games Remaining26
Avg. Attendance18,054
Avg. Revenue/Game$1,477,289
Projected Revenue$38,409,514

Expenses

Pro Payroll$41,981,000
Farm Payroll$839,600
Prospect Fees$66,000
Coach$50,000
Games Remaining55
Total Game Expenses$523,617
Projected Expenses$28,798,939
Projected Balance$36,594,959

Salary Commitment

Year: 2011$42,820,600
Year: 2012$30,520,600
Year: 2013$25,890,600
Year: 2014$9,830,600

 Pro Payroll

Joe Thornton 5,100,000(3)
Sergei Gonchar 4,600,000(2)
Dustin Brown 4,495,000(4)
Pekka Rinne 4,100,000(3)
Jeff Carter 3,650,000(1)
Danny Cleary 3,300,000(1)
Dustin Penner 3,300,000(3)
Brian Rolston 2,600,000(1)
Jarret Stoll 2,288,000(4)
Jason Chimera 1,452,000(4)
Braydon Coburn 1,300,000(1)
Travis Hamonic 1,000,000(3)
Alex Pietrangelo 1,000,000(3)
Milan Lucic 900,000(3)
Radek Martinek 900,000(1)
Nikolai Khabibulin 792,000(4)
Henrik Tallinder 704,000(4)
Bryan Little 500,000(3)


 Farm Payroll

Kyle Quincey 225,000(1)
Troy Brouwer 195,000(1)
Cory Stillman 130,000(1)
Artem Anisimov 80,000(3)
James van Riemsdyk 80,000(3)
Ryan O'Byrne 69,600(4)
Brad Winchester 30,000(4)
Liam Reddox 30,000(2)




Phoenix

ArenaJobing.com Arena
Capacity20,000
Ticket Price$25.00


Income

Current Funds$5,523,756
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$25,256,000
Farm Payroll$105,000
Prospect Fees$92,267
Coach$50,000
Games Remaining82
Total Game Expenses$311,015
Projected Expenses$25,503,267
Projected Balance-$19,979,511

Salary Commitment

Year: 2011$25,361,000
Year: 2012$18,456,000
Year: 2013$10,184,000
Year: 2014$2,238,000

 Pro Payroll

Brian Boucher 2,600,000(1)
Keith Ballard 2,600,000(3)
Marek Zidlicky 2,250,000(2)
Wojtek Wolski 2,250,000(2)
Scottie Upshall 1,950,000(3)
Vinny Prospal 1,950,000(1)
Taylor Pyatt 1,716,000(4)
Marc Savard 1,650,000(2)
Derek Morris 1,196,000(3)
Raffi Torres 1,050,000(1)
Matt Carkner 700,000(3)
Mike Smith 672,000(2)
Milan Jurcina 600,000(3)
Sami Lepisto 522,000(4)
Shane O'Brien 400,000(2)
Ben Bishop 400,000(2)
Derek Dorsett 350,000(2)
Andrew Ebbett 300,000(2)
Trevor Gillies 300,000(1)
Trent Hunter 300,000(1)
Mike Brown 300,000(1)
Andrei Loktionov 300,000(3)
Brett Maclean 300,000(3)
Robbie Earl 300,000(1)
Mikko Koskinen 300,000(3)


 Farm Payroll

Alex Auld 105,000(1)




San Jose

ArenaHP Pavilion
Capacity20,000
Ticket Price$39.00


Income

Current Funds$14,299,310
Home Games Remaining38
Avg. Attendance16,039
Avg. Revenue/Game$1,513,041
Projected Revenue$57,495,558

Expenses

Pro Payroll$37,502,000
Farm Payroll$884,100
Prospect Fees$68,767
Coach$50,000
Games Remaining77
Total Game Expenses$469,572
Projected Expenses$36,157,009
Projected Balance$35,637,859

Salary Commitment

Year: 2011$38,386,100
Year: 2012$29,986,100
Year: 2013$20,206,100
Year: 2014$3,736,100

