Financial Report

(As of Sunday, Jul 15 2012)

Anaheim

ArenaArrowhead Pond
Capacity17,174
Ticket Price$35.00


Income

Current Funds$22,188,752
Home Games Remaining0
Avg. Attendance17,174
Avg. Revenue/Game$1,442,616
Projected Revenue$0,000

Expenses

Pro Payroll$62,897,263
Farm Payroll$894,000
Prospect Fees$131,050
Coach$50,000
Games Remaining0
Total Game Expenses$780,150
Projected Expenses$0,000
Projected Balance$22,188,752

Salary Commitment

Year: 2011$46,716,499
Year: 2012$41,031,249
Year: 2013$23,702,500
Year: 2014$0,000

Pro Payroll

Mikko Koivu 8,100,000(3)
Anze Kopitar 7,820,000(3)
Miikka Kiprusoff 6,999,999(2)
Eric Brewer 4,620,000(3)
Andrej Meszaros 4,600,000(2)
Todd Bertuzzi 3,751,000(0)
Dustin Brown 3,651,250(1)
Daniel Cleary 3,360,000(2)
Jeff Schultz 3,162,500(3)
Steve Eminger 2,343,764(0)
Brendan Morrison 1,800,000(1)
Trent Hunter 1,782,500(0)
Randy Jones 1,650,000(2)
Chuck Kobasew 1,380,000(0)
Steve Ott 1,350,000(0)
Shane O'Brien 1,210,000(0)
Rene Bourque 1,200,000(0)
Johan Backlund 800,000(0)
Brett Lebda 747,500(0)
Ryan Shannon 718,750(2)
David Clarkson 700,000(0)
Chris Thorburn 650,000(0)
Curtis Glencross 500,000(0)


Farm Payroll

Sean Avery 450,000(0)
B.J. Crombeen 110,000(0)
Chris Thorburn 69,000(1)
Tim Brent 65,000(1)
Sheldon Brookbank 50,000(1)
Drew Miller 50,000(1)
Keith Aucoin 50,000(0)
Chris Conner 50,000(0)




Winnipeg

ArenaPhilips Arena
Capacity18,545
Ticket Price$35.00


Income

Current Funds$32,978,268
Home Games Remaining0
Avg. Attendance18,037
Avg. Revenue/Game$1,515,023
Projected Revenue$0,000

Expenses

Pro Payroll$56,729,914
Farm Payroll$0,000
Prospect Fees$83,000
Coach$650,000
Games Remaining0
Total Game Expenses$700,767
Projected Expenses$0,000
Projected Balance$32,978,268

Salary Commitment

Year: 2011$31,486,154
Year: 2012$22,086,154
Year: 2013$14,646,154
Year: 2014$0,000

Pro Payroll

Ilya Kovalchuk 8,000,000(3)
Teemu Selanne 7,000,000(0)
Duncan Keith 6,646,154(3)
Marc Savard 6,200,000(0)
Marc-Andre Fleury 6,000,000(1)
Joni Pitkanen 4,800,000(2)
Justin Williams 4,500,000(0)
Ethan Moreau 3,000,000(0)
Alexander Steen 2,343,760(0)
Boris Valabik 850,000(1)
Marc Denis 800,000(0)
Patrik Berglund 800,000(0)
Victor Hedman 800,000(1)
Wayne Primeau 750,000(1)
Patrick Dwyer 700,000(2)
Brett Sterling 690,000(2)
Derek MacKenzie 650,000(2)
Brian McGratton 600,000(0)
Eric Lundberg 600,000(2)
Colin Stuart 500,000(1)
Nathan Oystrick 500,000(1)


Farm Payroll




Boston

ArenaTD Waterhouse Bank Arena
Capacity17,565
Ticket Price$35.00


Income

Current Funds$31,474,547
Home Games Remaining0
Avg. Attendance17,564
Avg. Revenue/Game$1,475,364
Projected Revenue$0,000

Expenses

Pro Payroll$63,815,000
Farm Payroll$1,517,750
Prospect Fees$113,250
Coach$55,000
Games Remaining0
Total Game Expenses$798,793
Projected Expenses$0,000
Projected Balance$31,474,547

Salary Commitment

Year: 2011$41,572,750
Year: 2012$18,165,000
Year: 2013$12,780,000
Year: 2014$0,000

Pro Payroll

Brent Seabrook 6,690,000(3)
Patrice Bergeron 5,750,000(0)
Kristian Huselius 5,700,000(0)
Milan Lucic 4,700,000(2)
Brad Boyes 4,600,000(1)
Brad Stuart 4,500,000(0)
Christian Ehrhoff 3,565,000(1)
Erik Cole 3,500,000(1)
Adrian Aucoin 3,500,000(1)
Samuel Pahlsson 3,180,000(0)
Ron Hainsey 3,000,000(3)
Francois Bouillon 3,000,000(3)
Jamie Langenbrunner 2,800,000(1)
Marco Sturm 2,700,000(0)
Ruslan Fedotenko 2,160,000(1)
Tim Thomas 1,320,000(0)
Evgeny Dadonov 850,000(1)
Marty Reasoner 750,000(1)
Dustin Tokarski 550,000(2)
Cal Clutterbuck 500,000(1)
Mathieu Darche 500,000(1)


Farm Payroll

Steve Reinprecht 310,000(0)
Garnet Exelby 195,000(1)
Jamal Mayers 175,000(0)
Colton Orr 115,000(1)
Alex Bourret 97,750(1)
Dany Sabourin 90,000(3)
Jordan Hendry 90,000(1)
Andy Rogers 85,000(1)
Petr Kalus 75,000(2)
Zach Stortini 65,000(0)
Ryan Hollweg 60,000(0)
Rob Klinkhammer 60,000(2)
Kenndal McArdle 50,000(1)
Tanner Glass 50,000(1)




Buffalo

ArenaHSBC Arena
Capacity18,690
Ticket Price$35.00


Income

Current Funds$29,956,784
Home Games Remaining0
Avg. Attendance13,758
Avg. Revenue/Game$1,155,471
Projected Revenue$0,000

Expenses

Pro Payroll$33,876,880
Farm Payroll$0,000
Prospect Fees$88,250
Coach$500,000
Games Remaining0
Total Game Expenses$420,306
Projected Expenses$0,000
Projected Balance$29,956,784

Salary Commitment

Year: 2011$24,396,880
Year: 2012$15,834,380
Year: 2013$15,834,380
Year: 2014$0,000

Pro Payroll

Brian Gionta 6,000,000(3)
Rick Dipietro 5,400,000(3)
Mattias Ohlund 4,500,000(0)
Matt Greene 3,392,500(1)
Mark Stuart 1,870,000(0)
Chris Butler 1,437,500(3)
Mike Weber 1,171,880(3)
Mike Lundin 1,100,000(0)
Victor Tikhonov 1,000,000(3)
Michael Grabner 970,000(1)
Blake Wheeler 850,000(0)
Alexandre Picard 825,000(3)
Erik Karlsson 800,000(1)
Jhonas Enroth 700,000(1)
Jason Jaffray 700,000(1)
Matt Lashoff 660,000(0)
Ville Leino 500,000(1)
Michael Ryan 500,000(1)
Pierre-Luc Letourneau 500,000(0)
Colin Wilson 500,000(1)
Cody Hodgson 500,000(1)


