JOHL7 Team Finances

Financial Report

(As of Sunday, Jun 19 2005)

Kelowna

ArenaProspera Place
Capacity17,500
Ticket Price$35.00


Income

Current Funds$112,873,160
Home Games Remaining0
Avg. Attendance17,500
Avg. Revenue/Game$1,470,000
Projected Revenue$0,000

Expenses

Pro Payroll$103,200,000
Farm Payroll$2,072,500
Prospect Fees$6,000
Coach$650,000
Games Remaining0
Total Game Expenses$1,291,811
Projected Expenses$0,000
Projected Balance$112,873,160

Salary Commitment

Year: 2011$104,272,500
Year: 2012$87,232,500
Year: 2013$45,085,000
Year: 2014$14,200,000

Pro Payroll

Markus Naslund 12,500,000(2)
Nicklas Lidstrom 11,000,000(3)
Patrik Elias 8,500,000(2)
Evgeni Nabokov 8,000,000(1)
Marian Gaborik 8,000,000(2)
Zach Parise 7,000,000(5)
Marc Denis 6,500,000(2)
Daniel Briere 6,000,000(3)
Dmitri Chernykh 5,500,000(1)
Jiri Fischer 5,500,000(3)
Jordan Leopold 5,000,000(3)
Marc Fistric 4,000,000(5)
Nikita Alexeev 3,500,000(2)
Mark Bell 3,200,000(3)
Mika Enga 3,000,000(4)
Justin Larson 2,000,000(2)
P-A Parenteau 1,000,000(1)
Benjamin Simon 1,000,000(0)
Jesse Joensuu 800,000(1)
Syl Apps 700,000(1)
Jiri Lala 500,000(1)


Farm Payroll

Brad Ference 300,000(2)
Steve Webb 300,000(1)
Dan Hinote 210,000(2)
Joel Stepp 200,000(2)
Vladimir Korsunov 200,000(2)
Otto Hascak 200,000(4)
Jesse Frizell 100,000(3)
Eddie Ferhi 90,000(1)
Cory Pecker 90,000(1)
Nicklas Bergfors 85,000(3)
Jared Aulin 75,000(2)
Jason Strudwick 75,000(2)
Marc Moro 60,000(1)
Anton Stastny 45,000(2)
Ilja Bryzgalov 42,500(2)




Halifax

ArenaHalifax Metro Centre
Capacity18,500
Ticket Price$40.00


Income

Current Funds$100,867,227
Home Games Remaining0
Avg. Attendance18,500
Avg. Revenue/Game$1,776,000
Projected Revenue$0,000

Expenses

Pro Payroll$67,650,000
Farm Payroll$1,740,000
Prospect Fees$7,500
Coach$250,000
Games Remaining0
Total Game Expenses$849,360
Projected Expenses$0,000
Projected Balance$100,867,227

Salary Commitment

Year: 2011$68,890,000
Year: 2012$62,365,000
Year: 2013$24,160,000
Year: 2014$22,090,000

Pro Payroll

Stephen Baby 10,500,000(5)
Brent Seabrooke 5,000,000(2)
Pierre-Marc Bouchard 5,000,000(4)
Gilbert Brule 5,000,000(2)
Henrik Zetterberg 5,000,000(2)
Patrik Stefan 4,000,000(2)
Garnet Exelby 3,500,000(1)
Evgeni Artukhin 3,500,000(2)
Alexander Ovechkin 3,000,000(2)
Pete Mohavolich 3,000,000(5)
Kari Lehtonen 3,000,000(2)
Jeremy Van Hoof 3,000,000(2)
Ruslan Fedotenko 3,000,000(2)
Doug O'Brien 2,000,000(4)
Alexander Radulov 2,000,000(3)
Mika Valila 1,500,000(4)
Anthony Aquino 1,500,000(1)
Kurtis Foster 1,000,000(1)
Patrik Sundstrom 750,000(2)
Serge Bernier 700,000(2)
David Shand 600,000(2)
Chris Woo 550,000(2)
Lou Kiriakou 550,000(2)


Farm Payroll

Marc Savard 350,000(1)
Riku Hahl 200,000(2)
Daniel Tjarnqvist 200,000(0)
Luke Sellars 175,000(0)
Kamil Piros 125,000(0)
Luc Bourdon 90,000(4)
Michael Garnett 90,000(1)
Pasi Nurminen 90,000(2)
Colin Stuart 85,000(1)
Colton Fretter 80,000(2)
Tomas Kloucek 75,000(2)
Alexander Sundstr�m 70,000(3)
Merlin Malinowski 55,000(2)
Dane Byres 55,000(2)




Boston

ArenaFleet Center
Capacity19,600
Ticket Price$35.00


Income

Current Funds$100,640,330
Home Games Remaining0
Avg. Attendance19,600
Avg. Revenue/Game$1,646,400
Projected Revenue$0,000

Expenses

Pro Payroll$88,252,000
Farm Payroll$2,580,000
Prospect Fees$9,000
Coach$250,000
Games Remaining0
Total Game Expenses$1,110,866
Projected Expenses$0,000
Projected Balance$100,640,330

Salary Commitment

Year: 2011$90,832,000
Year: 2012$75,934,500
Year: 2013$56,590,000
Year: 2014$20,090,000

Pro Payroll

Joe Thornton 13,000,000(5)
Sergei Samsonov 9,000,000(2)
Patrice Bergeron 7,000,000(5)
Tim Brent 5,000,000(3)
Nicholas Boynton 5,000,000(3)
Vitaly Vishnevski 5,000,000(3)
Andrew Raycroft 5,000,000(2)
Andy Hilbert 5,000,000(3)
Mark Stuart 4,500,000(3)
Vladslav Evseev 4,500,000(3)
Martin Samuelsson 4,000,000(1)
Chris Drury 3,500,000(1)
Shaone Morrisonn 3,000,000(1)
Milan Jurcina 3,000,000(1)
Hannu Toivonen 2,500,000(3)
Rejean Houle 2,500,000(3)
Sami Lepisto 2,000,000(3)
Darcy Cahill 2,000,000(2)
Terry O'Reilly 800,000(2)
Rick Zombo 752,000(2)
Sergei Balyakov 650,000(2)
Jan Kubista 550,000(2)


Farm Payroll

Alexei Smirnov 300,000(1)
Kris Vernarsky 300,000(1)
Stanislav Chistov 250,000(2)
Jeff Jillson 200,000(1)
Brad Leeb 200,000(1)
Matti Kaltiainen 200,000(3)
Lars Jonsson 125,000(2)
Andreas Lindstrom 125,000(1)
Jiri Jakes 125,000(3)
Ivan Huml 125,000(1)
Zdenek Kutlak 100,000(3)
Marek Zagrapan 90,000(4)
P.J. Axelsson 82,500(1)
Pat Verbeek 75,000(3)
Sergei Zinovjev 65,000(1)
Laurie Boschman 60,000(2)
Kevin McCarthy 57,500(2)
Jozef Lukac 55,000(2)
Maxime Ouimet 45,000(2)




Buffalo

ArenaHSBC Arena
Capacity18,600
Ticket Price$40.00


Income

Current Funds$97,174,308
Home Games Remaining0
Avg. Attendance18,600
Avg. Revenue/Game$1,785,600
Projected Revenue$0,000

Expenses

Pro Payroll$74,550,000
Farm Payroll$1,897,500
Prospect Fees$30,000
Coach$750,000
Games Remaining0
Total Game Expenses$941,799
Projected Expenses$0,000
Projected Balance$97,174,308