 Pro Payroll

Nicklas Backstrom 5,600,000(3)
Daniel Sedin 3,650,000(3)
Patrice Bergeron 2,950,000(1)
Ryane Clowe 2,950,000(2)
Jack Johnson 2,600,000(3)
Scott Hartnell 2,250,000(2)
Manny Malhotra 2,250,000(3)
Andy McDonald 1,950,000(2)
Keith Yandle 1,950,000(2)
Carey Price 1,950,000(3)
Brad Stuart 1,716,000(4)
Dustin Byfuglien 1,650,000(1)
John-Michael Liles 1,650,000(1)
Paul Martin 1,144,000(4)
Steve Ott 1,050,000(1)
Alex Tanguay 800,000(1)
Peter Budaj 792,000(4)
Mike Santorelli 300,000(2)
Grant Clitsome 300,000(1)


 Farm Payroll

Michael Cammalleri 130,000(3)
Blake Wheeler 130,000(2)
Marcel Goc 105,000(3)
David Clarkson 84,100(4)
Trevor Daley 80,000(3)
Niclas Bergfors 70,000(2)
Jack Hillen 60,000(2)
Jordin Tootoo 40,000(3)
Jesse Winchester 35,000(3)
Matt D'Agostini 30,000(2)
Aaron Gagnon 30,000(2)
Micheal Haley 30,000(2)
TJ Hensick 30,000(3)
Justin Peters 30,000(2)




Vancouver

ArenaRogers Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$7,709,837
Home Games Remaining39
Avg. Attendance19,352
Avg. Revenue/Game$1,393,380
Projected Revenue$54,341,820

Expenses

Pro Payroll$42,756,000
Farm Payroll$152,600
Prospect Fees$59,500
Coach$50,000
Games Remaining78
Total Game Expenses$524,611
Projected Expenses$40,919,656
Projected Balance$21,132,001

Salary Commitment

Year: 2011$42,908,600
Year: 2012$31,308,600
Year: 2013$25,319,600
Year: 2014$4,651,600

 Pro Payroll

Steven Stamkos 4,600,000(3)
Alexander Semin 4,582,000(4)
Vincent Lecavalier 4,100,000(3)
Brent Seabrook 3,300,000(1)
Ed Jovanovski 3,300,000(2)
Nathan Horton 3,300,000(1)
Brooks Laich 2,950,000(3)
Antti Niemi 2,250,000(3)
Tom Gilbert 1,950,000(3)
Jordan Leopold 1,950,000(1)
Danny Briere 1,650,000(3)
David Legwand 1,650,000(1)
Robyn Regehr 1,518,000(3)
Dainius Zubrus 1,248,000(2)
Francois Beauchemin 1,008,000(2)
Nathan Gerbe 600,000(3)
Jhonas Enroth 400,000(3)
Michael Rupp 400,000(1)
Andrew Ference 400,000(1)
Kyle Wellwood 350,000(3)
Lauri Korpikoski 350,000(2)
Brett Lebda 300,000(1)
Tom Kostopoulos 300,000(1)
Tanner Glass 300,000(3)


 Farm Payroll

Ryan Potulny 69,600(4)
J.P. Dumont 48,000(2)
Patrick Kaleta 35,000(2)




Calgary

ArenaPengrowth Saddledome
Capacity20,000
Ticket Price$37.00


Income

Current Funds$12,458,318
Home Games Remaining38
Avg. Attendance15,810
Avg. Revenue/Game$1,403,987
Projected Revenue$53,351,506

Expenses

Pro Payroll$40,115,000
Farm Payroll$320,000
Prospect Fees$51,000
Coach$50,000
Games Remaining75
Total Game Expenses$494,341
Projected Expenses$37,075,610
Projected Balance$28,734,214

Salary Commitment

Year: 2011$40,435,000
Year: 2012$26,715,000
Year: 2013$15,515,000
Year: 2014$1,693,000

