Financial Report

(As of vendredi, mars 2 2018)

Blackhawks

ArenaUnited center
Capacity20 500
Ticket Price$33,00


Income

Current Funds$14 091 075
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$13 975 000
Farm Payroll$1 935 000
Prospect Fees$7 500
Coach$50 000
Games Remaining82
Total Game Expenses$194 726
Projected Expenses$15 967 500
Projected Balance-$1 876 425

Salary Commitment

Year: 1976$15 910 000
Year: 1977$11 805 000
Year: 1978$7 770 000
Year: 1979$4 615 000

Pro Payroll

Denis Savard 1 250 000(3)
Brooks Orpik 1 250 000(4)
PK Subban 1 250 000(3)
Martin Skoula 900 000(2)
Barret Jackman 875 000(1)
Jason Chimera 750 000(4)
Jimmie Olvestad 750 000(5)
David Steckel 650 000(1)
Kurtis Foster 650 000(1)
Alexander Radulov 650 000(4)
Brian Boyle 550 000(2)
Andrew Hutchinson 550 000(5)
Andy Hillbert 550 000(1)
Marcus Nilson 450 000(3)
John Scott 450 000(2)
Landon Wilson 450 000(4)
Mika Noronen 450 000(2)
Brandon Prust 450 000(2)
Pasi Nurminen 400 000(1)
Brian McGrattan 350 000(1)
Ethan Moreau 350 000(2)


Farm Payroll

Adam Deadmarsh 325 000(2)
Andy Sutton 300 000(2)
Scott Hartnell 125 000(2)
Chad Kilger 125 000(1)
Hal Gill 100 000(1)
Owen Nolan 100 000(1)
Jarko Ruutu 100 000(1)
Anti Miettinen 95 000(5)
Rob Ramage 65 000(2)
Stephane Veilleux 55 000(3)
Matt Spiller 50 000(1)
Yuri Butsayev 45 000(4)
Mattias Timander 45 000(1)
Travis Hamonic 45 000(3)
Jaroslav Svejkovsky 40 000(1)
Wyatt Smith 40 000(4)
Johan Holmqvist 35 000(3)
Krys Barch 35 000(3)
Bob Wren 35 000(1)
Pavel Rosa 35 000(2)
Zdenek Kutlak 35 000(1)
Mikhail Kuleshov 35 000(5)
Tyler Myers 35 000(2)
Robert Esche 35 000(3)




Blues

ArenaScottrade center
Capacity19 150
Ticket Price$32,00


Income

Current Funds$13 733 750
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$18 165 000
Farm Payroll$1 125 000
Prospect Fees$19 500
Coach$50 000
Games Remaining82
Total Game Expenses$236 091
Projected Expenses$19 359 500
Projected Balance-$5 625 750

Salary Commitment

Year: 1976$19 290 000
Year: 1977$13 905 000
Year: 1978$9 920 000
Year: 1979$6 430 000

Pro Payroll

Douglas Murray 1 750 000(5)
Adam Hall 1 400 000(5)
Erik Karlsson 1 400 000(2)
Colin White 1 350 000(1)
Claude Giroux 1 200 000(1)
Andrei Zyuzin 1 200 000(2)
Mark Bell 1 100 000(5)
Max Pacioretty 965 000(2)
Ryan McDonagh 950 000(3)
Mike Rupp 925 000(4)
Jon Sim 925 000(3)
Shaone Morrison 750 000(3)
Wayne Primeau 750 000(1)
Brad Winchester 750 000(1)
Torrey Mitchell 650 000(5)
Michael Garnett 350 000(1)
Adam Berkhoel 350 000(1)
Nolan Pratt 350 000(1)
Dana Tyrell 350 000(3)
Jason Bacaschiuah 350 000(3)
Kari Ramo 350 000(5)


Farm Payroll

Andrew Cogliano 65 000(5)
Woltek Wolski 65 000(4)
Brad Marchand 65 000(3)
Jean-Luc Grand-Pierre 65 000(2)
Patric Hornqvist 65 000(2)
Chris Thorburn 55 000(3)
Branislav Mezei 55 000(5)
Kyle Okposo 55 000(1)
Richard Lintner 45 000(1)
Ivan Ciernik 45 000(3)
Andrew MacDonald 45 000(2)
Jannick Hansen 45 000(1)
Scott Kelman 35 000(2)
David Koci 35 000(4)
Ole-Kristian Tollefsen35 000(4)
Cody McCormick 35 000(1)
Michael Frolik 35 000(1)
Jiri Bicek 35 000(2)
Nick Ricci 35 000(2)
Ryan Potulny 35 000(2)
Rob Davison 35 000(1)
Michel Ouellet 35 000(2)
Boris Valabik 35 000(1)
Brent Ashton 35 000(2)
Craig Hartsburg 35 000(2)




Bruins

ArenaFleet Center
Capacity17 565
Ticket Price$32,00


Income

Current Funds$33 501 613
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$22 385 000
Farm Payroll$1 322 500
Prospect Fees$7 500
Coach$50 000
Games Remaining82
Total Game Expenses$289 817
Projected Expenses$23 765 000
Projected Balance$9 736 613

Salary Commitment

Year: 1976$23 707 500
Year: 1977$18 947 500
Year: 1978$9 810 000
Year: 1979$5 550 000

Pro Payroll

Wayne Gretzky 4 150 000(2)
Eric Lindros 3 200 000(3)
Darcy Tucker 1 200 000(2)
Matt Carkner 1 100 000(5)
Chris Neil 925 000(4)
Paul Gaustad 900 000(2)
Dino Ciccarelli 900 000(3)
Mike Commodore 900 000(4)
Matt Johnson 860 000(1)
Steve Ott 850 000(1)
Chris Dingman 750 000(1)
Brad Ference 750 000(4)
Matt Walker 750 000(5)
Shane O’Brien 750 000(2)
Wade Belak 650 000(1)
Georges Parros 650 000(4)
Wally Weir 550 000(2)
Dave Roche 500 000(1)
Evgeny Artyukhin 450 000(1)
Jordin Tootoo 450 000(2)
Mike Ramsey 450 000(2)
Mikael Tellqvist 350 000(4)
Marco Baron 350 000(2)


Farm Payroll

Chris Gratton 220 000(1)
Todd Fedoruk 90 000(4)
Denis Gauthier 85 000(1)
Shawn Thornton 75 000(2)
Clayton Stoner 55 000(3)
Cody McLeod 45 000(1)
Deryk Engelland 45 000(2)
Dave Scatchard 42 500(2)
Enver Lisin 35 000(1)
Nigel Dawes 35 000(5)
Adam Burish 35 000(3)
Brian Finley 35 000(1)
Chris Stewart 35 000(1)
Brandon Sutter 35 000(1)
Maxim Kuznetsov 35 000(2)
Patrick Desrochers 35 000(2)
Sami Lepisto 35 000(2)
Brad Staubitz 35 000(2)
Anthony Stewart 35 000(1)
Dan Fritsche 35 000(3)
Shane Endicott 35 000(1)
Jesse Joensuu 35 000(3)
Geordie Kinnear 35 000(1)
John Jakopin 35 000(1)
Steve Guolla 35 000(1)
Dan Focht 35 000(1)
Frank Doyle 35 000(2)




Canadiens

ArenaCentre Bell
Capacity21 273
Ticket Price$36,00


Income

Current Funds$18 118 193
Home Games Remaining37
Avg. Attendance18 952
Avg. Revenue/Game$1 228 090
Projected Revenue$45 439 330

Expenses

Pro Payroll$35 530 000
Farm Payroll$910 000
Prospect Fees$16 500
Coach$50 000
Games Remaining73
Total Game Expenses$445 201
Projected Expenses$32 499 689
Projected Balance$31 057 834

Salary Commitment

Year: 1976$36 440 000
Year: 1977$26 170 000
Year: 1978$16 475 000
Year: 1979$10 085 000

