Lhaya2009 Team Finances

Financial Report

(As of mardi, oct 6 2009)

Montreal

ArenaCentre Bell
Capacity18 129
Ticket Price$42,00


Income

Current Funds$775 292
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$28 203 240
Farm Payroll$560 000
Prospect Fees$290 500
Coach$851 000
Games Remaining8
Total Game Expenses$3 738 093
Projected Expenses$29 904 740
Projected Balance-$29 129 448

Salary Commitment

Year: 2009$28 763 240
Year: 2010$16 438 240
Year: 2011$9 050 000
Year: 2012$5 360 000

Pro Payroll

Eric Belanger 3 500 000(4)
Colby Armstrong 2 500 000(1)
Kari Lehtonen 2 250 000(1)
Matt Pettinger 2 000 000(2)
Mike Fisher 2 000 000(1)
Boyd Devereaux 2 000 000(3)
Paul Ranger 1 750 000(4)
Antti Miettinen 1 600 000(2)
Paul Mara 1 600 000(1)
Milan Jurcina 1 500 000(3)
Martin Skoula 1 350 000(1)
Dan Fritsche 1 000 000(2)
Brian Elliott 1 000 000(2)
Jannik Hansen 978 240(2)
Bryce Salvador 900 000(1)
Chad Larose 600 000(2)
Keith Yandle 500 000(1)
Blake Comeau 500 000(1)
Christoph Schubert 375 000(1)
Tomas Fleischmann 300 000(1)


Farm Payroll

Jesse Winchester 110 000(4)
Tomas Kopecky 100 000(2)
Brett Lebda 75 000(2)
Jordin Tootoo 60 000(3)
Curtis Mcelhinney 50 000(3)
Trent Whitfield 50 000(3)
Wade Brookbank 50 000(1)
Casey Borer 35 000(2)
Jonathon Kalinski 30 000(3)




Rangers NY

ArenaBig Apple
Capacity18 595
Ticket Price$50,00


Income

Current Funds$24 855 200
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$55 700 000
Farm Payroll$485 130
Prospect Fees$243 500
Coach$200 000
Games Remaining8
Total Game Expenses$7 078 579
Projected Expenses$56 628 630
Projected Balance-$31 773 430

Salary Commitment

Year: 2009$56 185 130
Year: 2010$48 262 630
Year: 2011$30 877 630
Year: 2012$16 797 630

Pro Payroll

Chris Pronger 7 000 000(2)
Andrei Markov 6 000 000(5)
Sergei Gonchar 4 800 000(3)
Eric Staal 4 500 000(1)
Scott Hartnell 4 000 000(3)
Zach Parise 4 000 000(4)
Tuomo Ruutu 3 700 000(4)
Marco Sturm 3 000 000(2)
Brian Leetch 3 000 000(4)
Cam Ward 2 750 000(2)
Alexei Ponikarovsky 2 500 000(3)
Teemu Selanne 2 500 000(3)
Martin Havlat 2 000 000(1)
Antoine Vermette 1 650 000(2)
Mike Commodore 1 200 000(2)
Martin Gerber 1 000 000(2)
Samuel Pahlsson 750 000(1)
Dominic Moore 600 000(1)
Jonathan Toews 400 000(2)
Alex Goligoski 350 000(2)


Farm Payroll

David Hale 95 000(3)
Tim Sestito 85 000(3)
Jeff Hoggan 42 500(4)
Noah Welch 37 500(1)
Maxim Mayorov 35 000(3)
Mike Lundin 35 000(2)
Aaron Downey 35 000(3)
Rick Rypien 35 000(1)
David Koci 30 130(6)
Brandon Segal 30 000(3)
Cam Janssen 25 000(6)




Islanders

ArenaYouth Arena
Capacity17 100
Ticket Price$40,00


Income

Current Funds$21 642 204
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 962 500
Farm Payroll$716 000
Prospect Fees$227 350
Coach$350 000
Games Remaining8
Total Game Expenses$5 656 981
Projected Expenses$45 255 850
Projected Balance-$23 613 646

Salary Commitment

Year: 2009$44 678 500
Year: 2010$35 953 500
Year: 2011$34 512 500
Year: 2012$20 342 500

Pro Payroll

Alexander Ovechkin 9 000 000(10)
Jarome Iginla 6 500 000(3)
Ron Hainsey 6 300 000(6)
Tim Thomas 4 500 000(1)
Jason Williams 4 200 000(4)
Nick Boynton 2 600 000(3)
Stephen Weiss 2 200 000(3)
Jeremy Roenick 2 000 000(1)
Jason Chimera 1 500 000(3)
Bobby Ryan 850 000(3)
Kristopher Letang 850 000(2)
T.j. Galiardi 562 500(4)
Boris Valabik 450 000(2)
Scott Clemmensen 450 000(1)
Michael Frolik 375 000(3)
Matt Greene 350 000(1)
Mark Stuart 350 000(1)
Tim Brent 325 000(1)
Jeff Tambellini 300 000(1)
Jeremy Colliton 300 000(1)


Farm Payroll

Ben Guite 150 000(4)
Ryan Parent 130 000(5)
Carey Price 85 000(3)
Ilja Zubov 58 500(2)
Jimmy Howard 50 000(1)
Joshua Hennessy 45 000(2)
Brian Lee 37 500(2)
Brett Skinner 35 000(3)
Jay Harrison 35 000(1)
Andy Wozniewski 35 000(1)
Kevin Klein 30 000(1)
Brett Carson 25 000(3)




Tampa Bay

ArenaPillsbury Arena
Capacity19 000
Ticket Price$45,00


Income

Current Funds$8 121 053
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$56 010 000
Farm Payroll$726 000
Prospect Fees$247 767
Coach$585 000
Games Remaining8
Total Game Expenses$7 196 096
Projected Expenses$57 568 767
Projected Balance-$49 447 714

Salary Commitment

Year: 2009$56 736 000
Year: 2010$55 086 000
Year: 2011$36 838 500
Year: 2012$34 193 500

Pro Payroll

Mark Recchi 7 500 000(2)
Michal Handzus 6 000 000(4)
Paul Kariya 6 000 000(4)
Pascal Leclaire 5 000 000(4)
Marty Reasoner 5 000 000(4)
Jason Pominville 4 500 000(4)
Francois Beauchemin 4 000 000(5)
Patrice Bergeron 3 750 000(2)
Cristobal Huet 3 000 000(2)
Alexandre Lacoste 3 000 000(4)
Marc-andre Bergeron 2 000 000(2)
Francis Bouillon 1 900 000(2)
Steve Begin 1 000 000(1)
Zach Boychuk 875 000(3)
James Neal 635 000(4)
Dwayne King 550 000(3)
Braydon Coburn 350 000(1)
Wayne Primeau 350 000(3)
Alexandre Picard 300 000(1)
Pierre-luc Letourneau 300 000(3)


