Lhayatransit2 Team Finances

Financial Report

(As of mardi, juil 14 2009)

Montreal

ArenaCentre Bell
Capacity18 129
Ticket Price$42,00


Income

Current Funds$775 292
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$22 478 240
Farm Payroll$1 045 000
Prospect Fees$290 500
Coach$851 000
Games Remaining82
Total Game Expenses$300 790
Projected Expenses$24 664 740
Projected Balance-$23 889 448

Salary Commitment

Year: 2009$23 523 240
Year: 2010$14 528 240
Year: 2011$5 153 240
Year: 2012$840 000

Pro Payroll

Colby Armstrong 2 500 000(2)
Kari Lehtonen 2 250 000(2)
Mike Fisher 2 000 000(2)
Martin Skoula 1 750 000(1)
Paul Mara 1 625 000(1)
Antti Miettinen 1 600 000(3)
Andrew Raycroft 1 500 000(1)
Todd Marchant 1 250 000(1)
Dan Fritsche 1 000 000(3)
Jannik Hansen 978 240(3)
Bryce Salvador 900 000(2)
Milan Jurcina 800 000(1)
Paul Ranger 800 000(1)
Andrew Peters 650 000(1)
Jordin Tootoo 600 000(4)
Chad Larose 600 000(3)
Keith Yandle 500 000(2)
Blake Comeau 500 000(2)
Christoph Schubert 375 000(2)
Tomas Fleischmann 300 000(2)


Farm Payroll

Derek Armstrong 150 000(1)
Jesse Winchester 110 000(5)
Brian Elliott 100 000(3)
Garnet Exelby 95 000(1)
Tomas Kopecky 90 000(1)
Mark Eaton 80 000(1)
Brett Lebda 75 000(1)
John Erskine 75 000(1)
Alex Henry 55 000(1)
Curtis Mcelhinney 50 000(4)
Trent Whitfield 50 000(4)
Wade Brookbank 50 000(2)
Casey Borer 35 000(3)
Jonathon Kalinski 30 000(4)




Rangers NY

ArenaBig Apple
Capacity18 595
Ticket Price$50,00


Income

Current Funds$24 855 200
Home Games Remaining38
Avg. Attendance13 929
Avg. Revenue/Game$1 253 580
Projected Revenue$47 636 040

Expenses

Pro Payroll$45 900 000
Farm Payroll$957 630
Prospect Fees$272 000
Coach$200 000
Games Remaining75
Total Game Expenses$577 191
Projected Expenses$43 289 296
Projected Balance$29 201 944

Salary Commitment

Year: 2009$46 857 630
Year: 2010$41 932 630
Year: 2011$38 847 630
Year: 2012$25 287 630

Pro Payroll

Chris Pronger 7 000 000(3)
Dany Heatley 7 000 000(5)
Andrei Markov 6 000 000(6)
Sergei Gonchar 4 800 000(4)
Scott Hartnell 4 000 000(4)
Teemu Selanne 4 000 000(1)
Marco Sturm 3 000 000(3)
Brent Burns 2 200 000(4)
Martin Havlat 2 000 000(2)
Antoine Vermette 1 650 000(3)
Mike Commodore 1 200 000(3)
Alexei Ponikarovsky 900 000(1)
Devin Setoguchi 850 000(4)
Dominic Moore 600 000(2)
Jonathan Toews 400 000(3)
Mikko Koivu 300 000(2)


Farm Payroll

Maxim Mayorov 300 000(4)
Cam Ward 275 000(3)
Samuel Pahlsson 75 000(2)
Jeff Hoggan 42 500(5)
Enver Lisin 37 500(2)
Noah Welch 37 500(2)
Mike Lundin 35 000(3)
Aaron Downey 35 000(4)
Rick Rypien 35 000(2)
David Koci 30 130(7)
Brandon Segal 30 000(4)
Cam Janssen 25 000(1)




Islanders

ArenaYouth Arena
Capacity17 100
Ticket Price$40,00


Income

Current Funds$21 642 204
Home Games Remaining35
Avg. Attendance16 914
Avg. Revenue/Game$1 135 728
Projected Revenue$39 750 480

Expenses

Pro Payroll$25 325 000
Farm Payroll$413 500
Prospect Fees$237 350
Coach$350 000
Games Remaining70
Total Game Expenses$321 047
Projected Expenses$22 473 287
Projected Balance$38 919 397

Salary Commitment

Year: 2009$25 738 500
Year: 2010$24 803 500
Year: 2011$15 948 500
Year: 2012$14 170 000