Pro Payroll

Adrian Aucoin 6 000 000(1)
Roberto Luongo 2 600 000(4)
Alex Tanguay 2 300 000(4)
Jean-Pierre Dumont 2 250 000(3)
Marco Sturm 1 900 000(3)
Stephane Robidas 1 800 000(2)
Simon Gagne 1 800 000(5)
Jason Pominville 1 750 000(2)
Kyle McLaren 1 750 000(2)
Patrice Bergeron 1 500 000(1)
Eric Belanger 1 300 000(2)
Joel Ward 1 250 000(1)
Jonathan Cheechoo 1 250 000(5)
Pascal Dupuis 1 200 000(4)
Anton Volchenkov 1 100 000(2)
Christian Ehrhoff 1 100 000(1)
Brent Burns 975 000(3)
Antoine Vermette 925 000(2)
Kent Huskins 880 000(4)
Tuomo Ruutu 750 000(2)
Ivan Majesky 450 000(3)
Serge Aubin 350 000(1)
Dustin Jeffrey 350 000(3)


Farm Payroll

Derick Brassard 65 000(2)
Daniel Tkaczuk 55 000(4)
Jason Ward 55 000(2)
Nick Foligno 55 000(3)
Brian Elliot 50 000(2)
Reinhard Divis 50 000(3)
Jean-Yves Leroux 45 000(2)
Robert Dome 45 000(3)
Mark Fistric 35 000(2)
Gaston Gingras 35 000(2)
Adam Pardy 35 000(1)
Chris Butler 35 000(1)
Steve Konroyd 35 000(3)
Tanner Glass 35 000(3)
Pierre Lacroix 35 000(2)
Andrew Murray 35 000(3)
Thomas Eriksson 35 000(3)
Jonathan Bernier 35 000(3)
Nick Palmieri 35 000(3)
Jakub Kindl 35 000(3)
Paul Gagne 35 000(3)
Denis Cyr 35 000(3)




Canucks

ArenaGM Place
Capacity18 860
Ticket Price$34,00


Income

Current Funds$58 599 138
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$15 075 000
Farm Payroll$1 560 000
Prospect Fees$18 000
Coach$50 000
Games Remaining82
Total Game Expenses$203 695
Projected Expenses$16 703 000
Projected Balance$41 896 138

Salary Commitment

Year: 1976$16 635 000
Year: 1977$14 865 000
Year: 1978$10 750 000
Year: 1979$6 135 000

Pro Payroll

Valtteri Fiilippula 1 200 000(4)
Erik Johnson 1 200 000(5)
Aki Berg 1 100 000(2)
Nick Boynton 1 100 000(2)
Steve Konowalchuk 1 000 000(1)
Christian Backman 975 000(5)
Kyle Brodziak 950 000(4)
David Clarkson 950 000(4)
Dave Babych 750 000(3)
David Booth 750 000(2)
Brian Propp 750 000(2)
Kurt Sauer 750 000(5)
Dave Christian 750 000(3)
Ryan Jones 450 000(3)
Adam McQuaid 450 000(3)
Mike Santorelli 450 000(3)
Keith Crowder 450 000(3)
Greg Terrion 350 000(3)
Aaron Broten 350 000(3)
David Schlemko 350 000(3)


Farm Payroll

Tim Thomas 100 000(1)
Brendan Morrison 100 000(1)
Sami Salo 100 000(1)
Martin Brodeur 100 000(1)
Samuel Palhsson 95 000(1)
Jordan Staal 75 000(4)
Tomas Fleischmann 75 000(3)
Maxime Talbot 65 000(3)
Jay Wells 65 000(2)
Brian Sutherby 65 000(2)
Arron Asham 55 000(1)
Paul Reinhart 55 000(2)
Dave Bolland 55 000(1)
Sebastien Charpentier 50 000(1)
Colby Armstrong 45 000(3)
Lars Jonsson 45 000(1)
Keith Brown 45 000(2)
John Tripp 45 000(2)
Dan Blackburn 45 000(3)
Kyle Chipchura 35 000(2)
Ryan Hollweg 35 000(3)
John Mitchell 35 000(1)
Derek Dorsett 35 000(1)
Tom McCarthy 35 000(2)
Jimmy Mann 35 000(2)
Errol Rausse 35 000(2)
Curtis McElhinney 35 000(5)




Capitals

ArenaVerizon Center
Capacity18 277
Ticket Price$38,00


Income

Current Funds$39 018 550
Home Games Remaining38
Avg. Attendance12 088
Avg. Revenue/Game$826 796
Projected Revenue$31 418 248

Expenses

Pro Payroll$31 400 000
Farm Payroll$1 460 000
Prospect Fees$10 500
Coach$50 000
Games Remaining75
Total Game Expenses$401 470
Projected Expenses$30 110 213
Projected Balance$40 326 585

Salary Commitment

Year: 1976$32 860 000
Year: 1977$23 060 000
Year: 1978$12 360 000
Year: 1979$9 310 000

Pro Payroll

Shane Doan 4 750 000(2)
Glen Murray 4 000 000(1)
Robyn Regehr 3 000 000(5)
Tomas Vokoun 2 650 000(1)
John-Michael Liles 2 625 000(5)
Tom Poti 1 750 000(2)
Ruslan Fedetenko 1 500 000(3)
Vernon Fiddler 1 500 000(5)
Manny Malhotra 1 500 000(5)
Willie Mitchell 1 200 000(2)
Scott Clemmensen 1 000 000(2)
Paul Martin 1 000 000(1)
Radim Vrbata 925 000(1)
Nathan Horton 750 000(1)
Ville Leino 650 000(2)
Johnny Oduya 650 000(2)
Blake Comeau 550 000(5)
Michael Sauer 350 000(3)
Luca Sbisa 350 000(3)
Anders Lindback 350 000(3)
Scott Parse 350 000(3)


Farm Payroll

Jason Allison 325 000(2)
Frans Nielsen 100 000(4)
Francis Bouillon 100 000(1)
Daniel Winnik 65 000(2)
Joel Lundqvist 65 000(2)
Jaroslav Halak 50 000(1)
Eric Nystrom 45 000(3)
Jay Harrison 45 000(1)
Brian Lee 35 000(1)
Brad Richardson 35 000(1)
Noah Welch 35 000(1)
Jack Skille 35 000(3)
Dan Lacouture 35 000(2)
Patrick Eaves 35 000(1)
Janis Sprukts 35 000(1)
Matt Hunwick 35 000(1)
Troy Brodie 35 000(2)
Nikita Alexeev 35 000(2)
Pat Conacher 35 000(2)
Tim Trimper 35 000(2)
Don Gillen 35 000(2)
Dany Sabourin 35 000(4)
Ivan Huml 35 000(1)
Jesse Boulerice 35 000(1)
Maxim Lapierre 35 000(2)
Kevin Porter 35 000(3)
Rick Lanz 35 000(3)




Devils

ArenaPrudential Center
Capacity17 625
Ticket Price$30,00


Income

Current Funds$46 231 773
Home Games Remaining35
Avg. Attendance17 462
Avg. Revenue/Game$942 948
Projected Revenue$33 003 180

Expenses

Pro Payroll$31 535 000
Farm Payroll$865 000
Prospect Fees$10 500
Coach$50 000
Games Remaining70
Total Game Expenses$395 860
Projected Expenses$27 710 183
Projected Balance$51 524 770

Salary Commitment

Year: 1976$32 400 000
Year: 1977$23 075 000
Year: 1978$15 825 000
Year: 1979$8 650 000

Pro Payroll

Alexei Yashin 4 250 000(2)
Matthias Ohlund 2 800 000(1)
Jonathan Toews 2 750 000(5)
Brad Stuart 2 000 000(4)
Joe Pavelski 1 900 000(4)
David Krejci 1 800 000(5)
Mark Giordano 1 800 000(3)
Zach Parise 1 700 000(2)
Mike Richards 1 650 000(3)
Kari Lethonen 1 600 000(3)
Fedor Tyutin 1 350 000(1)
Alexander Semin 1 250 000(1)
Brett Mclean 950 000(3)
Mike Green 950 000(2)
Tim Gleason 900 000(1)
Vaclav Varada 885 000(1)
Craig Anderson 800 000(1)
Scottie Upshall 650 000(1)
Ben Clymer 650 000(3)
Clark Wilm 550 000(1)
Jiri Novotny 350 000(3)