Farm Payroll

John Erskine 300 000(3)
Theo Peckham 60 000(2)
Michael Sauer 58 500(4)
Shawn Matthias 37 500(2)
Andre Deveaux 30 000(3)
Chris Porter 30 000(3)
David Sloane 30 000(3)
Jay Beagle 30 000(3)
Joel Rechlicz 30 000(3)
Paul Bissonnette 30 000(3)
Pascal Pelletier 30 000(3)
Sean Bentivoglio 30 000(3)
Troy Bodie 30 000(3)




Atlanta

ArenaRouqins Center
Capacity19 758
Ticket Price$44,00


Income

Current Funds$50 890 419
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$52 075 000
Farm Payroll$485 000
Prospect Fees$257 204
Coach$403 000
Games Remaining8
Total Game Expenses$6 652 526
Projected Expenses$53 220 204
Projected Balance-$2 329 785

Salary Commitment

Year: 2009$52 560 000
Year: 2010$44 825 000
Year: 2011$44 150 000
Year: 2012$35 965 000

Pro Payroll

Evgeni Malkin 9 000 000(7)
Dany Heatley 7 000 000(4)
Marian Gaborik 6 000 000(4)
Ilya Kovalchuk 6 000 000(1)
Jason Spezza 4 000 000(3)
Justin Williams 3 800 000(4)
Brent Seabrook 3 500 000(6)
Mike Green 3 300 000(4)
Bobby Orr 3 000 000(3)
Antti Niemi 2 300 000(5)
Nikita Filatov 850 000(4)
Steve Mason 650 000(3)
Ryan Suter 375 000(1)
Patrick Kane 375 000(2)
Phil Kessel 350 000(1)
Luke Schenn 350 000(3)
Travis Zajac 325 000(1)
Mikko Koivu 300 000(1)
Bryan Little 300 000(2)
Alexander Edler 300 000(1)


Farm Payroll

Christian Hanson 120 000(4)
Davis Drewiske 95 000(5)
Lawrence Nycholat 50 000(1)
Janne Pesonen 50 000(3)
Chris Thorburn 35 000(1)
Brian Mcgrattan 35 000(3)
George Parros 35 000(3)
Keith Aucoin 35 000(3)
Artem Anisimov 30 000(3)




Toronto

ArenaAir Canada Centre
Capacity20 200
Ticket Price$47,00


Income

Current Funds$2 143 226
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$47 775 000
Farm Payroll$792 500
Prospect Fees$280 750
Coach$599 000
Games Remaining8
Total Game Expenses$6 180 906
Projected Expenses$49 447 250
Projected Balance-$47 304 024

Salary Commitment

Year: 2009$48 567 500
Year: 2010$28 467 500
Year: 2011$26 847 500
Year: 2012$22 727 500

Pro Payroll

Sergei Fedorov 6 000 000(1)
Philippe Boucher 6 000 000(1)
Adrian Aucoin 6 000 000(4)
Craig Anderson 5 000 000(4)
Mathieu Schneider 5 000 000(4)
Daniel Briere 4 000 000(1)
Rostislav Olesz 3 500 000(4)
Steve Sullivan 3 000 000(3)
Tim Connolly 2 000 000(1)
Scott Walker 1 500 000(2)
Patrice Brisebois 1 000 000(1)
Ville Leino 875 000(4)
Kurt Sauer 750 000(4)
Michael Leighton 500 000(1)
Greg Zanon 500 000(5)
Cody Mccormick 500 000(3)
Jerred Smithson 500 000(1)
Andrew Ebbett 475 000(4)
Colin Stuart 350 000(4)
Viktor Tikhonov 325 000(3)


Farm Payroll

Karri Ramo 120 000(2)
Brett Sterling 70 000(4)
Taylor Chorney 55 000(4)
Derek Joslin 52 500(4)
Doug Janik 50 000(1)
Jody Shelley 50 000(1)
Jason Garrison 50 000(5)
David Vandergulik 50 000(3)
Colton Orr 50 000(4)
Garrett Stafford 50 000(3)
Jakub Petruzalek 50 000(3)
Jonas Frogren 50 000(3)
Blair Betts 35 000(3)
Peter Olvecky 30 000(3)
Peter Regin 30 000(3)




Ottawa

ArenaRay Bourque
Capacity19 653
Ticket Price$40,00


Income

Current Funds$2 607 497
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$48 233 333
Farm Payroll$930 000
Prospect Fees$209 267
Coach$620 000
Games Remaining8
Total Game Expenses$6 249 075
Projected Expenses$49 992 600
Projected Balance-$47 385 103

Salary Commitment

Year: 2009$49 163 333
Year: 2010$31 688 333
Year: 2011$15 890 000
Year: 2012$10 750 000

Pro Payroll

Nikolai Khabibulin 5 000 000(3)
Michael Komisarek 4 500 000(6)
Ruslan Salei 3 500 000(2)
Kim Johnsson 3 333 333(2)
Roman Hamrlik 3 300 000(1)
Ray Whitney 3 250 000(1)
Tomas Plekanec 3 250 000(5)
Dwayne Roloson 3 000 000(1)
Dean Mcammond 3 000 000(2)
Matt Cullen 3 000 000(4)
Mikael Samuelsson 2 700 000(1)
Michael Peca 2 500 000(2)
Kris Draper 2 000 000(2)
Marek Malik 1 500 000(1)
Tomas Holmstrom 1 500 000(1)
Radek Dvorak 1 000 000(2)
Sami Salo 1 000 000(1)
Zachery Stortini 350 000(1)
Alexandre Picard 300 000(1)
Joel Ward 250 000(1)


Farm Payroll

Brian Pothier 225 000(1)
Mike Sillinger 210 000(2)
Jarkko Ruutu 200 000(2)
Andrew Hutchinson 60 000(3)
Curtis Sanford 50 000(1)
Ryan Stone 30 000(2)
Philippe Dupuis 30 000(3)
Riku Helenius 25 000(3)
Brent Krahn 25 000(3)
Benoit Dussault 25 000(1)
Chris Conner 25 000(2)
Sheldon Brookbank 25 000(1)




New Jersey

ArenaBob The Builder's Arena
Capacity16 958
Ticket Price$40,00


Income

Current Funds$9 366 846
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$50 350 000
Farm Payroll$332 000
Prospect Fees$269 784
Coach$620 000
Games Remaining8
Total Game Expenses$6 446 473
Projected Expenses$51 571 784
Projected Balance-$42 204 938

Salary Commitment

Year: 2009$50 682 000
Year: 2010$47 622 000
Year: 2011$37 250 500
Year: 2012$23 675 500