Salary Commitment

Year: 2011$75,947,500
Year: 2012$50,147,500
Year: 2013$48,847,500
Year: 2014$42,227,500

Pro Payroll

Adam Mair 5,000,000(3)
Jaroslav Prosofsky 5,000,000(5)
Jiri Novotny 5,000,000(5)
Branislav Fabry 5,000,000(5)
Drew Stafford 4,500,000(4)
Ryan Miller 4,500,000(4)
Mike DeCarle 4,000,000(5)
Matt Elich 4,000,000(1)
Mika Noronen 3,500,000(4)
Derek Roy 3,500,000(1)
Paul Gaustad 3,500,000(4)
Nathan Paetsch 3,500,000(5)
Martin Biron 3,000,000(1)
Thomas Vanek 3,000,000(1)
Trevor Daley 3,000,000(1)
Jason Pominville 3,000,000(1)
Daniel Paille 2,500,000(1)
Joel Perreault 2,500,000(1)
Michael Ryan 2,500,000(4)
Doug Janik 1,000,000(2)
Brett Carson 1,000,000(4)
Richard Stehlik 800,000(1)
Denis Ezhov 750,000(3)
Konstantin Korneev 500,000(1)


Farm Payroll

Scott Barney 300,000(3)
Jason Krog 300,000(0)
Jesse Boulerice 300,000(2)
Jay McKee 200,000(0)
Andy Delmore 150,000(3)
Marek Svatos 100,000(4)
Roman Wick 90,000(4)
Jakub Klepis 90,000(3)
Maxim Afinogenov 90,000(3)
Denis Denisov 80,000(3)
Milan Bartovic 80,000(3)
Chris Thorburn 80,000(3)
Marty Magers 37,500(4)




Calgary

ArenaPengrowth Saddledome
Capacity17,500
Ticket Price$35.00


Income

Current Funds$94,082,001
Home Games Remaining0
Avg. Attendance17,500
Avg. Revenue/Game$1,470,000
Projected Revenue$0,000

Expenses

Pro Payroll$85,700,000
Farm Payroll$1,047,500
Prospect Fees$30,000
Coach$500,000
Games Remaining0
Total Game Expenses$1,064,360
Projected Expenses$0,000
Projected Balance$94,082,001

Salary Commitment

Year: 2011$86,747,500
Year: 2012$56,717,500
Year: 2013$51,982,500
Year: 2014$31,087,500

Pro Payroll

Dion Phaneuf 10,000,000(4)
Mike Commodore 8,000,000(5)
J-S Giguere 6,500,000(3)
Saku Koivu 6,000,000(1)
Bruno St-Jacques 5,000,000(4)
Matt Smaby 5,000,000(4)
Kyle Wellwood 4,000,000(1)
Blair Betts 4,000,000(1)
Robyn Regehr 3,500,000(3)
Robbie Schremp 3,000,000(1)
Tim Ramholt 3,000,000(1)
Brent Krahn 3,000,000(3)
Andrew Ference 3,000,000(3)
Tomi Maki 3,000,000(3)
Oleg Saprykin 3,000,000(1)
Walt McKechnie 3,000,000(5)
Chuck Kobasew 2,500,000(1)
Matthew Lombardi 2,500,000(1)
Emanuel Peter 2,000,000(2)
Eric Nystrom 2,000,000(2)
Yuri Trubachev 1,250,000(3)
Andrei Taratukhin 1,200,000(1)
Joby Messier 650,000(2)
Egor Shastin 600,000(1)


Farm Payroll

Miikka Kiprusoff 200,000(3)
Mike Pelyk 200,000(3)
Steve Montador 100,000(3)
Shean Donovan 100,000(1)
Martin Hanzel 87,500(4)
Andrei Medvedev 85,000(2)
Jesse Wallin 80,000(3)
Toni Lydman 75,000(1)
Dany Sabourin 65,000(3)
Blake Sloan 55,000(1)




Chicago

ArenaUnited Center
Capacity20,500
Ticket Price$35.00


Income

Current Funds$105,428,994
Home Games Remaining0
Avg. Attendance20,500
Avg. Revenue/Game$1,722,000
Projected Revenue$0,000

Expenses

Pro Payroll$98,900,000
Farm Payroll$2,215,000
Prospect Fees$34,500
Coach$750,000
Games Remaining0
Total Game Expenses$1,242,677
Projected Expenses$0,000
Projected Balance$105,428,994

Salary Commitment

Year: 2011$101,115,000
Year: 2012$68,350,000
Year: 2013$58,460,000
Year: 2014$51,435,000

Pro Payroll

Pavel Kubina 14,000,000(5)
Marian Hossa 10,000,000(4)
Corey Perry 7,500,000(5)
Jocelyn Thibault 7,000,000(1)
Darren Reid 5,000,000(1)
Rob Globke 5,000,000(1)
Alex Tanguay 5,000,000(4)
Sheldon Keefe 4,500,000(1)
James Wisniewski 4,500,000(4)
Chris Higgins 4,000,000(2)
Colin Fraser 4,000,000(5)
Igor Mirnov 4,000,000(3)
Matt Keith 3,500,000(4)
Jim Vandermeer 3,000,000(1)
Keith Ballard 3,000,000(2)
Mikhail Yakoubov 3,000,000(1)
Ales Nikolic 2,500,000(4)
Tyler Arnason 2,500,000(3)
Jay McClement 2,250,000(1)
Kyle Calder 2,000,000(1)
Marek Schwarz 1,250,000(2)
Andreas Jamtin 900,000(2)
Dave Shardlow 500,000(2)


Farm Payroll

Agris Saviels 350,000(1)
Steve McCarthy 300,000(3)
Lubomir Visnovsky 300,000(1)
Lasse Kukkonen 200,000(1)
Milan Startichny 150,000(4)
Alexander Kozhevnikov 125,000(3)
Kip Brennan 100,000(3)
Martin Vagner 100,000(1)
Johnny Bucyk 100,000(4)
Jarret Stoll 100,000(2)
Andre Zubarev 97,500(4)
Jason Bacashihua 90,000(2)
Marc Staal 87,500(4)
Drew MacIntyre 65,000(1)
Matthew Spiller 50,000(2)




Columbus

ArenaNationwide Arena
Capacity18,600
Ticket Price$35.00


Income

Current Funds$108,973,253
Home Games Remaining0
Avg. Attendance18,600
Avg. Revenue/Game$1,562,400
Projected Revenue$0,000

Expenses

Pro Payroll$74,200,000
Farm Payroll$2,040,000
Prospect Fees$34,500
Coach$675,000
Games Remaining0
Total Game Expenses$938,409
Projected Expenses$0,000
Projected Balance$108,973,253

Salary Commitment

Year: 2011$76,240,000
Year: 2012$56,030,000
Year: 2013$42,405,000
Year: 2014$16,200,000

Pro Payroll

Nikolai Zherdev 9,000,000(4)
Rick Nash 6,000,000(1)
Pascal Leclaire 5,500,000(3)
Ole Kristian Tollefsen5,000,000(2)
Max Kondratiev 4,750,000(1)
Joakim Lindstrom 4,500,000(1)
Danny Fritsche 4,000,000(5)
Donald MacLean 3,250,000(3)
Aaron Johnson 3,000,000(3)
Manny Malhotra 3,000,000(3)
A.J. Thelen 3,000,000(5)
Alexei Khomutov 3,000,000(3)
Dave Marchrones 3,000,000(3)
Tim Jackman 3,000,000(3)
Roman Cechmanek 2,500,000(2)
Alexander Svitov 2,000,000(1)
Wes O'Neill 2,000,000(3)
Patrik Juhlin 2,000,000(2)
Rostislav Klesla 2,000,000(2)
Sergei Mylnikov 1,500,000(2)
Duvie Westcott 1,500,000(1)
Konstantin Glazachev 700,000(1)