 Pro Payroll

Evgeni Malkin 4,600,000(2)
Pavel Datsyuk 4,600,000(3)
Daniel Alfredsson 4,100,000(1)
Johan Franzen 3,300,000(3)
Pavel Kubina 3,300,000(2)
Dion Phaneuf 2,950,000(1)
Niklas Backstrom 2,950,000(3)
Patrik Elias 2,600,000(1)
Nikolai Kulemin 2,250,000(2)
Kimmo Timonen 1,950,000(1)
Mike Knuble 1,950,000(1)
Johnny Boychuk 1,363,000(4)
Cam Barker 1,050,000(2)
Sam Gagner 700,000(3)
Boyd Gordon 600,000(3)
Chris Mason 552,000(3)
Kyle Turris 400,000(3)
Vladimir Sobotka 300,000(3)
Chris Neil 300,000(3)
Shaone Morrisonn 300,000(4)


 Farm Payroll

Brad Richardson 70,000(1)
Kent Huskins 70,000(1)
Shawn Matthias 60,000(3)
Patrick Lalime 30,000(1)
Oskars Bartulis 30,000(3)
Derek Smith 30,000(4)
Ryan Shannon 30,000(3)




Edmonton

ArenaRexall Place
Capacity20,000
Ticket Price$30.00


Income

Current Funds$12,190,440
Home Games Remaining37
Avg. Attendance19,308
Avg. Revenue/Game$1,342,140
Projected Revenue$49,659,180

Expenses

Pro Payroll$31,350,000
Farm Payroll$94,800
Prospect Fees$124,500
Coach$50,000
Games Remaining73
Total Game Expenses$385,601
Projected Expenses$28,148,889
Projected Balance$33,700,731

Salary Commitment

Year: 2011$31,444,800
Year: 2012$22,294,800
Year: 2013$12,158,800
Year: 2014$5,948,800

 Pro Payroll

Shea Weber 4,100,000(1)
Nik Antropov 4,100,000(2)
Milan Michalek 3,219,000(4)
Alexander Edler 2,950,000(2)
Shawn Horcoff 1,950,000(2)
Ondrej Pavelec 1,650,000(3)
Ryan Callahan 1,650,000(1)
Michael Del Zotto 1,650,000(3)
Sergei Bobrovsky 1,000,000(3)
Ryan Wilson 900,000(3)
Kevin Klein 812,000(4)
Blake Comeau 800,000(2)
Rob Schremp 800,000(1)
Jason Blake 792,000(4)
Brian Boyle 783,000(4)
Adam Foote 600,000(1)
Tom Wandell 600,000(3)
Freddy Modin 500,000(1)
Brent Sopel 500,000(1)
Travis Moen 400,000(1)
Eric Nystrom 350,000(3)
Ethan Moreau 336,000(2)
Blair Betts 308,000(4)
Andrew Murray 300,000(1)
Shawn Thornton 300,000(1)


 Farm Payroll

Rick Rypien 34,800(4)
Frazer McLaren 30,000(3)
Zack Smith 30,000(3)




Anaheim

ArenaHonda Center
Capacity20,000
Ticket Price$34.00


Income

Current Funds$29,675,389
Home Games Remaining36
Avg. Attendance19,681
Avg. Revenue/Game$1,605,953
Projected Revenue$57,814,308

Expenses

Pro Payroll$41,582,000
Farm Payroll$0,000
Prospect Fees$35,000
Coach$50,000
Games Remaining73
Total Game Expenses$508,134
Projected Expenses$37,093,793
Projected Balance$50,395,904

Salary Commitment

Year: 2011$41,582,000
Year: 2012$35,232,000
Year: 2013$30,132,000
Year: 2014$6,032,000