Pro Payroll

Jarome Iginla 6 500 000(4)
Tim Thomas 4 500 000(2)
Nick Boynton 2 600 000(4)
Stephen Weiss 2 200 000(4)
Jeremy Roenick 2 000 000(2)
Jason Chimera 1 500 000(4)
Alexander Ovechkin 850 000(1)
Bobby Ryan 850 000(4)
Kristopher Letang 850 000(3)
Boris Valabik 450 000(3)
Brian Lee 375 000(3)
Michael Frolik 375 000(4)
Matt Greene 350 000(2)
Mark Stuart 350 000(2)
Andy Wozniewski 350 000(2)
Tim Brent 325 000(2)
Jeff Tambellini 300 000(2)
Kevin Klein 300 000(2)
Jeremy Colliton 300 000(2)


Farm Payroll

Ryan Parent 85 000(1)
Carey Price 85 000(4)
Ilja Zubov 58 500(3)
Scott Clemmensen 45 000(2)
Joshua Hennessy 45 000(3)
Brett Skinner 35 000(4)
Jay Harrison 35 000(2)
Brett Carson 25 000(4)




Tampa Bay

ArenaPillsbury Arena
Capacity19 000
Ticket Price$45,00


Income

Current Funds$8 121 053
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$37 025 000
Farm Payroll$50 000
Prospect Fees$283 267
Coach$585 000
Games Remaining82
Total Game Expenses$462 723
Projected Expenses$37 943 267
Projected Balance-$29 822 214

Salary Commitment

Year: 2009$37 075 000
Year: 2010$19 275 000
Year: 2011$11 625 000
Year: 2012$0 000

Pro Payroll

Sergei Fedorov 6 000 000(2)
Paul Kariya 4 000 000(1)
Patrice Bergeron 3 750 000(3)
Mathieu Schneider 3 300 000(1)
Cristobal Huet 3 000 000(3)
Zach Boychuk 3 000 000(1)
Marc-andre Bergeron 2 000 000(3)
Pascal Dupuis 2 000 000(1)
Ian Laperriere 2 000 000(1)
Francis Bouillon 1 900 000(3)
Mathieu Dandenault 1 200 000(1)
Pascal Leclaire 1 000 000(1)
Steve Begin 1 000 000(2)
Jason Pominville 1 000 000(1)
Theo Peckham 600 000(3)
Shawn Matthias 375 000(3)
Braydon Coburn 350 000(2)
Alexandre Picard 300 000(2)
Francois Beauchemin 250 000(1)


Farm Payroll

Stephen Valiquette 50 000(1)




Atlanta

ArenaRouqins Center
Capacity19 758
Ticket Price$44,00


Income

Current Funds$50 890 419
Home Games Remaining29
Avg. Attendance19 758
Avg. Revenue/Game$1 564 834
Projected Revenue$45 380 186

Expenses

Pro Payroll$39 500 000
Farm Payroll$717 000
Prospect Fees$249 954
Coach$403 000
Games Remaining58
Total Game Expenses$498 414
Projected Expenses$28 908 016
Projected Balance$67 362 589

Salary Commitment

Year: 2009$40 217 000
Year: 2010$38 217 000
Year: 2011$21 657 000
Year: 2012$18 982 000

Pro Payroll

Pavel Datsyuk 6 000 000(2)
Marian Gaborik 6 000 000(5)
Ilya Kovalchuk 6 000 000(2)
Daniel Sedin 4 000 000(4)
Jason Spezza 4 000 000(4)
Mike Green 3 300 000(5)
Nikolai Zherdev 2 000 000(3)
Dustin Brown 1 700 000(2)
Pierre-marc Bouchard 1 000 000(2)
Evgeni Malkin 850 000(1)
Josh Harding 650 000(2)
Brent Seabrook 650 000(1)
Steve Mason 650 000(4)
Marc Staal 500 000(1)
Lawrence Nycholat 500 000(2)
Ryan Suter 375 000(2)
Patrick Kane 375 000(3)
Luke Schenn 350 000(4)
Bryan Little 300 000(3)
Alexander Edler 300 000(2)


Farm Payroll

Bobby Orr 300 000(4)
Nikita Filatov 217 000(4)
Chris Thorburn 35 000(2)
Brian Mcgrattan 35 000(4)
George Parros 35 000(4)
Keith Aucoin 35 000(4)
Artem Anisimov 30 000(4)
Peter Olvecky 30 000(4)




Toronto

ArenaAir Canada Centre
Capacity20 200
Ticket Price$47,00


Income

Current Funds$2 143 226
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$0 000
Farm Payroll$1 745 000
Prospect Fees$345 767
Coach$599 000
Games Remaining82
Total Game Expenses$32 802
Projected Expenses$2 689 767
Projected Balance-$546 541