Farm Payroll

Brad Lukowich 250,000(2)
Aki Berg 250,000(2)
Wojtek Wolski 200,000(4)
Mark Hartigan 175,000(1)
Martin Spanhel 150,000(1)
Trevor Letowski 150,000(1)
Derrick Walser 150,000(1)
Brad Moran 125,000(2)
Ric Nattress 80,000(3)
Maxim Lapierre 75,000(1)
Ed Staniowski 70,000(3)
Ben Breault 70,000(3)
Egor Zharkov 70,000(3)
Taras Zytynsky 65,000(3)
Shane Bendera 60,000(1)
Cal Clutterbuck 60,000(3)
Gerard Gallant 40,000(3)




Dallas

ArenaAmerican Airlines Center
Capacity17,000
Ticket Price$40.00


Income

Current Funds$120,454,057
Home Games Remaining0
Avg. Attendance17,000
Avg. Revenue/Game$1,632,000
Projected Revenue$0,000

Expenses

Pro Payroll$99,155,000
Farm Payroll$3,145,000
Prospect Fees$1,500
Coach$1,000,000
Games Remaining0
Total Game Expenses$1,259,774
Projected Expenses$0,000
Projected Balance$120,454,057

Salary Commitment

Year: 2011$101,550,000
Year: 2012$87,990,000
Year: 2013$52,370,000
Year: 2014$5,885,000

Pro Payroll

Joe Sakic 13,500,000(1)
Jarome Iginla 10,000,000(3)
Roberto Luongo 10,000,000(3)
Chris Pronger 9,000,000(3)
Ryan Smyth 9,000,000(2)
Brad Stuart 5,000,000(2)
Lauri Korpikoski 5,000,000(5)
Scott Hannan 4,500,000(2)
Nathan Paetsch 4,000,000(2)
Mike York 3,500,000(2)
Jason Arnott 3,000,000(2)
Jussi Jokinen 3,000,000(3)
Kristian Kudroc 3,000,000(3)
Petteri Nokelainen 3,000,000(3)
Larry Muche 3,000,000(3)
Kevin Smith 2,500,000(3)
Jarkko Immonen 2,000,000(3)
Tomas Vokoun 1,500,000(2)
Eric Godard 1,500,000(2)
Scott Parker 1,000,000(2)
Tommi Pullola 750,000(0)
Paul Baxter 600,000(2)
Jan Jasko 455,000(4)
Torbjorn Nilsson 350,000(2)


Farm Payroll

Bryan Allen 300,000(2)
Daniel Tkaczuk 300,000(3)
Dan Jancevski 300,000(3)
Rob Blake 300,000(2)
Konstantin Koltsov 250,000(2)
Mark Parrish 200,000(2)
Lubos Bartecko 200,000(2)
Matt Bradley 150,000(3)
Jaroslav Bednar 100,000(2)
Samuel Pahlsson 100,000(2)
Dennis Potvin 95,000(3)
Al Montoya 90,000(4)
Mark Kirton 75,000(4)
Marius Holtet 70,000(3)
Mike Brown 70,000(2)
Steve Payne 70,000(3)
Mike Gauthier 65,000(4)
Igor Makarov 60,000(2)
Viktor Gordiuk 60,000(1)
Reijo Ruotsalainen 60,000(4)
Radek Smolenak 50,000(4)
Blake Geoffrion 45,000(2)
Tobias Stephan 45,000(2)
Steve Peppi 45,000(4)
Peter Aslin 45,000(4)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$45.00


Income

Current Funds$141,556,585
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$2,160,000
Projected Revenue$0,000

Expenses

Pro Payroll$92,170,000
Farm Payroll$2,756,500
Prospect Fees$18,000
Coach$750,000
Games Remaining0
Total Game Expenses$1,167,006
Projected Expenses$0,000
Projected Balance$141,556,585

Salary Commitment

Year: 2011$94,926,500
Year: 2012$79,169,000
Year: 2013$46,125,500
Year: 2014$16,772,500

Pro Payroll

Jaromir Jagr 15,000,000(2)
Mattias Weinhandl 9,000,000(3)
Cole Tilbury 8,500,000(5)
Jeff Woywitka 8,500,000(3)
Cam Barker 7,000,000(4)
Evgeni Malkin 6,500,000(3)
Justin Mapletoft 5,000,000(3)
Marty Turco 4,000,000(1)
Cory Urquhart 3,500,000(2)
Niklas Eriksson 3,000,000(2)
Josh Harding 3,000,000(1)
Matt Foy 3,000,000(2)
Valtteri Filppula 2,500,000(2)
Pierre Dagenais 2,250,000(1)
Alexei Semenov 2,250,000(1)
Robin Jonsson 2,000,000(2)
Butch Goring 1,500,000(2)
Marcel Dionne 1,500,000(2)
Paul Ranger 1,250,000(1)
Corey Locke 1,000,000(1)
Glenn Hall 920,000(4)
Pierre Plante 650,000(2)
Timothy Leary 350,000(2)


Farm Payroll

Michael Peca 750,000(1)
Kenny Jonsson 300,000(1)
Steven Reinprecht 275,000(1)
Jody Shelley 250,000(1)
Darcy Tucker 250,000(1)
Stefan Liv 100,000(3)
Tony Tanti 90,000(4)
Derek MacKenzie 90,000(3)
Masi Marjamaki 88,000(3)
Corey Millen 87,500(4)
Mike Eagles 87,500(4)
Bob Sweeney 87,500(4)
Chris Olson 75,000(1)
Jonathan Ferland 75,000(3)
Brian Spencer 65,000(1)
Tomas Sundberg 43,500(2)
Brandon Segal 42,500(1)




Edmonton

ArenaSky Reach Center
Capacity17,100
Ticket Price$35.00


Income

Current Funds$94,919,024
Home Games Remaining0
Avg. Attendance17,100
Avg. Revenue/Game$1,436,400
Projected Revenue$0,000

Expenses

Pro Payroll$87,550,000
Farm Payroll$650,000
Prospect Fees$13,500
Coach$550,000
Games Remaining0
Total Game Expenses$1,082,482
Projected Expenses$0,000
Projected Balance$94,919,024

Salary Commitment

Year: 2011$86,305,000
Year: 2012$58,455,000
Year: 2013$26,680,000
Year: 2014$3,180,000

Pro Payroll

Martin Brodeur 12,000,000(1)
Ilya Kovalchuk 8,000,000(3)
Marcel Hossa 7,000,000(3)
Eric Brewer 6,000,000(2)
Ales Hemsky 6,000,000(3)
Janne Niinimaa 6,000,000(1)
Marek Posmyk 5,000,000(2)
Jesse Niinimaki 4,000,000(1)
Alexei Mikhnov 4,000,000(2)
Pierre Bouchard 3,000,000(6)
Georges Laraque 3,000,000(2)
Brad Isbister 3,000,000(2)
Tomas Plihal 3,000,000(2)
Andreas Holmqvist 3,000,000(1)
Matthew Greene 3,000,000(2)
Jeff Deslauriers 2,500,000(3)
Doug Lynch 2,000,000(2)
Vladimir Orszagh 1,250,000(2)
Shawn Horcoff 1,250,000(2)
Keith Tkachuk 1,000,000(1)
Kristian Antila 1,000,000(0)
Adrian Aucoin 700,000(0)
Michal Barinka 650,000(1)
Jeff Schultz 600,000(1)
Oliver Setzinger 600,000(1)