 Pro Payroll

Henrik Lundqvist 6,900,000(3)
Eric Staal 5,336,000(4)
Chris Pronger 5,100,000(2)
Henrik Sedin 4,100,000(3)
Teemu Selanne 3,650,000(1)
RJ Umberger 2,950,000(3)
Simon Gagne 2,600,000(3)
Dennis Wideman 1,650,000(3)
Erik Cole 1,050,000(1)
Anton Babchuk 1,000,000(3)
Jeff Skinner 1,000,000(3)
Mike Weber 1,000,000(3)
Michal Neuvirth 900,000(3)
Joffrey Lupul 900,000(3)
Dave Bolland 700,000(1)
Mark Stuart 696,000(4)
Jiri Hudler 500,000(3)
Cody McLeod 350,000(1)
Ville Leino 300,000(3)
Matt Hunwick 300,000(1)
Chris Thorburn 300,000(1)
Mathieu Perreault 300,000(3)


 Farm Payroll




LA

ArenaSTAPLES Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$24,395,929
Home Games Remaining31
Avg. Attendance19,830
Avg. Revenue/Game$1,427,724
Projected Revenue$44,259,444

Expenses

Pro Payroll$42,900,000
Farm Payroll$288,400
Prospect Fees$21,500
Coach$50,000
Games Remaining59
Total Game Expenses$527,560
Projected Expenses$31,126,026
Projected Balance$37,529,347

Salary Commitment

Year: 2011$43,188,400
Year: 2012$35,403,400
Year: 2013$24,785,400
Year: 2014$3,555,400

 Pro Payroll

Jonathan Quick 4,600,000(2)
Joe Pavelski 3,422,000(4)
Alexandre Burrows 3,300,000(3)
Jordan Staal 3,300,000(3)
Mikael Samuelsson 2,950,000(1)
Jay Bouwmeester 2,950,000(3)
Sami Salo 2,250,000(1)
Tim Gleason 2,250,000(3)
Lee Stempniak 2,250,000(3)
Mason Raymond 1,950,000(1)
Niklas Hagman 1,950,000(3)
Martin Erat 1,950,000(3)
Jose Theodore 1,872,000(2)
Adrian Aucoin 1,872,000(2)
Stephane Robidas 1,584,000(2)
Devin Setoguchi 1,300,000(3)
Jay McClement 1,050,000(3)
Marc-Edouard Vlasic 900,000(3)
Tyler Kennedy 600,000(2)
Clayton Stoner 600,000(1)


 Farm Payroll

Scott Hannan 90,000(2)
Scott Parse 63,800(4)
Jamal Mayers 35,000(1)
Tyson Strachan 34,800(4)
Rod Pelley 34,800(4)
Trevor Lewis 30,000(3)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$8,087,876
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$31,312,000
Farm Payroll$120,000
Prospect Fees$113,500
Coach$50,000
Games Remaining82
Total Game Expenses$385,311
Projected Expenses$31,595,500
Projected Balance-$23,507,624

Salary Commitment

Year: 2011$31,432,000
Year: 2012$13,582,000
Year: 2013$9,788,000
Year: 2014$648,000

 Pro Payroll

Mike Green 6,900,000(1)
Dwayne Roloson 3,300,000(1)
Bobby Ryan 2,950,000(3)
Scott Gomez 2,600,000(2)
Patrick Kane 2,250,000(3)
Filip Kuba 2,250,000(1)
Andrei Kostitsyn 1,650,000(1)
Eric Fehr 1,050,000(1)
Steve Downie 1,050,000(3)
Sergei Samsonov 900,000(1)
Andrew Raycroft 864,000(2)
Derek Stepan 800,000(3)
Mike Modano 800,000(1)
Rick DiPietro 600,000(3)
Niclas Wallin 500,000(1)
Nicklas Grossman 500,000(1)
Ty Wishart 500,000(3)
Alexander Sulzer 348,000(4)
Kyle Chipchura 300,000(2)
Matt Martin 300,000(3)
Derek MacKenzie 300,000(4)
Benn Ferriero 300,000(3)
Dana Tyrell 300,000(3)