Pro Payroll

Niklas Backstrom 7 500 000(4)
Brad Richards 6 500 000(5)
Alex Kovalev 4 500 000(3)
Patrick Sharp 4 125 000(5)
Jere Lehtinen 4 000 000(2)
Lubomir Visnovsky 4 000 000(3)
Petr Sykora 3 750 000(3)
Brad Stuart 3 500 000(4)
Mike Comrie 3 000 000(2)
Cory Stillman 2 750 000(2)
Marek Svatos 1 500 000(6)
Ethan Moreau 1 000 000(1)
Stephane Yelle 900 000(1)
Devin Setoguchi 850 000(3)
Steve Montador 500 000(2)
Matt Climie 500 000(4)
Kyle Brodziak 425 000(1)
Bruno Gervais 350 000(1)
Joe Callahan 350 000(3)
Jan Hejda 350 000(1)


Farm Payroll

Lukas Krajicek 62 500(2)
Ryan O'byrne 59 000(2)
Cal O'reilly 50 500(4)
Jay Mcclement 35 000(1)
Andrew Macdonald 35 000(3)
Raymond Sawada 30 000(3)
Ben Maxwell 30 000(3)
Alexandre Bolduc 30 000(3)




Boston

ArenaBattle Dome
Capacity18 750
Ticket Price$30,00


Income

Current Funds$6 280 280
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$35 410 000
Farm Payroll$587 000
Prospect Fees$252 750
Coach$858 000
Games Remaining8
Total Game Expenses$4 638 469
Projected Expenses$37 107 750
Projected Balance-$30 827 470

Salary Commitment

Year: 2009$35 997 000
Year: 2010$28 152 000
Year: 2011$19 385 000
Year: 2012$14 500 000

Pro Payroll

Sidney Crosby 9 000 000(4)
Fedor Tyutin 3 500 000(5)
Scott Hannan 3 500 000(2)
Radek Bonk 3 300 000(1)
Rene Bourque 2 000 000(4)
Alexander Steen 1 800 000(2)
Matthew Lombardi 1 700 000(1)
Steve Eminger 1 700 000(2)
Kent Huskins 1 600 000(3)
Josh Gorges 1 500 000(3)
Dustin Byfuglien 900 000(1)
Jiri Hudler 900 000(1)
Martin Hanzal 850 000(3)
Pekka Rinne 850 000(2)
Nicklas Bergfors 560 000(3)
Mike Smith 500 000(1)
James Wisniewski 350 000(1)
Lauri Korpikoski 300 000(3)
Lukas Kaspar 300 000(2)
Kris Versteeg 300 000(2)


Farm Payroll

Kyle Chipchura 217 000(2)
Marc-antoine Pouliot 100 000(2)
Jordan Lavallee 75 000(1)
Nicolas Dufour 45 000(3)
Marcel Goc 30 000(1)
Brandon Prust 30 000(1)
Dustin Boyd 30 000(1)
Petr Vrana 30 000(3)
Colin Fraser 30 000(1)




Washington

ArenaMorin Center
Capacity21 277
Ticket Price$34,00


Income

Current Funds$24 376 038
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$29 763 333
Farm Payroll$796 000
Prospect Fees$303 500
Coach$907 000
Games Remaining8
Total Game Expenses$3 971 229
Projected Expenses$31 769 833
Projected Balance-$7 393 795

Salary Commitment

Year: 2009$30 559 333
Year: 2010$16 494 333
Year: 2011$9 994 333
Year: 2012$7 000 000

Pro Payroll

David Booth 4 000 000(4)
Tomas Vokoun 3 500 000(1)
Jochen Hecht 3 000 000(5)
Kimmo Timonen 2 500 000(1)
Tyler Kennedy 2 000 000(2)
Bill Guerin 2 000 000(2)
Dustin Brown 1 700 000(1)
Mike Grier 1 500 000(1)
Christian Backman 1 350 000(1)
Jeff Finger 1 333 333(3)
Jeff Schultz 1 130 000(1)
David Clarkson 1 000 000(2)
Pierre-marc Bouchard 1 000 000(1)
Ossi Vaananen 775 000(3)
Andy Hilbert 700 000(3)
Alex Auld 600 000(2)
Freddy Meyer 600 000(1)
Frans Nielsen 450 000(2)
David Backes 325 000(1)
Sean Bergenheim 300 000(2)


Farm Payroll

Jeff Halpern 200 000(1)
Patrick Lalime 100 000(2)
Brian Willsie 80 000(1)
Brian Sutherby 80 000(1)
Marc-andre Gragnani 56 000(3)
Adam Hall 55 000(3)
Craig Macdonald 50 000(2)
Aaron Rome 35 000(1)
Andrej Sekera 35 000(1)
Jamie Mcginn 30 000(3)
Petteri Nokelainen 30 000(1)
Luca Caputi 30 000(3)
Dan Lacouture 15 000(3)




Caroline

ArenaNike Center
Capacity20 500
Ticket Price$35,00


Income

Current Funds$31 743 562
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$41 135 000
Farm Payroll$1 378 156
Prospect Fees$215 350
Coach$557 000
Games Remaining8
Total Game Expenses$5 410 688
Projected Expenses$43 285 506
Projected Balance-$11 541 944

Salary Commitment

Year: 2009$42 513 156
Year: 2010$37 933 056
Year: 2011$19 602 500
Year: 2012$6 985 000

Pro Payroll

Sergei Zubov 4 500 000(2)
Ed Jovanovski 4 000 000(2)
Pavel Kubina 3 750 000(3)
Ryan Smyth 3 500 000(2)
Chris Osgood 3 000 000(2)
Ricky Doyon 3 000 000(4)
Valtteri Filppula 2 775 000(5)
Ales Kotalik 2 550 000(3)
Ryan Malone 2 500 000(3)
Mike Cammalleri 2 000 000(3)
Derek Roy 1 500 000(3)
Daniel Girardi 1 255 000(2)
Andrew Brunette 1 200 000(1)
Curtis Glencross 1 100 000(5)
Steve Wagner 1 050 000(2)
Matt Stajan 1 000 000(1)
Andy Greene 850 000(1)
Lee Stempniak 805 000(1)
Tuukka Rask 500 000(2)
Claude Giroux 300 000(2)


Farm Payroll

Brendan Shanahan 410 000(1)
Edward Purcell 145 556(2)
Ryan Carter 122 500(3)
David Jones 112 500(3)
Kyle Wellwood 110 000(5)
Ryan Craig 82 500(1)
Yan Stastny 80 100(1)
Thomas Pock 50 000(2)
Vladimir Sobotka 50 000(3)
Ryan Hollweg 42 500(1)
Ryan Jones 32 500(3)
John Zeiler 30 000(1)
Daniel Paille 30 000(1)
Jacob Dowell 30 000(2)
Nick Tarnasky 25 000(1)
Joel Perrault 25 000(1)