Farm Payroll




Calgary

ArenaPengrowth Saddledome
Capacity17,135
Ticket Price$35.00


Income

Current Funds$13,836,781
Home Games Remaining0
Avg. Attendance17,123
Avg. Revenue/Game$1,438,695
Projected Revenue$0,000

Expenses

Pro Payroll$65,382,500
Farm Payroll$1,877,700
Prospect Fees$219,937
Coach$400,000
Games Remaining0
Total Game Expenses$827,807
Projected Expenses$0,000
Projected Balance$13,836,781

Salary Commitment

Year: 2011$42,163,950
Year: 2012$32,375,200
Year: 2013$17,835,300
Year: 2014$0,000

Pro Payroll

Nicklas Backstrom 10,000,000(0)
Henrik Lundqvist 7,906,250(0)
Henrik Sedin 7,320,000(3)
Martin Havlat 6,000,000(1)
Ryan Malone 5,400,000(3)
Milan Hejduk 4,680,000(0)
Jaromir Jagr 3,789,000(3)
Jaroslav Spacek 3,599,000(2)
Joseph Corvo 2,789,000(2)
Jan Hejda 2,400,000(2)
Greg Zanon 2,320,000(2)
Brooks Laich 1,000,000(0)
Marcel Goc 891,250(1)
Kevin Shattenkirk 850,000(1)
Anders Lindback 800,000(2)
George Parros 753,000(2)
Nick Spaling 750,000(2)
Ryan O'Reilly 750,000(1)
T.J. Galiardi 750,000(0)
Philippe Dupuis 700,000(1)
Bryan Allen 700,000(0)
Ryan Wilson 635,000(2)
Mark Olver 600,000(3)


Farm Payroll

Jay McClement 250,000(2)
Chris Neil 200,000(3)
Jonathan Bernier 144,000(3)
Ben Guite 125,000(1)
Martins Karsums 100,000(1)
Michael Blunden 99,500(3)
Nick Boynton 89,900(2)
Adam Pardy 85,000(1)
Roman Wick 85,000(2)
Jean-Francois Jacques 80,000(1)
Stefan Elliot 75,000(3)
Chris Durno 75,000(1)
Vyacheslav Voynov 75,000(3)
Kyle Cumiskey 69,000(2)
Derek Meech 67,800(3)
Peter Olvecky 67,500(1)
Adam Mair 65,000(3)
Thomas McCollum 65,000(1)
Todd White 60,000(0)




Carolina

ArenaRBC Arena
Capacity18,730
Ticket Price$58.00


Income

Current Funds$29,937,461
Home Games Remaining0
Avg. Attendance10,355
Avg. Revenue/Game$1,441,141
Projected Revenue$0,000

Expenses

Pro Payroll$53,598,200
Farm Payroll$339,000
Prospect Fees$79,968
Coach$600,000
Games Remaining0
Total Game Expenses$666,063
Projected Expenses$0,000
Projected Balance$29,937,461

Salary Commitment

Year: 2011$30,681,500
Year: 2012$20,657,500
Year: 2013$17,772,500
Year: 2014$0,000

Pro Payroll

Jason Spezza 8,400,000(3)
J.P. Dumont 5,000,000(0)
Milan Michalek 4,990,000(0)
Ryan Callahan 4,920,000(3)
Keith Ballard 4,830,000(1)
Henrik Tallinder 3,750,000(0)
Jonathan Cheechoo 3,515,700(0)
Carey Price 3,162,500(3)
Jay McKee 2,500,000(0)
Raffi Torres 1,900,000(0)
Jason Williams 1,800,000(1)
Daniel Paille 1,290,000(3)
Krystofer Kolanos 1,100,000(0)
Matt Smaby 800,000(1)
Andrew Bodnarchuk 750,000(2)
Dan Sexton 700,000(1)
Tim Kennedy 600,000(1)
Bryan Rodney 590,000(1)
Curtis McElhinney 500,000(0)
Brett Sutter 500,000(2)
Alexander Pechurski 500,000(2)
James Wright 500,000(2)
Timothy Kunes 500,000(2)
Kevin Klein 500,000(1)


Farm Payroll

Simon Danis-Pepin 80,000(2)
Stefan Legein 75,000(1)
Victor Oreskovich 70,000(1)
Justin Peters 59,000(1)
Philip Larsen 55,000(2)




Chicago

ArenaUnited Center
Capacity20,500
Ticket Price$40.00


Income

Current Funds$6,430,043
Home Games Remaining0
Avg. Attendance19,362
Avg. Revenue/Game$1,858,860
Projected Revenue$0,000

Expenses

Pro Payroll$63,213,650
Farm Payroll$1,078,400
Prospect Fees$75,500
Coach$50,000
Games Remaining0
Total Game Expenses$785,580
Projected Expenses$0,000
Projected Balance$6,430,043

Salary Commitment

Year: 2011$51,828,650
Year: 2012$28,421,250
Year: 2013$7,650,000
Year: 2014$0,000

Pro Payroll

Thomas Vanek 8,214,000(1)
Patrik Elias 7,200,000(1)
Ryan Getzlaf 6,125,000(2)
Johan Franzen 6,000,000(0)
Mark Streit 4,920,000(2)
Ryan Whitney 4,600,000(2)
Johan Hedberg 4,500,000(3)
Clarke MacArthur 3,600,000(0)
Mikael Samuelsson 2,750,000(1)
Karl Alzner 1,926,250(2)
Tom Kostopoulos 1,750,000(3)
Tom Poti 1,750,000(2)
Andreas Lilja 1,750,000(1)
Vernon Fiddler 1,500,000(1)
Jason Pominville 1,188,400(0)
Mike Smith 1,000,000(1)
Christian Hanson 875,000(0)
Blake Geoffrion 850,000(3)
DJ King 800,000(2)
Robert Scuderi 725,000(0)
Matt Zaba 600,000(2)
Adam McQuaid 590,000(1)


Farm Payroll

Joel Ward 350,000(3)
Marek Svatos 236,000(1)
Ben Eager 200,000(3)
Paul Ranger 107,400(1)
Denis Gauthier 75,000(0)
Corey Locke 60,000(1)
Andrew Orpik 50,000(2)




Colorado

ArenaPepsi Center
Capacity18,007
Ticket Price$45.00


Income

Current Funds$112,323,894
Home Games Remaining0
Avg. Attendance17,992
Avg. Revenue/Game$1,943,514
Projected Revenue$0,000

Expenses

Pro Payroll$65,059,500
Farm Payroll$1,872,650
Prospect Fees$90,500
Coach$700,000
Games Remaining0
Total Game Expenses$825,886
Projected Expenses$0,000
Projected Balance$112,323,894

Salary Commitment

Year: 2011$36,322,750
Year: 2012$33,357,750
Year: 2013$18,657,000
Year: 2014$0,000

Pro Payroll

Alex Ovechkin 10,000,000(0)
Zdeno Chara 8,300,000(3)
Paul Stastny 7,590,000(2)
Dion Phaneuf 7,475,000(0)
Tomas Fleischmann 5,400,000(3)
Vaclav Prospal 4,200,000(0)
John Madden 4,000,000(0)
Alexander Edler 3,737,500(2)
Edward Purcell 2,720,000(3)
Mike Grier 2,500,000(0)
Daymond Langkow 1,500,000(1)
Tuukka Rask 1,437,000(3)
Mark Giordano 1,200,000(2)
P.K. Subban 850,000(2)
Matt Duchene 800,000(1)
Drew Doughty 800,000(0)
Tyler Seguin 800,000(2)
Nikolai Kulemin 750,000(0)
David Jones 500,000(0)
Al Montoya 500,000(1)