Farm Payroll

Kevin Shattenkirk 75 000(3)
Vladimir Orszagh 75 000(2)
Anton Stralman 65 000(3)
Michael Zigomanis 65 000(5)
Milan Kraft 55 000(2)
Denis Shvidki 55 000(5)
Sheldon Keefe 45 000(5)
Jay Leach 45 000(2)
Ray Allison 35 000(2)
Stu Smith 35 000(2)
Kevin Weekes 35 000(1)
Petteri Nokelainen 35 000(3)
Pascal Leclaire 35 000(1)
Dwayne Hay 35 000(5)
Joel Kwiatkowski 35 000(2)
Patrick Fischer 35 000(1)
Josef Boumedienne 35 000(1)
Timo Passinen 35 000(2)
Tim Jackman 35 000(2)




Flames

ArenaSaddledome
Capacity19 289
Ticket Price$37,00


Income

Current Funds$28 989 918
Home Games Remaining29
Avg. Attendance19 200
Avg. Revenue/Game$1 278 713
Projected Revenue$37 082 677

Expenses

Pro Payroll$63 600 000
Farm Payroll$937 500
Prospect Fees$7 500
Coach$50 000
Games Remaining58
Total Game Expenses$787 744
Projected Expenses$45 689 146
Projected Balance$20 383 449

Salary Commitment

Year: 1976$64 537 500
Year: 1977$38 305 000
Year: 1978$22 290 000
Year: 1979$16 635 000

Pro Payroll

Scott Niedermayer 12 250 000(1)
Martin St-Louis 11 500 000(2)
Kimmo Timonen 6 100 000(1)
Brad Richards 4 200 000(5)
Dany Heatley 3 500 000(5)
Patrick Marleau 2 900 000(4)
Vincent Lecavalier 2 900 000(5)
Sheldon Souray 2 250 000(1)
Niklas Backstrom 2 000 000(3)
Michael Rozsival 1 750 000(3)
Thomas Plekanec 1 750 000(2)
Ron Hainsey 1 700 000(1)
Justin Williams 1 300 000(1)
Mike Cammaleri 1 250 000(1)
Jiri Hudler 1 200 000(4)
Travis Moen 1 000 000(2)
Marc-Andre Fleury 1 000 000(1)
Mike Weaver 950 000(2)
Marc Staal 900 000(3)
Josef Vasicek 900 000(4)
Jay McClement 750 000(3)
Karel Pilar 650 000(4)
Nikolai Kulemin 550 000(2)
Antero Nittymaki 350 000(5)


Farm Payroll

Tom Gilbert 75 000(3)
Yves Sarault 57 500(1)
Doug Crossman 55 000(3)
Anton Stastny 55 000(3)
Denis Hamel 55 000(2)
Dmitry Afanasenkov 55 000(1)
Craig Adams 45 000(1)
Colin Forbes 45 000(1)
Matt Davidson 40 000(1)
Rob Schremp 35 000(2)
Michael Leighton 35 000(1)
Mike Weber 35 000(2)
Gilbert Brule 35 000(4)
Blake Wesley 35 000(2)
Terry Johnson 35 000(2)
Cam Barker 35 000(3)
Guillaume Lefebvre 35 000(1)
Doug Morrison 35 000(2)
Mickey Volcan 35 000(3)
Jeff Taffe 35 000(1)
Alexander Perezhogin 35 000(1)
Richard Petiot 35 000(2)




Flyers

ArenaWells Fargo Center
Capacity19 519
Ticket Price$33,00


Income

Current Funds$31 074 806
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$17 505 000
Farm Payroll$1 250 000
Prospect Fees$6 000
Coach$50 000
Games Remaining82
Total Game Expenses$229 402
Projected Expenses$18 811 000
Projected Balance$12 263 806

Salary Commitment

Year: 1976$18 755 000
Year: 1977$16 665 000
Year: 1978$13 295 000
Year: 1979$5 315 000

Pro Payroll

Peter Stastny 2 700 000(3)
Mark Messier 2 150 000(2)
Brent Seabrook 1 750 000(4)
Dion Phaneuf 1 250 000(3)
Sheldon Brookbank 950 000(5)
John Erskine 880 000(4)
Tom Kostopolous 750 000(3)
Adam Mair 750 000(4)
Lee Sorochan 750 000(1)
Matt Hendricks 750 000(1)
Eric Godard 750 000(5)
Mark Smith 650 000(2)
John Ogrodnick 650 000(3)
Tim Kerr 550 000(3)
Philippe DeRouville 475 000(3)
Mike Danton 350 000(2)
Jean-Francois Damphous350 000(3)
Lee Norwood 350 000(3)
Michal Neuvirth 350 000(3)
Paul Marshall 350 000(3)


Farm Payroll

Niklas Sundstrom 100 000(1)
Alex Pietrangelo 90 000(3)
Bobby Ryan 75 000(1)
Brad McCrimmon 75 000(2)
Jakub Voracek 65 000(1)
Wayne Simmonds 55 000(1)
Alexei Semenov 55 000(5)
Darcy Hordichuk 55 000(1)
Daniel Carcillo 55 000(5)
Jason Doig 55 000(1)
Mike Brown 55 000(5)
Alexander Svitov 45 000(3)
Jason Wiemer 45 000(1)
Todd Harvey 40 000(2)
Zack Stortini 35 000(5)
Cam Janssen 35 000(3)
Derek Boogaard 35 000(2)
Martin Gerber 35 000(1)
Mark Fraser 35 000(2)
Zach Bogosian 35 000(1)
Ryan O'Byrne 35 000(2)
Fedor Fedorov 35 000(5)
Denis Pederson 35 000(1)
Miloslav Guren 35 000(1)
Torrie Robertson 35 000(3)




Islanders

ArenaNassau Coliseum
Capacity16 250
Ticket Price$39,00


Income

Current Funds$5 799 654
Home Games Remaining39
Avg. Attendance12 660
Avg. Revenue/Game$888 732
Projected Revenue$34 660 548

Expenses

Pro Payroll$24 695 000
Farm Payroll$2 142 500
Prospect Fees$36 000
Coach$2 000 000
Games Remaining78
Total Game Expenses$352 116
Projected Expenses$27 465 037
Projected Balance$12 995 165

Salary Commitment

Year: 1976$26 837 500
Year: 1977$15 017 500
Year: 1978$11 322 500
Year: 1979$6 280 000

Pro Payroll

Markus Naslund 3 000 000(1)
Kenny Jonsson 2 750 000(1)
Michael Ryder 1 800 000(5)
Mikko Koivu 1 720 000(3)
Corey Crawford 1 300 000(3)
Travis Zajac 1 250 000(4)
Zbynek Michalek 1 250 000(2)
Tim Connolly 1 250 000(1)
Marc-Edouard Vlasic 1 250 000(4)
Phil Kessel 1 250 000(4)
Dustin Brown 1 150 000(1)
Raffi Torres 1 000 000(1)
Danny Markov 1 000 000(1)
Alexander Frolov 875 000(2)
Juraj Kolnik 750 000(3)
Troy Brouwer 650 000(1)
Anders Kallur 650 000(2)
Mathieu Biron 550 000(5)
James Reimer 550 000(3)
Matt Martin 350 000(3)
Kirill Safronov 350 000(1)