Floride

ArenaBeer Polka
Capacity17 298
Ticket Price$50,00


Income

Current Funds$27 667 275
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$50 525 000
Farm Payroll$310 000
Prospect Fees$256 990
Coach$431 000
Games Remaining8
Total Game Expenses$6 440 374
Projected Expenses$51 522 990
Projected Balance-$23 855 715

Salary Commitment

Year: 2009$50 835 000
Year: 2010$30 960 000
Year: 2011$23 055 000
Year: 2012$18 600 000

Pro Payroll

Marian Hossa 7 500 000(5)
Martin St.louis 7 000 000(6)
Roberto Luongo 6 500 000(1)
Joe Thornton 5 000 000(1)
Alexander Frolov 4 500 000(2)
Ryan Whitney 4 100 000(4)
Pascal Dupuis 4 000 000(3)
Dan Boyle 2 800 000(1)
Guy Massicotte 2 500 000(1)
Cory Sarich 2 000 000(2)
Chris Neil 1 100 000(1)
David Steckel 750 000(1)
Todd Fedoruk 600 000(2)
Andrej Meszaros 525 000(1)
Nicklas Backstrom 375 000(2)
Ladislav Smid 350 000(1)
Mikhail Grabovski 350 000(1)
Byron Bitz 325 000(3)
Daniel Lacosta 250 000(2)


Farm Payroll

Boyd Gordon 120 000(2)
Zack Smith 100 000(3)
Jason Ward 60 000(2)
Kris Chucko 30 000(3)




Vancouver

ArenaBerard Center
Capacity18 422
Ticket Price$29,00


Income

Current Funds-$17 508 849
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$26 495 000
Farm Payroll$422 500
Prospect Fees$376 951
Coach$683 000
Games Remaining8
Total Game Expenses$3 497 181
Projected Expenses$27 977 451
Projected Balance-$45 486 300

Salary Commitment

Year: 2009$26 917 500
Year: 2010$21 695 000
Year: 2011$19 100 000
Year: 2012$11 100 000

Pro Payroll

Ryane Clowe 3 750 000(5)
Viktor Kozlov 3 500 000(3)
Derek Morris 3 300 000(1)
Eric Brewer 3 000 000(4)
Zbynek Michalek 2 800 000(6)
Scottie Upshall 1 250 000(1)
Andrew Cogliano 850 000(3)
Ondrej Pavelec 850 000(3)
Nathan Gerbe 850 000(4)
Jack Skille 850 000(3)
Eric Perrin 750 000(3)
Aaron Johnson 750 000(3)
Kevin Weekes 750 000(2)
Andrew Peters 700 000(4)
J-f Jacques 650 000(2)
Mason Raymond 635 000(2)
T.j. Hensick 560 000(2)
Kevin Bieksa 350 000(1)
Steven Goertzen 350 000(3)


Farm Payroll

Randy Jones 270 000(1)
Ben Walter 52 500(1)
Grant Lewis 35 000(3)
Kevin Quick 35 000(3)
Mikael Backlund 30 000(3)




Calgary

ArenaPimp Arena
Capacity17 483
Ticket Price$35,00


Income

Current Funds$28 616 507
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$25 800 000
Farm Payroll$390 000
Prospect Fees$278 500
Coach$540 000
Games Remaining8
Total Game Expenses$3 376 063
Projected Expenses$27 008 500
Projected Balance$1 608 007

Salary Commitment

Year: 2009$26 190 000
Year: 2010$19 705 000
Year: 2011$12 550 000
Year: 2012$7 200 000

Pro Payroll

Rick Dipietro 5 000 000(4)
Cal Clutterbuck 3 000 000(2)
Philippe Normandin 3 000 000(3)
Jaroslav Halak 2 500 000(1)
Ryan Kesler 2 000 000(3)
Jack Hillen 1 500 000(2)
Gregory Stewart 1 500 000(2)
Taylor Pyatt 1 000 000(2)
Derek Meech 1 000 000(5)
Nathan Mciver 1 000 000(5)
Jordan Staal 850 000(1)
Shean Donovan 750 000(1)
Matt Lashoff 450 000(1)
Keith Ballard 375 000(1)
Karl Alzner 350 000(3)
Anthony Stewart 325 000(1)
Erik Christensen 300 000(1)
Mike Brown 300 000(1)
David Krejci 300 000(1)
Loui Eriksson 300 000(1)


Farm Payroll

Chris Holt 100 000(5)
Nate Thompson 100 000(5)
Georges Laraque 100 000(2)
Justin Abdelkader 55 000(2)
Ryan Potulny 35 000(1)




Edmonton

ArenaCastrol Temple
Capacity19 200
Ticket Price$65,00


Income

Current Funds$40 364 765
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$52 925 000
Farm Payroll$452 500
Prospect Fees$180 100
Coach$648 000
Games Remaining8
Total Game Expenses$6 775 700
Projected Expenses$54 205 600
Projected Balance-$13 840 835

Salary Commitment

Year: 2009$53 377 500
Year: 2010$46 447 500
Year: 2011$27 147 500
Year: 2012$8 625 000

Pro Payroll

Scott Niedermayer 6 750 000(2)
Marc-andre Fleury 5 500 000(6)
Shane Doan 4 750 000(2)
Brian Rafalski 4 750 000(3)
Saku Koivu 4 750 000(2)
Rick Nash 4 500 000(1)
Henrik Sedin 4 000 000(3)
Daniel Sedin 4 000 000(3)
Rob Blake 3 000 000(3)
Mike Bossy 3 000 000(4)
Sean O'donnell 1 500 000(2)
Curtis Joseph 1 350 000(1)
Todd Marchant 1 250 000(2)
Mathieu Dandenault 1 000 000(3)
Steven Stamkos 850 000(3)
Jesse Joensuu 750 000(3)
Shea Weber 375 000(1)
Kyle Okposo 300 000(2)
Andrei Kostitsyn 300 000(1)
Alexandre Giroux 250 000(1)


Farm Payroll

Drew Doughty 85 000(3)
Mikko Lehtonen 75 000(4)
Claude Lemieux 50 000(1)
Aaron Voros 50 000(3)
Wade Dubielewicz 50 000(4)
Mike Iggulden 40 000(1)
Landon Wilson 40 000(1)
Alex Pietrangelo 37 500(3)
Tomas Mojzis 25 000(1)




Buffalo

ArenaOrgarena
Capacity17 565
Ticket Price$50,00


Income

Current Funds$1 465 651
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$48 825 000
Farm Payroll$706 000
Prospect Fees$138 997
Coach$400 000
Games Remaining8
Total Game Expenses$6 258 750
Projected Expenses$50 069 997
Projected Balance-$48 604 346

Salary Commitment

Year: 2009$49 531 000
Year: 2010$36 806 000
Year: 2011$17 856 000
Year: 2012$12 556 000