Farm Payroll

Magnus Paarjarvi-Svens800,000(3)
Matt Taormina 180,000(2)
Ian Laperierre 120,000(0)
Brendan Mikkelson 94,400(0)
Karri Ramo 90,000(2)
Patrick O'Sullivan 90,000(1)
Hannu Toivonen 90,000(0)
Luca Sbisa 80,000(0)
Anton Khudobin 80,000(2)
Dane Byers 75,000(1)
Justin Pogge 63,250(2)
Mark McCutcheon 60,000(2)
JD Corbin 50,000(2)




Columbus

ArenaNationwide Arena
Capacity18,136
Ticket Price$35.00


Income

Current Funds$12,810,141
Home Games Remaining0
Avg. Attendance17,127
Avg. Revenue/Game$1,438,709
Projected Revenue$0,000

Expenses

Pro Payroll$62,106,230
Farm Payroll$0,000
Prospect Fees$84,122
Coach$55,000
Games Remaining0
Total Game Expenses$759,090
Projected Expenses$0,000
Projected Balance$12,810,141

Salary Commitment

Year: 2011$46,401,110
Year: 2012$28,972,500
Year: 2013$14,662,500
Year: 2014$0,000

Pro Payroll

Steve Stamkos 8,625,000(3)
Scott Gomez 8,500,000(1)
Mike Green 6,037,500(3)
Jeff Carter 5,750,000(0)
John-Michael Liles 4,830,000(0)
Matthew Lombardi 4,687,527(1)
Steve Sullivan 4,500,000(2)
Pekka Rinne 3,910,000(2)
Marcel Mueller 3,600,000(2)
Dan Ellis 2,100,000(0)
Steve Staios 1,800,000(1)
Kris Russell 1,430,000(0)
Nicklas Bergfors 941,083(1)
Alex Pietrangelo 850,000(2)
Mattias Tedenby 850,000(2)
Eric Tangradi 800,000(1)
Deryk Engelland 700,000(1)
Juuso Puustinen 600,000(2)
Mark Popovic 595,120(0)
Steve MacIntyre 500,000(0)
Peter Aston 500,000(0)


Farm Payroll




Dallas

ArenaAmerican Airlines Center
Capacity18,532
Ticket Price$35.00


Income

Current Funds$7,719,985
Home Games Remaining0
Avg. Attendance18,423
Avg. Revenue/Game$1,547,504
Projected Revenue$0,000

Expenses

Pro Payroll$62,951,882
Farm Payroll$1,614,500
Prospect Fees$112,300
Coach$600,000
Games Remaining0
Total Game Expenses$796,081
Projected Expenses$0,000
Projected Balance$7,719,985

Salary Commitment

Year: 2011$41,601,382
Year: 2012$28,907,882
Year: 2013$13,757,882
Year: 2014$0,000

Pro Payroll

Daniel Briere 7,800,000(0)
Kimmo Timonen 7,700,000(0)
Scottie Upshall 5,500,000(2)
Joffrey Lupul 5,100,000(2)
Scott Hartnell 5,040,000(1)
Jordan Staal 4,600,000(3)
Antoine Vermette 4,500,000(2)
Marek Zidlicky 4,350,000(1)
Matthew Carle 4,125,000(3)
Craig Anderson 3,300,000(0)
Nicklas Grossman 1,870,000(3)
Craig Adams 1,500,000(1)
Jamie McGinn 1,171,882(3)
Ondrej Pavelec 977,500(0)
Zenon Konopka 950,000(1)
Daniel Carcillo 852,500(0)
Ryan Carter 825,000(0)
Andreas Nodl 750,000(0)
Johnny Boychuk 750,000(1)
Oskars Bartulis 690,000(3)
Zac Rinaldo 600,000(3)


Farm Payroll

Davis Drewiske 500,000(0)
Jiri Hudler 331,000(3)
Raymond Sawada 75,000(0)
Jonathan Matsumoto 65,000(0)
Corey Tropp 65,000(3)
Teemu Laakso 65,000(3)
Frazer McLaren 60,000(0)
David Laliberte 60,000(0)
Matt Martin 60,000(3)
Anthony Nigro 60,000(3)
Justin Falk 60,000(3)
Ondrej Roman 60,000(3)
Jason Demers 53,500(1)
Ryan Stoa 50,000(1)
Sergei Bobrovsky 50,000(2)




Detroit

ArenaJoe Louis Arena
Capacity20,058
Ticket Price$50.00


Income

Current Funds$53,955,883
Home Games Remaining0
Avg. Attendance17,600
Avg. Revenue/Game$2,111,581
Projected Revenue$0,000

Expenses

Pro Payroll$62,475,714
Farm Payroll$1,815,000
Prospect Fees$46,500
Coach$500,000
Games Remaining0
Total Game Expenses$790,698
Projected Expenses$0,000
Projected Balance$53,955,883

Salary Commitment

Year: 2011$42,785,714
Year: 2012$23,365,714
Year: 2013$11,275,000
Year: 2014$0,000

Pro Payroll

Martin Brodeur 6,240,000(0)
Chris Pronger 5,905,714(2)
Pavel Kubina 5,400,000(1)
Ales Hemsky 4,920,000(1)
Nathan Horton 4,600,000(0)
Chris Kunitz 4,470,000(1)
Patrick Sharp 4,400,000(0)
Rostislav Klesla 3,550,000(2)
Barret Jackman 3,500,000(3)
Dainius Zubrus 2,950,000(3)
Pascal Dupuis 2,750,000(3)
Chris Stewart 2,750,000(1)
Alex Tanguay 2,550,000(2)
Brad Lukowich 2,000,000(0)
Tomas Kopecky 1,380,000(1)
Kyle Wellwood 1,250,000(3)
T.J. Oshie 850,000(0)
Luke Schenn 800,000(0)
Joey MacDonald 660,000(3)
Arron Asham 550,000(0)
Matt Ellis 500,000(1)
Jonathan Ericsson 500,000(0)


Farm Payroll

David Perron 800,000(0)
Evgeni Nabokov 645,000(0)
Chad Johnson 85,000(2)
Jordan Caron 85,000(3)
Cameron Atkinson 80,000(3)
Matt Walker 65,000(0)
Jed Ortmeyer 55,000(0)




Edmonton

ArenaRexall Centre
Capacity16,839
Ticket Price$50.00


Income

Current Funds$77,083,302
Home Games Remaining0
Avg. Attendance16,416
Avg. Revenue/Game$1,969,944
Projected Revenue$0,000

Expenses

Pro Payroll$59,449,917
Farm Payroll$2,322,500
Prospect Fees$102,875
Coach$550,000
Games Remaining0
Total Game Expenses$761,284
Projected Expenses$0,000
Projected Balance$77,083,302

Salary Commitment

Year: 2011$48,917,417
Year: 2012$37,282,417
Year: 2013$20,470,000
Year: 2014$0,000