Farm Payroll

Bryan McCabe 325 000(2)
Evgeni Nabokov 300 000(2)
Lubomir Visnovsky 250 000(1)
Jamie Langenbrunner 235 000(1)
Alexei Ponikarovsky 125 000(5)
Jason Garrison 95 000(3)
Jorgen Pettersson 55 000(3)
Steve Bernier 55 000(4)
Rick Vaive 55 000(2)
Johnny Boychuck 55 000(2)
Jonathan Ericsson 45 000(2)
Steve Mason 45 000(1)
Mikael Backlund 45 000(3)
Mats Lindgren 37 500(3)
Ron Flockhart 35 000(3)
Zac Bierk 35 000(2)
Colin Wilson 35 000(3)
Jamie McGinn 35 000(2)
Jean-Francois Sauve 35 000(3)
Cal Clutterbuck 35 000(1)
Colton Gillies 35 000(1)
Josh Bailey 35 000(1)
Duane Sutter 35 000(2)
Shawn Bates 35 000(1)
Bruno Gervais 35 000(2)
Jamie McBain 35 000(3)




Jets

ArenaMTS Center
Capacity17 125
Ticket Price$32,00


Income

Current Funds$7 117 439
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$16 300 000
Farm Payroll$1 654 000
Prospect Fees$16 500
Coach$50 000
Games Remaining82
Total Game Expenses$219 762
Projected Expenses$18 020 500
Projected Balance-$10 903 061

Salary Commitment

Year: 1976$17 954 000
Year: 1977$12 280 000
Year: 1978$9 220 000
Year: 1979$2 515 000

Pro Payroll

Kristian Huselius 1 400 000(3)
Curtis Brown 1 250 000(1)
Chuck Kobasew 1 000 000(3)
Alexei Kovalev 1 000 000(1)
Niklas Hagman 950 000(3)
Andrej Meszaros 750 000(3)
Matt Pettinger 750 000(5)
Pavel Trnka 750 000(1)
Ville Nieminen 750 000(2)
Josh Georges 750 000(4)
Chris Higgins 750 000(3)
Dominic Moore 750 000(5)
Marc Denis 725 000(2)
Mathieu Garon 675 000(2)
Nikolai Zherdev 650 000(2)
Mike Mottau 650 000(1)
Fredrik Sjostrom 550 000(1)
Matt Bradley 550 000(3)
Devan Dubnyk 500 000(3)
Andrej Sekera 450 000(1)
Brandon Segal 350 000(3)
John Gibson 350 000(3)


Farm Payroll

Keith Tkachuk 200 000(1)
Steven Reinprecht 200 000(1)
Doug Weight 120 000(1)
Brian Rafalski 100 000(1)
Andy Delmore 89 000(1)
Keith Ballard 85 000(2)
Andrei Kostitsyn 75 000(5)
Jason Strudwick 70 000(1)
Artem Chubarov 65 000(4)
Patrick Boileau 60 000(1)
Christian Berglund 55 000(5)
Jim Slater 55 000(2)
Vesa Toskala 50 000(2)
Kevin Klein 45 000(1)
Alex Brooks 35 000(1)
Zach Boychuk 35 000(2)
Boyd Gordon 35 000(1)
Dave Pichette 35 000(3)
Tim Kennedy 35 000(2)
Jared Boll 35 000(5)
Quintin Laing 35 000(4)
Garth Murray 35 000(1)
Murray Brumwel 35 000(3)
Ed Cooper 35 000(3)
Jeff Woywitka 35 000(1)




Kings

ArenaStaples Center
Capacity18 818
Ticket Price$37,00


Income

Current Funds$26 944 756
Home Games Remaining36
Avg. Attendance17 409
Avg. Revenue/Game$1 159 426
Projected Revenue$41 739 336

Expenses

Pro Payroll$45 725 000
Farm Payroll$1 316 000
Prospect Fees$3 000
Coach$50 000
Games Remaining74
Total Game Expenses$574 317
Projected Expenses$42 499 463
Projected Balance$26 184 629

Salary Commitment

Year: 1976$47 041 000
Year: 1977$34 237 500
Year: 1978$22 607 500
Year: 1979$11 385 000

Pro Payroll

Jaromir Jagr 6 000 000(1)
Ilya Kovalchuk 4 300 000(3)
Marian Hossa 4 300 000(4)
Evgeni Malkin 3 300 000(4)
Jason Spezza 2 900 000(3)
Pekka Rinne 2 500 000(1)
Mark Streit 2 400 000(2)
Niklas Kronwall 2 250 000(5)
Marian Gaborik 2 100 000(2)
Jay Bouwmeester 2 100 000(3)
Scott Hannan 1 700 000(3)
Andy McDonald 1 500 000(2)
Patrick Sharp 1 450 000(1)
Martin Havlat 1 400 000(1)
Ryan Malone 1 300 000(4)
Dan Hamhuis 1 250 000(2)
Derek Roy 1 200 000(2)
Cristobal Huet 1 000 000(2)
Peter Schaefer 1 000 000(2)
Joni Pitkanen 925 000(1)
Alexandre Daigle 500 000(2)
Jeff Drouin-Deslaurier350 000(1)


Farm Payroll

Joe Corvo 120 000(2)
Chris Kelly 110 000(4)
Lubos Bartecko 75 000(2)
Boyd Devereaux 75 000(3)
Tomi Kallio 73 500(1)
Rick Meagher 65 000(2)
Niclas Wallin 65 000(2)
Niklas Hjalmarsson 65 000(2)
Vladimir Chebaturkin 57 500(3)
Trevor Letowski 55 000(2)
Mike Lundin 55 000(4)
Bryan Bickell 55 000(3)
Jussi Markanen 50 000(2)
Josh Green 45 000(2)
Evgeny Dadonov 35 000(3)
James Wright 35 000(2)
Ben Simon 35 000(2)
Matt Koalska 35 000(5)
Derek MacKenzie 35 000(5)
Niklas Bergfors 35 000(2)
Andreas Lilja 35 000(2)
Jani Rita 35 000(1)
Igor Radulov 35 000(1)
Shean Donovan 35 000(1)




MapleLeafs

ArenaAir canada center
Capacity18 819
Ticket Price$31,00


Income

Current Funds$40 888 608
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$20 700 000
Farm Payroll$1 100 000
Prospect Fees$12 000
Coach$50 000
Games Remaining82
Total Game Expenses$266 610
Projected Expenses$21 862 000
Projected Balance$19 026 608

Salary Commitment

Year: 1976$21 800 000
Year: 1977$15 640 000
Year: 1978$13 870 000
Year: 1979$8 760 000

Pro Payroll

Rick Nash 3 000 000(4)
Dan Girardi 1 700 000(4)
Jonathan Quick 1 500 000(1)
Dmitri Kalinin 1 250 000(5)
Martin Erat 1 150 000(1)
David Tanabe 1 100 000(5)
Niko Kapanen 1 000 000(3)
Viktor Kozlov 1 000 000(1)
Aleksey Morozov 950 000(2)
Pierre-Marc Bouchard 750 000(4)
Carlo Colaiacovo 750 000(1)
Alex Goligoski 750 000(1)
Niko Dimitrakos 750 000(3)
Dale Hunter 750 000(3)
Petr Schastlivy 750 000(4)
Matt Stajan 650 000(1)
Derek Stepan 550 000(3)
Benoit Pouliot 550 000(3)
Andy Moog 500 000(3)
Brent Johnson 500 000(2)
Jim Peplinski 450 000(3)
Michel Galarneau 350 000(3)


Farm Payroll

Sergei Zubov 100 000(1)
Jason Smith 100 000(1)
Branko Radiovojevic 75 000(5)
Tomas Kopecky 75 000(2)
Mark Stuart 65 000(4)
Garnet Exelby 55 000(1)
Darroll Powe 35 000(2)
Randy Cunneyworth 35 000(3)
Jay Henderson 35 000(3)
Darren Helm 35 000(2)
T.J. Galiardi 35 000(2)
Aaron Voros 35 000(3)
Kyle Turris 35 000(1)
Nick Tarnasky 35 000(4)
Juatin Mapletoft 35 000(1)
Vincent Tremblay 35 000(2)
Dustin Boyd 35 000(5)
Ladislav Smid 35 000(2)
Nick Spaling 35 000(3)
Terran Sandwith 35 000(1)
Stephen Peat 35 000(2)
Billy Carroll 35 000(3)
Kevin Maxwell 35 000(3)
Darren Haydar 35 000(2)