 Farm Payroll

Tom Pyatt 30,000(3)
Jerome Samson 30,000(3)
Mark Katic 30,000(3)
Jiri Tlusty 30,000(2)




St.Louis

ArenaScottrade Center
Capacity20,000
Ticket Price$38.00


Income

Current Funds$32,073,360
Home Games Remaining32
Avg. Attendance17,039
Avg. Revenue/Game$1,554,007
Projected Revenue$49,728,224

Expenses

Pro Payroll$44,206,000
Farm Payroll$30,000
Prospect Fees$59,000
Coach$50,000
Games Remaining65
Total Game Expenses$540,793
Projected Expenses$35,151,524
Projected Balance$46,650,060

Salary Commitment

Year: 2011$44,236,000
Year: 2012$33,736,000
Year: 2013$26,346,000
Year: 2014$1,716,000

 Pro Payroll

Sidney Crosby 6,200,000(3)
Dan Boyle 4,600,000(1)
Jaroslav Halak 4,100,000(1)
Jarome Iginla 4,100,000(3)
Matt Stajan 2,950,000(3)
Fedor Tyutin 2,600,000(3)
TJ Oshie 2,250,000(3)
Jussi Jokinen 2,250,000(3)
Pascal Dupuis 2,250,000(2)
Radim Vrbata 1,716,000(4)
Curtis Glencross 1,650,000(3)
Andrew Brunette 1,584,000(2)
Roman Polak 1,300,000(2)
Ray Emery 1,248,000(2)
Jason Arnott 1,008,000(2)
Kevin Shattenkirk 1,000,000(3)
Steve Eminger 900,000(3)
Chad LaRose 800,000(1)
Marc Methot 700,000(1)
Kris Russell 700,000(3)
Zack Stortini 300,000(1)


 Farm Payroll

Taylor Chorney 30,000(3)




Dallas

ArenaAmerican Airlines Center
Capacity20,000
Ticket Price$28.00


Income

Current Funds$5,595,005
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$29,062,000
Farm Payroll$125,000
Prospect Fees$73,000
Coach$50,000
Games Remaining82
Total Game Expenses$357,439
Projected Expenses$29,310,000
Projected Balance-$23,714,995

Salary Commitment

Year: 2011$29,187,000
Year: 2012$25,337,000
Year: 2013$16,937,000
Year: 2014$2,976,000

 Pro Payroll

Craig Anderson 5,100,000(2)
James Neal 3,300,000(2)
James Wisniewski 2,668,000(4)
Derek Roy 2,600,000(3)
Jason Pominville 2,600,000(3)
Tim Connolly 2,600,000(3)
Brandon Sutter 1,300,000(3)
Andrej Meszaros 1,050,000(1)
Nick Foligno 900,000(3)
Clarke MacArthur 800,000(1)
Jonathan Bernier 800,000(3)
Michael Ryder 736,000(3)
Tom Poti 700,000(1)
Alec Martinez 700,000(3)
Justin Braun 700,000(3)
Francis Bouillon 700,000(1)
Sergei Kostitsyn 600,000(3)
Greg Zanon 308,000(4)
Todd Marchant 300,000(1)
Nate Thompson 300,000(3)
Greg Mauldin 300,000(1)


 Farm Payroll

Jamie McGinn 35,000(3)
Tomas Vincour 30,000(3)
Michal Repik 30,000(3)
Justin Falk 30,000(3)




Minnesota

ArenaXcel Energy Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$547,315
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$32,488,000
Farm Payroll$605,000
Prospect Fees$88,500
Coach$50,000
Games Remaining82
Total Game Expenses$405,262
Projected Expenses$33,231,500
Projected Balance-$32,684,185

Salary Commitment

Year: 2011$33,093,000
Year: 2012$33,063,000
Year: 2013$24,641,000
Year: 2014$6,596,000