Pro Payroll

Henrik Zetterberg 7,300,000(2)
Cam Ward 7,245,000(2)
Martin Erat 5,400,000(3)
Kevin Bieksa 4,312,500(0)
David Krejci 4,310,000(1)
Mike Fisher 4,100,000(3)
Niklas Kronwall 3,600,000(3)
Valtteri Filppula 3,450,000(1)
Cory Sarich 3,100,000(3)
Andrew Brunette 2,800,000(0)
Jordan Leopold 2,750,000(1)
Sam Gagner 2,620,000(3)
Anton Stralman 2,145,000(0)
Andrew Alberts 1,437,500(0)
Claude Giroux 944,917(2)
Dominic Moore 810,000(0)
Devan Dubnyk 800,000(3)
Darryl Boyce 600,000(3)
Ryan Jones 600,000(0)
Mark Mancari 575,000(1)
Andrew Ference 550,000(1)


Farm Payroll

Adam Burish 1,322,500(2)
Brad Winchester 750,000(0)
Tim Stapleton 100,000(3)
Aaron Gagnon 50,000(3)
Alexandre Bolduc 50,000(3)
Dylan Reese 50,000(3)




Florida

ArenaOffice Depot Arena
Capacity19,250
Ticket Price$46.00


Income

Current Funds$106,176,794
Home Games Remaining0
Avg. Attendance19,230
Avg. Revenue/Game$2,122,827
Projected Revenue$0,000

Expenses

Pro Payroll$62,739,500
Farm Payroll$1,294,301
Prospect Fees$110,718
Coach$650,000
Games Remaining0
Total Game Expenses$790,177
Projected Expenses$0,000
Projected Balance$106,176,794

Salary Commitment

Year: 2011$50,445,301
Year: 2012$22,647,925
Year: 2013$9,965,925
Year: 2014$0,000

Pro Payroll

Vincent Lecavalier 9,273,000(1)
Jarome Iginla 8,400,000(2)
Daniel Sedin 7,320,000(1)
Dustin Byfuglien 6,240,000(3)
Corey Perry 6,122,000(0)
Shea Weber 5,175,000(1)
Dennis Wideman 3,500,000(0)
Matt Cullen 3,450,000(1)
Alex Goligoski 2,104,500(2)
Jonathan Quick 2,070,000(3)
Richard Peverley 2,000,000(0)
Jonas Hiller 1,485,000(1)
Cody Franson 800,000(2)
Andrew Cogliano 800,000(0)
Tyler Ennis 800,000(2)
Bryan Little 800,000(0)
Corey Potter 700,000(3)
Matt D'Agostini 600,000(1)
Mark Fayne 600,000(3)
Bryan Bickell 500,000(2)


Farm Payroll

Matt Hunwick 170,500(0)
Marc-Andre Bergeron 120,000(3)
Ville Koistinen 117,188(1)
Erik Christensen 117,188(1)
Bobby Sanguinetti 80,000(0)
Michael Nylander 77,500(2)
Adam Henrique 75,000(3)
Clayton Stoner 66,000(0)
Richard Bachman 60,000(1)
Jody Shelley 50,000(3)
Corey Crawford 50,000(1)
Ian Cole 50,000(1)
Andrew Hutchinson 50,000(0)
Brian Willsie 50,000(3)
Matt Calvert 50,000(3)
Anssi Salmela 50,000(1)
Jack Hillen 50,000(1)
Daniel Winnik 10,925(3)




LosAngeles

ArenaStaples Center
Capacity18,118
Ticket Price$38.00


Income

Current Funds$62,368,800
Home Games Remaining0
Avg. Attendance12,042
Avg. Revenue/Game$1,098,089
Projected Revenue$0,000

Expenses

Pro Payroll$31,529,380
Farm Payroll$284,376
Prospect Fees$69,468
Coach$600,000
Games Remaining0
Total Game Expenses$396,137
Projected Expenses$0,000
Projected Balance$62,368,800

Salary Commitment

Year: 2011$19,179,380
Year: 2012$12,370,000
Year: 2013$2,920,000
Year: 2014$0,000

Pro Payroll

Marty Turco 5,200,000(2)
Mike Commodore 4,500,000(0)
Brent Burns 4,082,500(1)
Martin Hanzal 2,070,000(3)
Radek Martinek 1,800,000(0)
John Erskine 1,800,000(2)
Mathieu Garon 1,500,000(0)
Gregory Campbell 876,880(1)
Oliver Ekman-Larsson 850,000(3)
Kyle Okposo 800,000(0)
Artem Anisimov 800,000(1)
Jay Harrison 800,000(0)
Nick Ross 800,000(0)
Josh Bailey 800,000(0)
Lee Falardeau 750,000(2)
Brandon Prust 700,000(0)
John Scott 700,000(0)
Alexander Guptill 700,000(2)
Francois Bouchard 500,000(1)
Benn Ferriero 500,000(2)
Noah Welch 500,000(1)
Drew Daniels 500,000(2)


Farm Payroll

Danny Syvret 234,376(0)
Logan Pyett 50,000(1)




Minnesota

ArenaXcel Energy Center
Capacity18,064
Ticket Price$45.00


Income

Current Funds$1,485,446
Home Games Remaining0
Avg. Attendance13,490
Avg. Revenue/Game$1,456,936
Projected Revenue$0,000

Expenses

Pro Payroll$48,960,000
Farm Payroll$1,307,663
Prospect Fees$75,000
Coach$850,000
Games Remaining0
Total Game Expenses$624,301
Projected Expenses$0,000
Projected Balance$1,485,446

Salary Commitment

Year: 2011$41,310,188
Year: 2012$38,682,188
Year: 2013$11,767,188
Year: 2014$0,000

Pro Payroll

Niklas Backstrom 6,000,000(2)
Sami Salo 5,750,000(2)
Roman Hamrlik 5,000,000(2)
Milan Jurcina 4,000,000(3)
Benoit Pouliot 3,000,000(2)
David Moss 2,750,000(3)
Paul Mara 2,750,000(0)
Steve Bernier 2,300,000(2)
Christopher Higgins 2,280,000(0)
Brian Boucher 2,000,000(3)
Ryan O'Byrne 1,980,000(0)
Jack Skille 1,750,000(3)
Travis Moen 1,500,000(2)
Mike Santorelli 1,150,000(3)
Anthony Stewart 850,000(0)
Jared Cowen 850,000(1)
Thomas Hickey 850,000(2)
Lars Ellers 800,000(2)
John Mitchell 800,000(1)
Vladimir Zharkov 700,000(2)
Jamie Benn 700,000(1)
Matt Halischuk 600,000(0)
Linus Omark 600,000(2)


Farm Payroll

Jim Vandermeer 325,000(0)
Dan Fritsche 300,000(2)
Sheldon Souray 198,000(1)
James Sheppard 117,188(3)
Colten Teubert 80,000(1)
David Hale 67,850(0)
Theo Peckman 65,000(2)
Bruno Gervais 54,625(0)
Jeff Cowan 50,000(0)
Peter Mannino 50,000(2)




Montreal

ArenaBell Centre
Capacity21,273
Ticket Price$45.00


Income

Current Funds$42,825,358
Home Games Remaining0
Avg. Attendance16,254
Avg. Revenue/Game$1,755,700
Projected Revenue$0,000

Expenses

Pro Payroll$63,256,500
Farm Payroll$2,035,095
Prospect Fees$130,725
Coach$1,500,000
Games Remaining0
Total Game Expenses$816,126
Projected Expenses$0,000
Projected Balance$42,825,358