Pro Payroll

Scott Gomez 6 000 000(2)
Alex Tanguay 4 500 000(1)
Miikka Kiprusoff 4 200 000(2)
Keith Tkachuk 4 000 000(2)
Bryan Mccabe 4 000 000(4)
Niklas Hagman 3 000 000(5)
Patrick Martin 3 000 000(4)
Niclas Havelid 2 600 000(1)
Brad Boyes 2 500 000(2)
Rostislav Klesla 2 500 000(5)
Darryl Sydor 2 500 000(3)
Aaron Ward 2 000 000(3)
Todd White 1 600 000(1)
Hal Gill 1 500 000(1)
Chris Mason 1 300 000(1)
Matt Bradley 1 000 000(2)
Darcy Hordichuk 900 000(2)
Arron Asham 800 000(3)
Andre Roy 600 000(1)
Ville Peltonen 325 000(1)


Farm Payroll

Toni Lydman 350 000(2)
Brett Mclean 120 000(1)
Glen Metropolit 75 000(1)
Dany Sabourin 60 000(1)
Tom Wandell 56 000(4)
Matt Walker 45 000(1)




Pittsburgh

ArenaHeartbreaker Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$13 025 440
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$40 700 000
Farm Payroll$1 400 000
Prospect Fees$268 300
Coach$627 000
Games Remaining8
Total Game Expenses$5 374 413
Projected Expenses$42 995 300
Projected Balance-$56 020 740

Salary Commitment

Year: 2009$42 100 000
Year: 2010$38 830 000
Year: 2011$18 085 000
Year: 2012$2 000 000

Pro Payroll

Markus Naslund 8 800 000(2)
Brad May 5 000 000(3)
Anton Volchenkov 3 000 000(3)
Fernando Pisani 3 000 000(3)
Henrik Tallinder 2 700 000(2)
Mathieu Garon 2 500 000(3)
Petr Prucha 2 500 000(2)
Bryan Allen 2 300 000(1)
Cameron Barker 2 000 000(2)
Olivier Normandin 2 000 000(4)
Jonas Hiller 1 300 000(2)
Kyle Turris 950 000(2)
Derick Brassard 850 000(2)
Max Pacioretty 850 000(2)
Kevin Porter 750 000(3)
Anton Babchuk 750 000(3)
Marc Methot 500 000(1)
Wayne Simmonds 325 000(3)
Chris Stewart 325 000(3)
Colton Gillies 300 000(3)


Farm Payroll

Greg Devries 250 000(1)
Cody Mcleod 120 000(1)
Andrew Gordon 100 000(1)
Trevor Smith 95 000(2)
Brett Festerling 90 000(2)
Michael Santorelli 90 000(2)
Patric Hornqvist 90 000(2)
Tim Kennedy 90 000(2)
Bryan Rodney 90 000(2)
Brad Staubitz 85 000(2)
Jaime Sifers 85 000(2)
Radek Smolenak 80 000(2)
Eric Godard 60 000(3)
Derek Mackenzie 50 000(3)
Martins Karsums 25 000(3)




Flyers Phi

ArenaPaquette Center
Capacity18 500
Ticket Price$50,00


Income

Current Funds$15 354 359
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$42 000 000
Farm Payroll$775 000
Prospect Fees$149 000
Coach$480 000
Games Remaining8
Total Game Expenses$5 425 500
Projected Expenses$43 404 000
Projected Balance-$28 049 641

Salary Commitment

Year: 2009$42 775 000
Year: 2010$31 055 000
Year: 2011$24 545 000
Year: 2012$14 660 000

Pro Payroll

Evgeni Nabokov 5 000 000(5)
Jeff Carter 4 750 000(1)
Shawn Horcoff 3 000 000(2)
Mattias Ohlund 3 000 000(1)
Tom Poti 3 000 000(5)
Benoit Paquette 3 000 000(4)
Joni Pitkanen 3 000 000(3)
John-michael Liles 2 750 000(3)
Kristian Huselius 2 700 000(4)
David Legwand 2 500 000(3)
Jamie Langenbrunner 1 850 000(2)
Richard Zednik 1 800 000(1)
David Oduya 1 500 000(2)
Chuck Kobasew 1 000 000(1)
Antero Niittymaki 1 000 000(3)
Matt Hunwick 525 000(1)
Richard Park 450 000(4)
Rich Peverley 450 000(3)
Paul Stastny 375 000(1)
P.j. Axelsson 350 000(5)


Farm Payroll

Raffi Torres 110 000(2)
Carlo Colaiacovo 100 000(3)
Matt Moulson 82 500(1)
Evgeny Artyukhin 75 000(5)
Johan Hedberg 75 000(1)
Paul Szczechura 50 000(5)
Brian Boucher 50 000(1)
Gregory Campbell 50 000(3)
Rob Davison 50 000(2)
Yannick Weber 35 000(3)
Jordan Hendry 35 000(4)
Patrick Eaves 32 500(1)
Toby Petersen 30 000(1)




Detroit

ArenaSpartacus Coliseum
Capacity18 500
Ticket Price$43,00


Income

Current Funds$38 028 135
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$47 958 333
Farm Payroll$773 500
Prospect Fees$228 250
Coach$760 000
Games Remaining8
Total Game Expenses$6 215 010
Projected Expenses$49 720 083
Projected Balance-$11 691 948

Salary Commitment

Year: 2009$48 731 833
Year: 2010$35 656 833
Year: 2011$10 718 500
Year: 2012$4 593 500

Pro Payroll

Mike Modano 7 333 333(2)
Nicklas Lidstrom 7 000 000(2)
Jean-sebastien Giguere5 800 000(3)
Jay Bouwmeester 3 700 000(1)
Rod Brind'amour 3 500 000(2)
Henrik Zetterberg 3 350 000(2)
Alexis Constantineau 3 000 000(4)
Craig Conroy 3 000 000(1)
Vyacheslav Kozlov 2 500 000(2)
Ty Conklin 1 500 000(1)
Jordan Leopold 1 250 000(1)
Willie Mitchell 1 200 000(1)
Shaone Morrisonn 1 200 000(2)
Matt Cooke 1 200 000(4)
Barret Jackman 850 000(1)
Ryan Getzlaf 375 000(1)
Paul Gaustad 350 000(1)
Jim Slater 300 000(1)
Maxime Talbot 300 000(1)
Owen Nolan 250 000(1)


Farm Payroll

Oscar Moller 140 000(3)
Daniel Winnik 85 000(3)
Barry Tallackson 75 000(4)
Brandon Bochenski 70 000(4)
Mark Mancari 70 000(4)
Tim Conboy 65 000(3)
Brendan Mikkelson 63 500(4)
Janis Sprukts 60 000(5)
Jeff Deslauriers 55 000(4)
Adam Pardy 35 000(3)
Jiri Tlusty 30 000(2)
Tobias Stephan 25 000(2)