Avalanche

ArenaPepsi Center
Capacity18 007
Ticket Price$37,00


Income

Current Funds$5 977 812
Home Games Remaining35
Avg. Attendance16 422
Avg. Revenue/Game$1 093 672
Projected Revenue$38 278 520

Expenses

Pro Payroll$53 925 000
Farm Payroll$955 000
Prospect Fees$1 500
Coach$50 000
Games Remaining70
Total Game Expenses$669 896
Projected Expenses$46 892 744
Projected Balance-$2 636 412

Salary Commitment

Year: 1976$54 880 000
Year: 1977$42 695 000
Year: 1978$29 210 000
Year: 1979$13 190 000

Pro Payroll

Chris Pronger 10 000 000(3)
Sergei Gonchar 8 600 000(2)
Henrik Sedin 4 250 000(5)
Daniel Sedin 3 350 000(5)
Mikka Kiprussoff 3 200 000(1)
Ed Jovanovski 2 900 000(1)
Chris Phillips 2 350 000(3)
Chris Drury 2 300 000(1)
Daniel Briere 2 250 000(2)
Mike Ribeiro 2 150 000(5)
Shawn Horcoff 1 800 000(3)
Erik Cole 1 800 000(3)
Marc-Andre Bergeron 1 600 000(4)
Francois Beauchemin 1 600 000(4)
Jan Bulis 1 200 000(2)
Toni Lydman 1 200 000(2)
Daniel Alfredsson 1 000 000(1)
Mike York 975 000(1)
Stanislav Neckar 350 000(1)
Jamie Allison 350 000(1)
Shane Hnidy 350 000(1)
Brian Boucher 350 000(1)


Farm Payroll

Mark Parrish 180 000(2)
Eric Fichaud 75 000(1)
Craig Macdonald 55 000(4)
Scott Barney 55 000(4)
Ladislav Benysek 55 000(1)
Steve Kelly 55 000(2)
Joey MacDonald 50 000(5)
Craig Weller 45 000(4)
Greg Theberge 35 000(3)
Peter Harrold 35 000(1)
Steve McCarthy 35 000(1)
Andreas Karlsson 35 000(1)
Anson Carter 35 000(1)
Michal Grosek 35 000(1)
Ben Guite 35 000(1)
Colin Stuart 35 000(5)
Scott Parker 35 000(3)
Colin Fraser 35 000(1)
Hnat Domenichelli 35 000(1)




Stars

ArenaAmerican Airline Center
Capacity18 532
Ticket Price$41,00


Income

Current Funds$24 422 624
Home Games Remaining35
Avg. Attendance16 779
Avg. Revenue/Game$1 238 266
Projected Revenue$43 339 310

Expenses

Pro Payroll$41 050 000
Farm Payroll$1 372 500
Prospect Fees$7 500
Coach$50 000
Games Remaining68
Total Game Expenses$518 049
Projected Expenses$35 227 317
Projected Balance$32 534 617

Salary Commitment

Year: 1976$42 422 500
Year: 1977$37 197 500
Year: 1978$14 290 000
Year: 1979$6 840 000

Pro Payroll

Pavol Demitra 4 700 000(2)
Zdeno Chara 4 100 000(2)
Marc Savard 3 500 000(2)
Daymond Langkow 3 500 000(2)
Dan Boyle 2 900 000(1)
Carey Price 2 800 000(5)
Dainius Zubrus 1 850 000(3)
Bryan Berard 1 850 000(2)
Eric Brewer 1 850 000(4)
Jeff O'Neill 1 800 000(1)
Anze Kopitar 1 800 000(2)
Jeff Carter 1 750 000(3)
Brendan Morrow 1 750 000(3)
Pavel Kubina 1 700 000(2)
Maxim Afinogenov 1 300 000(4)
Jan Hejda 1 200 000(2)
Kevin Bieksa 900 000(3)
Denis Arkhipov 750 000(4)
Stewart Gavin 350 000(3)
Tim Brent 350 000(3)
Don Nachbaur 350 000(3)


Farm Payroll

Jose Theodore 280 000(2)
Rich Preston 97 500(2)
Jaroslav Svoboda 75 000(5)
Jonathan Hedstrom 65 000(1)
Marc Chouinard 65 000(1)
Jeff Schultz 65 000(5)
Oleg Kvasha 55 000(2)
James Van Riemsdyk 55 000(2)
Marcel Hossa 55 000(1)
Milan Hnilicka 50 000(1)
Mike Komisarek 45 000(3)
Georges Laraque 45 000(1)
Derek Meech 35 000(1)
Jeff Jillson 35 000(3)
Cameron Mann 35 000(3)
Mark Renaud 35 000(2)
Nolan Yonkman 35 000(1)
Eric Houde 35 000(1)
Brett Lindros 35 000(1)
Mike Brown 35 000(2)
Matt Higgins 35 000(1)
Ken Sollheim 35 000(3)
Matt D'Agostini 35 000(1)
Steve Valiquette 35 000(1)




Oilers

ArenaRexall Place
Capacity16 839
Ticket Price$34,00


Income

Current Funds$25 393 135
Home Games Remaining38
Avg. Attendance16 176
Avg. Revenue/Game$989 930
Projected Revenue$37 617 340

Expenses

Pro Payroll$16 275 000
Farm Payroll$1 255 000
Prospect Fees$7 500
Coach$50 000
Games Remaining75
Total Game Expenses$214 482
Projected Expenses$16 086 128
Projected Balance$46 924 347

Salary Commitment

Year: 1976$17 530 000
Year: 1977$15 570 000
Year: 1978$10 960 000
Year: 1979$8 105 000

Pro Payroll

Sean Avery 1 850 000(5)
Mike Gartner 1 300 000(2)
Paul Mara 1 250 000(4)
Andrew Ference 925 000(4)
Brad Isbister 900 000(2)
Marty Reasoner 900 000(2)
Mike Van Ryn 900 000(4)
Rene Bourque 750 000(1)
Martin Hanzal 750 000(5)
Alexandre Kharitonov 750 000(3)
Ryan Carter 650 000(1)
Ivan Novoseltsev 650 000(3)
Vitaly Vishnevski 650 000(5)
Daniel Corso 550 000(5)
Colton Orr 550 000(2)
Thomas Greiss 500 000(5)
Sebastien Caron 500 000(5)
Steve Downie 450 000(2)
Rick Berry 450 000(3)
Darren Veitch 350 000(3)
Gilles Hamel 350 000(3)
Tyler Moss 350 000(2)


Farm Payroll

Larry Murphy 120 000(3)
Sergei Krivokrasov 100 000(1)
Jan Hrdina 100 000(1)
Craig Rivet 100 000(1)
Rhett Warrener 100 000(1)
Pavel Brendl 55 000(1)
Peter Worrell 55 000(2)
Paul Ranger 45 000(3)
Justin Papineau 45 000(5)
Jeff Finger 45 000(4)
Patrick Kaleta 35 000(5)
Benoit Gratton 35 000(2)
Nate Thompson 35 000(1)
Aaron Rome 35 000(2)
Christian Dube 35 000(4)
Mattias Tedenby 35 000(3)
Marian Cisar 35 000(3)
Roman Lyashenko 35 000(5)
Matt Calvert 35 000(3)
Fabian Brunnstrom 35 000(1)
Gregory Adams 35 000(3)
Mark Hardy 35 000(2)
Evgeny Korolev 35 000(4)
Jeff Zatkoff 35 000(1)




Penguins

ArenaConsol energy center
Capacity18 387
Ticket Price$37,00


Income

Current Funds$26 788 532
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$24 400 000
Farm Payroll$1 430 000
Prospect Fees$13 500
Coach$50 000
Games Remaining82
Total Game Expenses$315 774
Projected Expenses$25 893 500
Projected Balance$895 032

Salary Commitment

Year: 1976$25 830 000
Year: 1977$21 875 000
Year: 1978$18 970 000
Year: 1979$8 745 000