Salary Commitment

Year: 2011$51,939,000
Year: 2012$39,194,000
Year: 2013$19,692,500
Year: 2014$0,000

Pro Payroll

Brian Rolston 7,300,000(0)
James Wisniewski 6,600,000(3)
Brenden Morrow 5,600,000(2)
Jason Arnott 5,400,000(1)
Jack Johnson 5,010,000(3)
Chris Phillips 4,600,000(2)
Jaroslav Halak 4,312,500(3)
Derek Morris 3,900,000(2)
Stephen Weiss 3,720,000(3)
Jason Blake 2,899,000(2)
Trevor Daley 2,650,000(1)
Jeff Halpern 2,500,000(0)
R.J. Umberger 2,000,000(0)
Bobby Butler 1,690,000(1)
Michael Rupp 1,375,000(1)
Jason Labarbera 1,200,000(2)
Kent Huskins 850,000(2)
Frans Nielsen 650,000(1)
Vladimir Sobotka 500,000(1)
Joey Crabb 500,000(0)


Farm Payroll

Keaton Ellerby 800,000(0)
Niklas Hjalmarsson 402,500(2)
Brayden Irwin 155,000(1)
Guillaume Latendresse 92,345(0)
Eric Boulton 87,500(1)
Tom Wandell 85,250(0)
Codey Burki 75,000(0)
Trevor Smith 75,000(1)
Kyle Chipchura 57,500(1)
Travis Ehrhardt 55,000(1)
Nick Bonino 50,000(2)
Colin Long 50,000(1)
Nathan Lawson 50,000(3)




Nashville

ArenaGaylord Entertain. Center
Capacity17,133
Ticket Price$35.00


Income

Current Funds$20,879,690
Home Games Remaining0
Avg. Attendance16,543
Avg. Revenue/Game$1,389,506
Projected Revenue$0,000

Expenses

Pro Payroll$54,771,250
Farm Payroll$1,165,000
Prospect Fees$77,570
Coach$450,000
Games Remaining0
Total Game Expenses$688,583
Projected Expenses$0,000
Projected Balance$20,879,690

Salary Commitment

Year: 2011$30,111,250
Year: 2012$12,825,000
Year: 2013$11,965,000
Year: 2014$0,000

Pro Payroll

Patrick Marleau 7,560,000(0)
Shawn Horcoff 6,600,000(1)
David Legwand 5,100,000(0)
Tom Gilbert 4,600,000(0)
Radim Vrbata 4,500,000(3)
Jarret Stoll 4,320,000(1)
Paul Gaustad 3,450,000(3)
Fernando Pisani 3,250,000(0)
Mason Raymond 2,930,000(3)
Carlo Colaiacovo 2,550,000(0)
Alex Auld 1,200,000(0)
Jordin Tootoo 1,121,250(1)
Kyle Turris 800,000(1)
Tyler Myers 800,000(1)
Kurt Sauer 800,000(0)
Matt Gilroy 800,000(1)
Lauri Korpikoski 700,000(1)
Brian Elliott 690,000(3)
Alexander Sulzer 650,000(1)
Brad Marchand 650,000(2)
Cal O'Reilly 600,000(1)
Roman Polak 600,000(0)
Patric Hornqvist 500,000(1)


Farm Payroll

Mike Comrie 135,000(1)
Casey Borer 85,000(0)
Trevor Lewis 80,000(1)
Jon Sim 80,000(0)
Michael Sauer 75,000(2)
Jacob Markstrom 75,000(1)
Zac Dalpe 75,000(2)
Robin Lehner 75,000(3)
Philip McRae 75,000(3)
Jason Gregoire 65,000(3)
Zach Smith 60,000(2)
Cody Wild 60,000(3)
Brett Bellemore 60,000(3)
Tyler Shattock 60,000(3)
Brandon Segal 55,000(1)
Louis Leblanc 50,000(1)




NewJersey

ArenaContinental Airlines Arena
Capacity19,040
Ticket Price$35.00


Income

Current Funds$52,586,851
Home Games Remaining0
Avg. Attendance18,795
Avg. Revenue/Game$1,578,860
Projected Revenue$0,000

Expenses

Pro Payroll$65,489,742
Farm Payroll$809,376
Prospect Fees$110,000
Coach$65,000
Games Remaining0
Total Game Expenses$810,660
Projected Expenses$0,000
Projected Balance$52,586,851

Salary Commitment

Year: 2011$38,847,442
Year: 2012$23,685,000
Year: 2013$5,150,000
Year: 2014$0,000

Pro Payroll

Dany Heatley 9,000,000(2)
Pavel Datsyuk 8,044,000(0)
Zach Parise 7,200,000(0)
Dan Hamhuis 5,400,000(2)
Alexander Semin 5,200,000(1)
Tim Connolly 5,150,000(3)
Tomas Kaberle 5,100,000(0)
Colin White 3,600,000(1)
Mark Eaton 3,000,000(0)
Colby Armstrong 2,760,000(1)
Manny Malhotra 2,750,000(0)
Taylor Pyatt 1,200,000(2)
Brad Richardson 1,200,000(2)
Scott Parse 1,035,000(2)
Shawn Matthias 800,000(1)
Aaron Johnson 773,442(1)
Cory Schneider 750,000(1)
Jeff Deslauriers 704,000(1)
Mark Fraser 700,000(2)
Ryane Clowe 623,300(0)
Mike Mottau 500,000(0)


Farm Payroll

Shawn Belle 234,376(0)
Brett Carson 210,000(1)
Petr Vrana 80,000(1)
Dana Tyrell 75,000(1)
Danny Richmond 70,000(1)
Alex Plante 70,000(1)
Drayson Bowman 70,000(1)




NY Rangers

ArenaMadison Square Garden
Capacity18,200
Ticket Price$50.00


Income

Current Funds$72,671,752
Home Games Remaining0
Avg. Attendance12,158
Avg. Revenue/Game$1,521,306
Projected Revenue$0,000

Expenses

Pro Payroll$35,790,415
Farm Payroll$1,860,000
Prospect Fees$122,775
Coach$1,100,000
Games Remaining0
Total Game Expenses$474,063
Projected Expenses$0,000
Projected Balance$72,671,752

Salary Commitment

Year: 2011$32,170,000
Year: 2012$27,602,500
Year: 2013$21,305,000
Year: 2014$0,000

Pro Payroll

Wayne Simmonds 4,500,000(3)
Martin Biron 4,500,000(3)
Blake Comeau 2,875,000(3)
Sergei Kostitsyn 2,875,000(3)
Michael Del Zotto 2,827,500(1)
Torrey Mitchell 2,500,000(2)
Brandon Dubinsky 2,127,500(2)
Andrew Ladd 1,945,915(0)
Dan Girardi 1,782,500(0)
Matthew Stajan 1,555,000(3)
Marc Staal 952,000(0)
Adam Larsson 850,000(3)
John Carlson 850,000(1)
Ryan Nugent-Hopkins 850,000(3)
Jacob Josefson 850,000(3)
Nick Leddy 850,000(3)
Alex Burrows 800,000(0)
Derek Stepan 800,000(2)
Alexander Burmistrov 750,000(3)
Michal Neuvirth 750,000(1)