Farm Payroll

Brad Winchester 175,000(2)
Radek Dvorak 100,000(2)
Brian Bellows 90,000(4)
Tom Wandell 90,000(4)
Colin McDonald 75,000(0)
Eddie Caron 65,000(0)
Michael Henrich 55,000(0)




Montreal

ArenaBell Centre
Capacity19,100
Ticket Price$35.00


Income

Current Funds$95,798,604
Home Games Remaining0
Avg. Attendance19,100
Avg. Revenue/Game$1,604,400
Projected Revenue$0,000

Expenses

Pro Payroll$90,770,000
Farm Payroll$2,325,000
Prospect Fees$30,000
Coach$1,500,000
Games Remaining0
Total Game Expenses$1,153,963
Projected Expenses$0,000
Projected Balance$95,798,604

Salary Commitment

Year: 2011$93,095,000
Year: 2012$70,945,000
Year: 2013$57,365,000
Year: 2014$32,380,000

Pro Payroll

Olli Jokinen 10,000,000(5)
Jay Bouwmeester 9,000,000(5)
Vaclav Nedorost 8,500,000(3)
David Aebischer 6,000,000(4)
Mike Van Ryn 5,000,000(3)
Denis Shvidki 4,500,000(3)
Branislav Mezei 4,000,000(2)
Andrei Kostitsyn 4,000,000(5)
Kristian Huselius 3,500,000(1)
Kyle Chipchura 3,500,000(2)
Mike Komisarek 3,500,000(1)
Tomas Fleischmann 3,500,000(1)
Rostislav Olesz 3,000,000(3)
Jakub Sindel 3,000,000(3)
Niklas Hagman 3,000,000(4)
Stefan Meyer 3,000,000(2)
Anthony Stewart 3,000,000(1)
Filip Novak 2,500,000(1)
Mikko Koivu 2,000,000(1)
Jason Doig 2,000,000(1)
Brendan Bell 2,000,000(2)
Brent Burns 1,500,000(1)
J-Sebastien Aubin 770,000(2)


Farm Payroll

Darcy Hordichuk 300,000(3)
Lukas Krajicek 300,000(1)
Juraj Kolnik 280,000(3)
Dan Boyle 200,000(3)
Vaclav Meidl 200,000(4)
Greg Campbell 200,000(1)
Marcus Nilson 150,000(1)
Mathieu Biron 125,000(2)
Ryan Jardine 125,000(3)
Eric Beaudoin 100,000(2)
Geoff Courtnall 92,500(4)
Niklas Hjalmarsson 87,500(4)
David Morisset 85,000(2)
Gerry Meehan 80,000(3)




Islanders

ArenaNassau Veterans Memorial Colis
Capacity16,300
Ticket Price$35.00


Income

Current Funds$94,656,640
Home Games Remaining0
Avg. Attendance16,300
Avg. Revenue/Game$1,369,200
Projected Revenue$0,000

Expenses

Pro Payroll$52,425,000
Farm Payroll$847,500
Prospect Fees$27,000
Coach$900,000
Games Remaining0
Total Game Expenses$660,970
Projected Expenses$0,000
Projected Balance$94,656,640

Salary Commitment

Year: 2011$50,235,000
Year: 2012$37,285,000
Year: 2013$26,590,000
Year: 2014$13,075,000

Pro Payroll

Eric Daze 7,000,000(1)
Kiril Safronov 4,000,000(2)
Arron Asham 3,000,000(3)
Justin Papineau 3,000,000(5)
Craig Andersson 3,000,000(0)
Jim McCrimmon 3,000,000(5)
Colin White 3,000,000(2)
Ryan Garlock 3,000,000(5)
Jeremy Colliton 3,000,000(5)
Oleg Kvasha 2,500,000(1)
Adam Henrich 2,000,000(1)
Kyle Wharton 2,000,000(2)
Sean Bergenheim 2,000,000(3)
Marcus Paulsson 2,000,000(3)
Francis Belanger 2,000,000(3)
Ryan Caldwell 1,750,000(3)
Vladislav Tretiek 1,500,000(2)
Franz Nielsen 1,500,000(3)
Jan Holub 1,000,000(3)
Alex Delvecchio 975,000(4)
Ian White 650,000(1)
Derek Walters 550,000(1)


Farm Payroll

Vaclav Prospal 150,000(1)
Bobby Hull 100,000(4)
Richard Park 100,000(1)
Dennis O'Brien 100,000(3)
Evgeny Tunik 100,000(3)
Vladimir Gorbunov 75,000(2)
Alexei Stonkus 65,000(3)
Brad Topping 65,000(2)
Arto Tukio 55,000(2)
Evgeny Korolev 37,500(0)




Minnesota

ArenaXcel Energy Center
Capacity18,100
Ticket Price$35.00


Income

Current Funds$82,450,673
Home Games Remaining0
Avg. Attendance18,100
Avg. Revenue/Game$1,520,400
Projected Revenue$0,000

Expenses

Pro Payroll$63,300,000
Farm Payroll$2,336,000
Prospect Fees$13,500
Coach$1,000,000
Games Remaining0
Total Game Expenses$812,799
Projected Expenses$0,000
Projected Balance$82,450,673

Salary Commitment

Year: 2011$63,336,000
Year: 2012$52,546,000
Year: 2013$48,781,000
Year: 2014$24,696,000

Pro Payroll

Mike Cammalleri 5,000,000(4)
Bernie Nicholls 4,500,000(6)
Ryan Suter 4,400,000(3)
Justin Williams 4,000,000(3)
Jason Smith 3,200,000(1)
Jari Kurri 3,000,000(4)
Scott Mitford 3,000,000(5)
Ben Maxwell 3,000,000(4)
Anton Kadeykin 2,750,000(3)
Ivan Novoseltsev 2,500,000(2)
Chris Hajt 2,250,000(1)
Stephane Veilleux 2,250,000(1)
Toni Dahlman 2,250,000(1)
Travis Zajac 2,000,000(3)
Jean-Michel Tremblay 2,000,000(3)
Alexei Ponikarovsky 2,000,000(0)
Jeff Lavy 2,000,000(3)
Jean-Pierre Bordeleau 2,000,000(3)
Martin Stromberg 2,000,000(3)
Niklas Eckerblom 2,000,000(4)
Andy Moog 2,000,000(5)
Micheal Frolik 2,000,000(4)
Jim McKenny 2,000,000(3)
Zybnek Michalek 650,000(2)
Eric Reitz 550,000(2)


Farm Payroll

Alexei Yashin 900,000(3)
Adam Foote 450,000(1)
Kyle McLaren 300,000(0)
Johan Holmqvist 150,000(1)
Rod Langway 98,500(5)
Ilya Zubov 97,500(4)
Denis Gauthier 85,000(1)
Jake Riddle 80,000(1)
Bobby Hughes 75,000(1)
Mike Erickson 65,000(2)
Armand Berzins 35,000(3)




New Jersey

ArenaContinental Airlines Arena
Capacity19,000
Ticket Price$40.00


Income

Current Funds$96,508,963
Home Games Remaining0
Avg. Attendance19,000
Avg. Revenue/Game$1,824,000
Projected Revenue$0,000

Expenses

Pro Payroll$76,500,000
Farm Payroll$2,436,000
Prospect Fees$19,500
Coach$1,000,000
Games Remaining0
Total Game Expenses$975,067
Projected Expenses$0,000
Projected Balance$96,508,963