Salary Commitment

Year: 2009$1 745 000
Year: 2010$1 720 000
Year: 2011$970 000
Year: 2012$820 000

Pro Payroll



Farm Payroll

Henrik Sedin 400 000(4)
Tomas Vokoun 350 000(2)
Steve Sullivan 300 000(4)
Tim Connolly 200 000(2)
Scott Walker 150 000(3)
Brett Sterling 70 000(5)
Doug Janik 50 000(2)
Michael Leighton 50 000(2)
Jody Shelley 50 000(2)
Colton Orr 50 000(5)
Jerred Smithson 50 000(2)
Rostislav Olesz 25 000(1)




Ottawa

ArenaRay Bourque
Capacity19 653
Ticket Price$40,00


Income

Current Funds$2 607 497
Home Games Remaining38
Avg. Attendance17 262
Avg. Revenue/Game$1 242 840
Projected Revenue$47 227 920

Expenses

Pro Payroll$40 633 333
Farm Payroll$1 090 000
Prospect Fees$231 767
Coach$620 000
Games Remaining76
Total Game Expenses$519 209
Projected Expenses$39 459 849
Projected Balance$10 375 568

Salary Commitment

Year: 2009$41 723 333
Year: 2010$20 373 333
Year: 2011$4 738 333
Year: 2012$140 000

Pro Payroll

Nikolai Khabibulin 4 000 000(1)
Ruslan Salei 3 500 000(1)
Kim Johnsson 3 333 333(3)
Roman Hamrlik 3 300 000(2)
Mark Recchi 3 300 000(1)
Ray Whitney 3 250 000(2)
Dwayne Roloson 3 000 000(2)
Mikael Samuelsson 2 700 000(2)
Michael Peca 2 500 000(1)
Jochen Hecht 2 000 000(1)
Karlis Skrastins 1 700 000(1)
Tomas Holmstrom 1 500 000(2)
Tomas Plekanec 1 500 000(1)
Radek Dvorak 1 000 000(3)
Michael Komisarek 1 000 000(1)
Matt Cullen 1 000 000(1)
Sami Salo 1 000 000(2)
Andreas Lilja 500 000(1)
Alexandre Picard 300 000(2)
Joel Ward 250 000(2)


Farm Payroll

Bret Hedican 300 000(1)
Brian Pothier 225 000(2)
Mike Sillinger 210 000(3)
Andrew Hutchinson 60 000(4)
Curtis Sanford 50 000(2)
Peter Harrold 50 000(1)
Zachery Stortini 35 000(2)
Ryan Stone 30 000(3)
Philippe Dupuis 30 000(4)
Riku Helenius 25 000(4)
Brent Krahn 25 000(4)
Chris Conner 25 000(3)
Sheldon Brookbank 25 000(2)




New Jersey

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


Income

Current Funds$9 366 846
Home Games Remaining34
Avg. Attendance16 958
Avg. Revenue/Game$1 220 976
Projected Revenue$41 513 184

Expenses

Pro Payroll$1 600 000
Farm Payroll$4 159 000
Prospect Fees$272 784
Coach$620 000
Games Remaining67
Total Game Expenses$81 119
Projected Expenses$5 434 994
Projected Balance$45 445 036

Salary Commitment

Year: 2009$5 759 000
Year: 2010$4 019 000
Year: 2011$3 681 500
Year: 2012$1 685 000

Pro Payroll

Derick Brassard 850 000(3)
Patrick Sharp 750 000(1)


Farm Payroll

Niklas Backstrom 750 000(5)
Brad Richards 400 000(1)
Jere Lehtinen 400 000(3)
Lubomir Visnovsky 400 000(4)
Petr Sykora 375 000(4)
Brad Stuart 350 000(1)
Mike Comrie 300 000(3)
Cory Stillman 275 000(3)
Tuomo Ruutu 150 000(1)
Ethan Moreau 100 000(2)
Stephane Yelle 90 000(2)
Marek Svatos 90 000(1)
Lukas Krajicek 62 500(3)
Ryan O'byrne 59 000(3)
Steve Montador 50 000(3)
Kyle Brodziak 42 500(2)
Jay Mcclement 35 000(2)
Bruno Gervais 35 000(2)
Joe Callahan 35 000(4)
Jan Hejda 35 000(2)
Andrew Macdonald 35 000(4)
Raymond Sawada 30 000(4)
Ben Maxwell 30 000(4)
Alexandre Bolduc 30 000(4)




Boston

ArenaBattle Dome
Capacity18 750
Ticket Price$30,00


Income

Current Funds$1 280 280
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$20 400 000
Farm Payroll$523 000
Prospect Fees$257 250
Coach$858 000
Games Remaining82
Total Game Expenses$268 759
Projected Expenses$22 038 250
Projected Balance-$20 757 970

Salary Commitment

Year: 2009$20 923 000
Year: 2010$10 748 000
Year: 2011$2 903 000
Year: 2012$1 236 000