Pro Payroll

Ryan Getzlaf 2 250 000(3)
Kris Letang 2 000 000(5)
Loui Eriksson 1 800 000(4)
Corey Perry 1 750 000(1)
Thomas Vanek 1 700 000(3)
Tobias Enstrom 1 700 000(4)
Mike Smith 1 650 000(3)
Tukka Rask 1 650 000(2)
Paul Stastny 1 500 000(4)
Matt Carle 1 100 000(4)
Alexander Steen 1 100 000(3)
Trevor Daley 1 000 000(3)
P-A Parenteau 1 000 000(2)
Rob Scuderi 1 000 000(3)
Blake Wheeler 750 000(1)
Marcel Goc 750 000(1)
Doug Smail 550 000(3)
Marc Methot 450 000(1)
Keaton Ellerby 350 000(3)
Mike Allison 350 000(3)


Farm Payroll

Vaclav Prospal 120 000(1)
Matt Niskanen 95 000(5)
Logan Couture 95 000(3)
Bryan Little 90 000(5)
Jamie Lundmark 75 000(5)
Clarke MacArthur 65 000(1)
David Perron 65 000(5)
Rostislav Olesz 65 000(4)
John Carlson 65 000(3)
Dan Ellis 55 000(5)
Jason Labarbera 50 000(4)
Cody Franson 45 000(2)
Michael Grabner 45 000(3)
Vladimir Sobotka 45 000(5)
Dean Hopkins 35 000(2)
Guillaume Latendresse 35 000(4)
Jeff Tambellini 35 000(1)
Lauri Korpikoski 35 000(1)
Vaclav Nedorost 35 000(2)
James Sheppard 35 000(5)
Jason Demers 35 000(2)
Jamie Wright 35 000(2)
Kyle Cumiskey 35 000(2)
Tom Pyatt 35 000(2)
Jiri Tlusty 35 000(5)
Brandon Yip 35 000(3)
Brandon McMillan 35 000(3)




Rangers

ArenaMadison Square Garden
Capacity18 200
Ticket Price$45,00


Income

Current Funds$27 524 328
Home Games Remaining30
Avg. Attendance17 349
Avg. Revenue/Game$1 405 203
Projected Revenue$42 156 090

Expenses

Pro Payroll$36 050 000
Farm Payroll$705 000
Prospect Fees$6 000
Coach$50 000
Games Remaining61
Total Game Expenses$448 915
Projected Expenses$27 383 793
Projected Balance$42 296 625

Salary Commitment

Year: 1976$36 755 000
Year: 1977$27 685 000
Year: 1978$25 430 000
Year: 1979$14 505 000

Pro Payroll

Alex Ovechkin 3 400 000(3)
Sidney Crosby 3 000 000(3)
Ilya Bryzgalov 2 250 000(5)
Oleg Tverdovsky 2 250 000(1)
Scott Gomez 2 250 000(4)
David Legwand 1 900 000(5)
Mike Fisher 1 900 000(5)
Marek Zidlicky 1 850 000(4)
Olli Jokinen 1 850 000(3)
Henrik Tallinder 1 800 000(3)
Jason Williams 1 600 000(5)
Ladislav Nagy 1 500 000(4)
Matt Cullen 1 350 000(1)
Peter Cajanek 1 350 000(2)
Dan Cloutier 1 250 000(1)
Brent Sopel 1 200 000(1)
Teemu Selanne 1 000 000(1)
Alexei Zhitnik 1 000 000(1)
Peter Budaj 800 000(2)
Ramzi Abid 650 000(4)
Jaroslav Bednar 550 000(3)
Matt Greene 550 000(4)
Andrew Ebbett 450 000(1)
Aaron Johnson 350 000(1)


Farm Payroll

Thomas Surovy 55 000(5)
Stanislav Chistov 45 000(3)
René Corbet 45 000(1)
Paul Bissonnette 35 000(2)
Michal Repik 35 000(3)
Kris Beech 35 000(1)
Brendan Bell 35 000(3)
Ryan Parent 35 000(2)
Mathias Johansson 35 000(1)
Tony Salmelainen 35 000(1)
Theo Peckham 35 000(3)
Rick Wamsley 35 000(3)
Tim Tookey 35 000(3)
Jody Gage 35 000(3)
Frank Banham 35 000(1)
Warren Luhning 35 000(1)
Fred Arthur 35 000(3)
Steve Eminger 35 000(3)
Krys Kolanos 35 000(2)




RedWings

ArenaJoe Louis Arena
Capacity20 066
Ticket Price$34,00


Income

Current Funds$24 744 745
Home Games Remaining39
Avg. Attendance14 936
Avg. Revenue/Game$914 083
Projected Revenue$35 649 237

Expenses

Pro Payroll$19 700 000
Farm Payroll$1 477 500
Prospect Fees$9 000
Coach$50 000
Games Remaining77
Total Game Expenses$258 982
Projected Expenses$19 941 591
Projected Balance$40 452 391

Salary Commitment

Year: 1976$21 177 500
Year: 1977$11 070 000
Year: 1978$7 335 000
Year: 1979$2 615 000

Pro Payroll

Brendan Witt 2 700 000(1)
Paul Coffey 1 900 000(3)
Jamie Benn 1 400 000(2)
Deron Quint 1 200 000(1)
Anders Eriksson 1 000 000(1)
Radek Bonk 1 000 000(1)
Matt Cooke 975 000(3)
Taylor Pyatt 900 000(1)
Brandon Dubinsky 875 000(4)
Martin Biron 850 000(1)
Bryan Allen 800 000(5)
Tyson Nash 750 000(1)
Jiri Fisher 750 000(3)
Kevin Lowe 750 000(2)
Sean Brown 750 000(1)
Drew Stafford 650 000(2)
Sean Bergenheim 650 000(4)
Brad Larsen 650 000(2)
Jared Spurgeon 450 000(3)
Mikael Samuelsson 350 000(1)
Brad Palmer 350 000(3)


Farm Payroll

Janne Niinimaa 225 000(1)
Michael Peca 100 000(1)
Toby Peterson 95 000(4)
Milan Lucic 85 000(4)
Harold Druken 75 000(3)
Andrew Alberts 75 000(5)
Mike Foligno 65 000(2)
Kris Versteeg 55 000(1)
Erik Christensen 45 000(2)
Joaquin Gage 45 000(1)
Jeremy reich 45 000(3)
Michael Ryan 42 500(1)
Nathan Paetsch 35 000(3)
Liam Reddox 35 000(1)
Eric Chouinard 35 000(3)
Lindy Ruff 35 000(2)
David Jones 35 000(1)
Robert Nilsson 35 000(3)
Mikkel Boedker 35 000(1)
Michel Dion 35 000(2)
John Paul Kelly 35 000(2)
Dmitri Tertyshny 35 000(2)
Mike Blaisdell 35 000(3)
Maxime Ouellet 35 000(1)
Andrew Peters 35 000(4)
Michael Del Zotto 35 000(2)
Tomas Kurka 35 000(3)




Sabres

ArenaFirst Niagara Center
Capacity19 070
Ticket Price$34,00


Income

Current Funds$59 076 983
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$20 925 000
Farm Payroll$1 230 000
Prospect Fees$12 000
Coach$50 000
Games Remaining82
Total Game Expenses$270 939
Projected Expenses$22 217 000
Projected Balance$36 859 983

Salary Commitment

Year: 1976$22 155 000
Year: 1977$19 970 000
Year: 1978$17 965 000
Year: 1979$12 490 000

Pro Payroll

Nicklas Backstrom 2 150 000(5)
Patrick Kane 2 150 000(5)
Keith Yandle 1 800 000(5)
Dennis Seidenberg 1 750 000(3)
Dustin Byfuglien 1 400 000(5)
Ryan Kesler 1 400 000(3)
David Backes 1 300 000(4)
Alexander Edler 1 300 000(5)
Jack Johnson 1 200 000(5)
Drew Doughty 1 200 000(1)
Andrew Ladd 1 000 000(4)
Jimmy Howard 950 000(2)
Glenn Anderson 750 000(3)
Chris Mason 675 000(1)
Ondrej Pavelec 500 000(2)
Patrick Dwyer 350 000(2)
Doug Wickenheiser 350 000(3)
Yannick Weber 350 000(3)
Larry Melnyk 350 000(3)