St-Louis

ArenaRita Fleuriste Arena
Capacity19 500
Ticket Price$35,00


Income

Current Funds$11 318 588
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$41 605 000
Farm Payroll$0 000
Prospect Fees$218 517
Coach$900 000
Games Remaining8
Total Game Expenses$5 340 440
Projected Expenses$42 723 517
Projected Balance-$31 404 929

Salary Commitment

Year: 2009$41 605 000
Year: 2010$34 330 000
Year: 2011$19 880 000
Year: 2012$8 350 000

Pro Payroll

Miroslav Satan 6 000 000(2)
Vincent Lecavalier 5 500 000(2)
Bobby Holik 4 250 000(1)
Daymond Langkow 4 000 000(3)
R.j. Umberger 3 500 000(4)
Trent Hunter 3 500 000(4)
Vaclav Prospal 2 750 000(3)
Robyn Regehr 2 475 000(3)
Paul Martin 2 000 000(1)
Ivan Vishnevskiy 1 200 000(3)
Darren Helm 1 000 000(2)
Dennis Seidenberg 1 000 000(2)
Vesa Toskala 950 000(2)
Kenndal Mcardle 850 000(4)
Guillaume Latendresse 650 000(1)
Drew Miller 525 000(3)
Brett Sutter 500 000(4)
Steve Bernier 375 000(1)
Mark Giordano 350 000(3)
Cory Schneider 230 000(3)


Farm Payroll




Chicago

ArenaTomahawk Arena
Capacity19 740
Ticket Price$50,00


Income

Current Funds-$9 261 825
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$49 910 000
Farm Payroll$1 450 000
Prospect Fees$303 000
Coach$300 000
Games Remaining8
Total Game Expenses$6 495 375
Projected Expenses$51 963 000
Projected Balance-$61 224 825

Salary Commitment

Year: 2009$51 360 000
Year: 2010$33 635 000
Year: 2011$16 345 000
Year: 2012$3 085 000

Pro Payroll

Mats Sundin 6 900 000(1)
Olli Jokinen 4 750 000(2)
Jose Theodore 4 500 000(2)
Milan Hejduk 4 400 000(3)
Nick Schultz 4 000 000(3)
Todd Bertuzzi 3 500 000(2)
Hugo Lacasse 3 000 000(4)
Chris Phillips 2 900 000(3)
Doug Weight 2 800 000(1)
Mike Knuble 2 500 000(1)
Colin White 2 250 000(2)
Jussi Jokinen 2 000 000(1)
Clarke Macarthur 1 500 000(2)
Stephane Robidas 1 500 000(3)
Ruslan Fedotenko 1 500 000(1)
Matt Niskanen 585 000(2)
Duncan Keith 350 000(1)
Robert Nilsson 350 000(1)
Andrew Ladd 325 000(1)
Jonathan Quick 300 000(1)


Farm Payroll

Brendan Witt 200 000(1)
Jonathan Ericsson 200 000(1)
John Mitchell 190 000(3)
James Vandermeer 150 000(1)
Darroll Powe 95 000(2)
Derek Dorsett 95 000(3)
Simeon Varlamov 85 000(4)
Jeff Taffe 65 000(1)
Kirk Maltby 60 000(1)
Michael York 50 000(2)
Michael Rupp 50 000(2)
Krystofer Kolanos 50 000(3)
Brent Sopel 50 000(3)
Lasse Kukkonen 25 000(1)
Wes O'neill 25 000(3)
Derek Peltier 25 000(3)
Jamie Fritsch 25 000(3)
Quintin Laing 10 000(2)




Nashville

ArenaFedEx Center
Capacity19 040
Ticket Price$50,00


Income

Current Funds$8 856 660
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$52 025 000
Farm Payroll$421 000
Prospect Fees$308 961
Coach$600 000
Games Remaining8
Total Game Expenses$6 669 370
Projected Expenses$53 354 961
Projected Balance-$44 498 301

Salary Commitment

Year: 2009$52 446 000
Year: 2010$35 293 500
Year: 2011$21 293 500
Year: 2012$12 458 500

Pro Payroll

Patrick Marleau 6 300 000(3)
Patrik Elias 6 000 000(2)
Pavel Datsyuk 6 000 000(1)
Dennis Wideman 4 500 000(4)
Martin Erat 4 300 000(5)
Maxim Afinogenov 4 000 000(2)
Martin Biron 3 500 000(4)
Nathan Horton 3 000 000(1)
Marek Zidlicky 2 700 000(1)
Brent Burns 2 200 000(3)
Jean-pierre Dumont 2 000 000(2)
Nikolai Zherdev 2 000 000(2)
Rob Niedermayer 1 500 000(1)
Brad Lukowich 1 000 000(1)
Kurtis Foster 775 000(1)
Jay Pandolfo 700 000(1)
Josh Harding 650 000(1)
Tom Gilbert 300 000(1)
Brad Winchester 300 000(1)
Brandon Sutter 300 000(3)


Farm Payroll

Roman Polak 100 000(1)
Brandon Crombeen 75 000(4)
Steve Regier 60 000(1)
Brian Salcido 58 500(4)
Enver Lisin 37 500(1)
Corey Potter 35 000(3)
Joel Lundqvist 30 000(1)
Al MacInnis 25 000(4)




Columbus

ArenaSouthpark Arena
Capacity16 297
Ticket Price$40,00


Income

Current Funds$28 102 234
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$28 960 000
Farm Payroll$2 060 000
Prospect Fees$257 517
Coach$1 047 000
Games Remaining8
Total Game Expenses$4 040 565
Projected Expenses$32 324 517
Projected Balance-$4 222 283

Salary Commitment

Year: 2009$31 020 000
Year: 2010$17 865 000
Year: 2011$8 805 000
Year: 2012$4 860 000

Pro Payroll

Michael Ryder 4 000 000(4)
Sergei Samsonov 3 100 000(3)
Dmitri Kalinin 2 600 000(2)
Ales Hemsky 2 250 000(1)
Kyle Calder 2 000 000(1)
Christian Ehrhoff 1 950 000(2)
Mike Vanryn 1 900 000(1)
Jay Mckee 1 600 000(2)
Ryan Shannon 1 200 000(1)
Chris Kelly 1 200 000(2)
Mikael Tellqvist 1 100 000(1)
Michal Rozsival 1 000 000(1)
Anze Kopitar 850 000(1)
Marek Schwarz 850 000(2)
Marc-edouard Vlasic 735 000(1)
Alexander Semin 700 000(1)
Rob Scuderi 400 000(1)
Eric Boulton 400 000(2)
Matthew Carle 375 000(1)
Peter Mueller 375 000(2)
Jakub Voracek 375 000(3)