Pro Payroll

Radek Bonk 3 300 000(2)
Rob Niedermayer 2 000 000(1)
Matthew Lombardi 1 700 000(2)
Petr Prucha 1 500 000(1)
Scott Hannan 1 375 000(1)
Josh Gorges 1 200 000(1)
Fedor Tyutin 1 000 000(1)
Steve Eminger 975 000(1)
Dustin Byfuglien 900 000(2)
Jiri Hudler 900 000(2)
Martin Hanzal 850 000(4)
Sidney Crosby 850 000(1)
Pekka Rinne 850 000(3)
Rene Bourque 750 000(1)
Mike Smith 500 000(2)
James Wisniewski 350 000(2)
Lauri Korpikoski 300 000(4)
Lukas Kaspar 300 000(3)
Kris Versteeg 300 000(3)
Danny Syvret 250 000(1)
Marc-antoine Pouliot 250 000(1)


Farm Payroll

Kyle Chipchura 217 000(3)
Jordan Lavallee 75 000(2)
Nicklas Bergfors 56 000(4)
Marcel Goc 30 000(2)
Brandon Prust 30 000(2)
Dustin Boyd 30 000(2)
Petr Vrana 30 000(4)
Colin Fraser 30 000(2)
Alexander Steen 25 000(1)




Washington

ArenaMorin Center
Capacity21 277
Ticket Price$34,00


Income

Current Funds$24 376 038
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$25 168 500
Farm Payroll$996 000
Prospect Fees$305 000
Coach$907 000
Games Remaining82
Total Game Expenses$333 860
Projected Expenses$27 376 500
Projected Balance-$3 000 462

Salary Commitment

Year: 2009$26 164 500
Year: 2010$17 813 500
Year: 2011$6 513 500
Year: 2012$1 993 500

Pro Payroll

Bill Guerin 6 738 500(1)
Nathan Horton 3 000 000(2)
Kimmo Timonen 2 500 000(2)
Tyler Kennedy 2 000 000(3)
Mike Grier 1 500 000(2)
Christian Backman 1 350 000(2)
Jeff Schultz 1 130 000(2)
Patrick Lalime 1 000 000(3)
Brian Sutherby 800 000(2)
Ossi Vaananen 775 000(4)
Andy Hilbert 700 000(4)
Alex Auld 600 000(3)
David Booth 550 000(1)
David Clarkson 550 000(1)
Frans Nielsen 450 000(3)
Aaron Rome 350 000(2)
David Backes 325 000(2)
Sean Bergenheim 300 000(3)
Jamie Mcginn 300 000(4)
Freddy Meyer 250 000(1)


Farm Payroll

Jeff Halpern 200 000(2)
Karri Ramo 120 000(3)
Brian Willsie 80 000(2)
Mikko Lehtonen 70 000(1)
Josef Melichar 65 000(1)
Jed Ortmeyer 57 500(1)
Marc-andre Gragnani 56 000(4)
Adam Hall 55 000(4)
Craig Macdonald 50 000(3)
Joe Motzko 35 000(1)
Andrej Sekera 35 000(2)
Ben Guite 35 000(1)
Viktor Tikhonov 32 500(4)
Petteri Nokelainen 30 000(2)
Luca Caputi 30 000(4)
Peter Regin 30 000(4)
Dan Lacouture 15 000(4)




Caroline

ArenaNike Center
Capacity20 500
Ticket Price$35,00


Income

Current Funds$31 743 562
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$36 610 000
Farm Payroll$1 128 156
Prospect Fees$245 350
Coach$557 000
Games Remaining82
Total Game Expenses$470 006
Projected Expenses$38 540 506
Projected Balance-$6 796 944

Salary Commitment

Year: 2009$37 738 156
Year: 2010$35 723 156
Year: 2011$27 453 056
Year: 2012$10 067 500

Pro Payroll

Sergei Zubov 4 500 000(3)
Brendan Shanahan 4 100 000(2)
Ed Jovanovski 4 000 000(3)
Pavel Kubina 3 750 000(4)
Ryan Smyth 3 500 000(3)
Chris Osgood 3 000 000(3)
Ryan Malone 2 500 000(4)
Mike Cammalleri 2 000 000(4)
Derek Roy 1 500 000(4)
Daniel Girardi 1 255 000(3)
Andrew Brunette 1 200 000(2)
Ales Kotalik 1 100 000(1)
Matt Stajan 1 000 000(2)
Andy Greene 850 000(2)
Lee Stempniak 805 000(2)
Tuukka Rask 500 000(3)
Claude Giroux 300 000(3)
Valtteri Filppula 250 000(1)
Curtis Glencross 250 000(1)
Kent Huskins 250 000(1)