Salary Commitment

Year: 2011$73,086,000
Year: 2012$55,856,000
Year: 2013$9,940,000
Year: 2014$5,440,000

Pro Payroll

Martin St. Louis 17,000,000(2)
Andrei Markov 5,000,000(0)
Mathieu Garon 5,000,000(2)
Stephen Weiss 4,500,000(3)
Adam Deadmarsh 4,000,000(1)
Raffi Torres 4,000,000(2)
Nick Schultz 4,000,000(1)
Igor Grigorenko 3,700,000(2)
Jordin Tootoo 3,500,000(2)
Patrick O'Sullivan 3,000,000(4)
Dan Hamhuis 2,750,000(1)
Barrett Heisten 2,700,000(1)
Marc-Andre Bergeron 2,700,000(2)
Ron Hainsey 2,700,000(2)
Josef Vasicek 2,600,000(2)
Kevin Weekes 2,500,000(1)
Hank Cheeba 2,200,000(6)
Jozef Balej 750,000(1)
Petr Vrana 750,000(2)
Andrej Meszaros 750,000(2)
Vojtech Polak 750,000(2)
Konstantin Pushkarev 650,000(0)
Tommy Lehman 550,000(2)
Don Cairns 450,000(2)


Farm Payroll

Alexei Kovalev 450,000(2)
Keith Primeau 325,000(1)
Clarke Wilm 275,000(2)
Andy McDonald 200,000(2)
Tuomas Pihlman 200,000(0)
Mike Mottau 140,000(1)
Michael Latrielle 130,000(6)
Sebastien Legault 110,000(6)
Jacques Cloutier 65,000(2)
Jason Ryznar 65,000(2)
Petr Pohl 65,000(1)
Roman Voloshenko 65,000(2)
Evan McGrath 65,000(2)
Justin Peters 65,000(2)
Jeff Bandura 56,000(2)
Johan Fransson 55,000(2)
Ryan Kuwababra 55,000(2)
Kris Versteeg 50,000(2)




Ottawa

ArenaCorel Centre
Capacity18,500
Ticket Price$40.00


Income

Current Funds$107,573,579
Home Games Remaining0
Avg. Attendance18,500
Avg. Revenue/Game$1,776,000
Projected Revenue$0,000

Expenses

Pro Payroll$104,850,000
Farm Payroll$2,642,500
Prospect Fees$10,500
Coach$550,000
Games Remaining0
Total Game Expenses$1,317,720
Projected Expenses$0,000
Projected Balance$107,573,579

Salary Commitment

Year: 2011$107,492,500
Year: 2012$92,012,500
Year: 2013$12,922,500
Year: 2014$87,500

Pro Payroll

Brendan Witt 19,000,000(2)
Todd Bertuzzi 10,000,000(2)
Richard Jackman 9,500,000(3)
Michal Handzus 8,000,000(2)
Martin Havlat 5,000,000(2)
Zdeno Chara 5,000,000(2)
Brenden Morrow 4,500,000(2)
Wade Redden 4,500,000(1)
Milan Kraft 4,000,000(2)
Peter Smrek 3,750,000(2)
Mike Fisher 3,500,000(2)
Jason Spezza 3,500,000(2)
Brian Bickell 3,000,000(3)
Ray Emery 3,000,000(2)
Petr Schastlivy 3,000,000(2)
Jan Platil 3,000,000(1)
Jimmie Olvestad 2,750,000(1)
Jason Ward 2,500,000(2)
Matt Cooke 2,000,000(1)
Mark Popovic 2,000,000(2)
Martin Prusek 1,500,000(1)
Phil Kessel 1,250,000(1)
Jens Johansson 600,000(2)


Farm Payroll

Jean-Pierre Dumont 300,000(2)
Karel Rachunek 250,000(2)
Jeff Taffe 250,000(2)
Stephen Peat 200,000(3)
Christian Berglund 150,000(2)
Mike Rupp 150,000(2)
Jeff Ulmer 100,000(1)
Denis Hamel 100,000(1)
Josh Langfeld 90,000(1)
Sean Brown 90,000(1)
Wacey Rabbit 87,500(4)
Wes McCauley 75,000(1)
Randy Carlyle 70,000(2)
Jani Pollo 70,000(3)
Zack Hamill 70,000(2)
Roman Wick 65,000(2)
Jason Bergman 65,000(3)
Adam Jones 65,000(2)
David Shantz 60,000(2)
Greg Malone 60,000(2)
Jean Tetreault 60,000(2)
Matti Hagman 55,000(2)
Jim Craig 55,000(2)
Billy Thompson 50,000(2)
Chris Bala 30,000(2)
Paul Martin 25,000(1)




Philly

ArenaFirst Union Center
Capacity19,500
Ticket Price$40.00


Income

Current Funds$113,611,083
Home Games Remaining0
Avg. Attendance19,500
Avg. Revenue/Game$1,872,000
Projected Revenue$0,000

Expenses

Pro Payroll$88,150,000
Farm Payroll$2,793,500
Prospect Fees$13,500
Coach$800,000
Games Remaining0
Total Game Expenses$1,118,988
Projected Expenses$0,000
Projected Balance$113,611,083

Salary Commitment

Year: 2011$88,443,500
Year: 2012$62,373,500
Year: 2013$42,775,000
Year: 2014$24,175,000

Pro Payroll

Simon Gagne 9,500,000(3)
Jeff O'Neill 8,000,000(1)
Joni Pitkanen 7,500,000(5)
Jeff Carter 7,500,000(3)
Ben Eager 7,000,000(5)
Mike Zigomanis 6,500,000(4)
Dimitri Kalinin 6,000,000(2)
Barret Jackman 5,000,000(1)
Pavel Brendl 4,000,000(1)
Pascal Dupuis 4,000,000(2)
Nathan Horton 3,500,000(1)
Alexandre Picard 3,000,000(2)
Vaclav Pletka 3,000,000(4)
Branko Radivojevic 2,500,000(2)
Kyle Wanvig 2,500,000(1)
Janos Vas 2,000,000(1)
Pierre Lajaniere 1,500,000(3)
Robert Esche 1,500,000(0)
Patrick Sharp 1,250,000(2)
Kevin Klein 650,000(1)
Don Beaupre 650,000(2)
Ray Maluta 600,000(2)
Len Frig 500,000(2)


Farm Payroll

Sergei Gonchar 1,000,000(0)
Kim Johnsson 400,000(2)
Dennis Seidenberg 220,000(1)
Scott Hartnell 200,000(1)
Ladislav Smid 125,000(2)
Steve Ott 100,000(3)
Petr Kanko 100,000(2)
Jonas Andersson 90,000(2)
Devin Setoguchi 87,500(4)
Bill Derlago 87,500(4)
Alexander Drozdetsky 75,000(2)
Brad Marsh 60,000(2)
Adam Berti 55,000(2)
Mathieu Brunelle 55,000(2)
Jussi Timonen 55,000(2)
David Ruzicka 50,000(2)
Kirby Law 33,500(2)




Pittsburgh

ArenaMellon Arena
Capacity17,000
Ticket Price$35.00


Income

Current Funds$103,491,409
Home Games Remaining0
Avg. Attendance17,000
Avg. Revenue/Game$1,428,000
Projected Revenue$0,000

Expenses

Pro Payroll$96,925,000
Farm Payroll$7,412,600
Prospect Fees$10,500
Coach$750,000
Games Remaining0
Total Game Expenses$1,281,684
Projected Expenses$0,000
Projected Balance$103,491,409