Farm Payroll

Ilya Bryzgalov 230 000(3)
Andrew Alberts 230 000(4)
Yann Danis 230 000(4)
Tom Preissing 210 000(1)
Martin St.pierre 175 000(1)
Oskar Osala 150 000(3)
Fredrik Sjostrom 120 000(4)
Ville Koistinen 120 000(1)
Vladimir Mihalik 85 000(4)
Ben Bishop 85 000(4)
Johnny Boychuk 60 000(1)
Kyle Cumiskey 60 000(4)
Phil Oreskovic 50 000(4)
Tomas Plihal 50 000(1)
Jamal Mayers 50 000(2)
Matt Smaby 35 000(2)
John Negrin 35 000(3)
Kris Newbury 30 000(1)
Spencer Machacek 30 000(3)
Jonas Junland 25 000(3)




Colorado

ArenaYoda Arena
Capacity19 983
Ticket Price$33,00


Income

Current Funds$15 267 598
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$32 175 000
Farm Payroll$1 026 000
Prospect Fees$288 090
Coach$650 000
Games Remaining8
Total Game Expenses$4 267 386
Projected Expenses$34 139 090
Projected Balance-$18 871 492

Salary Commitment

Year: 2009$33 201 000
Year: 2010$28 451 000
Year: 2011$14 151 000
Year: 2012$7 706 000

Pro Payroll

Chris Drury 5 000 000(2)
Jaroslav Spacek 4 500 000(2)
Jason Arnott 4 000 000(4)
John Madden 3 350 000(5)
Andy Sutton 2 750 000(3)
Mark Parrish 2 700 000(1)
Steven Reinprecht 2 000 000(2)
Troy Brouwer 1 250 000(2)
Andrew Ference 1 250 000(3)
Nick Foligno 850 000(3)
Trevor Daley 775 000(1)
Erik Ersberg 750 000(3)
Patrick Kaleta 450 000(2)
Chris Campoli 375 000(1)
Dan Ellis 375 000(2)
Adam Burish 350 000(1)
Kyle Quincey 350 000(1)
David Perron 325 000(2)
Nikolai Kulemin 325 000(3)
Trevor Lewis 300 000(3)
Mikkel Boedker 150 000(3)


Farm Payroll

Anton Stralman 300 000(2)
Manny Fernandez 300 000(5)
Justin Pogge 62 500(2)
Stephane Veilleux 60 000(1)
Chris Butler 56 000(4)
Jason Labarbera 37 500(2)
Scott Lehman 35 000(3)
Ty Wishart 35 000(3)
Brendan Bell 35 000(1)
Michael Ryan 35 000(1)
Matt Ellis 35 000(1)
Nathan Guenin 35 000(1)




Minnesota

ArenaEmiiiiiiiilio Arena
Capacity18 200
Ticket Price$45,00


Income

Current Funds-$7 060 148
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$46 450 000
Farm Payroll$1 047 500
Prospect Fees$175 000
Coach$494 000
Games Remaining8
Total Game Expenses$6 020 813
Projected Expenses$48 166 500
Projected Balance-$55 226 648

Salary Commitment

Year: 2009$47 497 500
Year: 2010$44 532 500
Year: 2011$24 642 500
Year: 2012$22 892 500

Pro Payroll

Brian Rolston 6 000 000(5)
Marc Savard 5 000 000(4)
Mike Ribeiro 5 000 000(5)
Tomas Kaberle 4 500 000(6)
Fredrik Modin 4 500 000(2)
Marty Turco 3 900 000(2)
Joe Pavelski 3 000 000(2)
Drew Stafford 2 250 000(5)
Steve Staios 2 000 000(2)
Ken Klee 2 000 000(2)
Marc Staal 1 500 000(3)
Chris Kunitz 1 300 000(2)
Manny Malhotra 1 100 000(1)
Daniel Cleary 1 000 000(2)
Brooks Laich 900 000(2)
Jack Johnson 850 000(2)
Jeremy Williams 750 000(1)
Ben Eager 325 000(1)
Tobias Enstrom 325 000(2)
Al Montoya 250 000(3)


Farm Payroll

Michael Nylander 340 000(1)
Jassen Cullimore 150 000(1)
Chris Chelios 90 000(1)
Matt D'agostini 85 000(1)
Matt Pelech 85 000(4)
Brad Richardson 57 500(5)
Michal Neuvirth 50 000(2)
Jason Smith 50 000(1)
William Thomas 45 000(1)
Sami Lepisto 35 000(2)
James Sheppard 30 000(2)
Joakim Lindstrom 30 000(1)




Anaheim

ArenaAztek Stadium
Capacity17 104
Ticket Price$42,00


Income

Current Funds$2 158 640
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 550 000
Farm Payroll$1 167 500
Prospect Fees$203 617
Coach$634 000
Games Remaining8
Total Game Expenses$5 694 390
Projected Expenses$45 555 117
Projected Balance-$43 396 477

Salary Commitment

Year: 2009$44 717 500
Year: 2010$33 782 500
Year: 2011$15 912 500
Year: 2012$11 600 000

Pro Payroll

Henrik Lundqvist 5 500 000(2)
Sheldon Souray 4 000 000(2)
Nik Antropov 4 000 000(4)
Andy Mcdonald 3 500 000(2)
Brian Gionta 3 000 000(4)
Christopher Higgins 3 000 000(4)
Brendan Morrison 2 800 000(1)
Jonathan Cheechoo 2 500 000(3)
Milan Michalek 2 500 000(1)
Joseph Corvo 2 250 000(2)
Jarret Stoll 1 500 000(2)
Joffrey Lupul 1 500 000(1)
Karlis Skrastins 1 500 000(3)
Rocket Richard 1 500 000(4)
Mark Streit 1 250 000(1)
Teppo Numminen 1 000 000(1)
Denis Grebeshkov 950 000(1)
Joey Macdonald 500 000(2)
David Moss 500 000(1)
Brandon Dubinsky 300 000(1)


Farm Payroll

Adam Foote 200 000(2)
Frantisek Kaberle 180 000(2)
Alexander Sulzer 105 000(3)
Anssi Salmela 105 000(2)
Mike Mottau 100 000(4)
Marc Denis 75 000(1)
Brent Johnson 75 000(3)
Gilbert Brule 70 000(2)
Jamie Lundmark 60 000(3)
Joshua Bailey 37 500(3)
Janne Niskala 35 000(3)
Mike Weber 35 000(2)
Brian Boyle 30 000(2)
Jiri Novotny 30 000(1)
Eric Nystrom 30 000(1)




Dallas

ArenaSous Arena
Capacity17 174
Ticket Price$35,00


Income

Current Funds$3 063 530
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$53 740 000
Farm Payroll$904 500
Prospect Fees$84 000
Coach$350 000
Games Remaining8
Total Game Expenses$6 884 813
Projected Expenses$55 078 500
Projected Balance-$52 014 970