Farm Payroll

Zach Kassian 850,000(3)
Michael Leighton 400,000(2)
Chet Pickard 85,000(2)
Chris Summers 85,000(2)
Riley Nash 85,000(2)
Kyle Beach 80,000(1)
Matt Pelech 80,000(2)
Aaron Palushaj 75,000(2)
Rhett Rakshani 60,000(2)
Chad Rau 60,000(1)




NY Isles

ArenaNassau Memorial Coliseum
Capacity16,234
Ticket Price$30.00


Income

Current Funds-$43,799,393
Home Games Remaining0
Avg. Attendance16,234
Avg. Revenue/Game$1,168,848
Projected Revenue$0,000

Expenses

Pro Payroll$63,302,500
Farm Payroll$480,294
Prospect Fees$138,174
Coach$4,000,000
Games Remaining0
Total Game Expenses$828,304
Projected Expenses$0,000
Projected Balance-$43,799,393

Salary Commitment

Year: 2011$45,648,419
Year: 2012$34,978,125
Year: 2013$28,780,000
Year: 2014$0,000

Pro Payroll

Joe Thornton 8,400,000(3)
Lubomir Visnovsky 6,900,000(1)
David Backes 5,500,000(3)
Stephane Robidas 4,600,000(0)
Antti Niemi 4,370,000(3)
Tobias Enstrom 4,310,000(3)
Mike Knuble 3,700,000(0)
Willie Mitchell 3,550,000(2)
Tim Gleason 3,500,000(0)
Tomas Holmstrom 2,250,000(0)
Nik Antropov 2,250,000(3)
Eric Belanger 2,100,000(3)
Jussi Jokinen 2,084,375(0)
Bobby Ryan 2,000,000(0)
Scott Clemmensen 1,440,000(1)
Jim Slater 1,150,000(2)
Blair Betts 1,100,000(3)
Radek Dvorak 1,100,000(1)
Andy Greene 848,125(2)
Logan Couture 800,000(1)
Travis Hamonic 750,000(3)
Dean McAmmond 600,000(2)


Farm Payroll

Anton Gustafsson 85,000(1)
Patrick Kaleta 77,344(1)
Peter Harrold 77,200(1)
Mark Fistric 70,000(1)
Peter Regin 60,750(1)
Nathan Gerbe 60,000(1)
Dustin Kohn 50,000(2)




Ottawa

ArenaScotiabank Place
Capacity18,500
Ticket Price$35.00


Income

Current Funds$52,329,549
Home Games Remaining0
Avg. Attendance18,192
Avg. Revenue/Game$1,528,181
Projected Revenue$0,000

Expenses

Pro Payroll$64,948,440
Farm Payroll$2,164,000
Prospect Fees$106,275
Coach$750,000
Games Remaining0
Total Game Expenses$828,887
Projected Expenses$0,000
Projected Balance$52,329,549

Salary Commitment

Year: 2011$53,218,440
Year: 2012$43,910,000
Year: 2013$25,185,000
Year: 2014$0,000

Pro Payroll

Brad Richards 10,200,000(2)
Ryan Smyth 7,500,000(3)
Scott Hannan 5,500,000(0)
Shane Doan 5,460,000(3)
Anton Volchenkov 5,100,000(2)
Brendan Witt 3,600,000(0)
Kari Lehtonen 3,460,000(1)
Mikhail Grabovski 3,335,000(3)
Ed Jovanovski 3,250,000(3)
Mark Letestu 2,950,000(2)
Doug Murray 2,900,000(0)
Eric Fehr 2,600,000(3)
Niklas Hagman 1,500,000(3)
Nick Foligno 1,380,000(1)
Jesse Winchester 773,440(1)
David Booth 750,000(0)
Kurtis Foster 720,000(1)
Brent Johnson 720,000(3)
Kyle Quincey 700,000(1)
Kyle Brodziak 700,000(1)
Derek Dorsett 650,000(1)
Matt Moulson 600,000(1)
Craig Smith 600,000(3)


Farm Payroll

Wade Redden 780,000(0)
Andy Sutton 250,000(1)
Chris Mason 220,000(3)
Scott Nichol 200,000(2)
Darcy Hordichuk 110,000(0)
Peter Budaj 100,000(0)
Enver Lisin 79,000(0)
Keith Seabrook 75,000(2)
Nigel Williams 75,000(1)
Andy Hilbert 75,000(0)
Igor Mirnov 70,000(2)
Sergei Andronov 70,000(2)
Joe Cooper 60,000(2)




Philly

ArenaWachovia Center
Capacity18,523
Ticket Price$42.00


Income

Current Funds$108,381,101
Home Games Remaining0
Avg. Attendance18,506
Avg. Revenue/Game$1,865,594
Projected Revenue$0,000

Expenses

Pro Payroll$62,027,585
Farm Payroll$999,000
Prospect Fees$127,232
Coach$800,000
Games Remaining0
Total Game Expenses$779,925
Projected Expenses$0,000
Projected Balance$108,381,101

Salary Commitment

Year: 2011$53,037,145
Year: 2012$39,162,145
Year: 2013$12,945,000
Year: 2014$0,000

Pro Payroll

Nicklas Lidstrom 7,440,000(0)
Martin St. Louis 6,750,000(3)
Mike Richards 6,612,500(2)
Roberto Luongo 6,400,000(1)
Andy McDonald 4,800,000(2)
Ryan Suter 4,025,000(2)
Dennis Seidenberg 3,900,000(2)
Steve Downie 3,515,645(2)
Ian White 3,450,000(3)
Troy Brouwer 2,700,000(3)
Jean-Sebastien Giguere2,500,000(1)
Drew Stafford 2,185,000(2)
Michal Handzus 2,000,000(1)
Sean O'Donnell 1,000,000(2)
Boyd Gordon 876,000(0)
Zach Bogosian 850,000(0)
Jordan Eberle 850,000(1)
James VanRiemsdyk 800,000(1)
Loui Eriksson 773,440(0)
Viktor Stalberg 600,000(1)


Farm Payroll

Ray Emery 400,000(1)
Shane Harper 85,000(1)
Nikita Filatov 80,000(1)
Aaron Voros 80,000(1)
Steve Begin 80,000(1)
Justin Braun 75,000(2)
Alexandre Giroux 59,000(2)
Paul Szczechura 50,000(0)
Jason Bacashihua 45,000(2)
David Schlemko 45,000(3)




Phoenix

ArenaAmerica West Arena
Capacity16,210
Ticket Price$35.00


Income

Current Funds$29,085,112
Home Games Remaining0
Avg. Attendance15,345
Avg. Revenue/Game$1,289,035
Projected Revenue$0,000

Expenses

Pro Payroll$62,444,882
Farm Payroll$460,000
Prospect Fees$129,655
Coach$550,000
Games Remaining0
Total Game Expenses$775,421
Projected Expenses$0,000
Projected Balance$29,085,112

Salary Commitment

Year: 2011$39,879,882
Year: 2012$26,379,882
Year: 2013$13,276,882
Year: 2014$0,000