Farm Payroll

Edward Purcell 145 556(3)
Ryan Carter 122 500(4)
David Jones 112 500(4)
Steve Wagner 105 000(3)
Ryan Craig 82 500(2)
Yan Stastny 80 100(2)
Kyle Wellwood 75 000(1)
Michael Zigomanis 55 000(1)
Thomas Pock 50 000(3)
Vladimir Sobotka 50 000(4)
Ryan Hollweg 42 500(2)
Yann Danis 35 000(1)
Ryan Jones 32 500(4)
John Zeiler 30 000(2)
Daniel Paille 30 000(2)
Jacob Dowell 30 000(3)
Nick Tarnasky 25 000(2)
Joel Perrault 25 000(2)




Floride

ArenaBeer Polka
Capacity17 298
Ticket Price$50,00


Income

Current Funds$27 667 275
Home Games Remaining39
Avg. Attendance16 944
Avg. Revenue/Game$1 525 005
Projected Revenue$59 475 195

Expenses

Pro Payroll$0 000
Farm Payroll$5 042 500
Prospect Fees$280 490
Coach$431 000
Games Remaining78
Total Game Expenses$70 171
Projected Expenses$5 473 308
Projected Balance$81 669 162

Salary Commitment

Year: 2009$5 042 500
Year: 2010$2 907 500
Year: 2011$1 245 000
Year: 2012$862 500

Pro Payroll



Farm Payroll

Martin St.louis 700 000(7)
Roberto Luongo 650 000(2)
Marian Hossa 600 000(1)
Jason Arnott 550 000(1)
Joe Thornton 500 000(2)
Wade Redden 380 000(1)
Dan Boyle 280 000(2)
Cory Sarich 200 000(3)
Alexander Frolov 200 000(1)
Marek Malik 200 000(1)
Chris Neil 110 000(2)
Boyd Gordon 100 000(1)
Zack Smith 100 000(4)
Ryan Whitney 80 000(1)
Jason Ward 60 000(3)
Todd Fedoruk 60 000(3)
Andrej Meszaros 52 500(2)
Nicklas Backstrom 37 500(3)
Ladislav Smid 35 000(2)
Mikhail Grabovski 35 000(2)
Byron Bitz 32 500(4)
Kris Chucko 30 000(4)
Daniel Lacosta 25 000(3)
David Steckel 25 000(1)




Vancouver

ArenaBerard Center
Capacity18 422
Ticket Price$29,00


Income

Current Funds-$17 508 849
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$26 345 000
Farm Payroll$217 500
Prospect Fees$398 651
Coach$683 000
Games Remaining82
Total Game Expenses$337 124
Projected Expenses$27 644 151
Projected Balance-$45 153 000

Salary Commitment

Year: 2009$26 562 500
Year: 2010$17 662 500
Year: 2011$10 010 000
Year: 2012$8 000 000

Pro Payroll

Viktor Kozlov 3 500 000(4)
Derek Morris 3 300 000(2)
Randy Jones 2 700 000(2)
Dean Mcammond 2 500 000(1)
Michal Handzus 2 500 000(1)
Darryl Sydor 2 200 000(1)
Scottie Upshall 1 250 000(2)
Zbynek Michalek 1 200 000(1)
Andrew Cogliano 850 000(4)
Ondrej Pavelec 850 000(4)
Jack Skille 850 000(4)
Eric Perrin 750 000(4)
Aaron Johnson 750 000(4)
Kevin Weekes 750 000(3)
Mason Raymond 635 000(3)
T.j. Hensick 560 000(3)
Ryane Clowe 500 000(1)
Kevin Bieksa 350 000(2)
Steven Goertzen 350 000(4)


Farm Payroll

J-f Jacques 65 000(3)
Ben Walter 52 500(2)
Grant Lewis 35 000(4)
Kevin Quick 35 000(4)
Mikael Backlund 30 000(4)




Calgary

ArenaPimp Arena
Capacity17 483
Ticket Price$35,00


Income

Current Funds$28 616 507
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$22 325 000
Farm Payroll$365 000
Prospect Fees$308 500
Coach$540 000
Games Remaining82
Total Game Expenses$287 055
Projected Expenses$23 538 500
Projected Balance$5 078 007

Salary Commitment

Year: 2009$22 690 000
Year: 2010$20 330 000
Year: 2011$14 055 000
Year: 2012$7 350 000