 Pro Payroll

Patrick Marleau 6,200,000(3)
Roberto Luongo 5,100,000(3)
Brian Campbell 2,600,000(3)
Tomas Fleischmann 2,262,000(4)
Matt Cullen 2,250,000(2)
Valtteri Filppula 1,711,000(4)
Mike Ribeiro 1,650,000(2)
Kevin Bieksa 1,584,000(2)
Kyle Brodziak 1,479,000(4)
David Moss 1,144,000(4)
Brad Boyes 1,050,000(3)
Marco Sturm 1,008,000(2)
Kevin Poulin 1,000,000(3)
Mark Fistric 700,000(2)
John Carlson 700,000(2)
Andrej Sekera 500,000(2)
Mikael Backlund 500,000(3)
Fredrik Sjostrom 400,000(3)
Karl Alzner 350,000(3)
Blake Geoffrion 300,000(3)


 Farm Payroll

Erik Johnson 260,000(3)
Kyle Okposo 195,000(3)
Vladimir Zharkov 30,000(1)
Joel Perrault 30,000(3)
Jeff Woywitka 30,000(3)
Kyle Clifford 30,000(3)
Johan Harju 30,000(2)




Nashville

ArenaSommet Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$11,765,275
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$24,488,000
Farm Payroll$280,000
Prospect Fees$92,000
Coach$50,000
Games Remaining82
Total Game Expenses$303,780
Projected Expenses$24,910,000
Projected Balance-$13,144,725

Salary Commitment

Year: 2011$24,768,000
Year: 2012$19,438,000
Year: 2013$13,394,000
Year: 2014$436,000

 Pro Payroll

Stephen Weiss 2,250,000(3)
Alex Frolov 2,250,000(3)
Martin Hanzal 1,950,000(3)
Victor Hedman 1,950,000(3)
Alex Goligoski 1,650,000(1)
Colby Armstrong 1,518,000(3)
Luke Schenn 1,050,000(3)
Kurtis Foster 1,050,000(1)
Peter Regin 1,050,000(2)
Cory Schneider 1,000,000(2)
Bryan Bickell 1,000,000(2)
Jean-Sebastien Giguere900,000(1)
Chris Kelly 864,000(2)
Kyle Cumiskey 800,000(2)
Colin Wilson 800,000(3)
Ladislav Smid 700,000(2)
Mattias Ohlund 700,000(1)
Brett Carson 600,000(1)
Adam McQuaid 600,000(2)
Matt Smaby 406,000(4)
Max Pacioretty 400,000(3)
Darroll Powe 400,000(1)
Patrick Dwyer 300,000(3)
Mikkel Boedker 300,000(3)


 Farm Payroll

Linus Omark 40,000(3)
Yannick Weber 30,000(3)
Brett Sutter 30,000(3)
Theo Peckham 30,000(3)
Brandon Segal 30,000(3)
Derek Joslin 30,000(3)
Brian Sutherby 30,000(1)
Tim Jackman 30,000(4)
Peter Harrold 30,000(2)




Columbus

ArenaNationwide Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$10,038,858
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$26,906,000
Farm Payroll$90,000
Prospect Fees$44,000
Coach$50,000
Games Remaining82
Total Game Expenses$330,366
Projected Expenses$27,090,000
Projected Balance-$17,051,142

Salary Commitment

Year: 2011$26,996,000
Year: 2012$18,516,000
Year: 2013$12,266,000
Year: 2014$6,206,000

 Pro Payroll

Marc-Andre Fleury 4,582,000(4)
Brandon Dubinsky 2,600,000(2)
Chris Kunitz 1,950,000(1)
Brian Gionta 1,950,000(1)
Roman Hamrlik 1,950,000(1)
Ryan Smyth 1,950,000(2)
Phil Kessel 1,650,000(3)
Cody Franson 1,300,000(3)
Andrew Ladd 1,300,000(1)
Eric Brewer 1,300,000(1)
John Tavares 1,050,000(3)
Anton Stralman 1,050,000(2)
Braden Holtby 1,000,000(3)
Chris Campoli 899,000(4)
Brandon Prust 725,000(4)
Steven Kampfer 400,000(3)
Cal O'Reilly 350,000(2)
Dustin Jeffrey 300,000(3)
Mark Olver 300,000(3)
Lars Eller 300,000(2)