Pro Payroll

Patrick Kane 7,245,000(3)
Tomas Vokoun 7,000,000(0)
Sergei Gonchar 6,000,000(0)
Brian Campbell 5,953,000(2)
Bryan McCabe 5,550,000(1)
Zbynek Michalek 4,800,000(3)
Wojtek Wolski 4,400,000(2)
Ray Whitney 3,600,000(1)
Sean Bergenheim 3,250,000(0)
Lee Stempniak 2,800,000(0)
Hal Gill 2,600,000(0)
Kris Versteeg 2,550,000(2)
Brian Lee 1,171,882(3)
Riku Helenius 1,000,000(1)
Brian Boyle 800,000(0)
Darroll Powe 750,000(1)
Mathieu Perreault 700,000(1)
Jeff Petry 600,000(1)
Tom Pyatt 600,000(1)
Jeff Taffe 575,000(0)
Tim Jackman 500,000(1)


Farm Payroll

Pascal Leclaire 150,000(1)
Dennis Persson 80,000(2)
Dwight King 60,000(2)
Atte Engren 60,000(2)
Marcus Kruger 60,000(3)
Tyler Sloan 50,000(1)




Pittsburgh

ArenaMellon Arena
Capacity16,958
Ticket Price$50.00


Income

Current Funds$64,985,633
Home Games Remaining0
Avg. Attendance15,200
Avg. Revenue/Game$1,823,985
Projected Revenue$0,000

Expenses

Pro Payroll$57,239,382
Farm Payroll$902,000
Prospect Fees$45,000
Coach$150,000
Games Remaining0
Total Game Expenses$711,419
Projected Expenses$0,000
Projected Balance$64,985,633

Salary Commitment

Year: 2011$35,041,882
Year: 2012$26,224,382
Year: 2013$15,196,882
Year: 2014$0,000

Pro Payroll

Sidney Crosby 10,005,000(0)
Marian Hossa 9,000,000(0)
Ryan Kesler 6,000,000(3)
Joe Pavelski 4,600,000(2)
Brooks Orpik 4,500,000(1)
Krisopher Letang 4,025,000(3)
Devin Setoguchi 3,450,000(3)
Sergei Samsonov 1,800,000(0)
Grant Clitsome 1,800,000(2)
Casey Wellman 1,300,000(2)
Justin Abdelkader 1,171,882(3)
Jochen Hecht 1,150,000(1)
Shaone Morrisonn 1,100,000(0)
Matt Niskanen 977,500(0)
Greg Nemisz 850,000(2)
Jeff Skinner 850,000(1)
Jimmy Howard 825,000(2)
Tyler Cuma 800,000(1)
Andrew Raycroft 700,000(1)
Ben Lovejoy 625,000(2)
Matt Bradley 610,000(2)
Darren Helm 600,000(1)
Krys Barch 500,000(3)


Farm Payroll

Fabian Brunnstrom 100,000(2)
Nate Thompson 90,000(2)
Rod Pelley 67,500(2)
Robert Earl 67,000(0)
Paul Bissonnette 60,000(1)
Tom Sestito 60,000(2)
David Koci 57,500(1)
Bryce Salvador 50,000(0)
Mike Brodeur 50,000(2)
Mathieu Roy 50,000(1)
Jason Strudwick 50,000(0)
Pat Rissmiller 50,000(0)
Gord Baldwin 50,000(2)
Mike Weaver 50,000(3)
Raitis Ivanans 50,000(1)




San Jose

ArenaHP Pavillion
Capacity17,496
Ticket Price$35.00


Income

Current Funds$51,034,667
Home Games Remaining0
Avg. Attendance15,703
Avg. Revenue/Game$1,319,001
Projected Revenue$0,000

Expenses

Pro Payroll$50,620,625
Farm Payroll$7,143,951
Prospect Fees$105,350
Coach$500,000
Games Remaining0
Total Game Expenses$711,828
Projected Expenses$0,000
Projected Balance$51,034,667

Salary Commitment

Year: 2011$47,505,573
Year: 2012$38,112,188
Year: 2013$34,102,188
Year: 2014$0,000

Pro Payroll

Evgeni Malkin 10,000,000(3)
Jay Bouwmeester 8,755,000(3)
Robyn Regehr 6,250,000(3)
Marc-Edouard Vlasic 3,650,000(0)
Steve Mason 3,340,000(3)
Matt Cooke 2,800,000(3)
Chad Larose 2,040,000(3)
Antero Niittymaki 1,750,000(0)
Patrick Eaves 1,600,000(0)
Gilbert Brule 1,500,000(0)
Braydon Coburn 1,495,000(1)
Josh Gorges 1,400,000(2)
Nazem Kadri 850,000(2)
Taylor Hall 800,000(3)
Derick Brassard 800,000(0)
Eric Nystrom 790,625(1)
Owen Nolan 700,000(0)
Matt Beleskey 600,000(2)
Tyler Bozak 500,000(1)
Brandon Yip 500,000(2)
Carl Gunnarsson 500,000(2)


Farm Payroll

Cam Barker 5,859,410(1)
Andrew Ebbett 600,000(1)
Curtis Sanford 135,000(0)
Thomas Greiss 117,188(3)
Ryan Parent 98,350(1)
Jussi Rynnas 85,000(2)
Ryan Stone 75,000(2)
Ryan Potulny 74,003(0)
Luca Caputi 50,000(0)
Brett Festerling 50,000(1)




St.Louis

ArenaSavvis Center
Capacity19,022
Ticket Price$35.00


Income

Current Funds$8,130,519
Home Games Remaining0
Avg. Attendance17,893
Avg. Revenue/Game$1,502,868
Projected Revenue$0,000

Expenses

Pro Payroll$59,877,000
Farm Payroll$1,185,850
Prospect Fees$178,968
Coach$55,000
Games Remaining0
Total Game Expenses$747,522
Projected Expenses$0,000
Projected Balance$8,130,519

Salary Commitment

Year: 2011$54,148,100
Year: 2012$31,816,100
Year: 2013$16,991,100
Year: 2014$90,500

Pro Payroll

Jonathan Toews 7,245,000(3)
Michal Rozsival 6,500,000(1)
Phil Kessel 6,000,000(0)
Anton Babchuk 5,100,000(2)
Nick Schultz 5,000,000(2)
Pierre-Marc Bouchard 4,692,000(1)
Dave Bolland 3,881,250(1)
Rostislav Olesz 3,593,750(1)
Andrej Sekera 3,160,000(3)
Maxime Talbot 2,555,000(3)
Tyler Kennedy 2,300,000(3)
Peter Mueller 2,000,000(2)
Cedrick Desjardins 1,300,000(1)
Jason Garrison 850,000(2)
Mats Zuccarello 850,000(3)
Jamie McBain 850,000(2)
Jakub Voracek 800,000(1)
Simeon Varlamov 750,000(0)
Andrew McDonald 700,000(2)
Michal Repik 650,000(1)
Cameron Atkinson 600,000(3)
Jan Mursak 500,000(1)


Farm Payroll

Erik Gustafsson 125,000(2)
T.J. Hensick 115,000(1)
Craig Rivet 110,000(1)
Chris Tanev 95,600(3)
Petteri Nokelainen 95,000(3)
Brendan Nash 90,500(4)
Angelo Esposito 85,000(0)
Jared Boll 79,750(0)
Brayden Schenn 75,000(2)
Brett MacLean 70,000(1)
Cody Eakin 65,000(2)
Brendan Smith 60,000(1)
Ryan Reaves 60,000(1)
Jonathan Kalinski 60,000(2)