Farm Payroll

Jari Kurri 140 000(3)
Teddy Purcell 90 000(5)
James Neal 75 000(1)
Brett Lebda 65 000(3)
Tyler Kennedy 65 000(5)
Alec Martinez 65 000(3)
David Hale 55 000(1)
Eric Manlow 55 000(2)
Steve Begin 45 000(3)
Justin Abdelkader 45 000(2)
Erik Rasmussen 40 000(1)
Lee goren 35 000(2)
Ronald Petrovicky 35 000(3)
Radovan Somik 35 000(1)
Alexandre Giroux 35 000(1)
Normand Rochefort 35 000(3)
Steve Kasper 35 000(3)
Moe Mantha 35 000(3)
Zdenek Blatny 35 000(1)
Al Montoya 35 000(3)
Ben Eager 35 000(4)
Bill Gardner 35 000(3)
Luke Schenn 35 000(1)
Viktor Stalberg 35 000(2)
Mike Brown 35 000(2)




Hurricanes

ArenaPNC arena
Capacity18 680
Ticket Price$33,00


Income

Current Funds$1 562 140
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$26 250 000
Farm Payroll$1 190 000
Prospect Fees$21 000
Coach$50 000
Games Remaining82
Total Game Expenses$335 500
Projected Expenses$27 511 000
Projected Balance-$25 948 860

Salary Commitment

Year: 1976$27 440 000
Year: 1977$19 010 000
Year: 1978$10 340 000
Year: 1979$750 000

Pro Payroll

Jason Arnott 5 000 000(2)
Éric Dazé 3 500 000(3)
Scott Walker 2 500 000(1)
Dan Cleary 1 500 000(2)
Ales Kotalik 1 250 000(3)
Cory Sarich 1 250 000(3)
Josef Melichar 950 000(3)
Jarret Stoll 950 000(1)
Matthew Lombardi 750 000(1)
Mason Raymond 750 000(3)
Dustin Penner 750 000(1)
Niklas Grossman 750 000(5)
Nick Schultz 750 000(2)
Kyle Wellwood 650 000(1)
Mikhail Grabovski 650 000(1)
Daniel Paille 650 000(3)
Gregory Campbell 550 000(2)
Carl Gunnarsson 450 000(2)
Kyle Quincey 450 000(1)
Jesse Winchester 450 000(1)
Bob Crawford 350 000(2)
Eric Fehr 350 000(1)
Don Beaupre 350 000(3)
Pavel Vorobiev 350 000(1)
Nikita Nikitin 350 000(3)


Farm Payroll

Marty Turco 250 000(1)
Roman Hamrlik 150 000(1)
Ray Emery 85 000(3)
Patrick Berglund 65 000(3)
Kris Russel 65 000(3)
Christoph Schubert 45 000(3)
Jim Fahey 40 000(1)
Peter Regin 35 000(2)
Roman Polak 35 000(1)
Roland Melanson 35 000(3)
Tomas Plihal 35 000(2)
Peter Mueller 35 000(3)
Jack Hillen 35 000(1)
Viktor Tikhonov 35 000(1)
Dan Bonar 35 000(3)
Jozef Balej 35 000(1)
Mathias Tjarnqvist 35 000(3)
Trevor Lewis 35 000(3)
Joey Crabb 35 000(3)
Jake Dowell 35 000(3)
Mark Fayne 35 000(3)




Sharks

ArenaSan Jose Arena
Capacity17 562
Ticket Price$34,00


Income

Current Funds$12 206 618
Home Games Remaining30
Avg. Attendance17 562
Avg. Revenue/Game$1 074 794
Projected Revenue$32 243 820

Expenses

Pro Payroll$53 300 000
Farm Payroll$755 000
Prospect Fees$6 000
Coach$350 000
Games Remaining63
Total Game Expenses$663 549
Projected Expenses$41 803 573
Projected Balance$2 646 865

Salary Commitment

Year: 1976$54 055 000
Year: 1977$38 035 000
Year: 1978$18 345 000
Year: 1979$7 025 000

Pro Payroll

Peter Forsberg 12 000 000(2)
Paul Kariya 5 500 000(1)
Pavel Datsyuk 4 500 000(3)
Andrei Markov 4 050 000(3)
Henrik Zetterberg 3 000 000(5)
Patrik Elias 2 950 000(1)
Jean-Sebastien Giguere2 600 000(2)
Milan Hejduk 2 500 000(1)
Wade Redden 2 300 000(2)
Johan Franzen 2 250 000(4)
Michal Handzus 2 000 000(2)
Cam Ward 1 500 000(3)
Filip Kuba 1 300 000(1)
Kyle Calder 1 200 000(3)
Rob Niedermayer 1 000 000(1)
Marek Malik 1 000 000(1)
Mathieu Dandenault 1 000 000(1)
Christian Laflamme 650 000(2)
Richard Park 550 000(1)
Rico Fata 550 000(5)
Francis Lessard 550 000(4)
Doug Janik 350 000(5)


Farm Payroll

Alex Henry 45 000(4)
Fernando Pisani 45 000(4)
Ryan Bayda 45 000(4)
Jeff Toms 45 000(4)
Nils Ekman 45 000(1)
Ryan VandenBussche 40 000(4)
Tom Wendell 35 000(2)
Marc Lamothe 35 000(1)
Brad Defauw 35 000(1)
Mikhail Yakubov 35 000(3)
Justin Peters 35 000(4)
Taylor Chorney 35 000(2)
Michal Sivek 35 000(2)
Sergey Guzev 35 000(1)
Brandon Reid 35 000(1)
Mike Moller 35 000(3)
Alexandre Picard 35 000(4)
Jean-Francois Fortin 35 000(5)
David Ling 35 000(1)
Oskars Bartulis 35 000(2)




Senators

ArenaCentre Corel
Capacity18 500
Ticket Price$33,00


Income

Current Funds$41 565 833
Home Games Remaining39
Avg. Attendance16 398
Avg. Revenue/Game$974 071
Projected Revenue$37 988 769

Expenses

Pro Payroll$17 590 000
Farm Payroll$1 365 000
Prospect Fees$4 500
Coach$50 000
Games Remaining78
Total Game Expenses$231 823
Projected Expenses$18 082 207
Projected Balance$61 472 395

Salary Commitment

Year: 1976$18 955 000
Year: 1977$10 765 000
Year: 1978$7 355 000
Year: 1979$4 135 000

Pro Payroll

Andy Greene 1 350 000(2)
Trent Hunter 1 200 000(5)
Mike Comrie 1 100 000(5)
Brad Boyes 1 000 000(2)
Chris Clark 1 000 000(1)
Saku Koivu 1 000 000(1)
Todd White 1 000 000(1)
Nikolai Khabibulin 1 000 000(1)
Blair Betts 950 000(5)
Michel Goulet 915 000(2)
Charlie Huddy 900 000(3)
Willy Lindstrom 875 000(1)
Bryce Salvador 750 000(1)
Ossi Vaananen 750 000(5)
David Aebischer 750 000(1)
Karl Alzner 650 000(3)
Jan Hlavac 650 000(1)
Stefan Liv 350 000(3)
Zack Smith 350 000(3)
Alan Haworth 350 000(3)
Burke Henry 350 000(3)
Johnathan Aitken 350 000(1)


Farm Payroll

Bates Battaglia 100 000(1)
P.J Axelsson 100 000(1)
Jere Karalahti 100 000(1)
Brett Clark 100 000(1)
Mike Rathje 100 000(1)
Chris Osgood 100 000(1)
Alyn McCauley 75 000(2)
Jordan Eberle 65 000(3)
Denis Grebeshkov 65 000(3)
Alain Nasreddine 65 000(1)
Steve Moore 55 000(4)
Sergei Kostitsyn 45 000(5)
Oleg Saprykin 45 000(1)
Matt Beleskey 35 000(2)
Jean-Marc Pelletier 35 000(3)
Milan Bartovic 35 000(1)
Kent Mcdonell 35 000(1)
Linus Omark 35 000(3)
Kamil Kreps 35 000(4)
Joel Perrault 35 000(3)
Eric Meloche 35 000(2)
Ryan Caldwell 35 000(1)
Don Sring 35 000(3)