Salary Commitment

Year: 2011$104,337,600
Year: 2012$86,827,600
Year: 2013$66,537,500
Year: 2014$30,037,500

Pro Payroll

Brendan Morrison 13,500,000(4)
Ed Jovanovski 13,500,000(4)
Doug Weight 12,000,000(1)
Marc-Andre Fleury 8,750,000(3)
Alexander Polushin 6,000,000(3)
Sergei Anshakov 4,750,000(3)
Ben Eaves 4,500,000(3)
Matt Moulson 4,500,000(2)
Ryan Stone 4,000,000(3)
Lance Monych 4,000,000(2)
Daniel Fernholm 3,250,000(2)
Jeff Tambellini 3,000,000(3)
Rico Fata 2,750,000(1)
Libor Ustrnul 2,500,000(2)
Daniel Carcillo 2,500,000(2)
Dick Redmond 2,250,000(4)
Dmitri Kazionov 1,500,000(1)
Dan Ellis 900,000(1)
Willie Huber 875,000(2)
Stefan Christoff 650,000(2)
Grant Lewis 650,000(2)
Cam Connor 600,000(2)


Farm Payroll

Joffrey Lupul 5,500,000(3)
Shane Endicott 400,000(2)
Bill Hicks 350,000(6)
Maxime Talbot 300,000(1)
Jim Slater 200,000(2)
Jacques Plante 92,500(4)
Benoit Pouliot 90,000(4)
Bobby Ryan 90,000(4)
Raymond Macias 87,500(4)
Kevin Swanson 77,500(5)
Branislev Stankovsky 60,100(2)
Michael Funk 60,000(1)
Aki Seitsonen 60,000(2)
Jimmy Morrow 45,000(2)




Rangers

ArenaMadison Square Garden
Capacity18,000
Ticket Price$40.00


Income

Current Funds$79,718,623
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$1,728,000
Projected Revenue$0,000

Expenses

Pro Payroll$44,650,000
Farm Payroll$1,265,000
Prospect Fees$16,500
Coach$850,000
Games Remaining0
Total Game Expenses$570,506
Projected Expenses$0,000
Projected Balance$79,718,623

Salary Commitment

Year: 2011$45,915,000
Year: 2012$39,820,000
Year: 2013$27,650,000
Year: 2014$9,092,500

Pro Payroll

Matt Stajan 5,000,000(3)
Martin Erat 4,000,000(2)
Dan Blackburn 4,000,000(3)
Steven Lindner 3,500,000(5)
Kurt Sauer 3,500,000(4)
Tim Connolly 3,500,000(3)
Pavel Datsyuk 3,500,000(3)
Jay Harrison 3,000,000(1)
Dennis Desgagnes 2,000,000(4)
Fedor Tyutin 2,000,000(1)
Bryce Lampman 2,000,000(3)
Radim Vrbata 1,500,000(2)
Gilbert Perreault 950,000(2)
Jason Labarbera 850,000(2)
Brian Little 700,000(2)
Marcus Jonasen 700,000(2)
Cory Schneider 650,000(1)
Ivan Baranka 650,000(2)
Henrik Andersson 650,000(2)
Dennis Ververgaert 600,000(2)
Jyrki Micalef 550,000(2)
Stanislav Balan 550,000(2)
Matthieu Descoteaux 300,000(1)


Farm Payroll

Garth Murray 200,000(3)
Jaroslav Svoboda 175,000(3)
Jamie Lundmark 150,000(3)
Erik Cole 125,000(2)
Hugh Jessiman 100,000(2)
Matt Lashoff 92,500(4)
Henrik Lundqvist 65,000(2)
Mike Green 55,000(1)
Petr Preucil 55,000(1)
Ales Pisa 50,000(2)
Anders Myrvold 45,000(2)
Chad Morin 45,000(2)
Dan LaCouture 40,000(2)
Lee Falardeau 35,000(1)
Shawn Collymore 32,500(3)




Ice Dogs

ArenaHP Pavilion
Capacity17,500
Ticket Price$35.00


Income

Current Funds$105,766,905
Home Games Remaining0
Avg. Attendance17,500
Avg. Revenue/Game$1,470,000
Projected Revenue$0,000

Expenses

Pro Payroll$49,950,000
Farm Payroll$1,995,000
Prospect Fees$9,000
Coach$800,000
Games Remaining0
Total Game Expenses$643,341
Projected Expenses$0,000
Projected Balance$105,766,905

Salary Commitment

Year: 2011$50,800,000
Year: 2012$34,370,000
Year: 2013$23,215,000
Year: 2014$12,725,000

Pro Payroll

Eric Staal 4,500,000(1)
Dimitri Patzold 4,000,000(2)
Josh Hennessy 3,500,000(4)
Tomas Kopecky 3,000,000(1)
Ryan Getzlaf 3,000,000(2)
Alexandre Picard 3,000,000(4)
B.J. Crombeen 3,000,000(4)
Loui Eriksson 3,000,000(4)
Andre Dupont 2,500,000(3)
Milan Michalek 2,500,000(1)
Niklas Kronwall 2,500,000(1)
Marcel Goc 2,500,000(1)
Andrei Shefer 2,000,000(3)
Lauri Tukonen 2,000,000(3)
Adam Pineault 2,000,000(3)
Slava Fetisov 1,250,000(2)
Phil Esposito 1,250,000(3)
Paul Coffey 1,000,000(1)
Vesa Toskala 1,000,000(0)
Steve Kasper 650,000(2)
Andre Leduc 600,000(2)
Sergei Kapustin 600,000(2)
Dan Spring 600,000(2)


Farm Payroll

Jason Ward 300,000(3)
Artem Chubarov 170,000(1)
Jim Fahey 150,000(3)
Darryl Sittler 125,000(2)
Goride Howe 125,000(4)
Mathieu Dandenault 100,000(2)
Chad Kilger 100,000(2)
Matthew Carle 100,000(3)
Micki Dupont 100,000(1)
Dan Spang 100,000(4)
Niclas Wallin 90,000(1)
Carl S�derberg 80,000(0)
Steve Begin 70,000(1)
Nigel Dawes 70,000(3)
Mike Morris 70,000(2)
Rejean Beauchemin 70,000(3)
Ryan Clowe 65,000(0)
Glen Sharpley 60,000(2)
Tim Conboy 50,000(3)




St Louis

ArenaSavvis Center
Capacity21,000
Ticket Price$40.00


Income

Current Funds$85,693,876
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$2,016,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,625,000
Farm Payroll$1,825,000
Prospect Fees$4,500
Coach$650,000
Games Remaining0
Total Game Expenses$757,372
Projected Expenses$0,000
Projected Balance$85,693,876

Salary Commitment

Year: 2011$61,450,000
Year: 2012$46,385,000
Year: 2013$36,132,500
Year: 2014$17,837,500

Pro Payroll

Michel Ouellet 6,000,000(2)
Mike Richards 6,000,000(5)
Noah Welch 5,000,000(4)
Shane Willis 4,000,000(3)
Bobby Clarke 4,000,000(5)
Steve Kariya 4,000,000(3)
Andy Sutton 3,000,000(3)
Shawn Belle 3,000,000(2)
Marek Zidlicky 3,000,000(1)
Taylor Pyatt 3,000,000(3)
Martin Houle 2,750,000(4)
Dan Focht 2,500,000(3)
Sebastien Caron 2,500,000(1)
Pavol Demitra 2,000,000(1)
Marek Malik 2,000,000(1)
Alexei Tezikov 1,500,000(1)
Brad Boyes 1,250,000(1)
Mike Jefferson 1,250,000(3)
Paul Granchukoff 650,000(2)
Alexei Shkotov 650,000(1)
Andrei Sidorov 650,000(1)
Basil McRae 600,000(1)
Frank Nigro 325,000(2)