 Farm Payroll

Deryk Engelland 30,000(1)
Zac Dalpe 30,000(3)
Jared Spurgeon 30,000(3)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$8,045,082
Home Games Remaining38
Avg. Attendance15,737
Avg. Revenue/Game$1,208,653
Projected Revenue$45,928,814

Expenses

Pro Payroll$44,649,000
Farm Payroll$90,000
Prospect Fees$66,000
Coach$50,000
Games Remaining77
Total Game Expenses$547,012
Projected Expenses$42,119,939
Projected Balance$11,853,957

Salary Commitment

Year: 2011$44,739,000
Year: 2012$31,389,000
Year: 2013$28,489,000
Year: 2014$7,250,000

 Pro Payroll

Alex Ovechkin 6,900,000(1)
Jimmy Howard 5,162,000(4)
Duncan Keith 5,100,000(3)
Antoine Vermette 4,600,000(3)
Rene Bourque 3,300,000(3)
Ryan Malone 2,950,000(1)
Matt Moulson 1,950,000(3)
Ales Hemsky 1,650,000(3)
Matt Carle 1,508,000(4)
Ray Whitney 1,300,000(1)
Saku Koivu 1,300,000(1)
Steve Montador 1,196,000(3)
Darren Helm 1,050,000(3)
Willie Mitchell 900,000(1)
Douglas Murray 828,000(3)
Cal Clutterbuck 800,000(2)
Matt Niskanen 800,000(2)
Viktor Stalberg 700,000(2)
Matt Calvert 700,000(3)
Maxime Talbot 580,000(4)
Jay Harrison 400,000(3)
Henrik Karlsson 375,000(3)
Sean O'Donnell 300,000(2)
Tim Brent 300,000(2)


 Farm Payroll

Nick Spaling 30,000(3)
Oscar Moller 30,000(3)
Scott Timmins 30,000(3)




Winnipeg

ArenaPhilips Arena
Capacity20,000
Ticket Price$31.00


Income

Current Funds$10,699,858
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$28,826,000
Farm Payroll$185,000
Prospect Fees$61,000
Coach$50,000
Games Remaining82
Total Game Expenses$355,146
Projected Expenses$29,122,000
Projected Balance-$18,422,142

Salary Commitment

Year: 2011$29,011,000
Year: 2012$19,651,000
Year: 2013$8,195,000
Year: 2014$0,000

 Pro Payroll

Tomas Vokoun 6,900,000(2)
Mike Fisher 4,100,000(3)
Martin Biron 1,950,000(1)
Matt Duchene 1,950,000(3)
Zach Bogosian 1,650,000(2)
Drew Stafford 1,300,000(1)
Semyon Varlamov 1,050,000(3)
Colin Greening 1,000,000(2)
Jason LaBarbera 900,000(1)
Brandon Yip 800,000(1)
Jim Slater 800,000(1)
Rob Scuderi 800,000(1)
Erik Karlsson 700,000(3)
Jeff Halpern 700,000(1)
Barret Jackman 600,000(1)
Mark Fraser 600,000(2)
Johnny Oduya 576,000(2)
Daniel Winnik 400,000(1)
Kevin Porter 400,000(2)
Maxim Lapierre 400,000(1)
Colin White 350,000(1)
Adam Burish 300,000(3)
Chris Conner 300,000(2)
Teddy Purcell 300,000(1)


 Farm Payroll

Ryan Carter 35,000(3)
David Schlemko 30,000(3)
Jay Beagle 30,000(1)
Nino Niederreiter 30,000(3)
Tim Sestito 30,000(1)
Victor Oreskovich 30,000(2)