Salary Commitment

Year: 2009$54 644 500
Year: 2010$47 147 000
Year: 2011$31 715 000
Year: 2012$29 050 000

Pro Payroll

Wade Redden 12 000 000(4)
Andreas Lilja 5 000 000(5)
Douglas Murray 4 200 000(4)
Pavol Demitra 4 000 000(4)
Craig Rivet 3 400 000(2)
Robert Lang 3 400 000(1)
Jason Blake 3 100 000(2)
Jean Francois Fontaine3 000 000(4)
Manny Legace 2 750 000(1)
Niklas Kronwall 2 125 000(2)
Ryan Callahan 2 000 000(2)
Dan Hamhuis 2 000 000(2)
Milan Lucic 2 000 000(2)
Peter Budaj 1 250 000(3)
Patrik Berglund 850 000(3)
T.j. Oshie 850 000(4)
Matt Beleskey 565 000(3)
Kris Russell 550 000(2)
Thomas Vanek 375 000(1)
Kamil Kreps 325 000(1)


Farm Payroll

Olie Kolzig 300 000(1)
Rob Schremp 200 000(1)
Tyler Arnason 160 000(2)
Radek Martinek 80 000(1)
Nicklas Grossman 67 500(1)
Niklas Hjalmarsson 62 000(2)
Dan Jancevski 35 000(2)




LosAngeles

ArenaColisee
Capacity16 928
Ticket Price$24,00


Income

Current Funds$3 382 616
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$22 092 500
Farm Payroll$217 500
Prospect Fees$400 037
Coach$627 000
Games Remaining8
Total Game Expenses$2 917 130
Projected Expenses$23 337 037
Projected Balance-$19 954 421

Salary Commitment

Year: 2009$22 310 000
Year: 2010$21 110 000
Year: 2011$18 545 000
Year: 2012$2 345 000

Pro Payroll

Benoit Pouliot 3 000 000(3)
Stephen Valiquette 3 000 000(3)
Chris Gratton 2 250 000(3)
Chris Clark 1 500 000(3)
Andrew Raycroft 1 500 000(2)
Brett Clark 1 500 000(3)
Antti Pihlstrom 1 250 000(3)
Shane Hnidy 1 250 000(3)
Tom Kostopoulos 900 000(4)
Fabian Brunnstrom 875 000(4)
Alexei Semenov 850 000(1)
Cory Murphy 800 000(3)
Daniel Tjarnqvist 800 000(3)
Tim Gleason 700 000(2)
Patrick Davis 517 500(4)
Wade Belak 350 000(3)
Liam Reddox 300 000(2)
Andreas Nodl 300 000(3)
Maxim Lapierre 300 000(1)
Vernon Fiddler 150 000(3)


Farm Payroll

Raymond Macias 52 500(4)
Mike Mckenna 50 000(1)
Peter Mannino 50 000(3)
Mark Fistric 35 000(2)
Christopher Bourque 30 000(2)




San Jose

ArenaHomer Center
Capacity16 210
Ticket Price$60,00


Income

Current Funds$35 215 050
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$47 625 000
Farm Payroll$1 303 500
Prospect Fees$90 500
Coach$350 000
Games Remaining8
Total Game Expenses$6 171 125
Projected Expenses$49 369 000
Projected Balance-$14 153 950

Salary Commitment

Year: 2009$48 928 500
Year: 2010$41 251 000
Year: 2011$18 815 000
Year: 2012$7 400 000

Pro Payroll

Martin Brodeur 8 500 000(2)
Zdeno Chara 6 000 000(2)
Joe Sakic 6 000 000(3)
Corey Perry 5 600 000(2)
Erik Cole 3 500 000(3)
Brenden Morrow 3 000 000(1)
Cam Neely 3 000 000(4)
Steve Ott 2 200 000(4)
Ian Laperriere 2 000 000(5)
Brooks Orpik 1 400 000(1)
Shane O'brien 1 250 000(2)
Blake Wheeler 875 000(3)
Zach Bogosian 875 000(3)
Johan Franzen 800 000(1)
Alex Burrows 750 000(1)
John Curry 450 000(2)
Mike Richards 375 000(1)
Sam Gagner 375 000(2)
Dion Phaneuf 375 000(1)
Patrick O'sullivan 300 000(1)


Farm Payroll

Garnet Exelby 200 000(5)
Sean Avery 150 000(1)
Cody Bass 150 000(1)
Jared Boll 130 000(1)
Gary Roberts 100 000(1)
Derek Boogaard 95 000(2)
Ole-kristian Tollefsen60 000(1)
Steve Downie 58 500(2)
Donald Brashear 50 000(1)
Travis Moen 50 000(3)
Ben Lovejoy 45 000(2)
Matt Carkner 45 000(3)
Daniel Carcillo 37 500(1)
Alexander Nikulin 37 500(2)
Matt Halischuk 35 000(3)
Michal Repik 35 000(3)
Riley Cote 25 000(2)




Phoenix

ArenaPerron Reunion Arena
Capacity18 000
Ticket Price$65,00


Income

Current Funds$24 512 640
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 641 000
Farm Payroll$542 500
Prospect Fees$289 284
Coach$907 000
Games Remaining8
Total Game Expenses$5 172 473
Projected Expenses$41 379 784
Projected Balance-$16 867 144

Salary Commitment

Year: 2009$40 183 500
Year: 2010$27 245 000
Year: 2011$10 100 000
Year: 2012$3 000 000

Pro Payroll

Brian Campbell 6 000 000(2)
Ryan Miller 5 500 000(2)
Daniel Alfredsson 5 000 000(2)
Simon Gagne 3 500 000(1)
Dainius Zubrus 3 400 000(3)
Wayne Gretzky 3 000 000(4)
Filip Kuba 2 750 000(1)
Darcy Tucker 1 800 000(1)
Ian White 1 750 000(3)
Fredrik Norrena 1 600 000(1)
Dave Bolland 1 000 000(3)
Dustin Penner 956 000(1)
Adam Mair 750 000(3)
Sergei Kostitsyn 560 000(2)
Wojtek Wolski 400 000(1)
Nathan Paetsch 375 000(1)
Jeff Woywitka 350 000(1)
Richard Petiot 350 000(1)
Nigel Dawes 300 000(1)
Eric Fehr 300 000(1)


Farm Payroll

Radim Vrbata 220 000(1)
Josh Tordjman 75 000(3)
Jeffrey Hamilton 50 000(2)
Dustin Jeffrey 37 500(1)
Luca Sbisa 35 000(3)
Erik Reitz 35 000(3)
Zenon Konopka 35 000(2)
Cam Paddock 30 000(3)
Graham Mink 25 000(3)




Hosted by www.Geocities.ws

1