Farm Payroll

Todd White 250,000(1)
Matt Walker 250,000(3)
Colby Armstrong 200,000(2)
Dave Scatchard 150,000(1)
Anton But 125,000(3)
Brian Boucher 125,000(1)
Travis Moen 115,000(3)
John Erskine 100,000(1)
Dino Ciccarelli 87,500(4)
Michel Riesen 85,000(1)
Christian Laflamme 77,500(2)
Konstantin Barulin 60,000(1)
Peter Tsimikalis 55,000(1)
Mark Rycroft 55,000(3)
Andrei Mikhnov 50,000(1)
John Hughes 40,000(1)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19,800
Ticket Price$45.00


Income

Current Funds$131,365,521
Home Games Remaining0
Avg. Attendance19,800
Avg. Revenue/Game$2,138,400
Projected Revenue$0,000

Expenses

Pro Payroll$109,750,000
Farm Payroll$1,444,500
Prospect Fees$16,500
Coach$950,000
Games Remaining0
Total Game Expenses$1,367,817
Projected Expenses$0,000
Projected Balance$131,365,521

Salary Commitment

Year: 2011$111,194,500
Year: 2012$95,192,000
Year: 2013$85,982,000
Year: 2014$56,587,500

Pro Payroll

Peter Forsberg 19,000,000(3)
Brad Richards 12,000,000(5)
Vincent Lecavalier 10,500,000(5)
Dany Heatley 10,000,000(5)
Jose Theodore 9,000,000(1)
Sidney Crosby 7,000,000(5)
Marc-Antoine Pouliot 7,000,000(4)
Derek Morris 5,000,000(2)
Mike Egener 4,500,000(3)
Alexander Frolov 4,000,000(5)
Dimitri Afanasenkov 3,500,000(3)
Eric Sawyer 3,000,000(5)
Danny Richmond 3,000,000(1)
Maynard James Keenan 3,000,000(5)
Jean-Francois Jacques 3,000,000(2)
Brian Eklund 2,000,000(3)
Anton Babchuk 1,500,000(1)
Boris Valabik 900,000(2)
Shea Weber 650,000(1)
Blake Beaton 650,000(1)
Tomas Troliga 550,000(1)


Farm Payroll

Jean-Francois Soucy 250,000(2)
Jean-Yves Leroux 250,000(1)
Will Farrel 200,000(3)
Ryan Craig 200,000(1)
Bruce Graham 150,000(3)
Curt Fraser 87,500(4)
David Backes 65,000(1)
Greg Carroll 60,000(2)
Tomas Marcinko 60,000(1)
Harj Purewal 45,000(1)
Evegeny Konstantinov 44,500(3)
Aaron Lobb 32,500(1)




Vancouver

ArenaGeneral Motors Place
Capacity18,400
Ticket Price$40.00


Income

Current Funds$90,289,606
Home Games Remaining0
Avg. Attendance18,400
Avg. Revenue/Game$1,766,400
Projected Revenue$0,000

Expenses

Pro Payroll$71,890,000
Farm Payroll$2,582,200
Prospect Fees$21,000
Coach$875,000
Games Remaining0
Total Game Expenses$919,124
Projected Expenses$0,000
Projected Balance$90,289,606

Salary Commitment

Year: 2011$71,047,200
Year: 2012$57,897,200
Year: 2013$41,090,000
Year: 2014$12,390,000

Pro Payroll

Daniel Sedin 6,000,000(3)
Henrik Sedin 6,000,000(3)
Ryan Kesler 5,500,000(4)
Kirill Koltsov 5,000,000(3)
Alexander Steen 4,000,000(2)
Jiri Hudler 4,000,000(3)
Tomas Mojzis 4,000,000(1)
Alexander Auld 3,790,000(4)
Patrick Marleau 3,500,000(3)
Brandon Reid 3,500,000(1)
Nik Antropov 3,000,000(0)
Jan Bulis 3,000,000(2)
Tomas Kaberle 3,000,000(2)
Garry Monhan 3,000,000(4)
Braydon Coburn 2,600,000(2)
Jonathan Cheechoo 2,500,000(1)
Neil Korzack 2,500,000(3)
Martin Grenier 2,400,000(1)
Ondrej Nemec 1,700,000(3)
Larry Murphy 750,000(2)
Dave Babych 750,000(2)
Devan Dubnyk 700,000(1)
Marc-Andre Bernier 700,000(2)


Farm Payroll

Andrej Podkonicky 1,450,000(2)
Brian Finley 275,000(0)
Brent Sopel 150,000(0)
Michal Sivek 150,000(2)
Kiel McLeod 147,000(2)
Esa Tikkanen 100,000(4)
Lukas Mensator 65,200(2)
Evgeny Gladskikh 65,000(2)
Brandon Nolan 65,000(2)
Nathan Smith 65,000(2)
Staffan Kronwall 50,000(1)




Washington

ArenaMCI Center
Capacity19,700
Ticket Price$35.00


Income

Current Funds$91,221,597
Home Games Remaining0
Avg. Attendance19,700
Avg. Revenue/Game$1,654,800
Projected Revenue$0,000

Expenses

Pro Payroll$76,950,000
Farm Payroll$7,555,855
Prospect Fees$27,000
Coach$350,000
Games Remaining0
Total Game Expenses$1,035,157
Projected Expenses$0,000
Projected Balance$91,221,597

Salary Commitment

Year: 2011$84,305,855
Year: 2012$63,555,855
Year: 2013$41,990,000
Year: 2014$22,540,000

Pro Payroll

Andre Savard 9,500,000(5)
Miroslav Satan 8,000,000(3)
Jakub Cutta 8,000,000(4)
Brian Sutherby 5,000,000(2)
Derek Gustafson 4,000,000(1)
Scott Gomez 4,000,000(2)
Maxime Ouellet 4,000,000(2)
Steve Eminger 4,000,000(5)
Trent Hunter 3,000,000(3)
Matt Pettinger 3,000,000(2)
Eric Fehr 3,000,000(2)
Jonas Johansson 3,000,000(1)
Chris Heid 3,000,000(3)
Antoine Vermette 2,500,000(1)
Nolan Yonkman 2,500,000(1)
Henrik Tallinder 2,250,000(1)
Boyd Gordon 2,000,000(1)
Brad Ralph 1,250,000(1)
Terry Sawchuk 1,250,000(3)
Andrew Ladd 1,250,000(1)
Alexander Semin 1,000,000(1)
Rob Ramage 800,000(2)
Owen Fussey 650,000(2)


Farm Payroll

Denis Arkhipov 4,000,000(3)
Dainius Zubrus 325,000(2)
Petr Sykora 300,000(4)
Jani Rita 300,000(4)
Alexander Mogilny 200,000(3)
Rastislav Stana 200,000(5)
Anton Volchenkov 200,000(1)
Rick Berry 200,000(1)
Brooks Laich 200,000(1)
Geoff Sanderson 200,000(0)
Alexander Yudin 150,000(5)
Glen Murray 150,000(2)
Bryan McCabe 150,000(1)
Roman Hamrlik 150,000(1)
Scott Niedermayer 150,000(2)
Zigmund Palffy 100,000(2)
Daniel Alfredsson 100,000(1)
Peter Svoboda 95,000(2)
Jeff Halpern 95,000(2)
Ivan Kasutin 90,000(4)
J-F Fortin 85,000(2)
Michael Farrell 65,855(2)
Ivan Nepriayev 50,000(2)