Tampa Bay

ArenaSt, Pete Times Forum
Capacity19,758
Ticket Price$35.00


Income

Current Funds$22,895,023
Home Games Remaining0
Avg. Attendance15,526
Avg. Revenue/Game$1,304,322
Projected Revenue$0,000

Expenses

Pro Payroll$56,162,250
Farm Payroll$55,000
Prospect Fees$102,075
Coach$600,000
Games Remaining0
Total Game Expenses$694,138
Projected Expenses$0,000
Projected Balance$22,895,023

Salary Commitment

Year: 2011$39,986,250
Year: 2012$36,205,000
Year: 2013$15,570,000
Year: 2014$0,000

Pro Payroll

Eric Staal 9,900,000(2)
Marian Gaborik 7,600,000(0)
Mike Ribeiro 6,000,000(3)
Dustin Penner 5,100,000(3)
Francois Beauchemin 4,560,000(0)
Nikolai Khabibulin 4,500,000(2)
Travis Zajac 4,470,000(3)
Fedor Tyutin 3,271,000(0)
Josh Harding 1,380,000(2)
Jesse Joensuu 977,500(1)
Vladimir Mihalik 850,000(2)
Mikael Backlund 850,000(1)
Mikkel Boedker 800,000(0)
Ian Schultz 750,000(2)
Andrew Campbell 700,000(2)
Yannick Weber 700,000(1)
Darren Reid 650,000(1)
Sean Collins 650,000(2)
P.J. Atherton 650,000(2)
Nick Tarnasky 603,750(1)
Maxim Trunev 600,000(2)
Greg Pateryn 600,000(2)


Farm Payroll

Ian Keserich 55,000(2)




Toronto

ArenaAir Canada Centre
Capacity18,819
Ticket Price$45.00


Income

Current Funds$63,805,117
Home Games Remaining0
Avg. Attendance18,631
Avg. Revenue/Game$2,012,191
Projected Revenue$0,000

Expenses

Pro Payroll$58,730,000
Farm Payroll$673,275
Prospect Fees$143,267
Coach$700,000
Games Remaining0
Total Game Expenses$734,714
Projected Expenses$0,000
Projected Balance$63,805,117

Salary Commitment

Year: 2011$54,783,275
Year: 2012$38,608,575
Year: 2013$24,069,000
Year: 2014$0,000

Pro Payroll

Rick Nash 9,360,000(1)
Ryan Miller 7,500,000(3)
Paul Martin 6,000,000(2)
Simon Gagne 6,000,000(3)
Derek Roy 4,800,000(2)
Tuomo Ruutu 4,560,000(3)
Toni Lydman 3,450,000(0)
Saku Koivu 3,000,000(0)
Erik Johnson 2,990,000(3)
Chris Kelly 2,750,000(3)
Keith Yandle 2,250,000(1)
Tomas Plekanec 2,070,000(0)
Steve Montador 1,860,000(1)
Dwayne Roloson 1,500,000(2)
Alexei Ponikarovsky 1,500,000(1)
Marc Methot 1,200,000(2)
Jerred Smithson 900,000(2)
Cody McCormick 600,000(0)
David Steckel 500,000(1)
James Neal 500,000(1)


Farm Payroll

Byron Bitz 80,000(1)
Doug Janik 75,000(3)
Andrew Murray 75,000(3)
Jeff Woywitka 74,700(1)
Henrik Karlsson 70,000(2)
Marc-Antoine Pouliot 69,575(2)
Leland Irving 69,000(3)
Kevin Porter 60,000(0)
Cody Bass 50,000(3)
Ryan Craig 50,000(1)




Vancouver

ArenaRogers Arena
Capacity18,422
Ticket Price$40.00


Income

Current Funds$31,934,192
Home Games Remaining0
Avg. Attendance15,531
Avg. Revenue/Game$1,490,870
Projected Revenue$0,000

Expenses

Pro Payroll$54,048,188
Farm Payroll$687,438
Prospect Fees$40,100
Coach$800,000
Games Remaining0
Total Game Expenses$677,753
Projected Expenses$0,000
Projected Balance$31,934,192

Salary Commitment

Year: 2011$45,056,318
Year: 2012$38,016,000
Year: 2013$17,646,000
Year: 2014$1,800,000

Pro Payroll

Dan Boyle 8,000,000(2)
Andrei Markov 6,900,000(0)
Ilya Bryzgalov 6,800,000(3)
Daniel Alfredsson 5,850,000(2)
Mike Komisarek 5,400,000(1)
Andrei Kostitsyn 4,100,000(3)
Michael Ryder 2,501,000(3)
Brandon Sutter 2,380,000(3)
Jose Theodore 2,000,000(2)
Chris Campoli 1,610,000(2)
Aaron Rome 1,250,000(2)
Ladislav Smid 1,006,558(0)
Ryan O'Marra 950,000(4)
Shawn Thornton 850,000(4)
Jeremy Morin 800,000(2)
Michael Frolik 800,000(0)
Cody McLeod 800,000(2)
Maxim Lapierre 790,630(1)
Taylor Chorney 750,000(0)
Colin Fraser 510,000(1)


Farm Payroll

Ilja Zubov 97,750(0)
Nathan McIver 77,344(1)
Mike Brown 77,344(1)
Anders Eriksson 75,000(0)
Tommy Cross 70,000(1)
Manny Fernandez 65,000(1)
Lance Bouma 65,000(3)
Olivier Magnan 60,000(2)
Ryan Potulny 50,000(1)
Jeff Finger 50,000(0)




Washington

ArenaMCI Center
Capacity18,672
Ticket Price$35.00


Income

Current Funds$51,716,520
Home Games Remaining0
Avg. Attendance15,470
Avg. Revenue/Game$1,299,717
Projected Revenue$0,000

Expenses

Pro Payroll$53,527,549
Farm Payroll$1,028,600
Prospect Fees$123,000
Coach$1,500,000
Games Remaining0
Total Game Expenses$685,112
Projected Expenses$0,000
Projected Balance$51,716,520

Salary Commitment

Year: 2011$38,033,799
Year: 2012$30,827,882
Year: 2013$16,161,882
Year: 2014$0,000

Pro Payroll

Michael Cammalleri 8,000,000(3)
Olli Jokinen 6,300,000(0)
Brett Clark 4,600,000(0)
Filip Kuba 4,440,000(3)
Ales Kotalik 3,600,000(0)
John Oduya 3,600,000(2)
Ty Conklin 3,253,000(1)
Jason Chimera 2,530,000(2)
Ryan Johnson 1,953,000(2)
Chris Clark 1,953,000(2)
Max Pacioretty 1,870,000(2)
Ben Bishop 1,171,882(3)
Brian Sutherby 1,000,000(2)
Petr Sykora 1,000,000(3)
Jakub Kindl 949,917(1)
David Desharnais 900,000(2)
Zach Boychuk 800,000(2)
Cam Fowler 800,000(3)
Evander Kane 800,000(1)
John Tavares 800,000(1)
Adam Hall 750,000(3)
Sami Lepisto 650,000(1)
Matt Hendricks 650,000(0)
Jiri Tlusty 603,750(0)
Cam Janssen 553,000(0)


Farm Payroll

Jonas Gustavsson 500,000(1)
Mark Parrish 253,000(1)
Colton Gillies 85,000(0)
Todd Fedoruk 75,300(0)
Ryan White 60,000(2)
Eric Godard 55,300(0)