Pro Payroll

Rick Dipietro 5 000 000(5)
Cal Clutterbuck 3 000 000(3)
Jaroslav Halak 2 500 000(2)
Ryan Kesler 2 000 000(4)
Gregory Stewart 1 500 000(3)
Derek Meech 1 200 000(1)
Taylor Pyatt 1 000 000(3)
Georges Laraque 1 000 000(3)
Nathan Mciver 1 000 000(1)
Shean Donovan 750 000(2)
Matt Lashoff 450 000(2)
Keith Ballard 375 000(2)
Karl Alzner 350 000(4)
Ryan Potulny 350 000(2)
Anthony Stewart 325 000(2)
Travis Zajac 325 000(2)
Erik Christensen 300 000(2)
Mike Brown 300 000(2)
David Krejci 300 000(2)
Loui Eriksson 300 000(2)


Farm Payroll

Jack Hillen 150 000(3)
Nate Thompson 100 000(1)
Chris Holt 60 000(1)
Justin Abdelkader 55 000(3)




Edmonton

ArenaCastrol Temple
Capacity19 200
Ticket Price$65,00


Income

Current Funds$40 364 765
Home Games Remaining32
Avg. Attendance16 851
Avg. Revenue/Game$1 971 658
Projected Revenue$63 093 056

Expenses

Pro Payroll$47 931 000
Farm Payroll$137 500
Prospect Fees$142 833
Coach$648 000
Games Remaining66
Total Game Expenses$595 846
Projected Expenses$39 325 805
Projected Balance$64 132 016

Salary Commitment

Year: 2009$48 068 500
Year: 2010$39 718 500
Year: 2011$21 537 500
Year: 2012$3 487 500

Pro Payroll

Rob Blake 7 000 000(1)
Scott Niedermayer 6 750 000(3)
Philippe Boucher 6 000 000(2)
Shane Doan 4 750 000(3)
Saku Koivu 4 750 000(3)
Rick Nash 4 500 000(2)
Daniel Briere 4 000 000(2)
Sean O'donnell 1 500 000(3)
Curtis Joseph 1 350 000(2)
Marc-andre Fleury 1 300 000(1)
Dave Bolland 1 000 000(4)
Dustin Penner 956 000(2)
Drew Doughty 850 000(4)
Steven Stamkos 850 000(4)
Jesse Joensuu 750 000(4)
Shea Weber 375 000(2)
Phil Kessel 350 000(2)
Kyle Okposo 300 000(3)
Eric Fehr 300 000(2)
Andrei Kostitsyn 300 000(2)


Farm Payroll

Patrice Brisebois 50 000(1)
Alex Pietrangelo 37 500(4)
Alexandre Giroux 25 000(2)
Tomas Mojzis 25 000(2)




Buffalo

ArenaOrgarena
Capacity17 565
Ticket Price$50,00


Income

Current Funds$1 465 651
Home Games Remaining34
Avg. Attendance13 259
Avg. Revenue/Game$1 193 310
Projected Revenue$40 572 540

Expenses

Pro Payroll$1 525 000
Farm Payroll$4 725 000
Prospect Fees$170 497
Coach$400 000
Games Remaining69
Total Game Expenses$83 177
Projected Expenses$5 739 199
Projected Balance$36 298 992

Salary Commitment

Year: 2009$6 250 000
Year: 2010$3 935 000
Year: 2011$2 220 000
Year: 2012$200 000

Pro Payroll

Rostislav Klesla 1 200 000(1)
Ville Peltonen 325 000(2)


Farm Payroll

Scott Gomez 600 000(3)
Alex Tanguay 450 000(2)
Miikka Kiprusoff 420 000(3)
Keith Tkachuk 400 000(3)
Bryan Mccabe 350 000(1)
Toni Lydman 350 000(3)
Niclas Havelid 260 000(2)
Brad Boyes 250 000(3)
Adrian Aucoin 200 000(1)
Aaron Ward 200 000(4)
Fernando Pisani 200 000(1)
Todd White 160 000(2)
Hal Gill 150 000(2)
Chris Mason 130 000(2)
Luke Richardson 100 000(1)
Dan Hinote 75 000(1)
Matt Bradley 75 000(1)
Glen Metropolit 75 000(2)
Darren Mccarty 75 000(1)
Dany Sabourin 60 000(2)
Andre Roy 60 000(2)
Matt Walker 45 000(2)
Niklas Hagman 40 000(1)




Pittsburgh

ArenaHeartbreaker Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$13 025 440
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$37 150 000
Farm Payroll$685 000
Prospect Fees$268 300
Coach$627 000
Games Remaining82
Total Game Expenses$472 321
Projected Expenses$38 730 300
Projected Balance-$51 755 740

Salary Commitment

Year: 2009$36 735 000
Year: 2010$33 685 000
Year: 2011$28 385 000
Year: 2012$13 085 000