Colorado

ArenaPepsi Center
Capacity18,000
Ticket Price$40.00


Income

Current Funds$113,843,459
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$1,728,000
Projected Revenue$0,000

Expenses

Pro Payroll$82,150,000
Farm Payroll$3,661,800
Prospect Fees$31,500
Coach$650,000
Games Remaining0
Total Game Expenses$1,054,796
Projected Expenses$0,000
Projected Balance$113,843,459

Salary Commitment

Year: 2011$85,811,800
Year: 2012$60,366,800
Year: 2013$24,467,000
Year: 2014$14,990,000

Pro Payroll

Nikolai Khabibulin 10,000,000(1)
Erik Christensen 9,000,000(5)
Milan Hejduk 8,300,000(2)
Phillipe Sauve 5,000,000(2)
John-Michael Liles 5,000,000(1)
Cody McCormick 4,500,000(2)
Johnny Boychuk 4,300,000(2)
Sean Avery 4,000,000(1)
Patrick Bartschi 3,500,000(2)
David Liffiton 3,500,000(2)
Henrik Juntunen 3,000,000(3)
Sean Collins 2,800,000(2)
Denis Grebeshkov 2,500,000(1)
Mikhail Kuleshov 2,500,000(3)
Slava Bykov 2,100,000(4)
Jarkko Kummu 2,000,000(4)
Tuomo Ruutu 2,000,000(1)
Ely Matilda 1,500,000(4)
Tim Gleason 1,500,000(2)
Johannes Salmonsson 1,500,000(3)
Kirill Lyamin 1,500,000(3)
Peter Worrell 900,000(1)
Craig Ludwig 750,000(2)
Marek Maskarinec 500,000(3)


Farm Payroll

Paul Kariya 810,000(2)
Dustin Brown 300,000(2)
Jordan Krestanovich 300,000(1)
Tomas Slovak 280,000(2)
Jason Williams 250,000(1)
Ryan Whitney 200,000(1)
Duncan Keith 175,000(1)
Jiri Vykoukal 150,000(4)
Jean-Phillipe Levasseu150,000(4)
Brian Boyle 150,000(3)
Mikko Kalteva 100,000(3)
Lanny McDonald 90,000(4)
Tony Esposito 87,000(3)
Steve Larmer 84,000(2)
Aaron Rome 75,000(2)
Stan Smyl 75,000(3)
Kelly Hrudey 75,000(2)
Hakan Loob 65,800(2)
Shawn Lillie 65,000(1)
Sylvain Turgeon 65,000(3)
Thomas Gradin 60,000(2)
Oakar Osala 55,000(1)




Toronto

ArenaAir Canada Centre
Capacity17,500
Ticket Price$35.00


Income

Current Funds$78,152,098
Home Games Remaining0
Avg. Attendance17,500
Avg. Revenue/Game$1,470,000
Projected Revenue$0,000

Expenses

Pro Payroll$47,300,000
Farm Payroll$3,145,075
Prospect Fees$9,000
Coach$950,000
Games Remaining0
Total Game Expenses$626,879
Projected Expenses$0,000
Projected Balance$78,152,098

Salary Commitment

Year: 2011$50,280,075
Year: 2012$32,000,075
Year: 2013$21,380,000
Year: 2014$4,830,000

Pro Payroll

Rick Dipietro 7,000,000(3)
David Legwand 5,000,000(3)
Mattias Ohlund 4,000,000(1)
Scottie Upshall 3,500,000(4)
Marco Sturm 3,000,000(1)
Mike Ribeiro 3,000,000(1)
Martin Skoula 2,600,000(1)
Chris Phillips 2,500,000(3)
Jason King 2,500,000(1)
Gerard Dicaire 2,000,000(2)
Steve Bernier 2,000,000(2)
Craig Adams 1,500,000(3)
Brian Campbell 1,250,000(1)
Patrick DesRochers 1,000,000(2)
Mike Bossy 900,000(2)
Denis Savard 900,000(2)
Patrick Dwyer 750,000(1)
Dave Tallon 700,000(2)
Doug Jarvis 700,000(2)
Danny Blair 650,000(2)
Dave Hutchinson 650,000(2)
Randy Cunneyworth 650,000(2)
Sergei Ogorodnikov 550,000(1)


Farm Payroll

Bobby Orr 1,250,000(4)
Rob Niedermayer 250,000(1)
Sheldon Souray 225,000(3)
Frantisek Skladany 200,000(3)
Chris Neil 150,000(0)
Nils Ekman 150,000(1)
Peter Schaefer 150,000(1)
Stan Mikita 125,000(3)
Tomas Malec 100,000(2)
Greg Kuznik 90,000(2)
Ryan Malone 90,000(2)
Jarkko Ruutu 80,000(1)
Gary Cheevers 80,000(4)
Fedor Fedorov 65,075(2)
Kamil Lokis 65,000(2)
Juha Nurmi 60,000(2)
Francis Lessard 15,000(0)




Phoenix

ArenaAmerica West Arena
Capacity18,500
Ticket Price$35.00


Income

Current Funds$108,761,555
Home Games Remaining0
Avg. Attendance18,500
Avg. Revenue/Game$1,554,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,850,000
Farm Payroll$2,592,500
Prospect Fees$19,500
Coach$1,000,000
Games Remaining0
Total Game Expenses$822,707
Projected Expenses$0,000
Projected Balance$108,761,555

Salary Commitment

Year: 2011$65,882,500
Year: 2012$62,462,500
Year: 2013$40,832,500
Year: 2014$24,377,500

Pro Payroll

Mike Comrie 7,000,000(4)
Ladislav Nagy 6,000,000(4)
Shane Doan 6,000,000(4)
Jason Allison 5,000,000(2)
Paul Bissonnette 4,000,000(3)
Yared Hagos 3,000,000(2)
Fredrik Sjostrom 3,000,000(2)
Igor Knyazev 3,000,000(3)
Sebastien Centomo 2,700,000(5)
Igor Radulov 2,500,000(1)
Roman Mejzlik 2,500,000(4)
Jakub Koreis 2,500,000(3)
Radek Bonk 2,500,000(2)
Carlo Colaiacovo 2,500,000(2)
Ossi Vaananen 2,250,000(3)
Ivan Boldirev 2,000,000(3)
Michael Ryder 2,000,000(3)
Lukas Kaspar 900,000(2)
Billy Smith 800,000(2)
Bernie Federko 750,000(2)
Mats Kihlstrom 700,000(2)
Dave Bolland 650,000(1)
Eddie Mio 600,000(2)
John Ogrodnick 500,000(2)
Andrei Villeneive 500,000(2)


Farm Payroll

Daymond Langkow 320,000(0)
Chris Gratton 270,000(1)
Mike Leclerc 250,000(2)
David Tanabe 200,000(3)
Paul Mara 200,000(3)
Jason Jaspers 150,000(0)
Krystofer Kolanos 130,000(2)
Olivier Michaud 100,000(3)
Mikael Tellqvist 90,000(0)
Russ Courtnall 90,000(4)
Genadi Churilov 87,500(4)
David Booth 80,000(2)
Justin Pogge 80,000(2)
Craig Muni 70,000(2)
Pierre Mondou 70,000(3)
Rocky Saganiuk 70,000(3)
Alexander Tatarinov 70,000(2)
Beat-Schiess Forster 70,000(2)
Gary Winchester 65,000(2)
Errol Thompson 65,000(2)
Rick Wamsley 65,000(3)




Hosted by www.Geocities.ws

1