Lightning

ArenaAmalie Arena
Capacity19 092
Ticket Price$42,00


Income

Current Funds$41 506 644
Home Games Remaining33
Avg. Attendance19 092
Avg. Revenue/Game$1 443 355
Projected Revenue$47 630 715

Expenses

Pro Payroll$42 685 000
Farm Payroll$720 000
Prospect Fees$7 500
Coach$50 000
Games Remaining67
Total Game Expenses$530 030
Projected Expenses$35 512 043
Projected Balance$53 625 316

Salary Commitment

Year: 1976$43 405 000
Year: 1977$33 165 000
Year: 1978$24 200 000
Year: 1979$17 145 000

Pro Payroll

Joe Thornton 6 900 000(4)
Jarome Iginla 3 600 000(2)
Ryan Miller 3 200 000(5)
Thomas Kaberle 2 820 000(3)
Ryan Smyth 2 400 000(1)
Derek Morris 2 250 000(3)
Petr Sykora 2 200 000(1)
Kim Johnsson 2 000 000(1)
Nikolai Antropov 1 900 000(5)
Jordan Leopold 1 850 000(5)
Radek Dvorak 1 850 000(2)
Jeff Halpern 1 500 000(1)
Sergei Samsonov 1 400 000(3)
Jay McKee 1 300 000(2)
Jonas Hiller 1 100 000(2)
Ryan Johnson 1 000 000(1)
Mattias Weinhandl 950 000(5)
Ric Jackman 940 000(2)
Jerred Smithson 925 000(4)
Drew Miller 750 000(1)
Joe DiPenta 650 000(4)
Simon Gamache 650 000(4)
Pierre Dagenais 550 000(3)


Farm Payroll

Mike Leclerc 75 000(1)
Jean Sebastien Aubin 50 000(4)
John Grahame 35 000(2)
Peter Ratchuk 35 000(1)
Mike McBain 35 000(1)
Jessse Wallin 35 000(1)
Kristian Kudroc 35 000(2)
Martin Cibak 35 000(2)
Dave Morissette 35 000(1)
Matt Murley 35 000(5)
Joe Paterson 35 000(3)
Barett Heinsten 35 000(1)
Tommy Santala 35 000(5)
Bob Attwell 35 000(2)
Yanick Lehoux 35 000(2)
Stephane Fiset 35 000(1)
Nathan Perrott 35 000(1)
T.J. Hensick 35 000(1)
Konstantin Koltsov 35 000(1)




Panthers

Arena BBT center
Capacity19 250
Ticket Price$37,00


Income

Current Funds$92 582 967
Home Games Remaining39
Avg. Attendance12 356
Avg. Revenue/Game$822 910
Projected Revenue$32 093 490

Expenses

Pro Payroll$28 350 000
Farm Payroll$2 230 000
Prospect Fees$18 000
Coach$50 000
Games Remaining78
Total Game Expenses$373 756
Projected Expenses$29 152 976
Projected Balance$95 523 481

Salary Commitment

Year: 1976$30 580 000
Year: 1977$25 372 500
Year: 1978$15 830 000
Year: 1979$4 305 000

Pro Payroll

Henrik Lundqvist 3 500 000(2)
Duncan Keith 3 000 000(3)
Ryan Suter 2 200 000(3)
Ryan Callahan 1 800 000(5)
Eric Staal 1 750 000(1)
Stephen Weiss 1 700 000(3)
Rostislav Klesla 1 250 000(2)
Ales Hemsky 1 250 000(1)
Dennis Wideman 1 200 000(3)
Milan Michalek 1 200 000(4)
Matt Moulson 1 150 000(2)
Ryan Whitney 1 100 000(3)
James Wisniewski 1 100 000(4)
Curtis Glencross 1 100 000(2)
Antti Niemi 1 000 000(2)
Joffrey Lupul 950 000(1)
Rich Peverley 850 000(1)
Marek Svatos 750 000(3)
Milan Jurcina 650 000(3)
Josh Harding 500 000(3)
Ed Hospodar 350 000(2)


Farm Payroll

Todd Bertuzzi 875 000(2)
Brooks Laich 110 000(3)
Radek Martinek 100 000(1)
R.J. Umberger 87 500(1)
Jamie Rivers 70 000(1)
Byron Ritchie 65 000(2)
Ben Lovejoy 65 000(3)
Chad Larose 65 000(3)
Anton Babchuck 55 000(4)
Devin Setoguchi 55 000(5)
Nolan Schaefer 50 000(4)
Nathan Gerbe 45 000(3)
Daniel Tjarnqvist 45 000(1)
Sam Gagner 45 000(5)
Dan McGillis 42 500(2)
Petr Prucha 35 000(1)
Andreas Nodl 35 000(3)
Robert Schnabel 35 000(1)
Artem Anisimov 35 000(2)
Lars Eller 35 000(3)
Brett Carson 35 000(2)
Shawn Matthias 35 000(2)
Ray Neufeld 35 000(2)
Murray Eaves 35 000(3)
Laurie Boschman 35 000(2)
Pierre Aubry 35 000(3)
Lukas Krajicek 35 000(1)
Gary Lupul 35 000(2)




Ducks

ArenaArrowhead Pond
Capacity17 174
Ticket Price$34,00


Income

Current Funds$13 910 639
Home Games Remaining39
Avg. Attendance15 015
Avg. Revenue/Game$918 918
Projected Revenue$35 837 802

Expenses

Pro Payroll$20 655 000
Farm Payroll$1 859 500
Prospect Fees$3 000
Coach$50 000
Games Remaining77
Total Game Expenses$275 213
Projected Expenses$21 191 433
Projected Balance$28 557 008

Salary Commitment

Year: 1976$22 514 500
Year: 1977$14 900 000
Year: 1978$9 770 000
Year: 1979$6 010 000

Pro Payroll

Shea Weber 2 750 000(4)
Raymond Bourque 2 700 000(2)
Steven Stamkos 1 300 000(1)
Jochen Hecht 1 250 000(2)
Cory Schneider 1 200 000(3)
Jeff Friesen 1 000 000(1)
Miroslav Satan 1 000 000(1)
Randy Jones 900 000(1)
Tyler Arnason 900 000(4)
Ryan Clowe 880 000(1)
Patrik Stefan 875 000(5)
Rick DiPietro 850 000(1)
Karel Rachunek 800 000(4)
T.J Oshie 750 000(1)
Jussi Jokinen 750 000(3)
Ian White 650 000(3)
Shane Willis 550 000(3)
Semyon Varlamov 500 000(2)
Mark Chorney 350 000(3)
Perry Turnbull 350 000(2)
Petr Buzek 350 000(1)


Farm Payroll

Chris Kunitz 220 000(4)
Brad Lukowich 172 000(1)
Brian Campbell 170 000(4)
Steve Sullivan 150 000(1)
Brian Gionta 135 000(3)
Alex Burrows 125 000(1)
Andrew Raycroft 85 000(5)
Dan Hinote 85 000(4)
Ryan Huska 80 000(2)
David Moss 75 000(2)
Anti Aalto 65 000(1)
Greg Zanon 55 000(5)
Chris Campoli 45 000(3)
Patrick O'Sullivan 45 000(3)
Ray Schultz 37 500(1)
Niklas Nordgren 35 000(4)
Marc-Antoine Pouliot 35 000(2)
Cam Severson 35 000(2)
Kyle Wanvig 35 000(1)
Doug Sulliman 35 000(2)
Alexei Smirnov 35 000(2)
Zenith Komarniski 35 000(3)
Vladimir Zharkov 35 000(2)
Michael Holmqvist 35 000(4)