Pro Payroll

Markus Naslund 8 800 000(3)
Brad May 5 000 000(4)
Anton Volchenkov 3 000 000(4)
Henrik Tallinder 2 700 000(3)
Manny Fernandez 2 500 000(1)
Greg Devries 2 500 000(2)
Mathieu Garon 2 500 000(4)
Bryan Allen 2 300 000(2)
Cameron Barker 2 000 000(3)
Kyle Turris 950 000(3)
Max Pacioretty 850 000(3)
Arron Asham 800 000(0)
Kevin Porter 750 000(4)
Anton Babchuk 750 000(4)
Marc Methot 500 000(2)
Wayne Simmonds 325 000(4)
Chris Stewart 325 000(4)
Colton Gillies 300 000(4)
Jason Strudwick 300 000(0)


Farm Payroll

Alex Kovalev 450 000(1)
Jonas Hiller 100 000(1)
Eric Godard 60 000(4)
Derek Mackenzie 50 000(4)
Martins Karsums 25 000(4)




Flyers Phi

ArenaPaquette Center
Capacity18 500
Ticket Price$50,00


Income

Current Funds$15 354 359
Home Games Remaining38
Avg. Attendance17 931
Avg. Revenue/Game$1 613 760
Projected Revenue$61 322 880

Expenses

Pro Payroll$36 175 000
Farm Payroll$712 500
Prospect Fees$179 000
Coach$480 000
Games Remaining76
Total Game Expenses$457 884
Projected Expenses$34 799 195
Projected Balance$41 878 044

Salary Commitment

Year: 2009$36 887 500
Year: 2010$28 282 500
Year: 2011$20 570 000
Year: 2012$13 070 000

Pro Payroll

Evgeni Nabokov 5 000 000(1)
Shawn Horcoff 3 000 000(3)
Mattias Ohlund 3 000 000(2)
Joni Pitkanen 3 000 000(4)
John-michael Liles 2 750 000(4)
Kristian Huselius 2 700 000(5)
David Legwand 2 500 000(4)
Tom Poti 2 500 000(1)
Jamie Langenbrunner 1 850 000(3)
Richard Zednik 1 800 000(2)
David Oduya 1 500 000(3)
Raffi Torres 1 100 000(3)
Chuck Kobasew 1 000 000(2)
Antero Niittymaki 1 000 000(4)
Jeff Carter 850 000(1)
Matt Moulson 825 000(2)
Matt Hunwick 525 000(2)
Richard Park 450 000(5)
Rich Peverley 450 000(4)
Paul Stastny 375 000(2)


Farm Payroll

Eric Brewer 100 000(1)
Carlo Colaiacovo 100 000(4)
Brett Mclean 100 000(1)
Johan Hedberg 75 000(2)
Brian Boucher 50 000(2)
Gregory Campbell 50 000(4)
Rob Davison 50 000(3)
Yannick Weber 35 000(4)
Jordan Hendry 35 000(5)
Patrick Eaves 32 500(2)
Toby Petersen 30 000(2)
Josh Gratton 30 000(1)
Evgeny Artyukhin 25 000(1)




Detroit

ArenaSpartacus Coliseum
Capacity18 500
Ticket Price$43,00


Income

Current Funds$38 028 135
Home Games Remaining38
Avg. Attendance18 500
Avg. Revenue/Game$1 431 900
Projected Revenue$54 412 200

Expenses

Pro Payroll$47 108 333
Farm Payroll$565 000
Prospect Fees$261 250
Coach$760 000
Games Remaining76
Total Game Expenses$593 836
Projected Expenses$45 131 565
Projected Balance$47 308 770

Salary Commitment

Year: 2009$47 673 333
Year: 2010$41 568 333
Year: 2011$28 763 333
Year: 2012$7 325 000

Pro Payroll

Mike Modano 7 333 333(3)
Nicklas Lidstrom 7 000 000(3)
Jean-sebastien Giguere5 800 000(4)
Rod Brind'amour 3 800 000(1)
Jay Bouwmeester 3 700 000(2)
Henrik Zetterberg 3 350 000(3)
Craig Conroy 3 000 000(2)
Vyacheslav Kozlov 2 500 000(3)
Brian Rolston 1 750 000(1)
Ty Conklin 1 500 000(2)
Jordan Leopold 1 250 000(2)
Willie Mitchell 1 200 000(2)
Shaone Morrisonn 1 200 000(3)
Matt Cooke 1 200 000(5)
Barret Jackman 850 000(2)
Mark Mancari 400 000(1)
Ryan Getzlaf 375 000(2)
Paul Gaustad 350 000(2)
Jim Slater 300 000(2)
Owen Nolan 250 000(2)


Farm Payroll

Oscar Moller 140 000(4)
Daniel Winnik 85 000(4)
Tim Conboy 65 000(4)
Janis Sprukts 45 000(1)
Adam Pardy 35 000(4)
Ryan Johnson 35 000(1)
Jiri Tlusty 30 000(3)
Maxime Talbot 30 000(2)
Barry Tallackson 25 000(1)
Tobias Stephan 25 000(3)
Brandon Bochenski 25 000(1)
Scott Nichol 25 000(1)




St-Louis

ArenaRita Fleuriste Arena
Capacity19 500
Ticket Price$35,00


Income

Current Funds$11 318 588
Home Games Remaining39
Avg. Attendance19 500
Avg. Revenue/Game$1 228 500
Projected Revenue$47 911 500

Expenses

Pro Payroll$250 000
Farm Payroll$3 398 000
Prospect Fees$218 517
Coach$900 000
Games Remaining78
Total Game Expenses$58 128
Projected Expenses$4 534 004
Projected Balance$54 696 084

Salary Commitment

Year: 2009$3 648 000
Year: 2010$2 998 000
Year: 2011$2 270 500
Year: 2012$825 500

Pro Payroll

R.j. Umberger 250 000(1)


Farm Payroll

Miroslav Satan 600 000(3)
Vincent Lecavalier 550 000(3)
Bobby Holik 425 000(2)
Daymond Langkow 400 000(4)
Robyn Regehr 247 500(4)
Trent Hunter 200 000(1)
Paul Martin 200 000(2)
Vaclav Prospal 200 000(1)
Ivan Vishnevskiy 120 000(4)
Darren Helm 100 000(3)
Dennis Seidenberg 100 000(3)
Vesa Toskala 95 000(3)
Guillaume Latendresse 65 000(2)
Steve Bernier 37 500(2)
Mark Giordano 35 000(4)
Cory Schneider 23 000(4)




Chicago

ArenaTomahawk Arena
Capacity19 740
Ticket Price$50,00


Income

Current Funds-$9 261 825
Home Games Remaining39
Avg. Attendance16 006
Avg. Revenue/Game$1 440 540
Projected Revenue$56 181 060

Expenses

Pro Payroll$53 610 000
Farm Payroll$755 000
Prospect Fees$319 500
Coach$300 000
Games Remaining77
Total Game Expenses$670 543
Projected Expenses$51 631 787
Projected Balance-$4 712 552

Salary Commitment

Year: 2009$54 365 000
Year: 2010$43 250 000
Year: 2011$23 995 000
Year: 2012$11 300 000

Pro Payroll

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


Farm Payroll

Brendan Witt 200 000(2)
James Vandermeer 150 000(2)
Jeff Taffe 65 000(2)
Kirk Maltby 60 000(2)
Simeon Varlamov 50 000(1)
Michael York 50 000(3)
Michael Rupp 50 000(3)
Wade Dubielewicz 35 000(1)
Garth Murray 30 000(1)
Jonathan Quick 30 000(2)
Lasse Kukkonen 25 000(2)
Quintin Laing 10 000(3)




Nashville

ArenaFedEx Center
Capacity19 040
Ticket Price$50,00


Income

Current Funds$8 856 660
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$34 950 000
Farm Payroll$452 500
Prospect Fees$323 961
Coach$600 000
Games Remaining82
Total Game Expenses$443 006
Projected Expenses$36 326 461
Projected Balance-$27 469 801

Salary Commitment

Year: 2009$35 402 500
Year: 2010$14 102 500
Year: 2011$2 715 000
Year: 2012$315 000

Pro Payroll

Patrik Elias 5 700 000(1)
Eric Staal 4 500 000(2)
Patrick Marleau 3 000 000(1)
Martin Biron 3 000 000(1)
Marek Zidlicky 2 700 000(2)
Steve Staios 2 700 000(1)
Ales Hemsky 2 250 000(2)
Jean-pierre Dumont 2 000 000(3)
John Madden 2 000 000(1)
Jason Williams 1 250 000(1)
Brad Lukowich 1 000 000(2)
Zach Parise 850 000(1)
Dennis Wideman 750 000(1)
Marty Reasoner 700 000(1)
Eric Belanger 700 000(1)
Martin Erat 650 000(1)
Alex Goligoski 350 000(3)
Tom Gilbert 300 000(2)
Brad Winchester 300 000(2)
Al Montoya 250 000(4)


Farm Payroll

Roman Polak 100 000(2)
Kurtis Foster 77 500(2)
Jay Pandolfo 70 000(2)
Steve Regier 60 000(2)
Michal Neuvirth 50 000(3)
Corey Potter 35 000(4)
Joel Lundqvist 30 000(2)
Brandon Sutter 30 000(4)




Columbus

ArenaSouthpark Arena
Capacity16 297
Ticket Price$40,00


Income

Current Funds$28 102 234
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$25 125 000
Farm Payroll$1 310 000
Prospect Fees$291 517
Coach$1 047 000
Games Remaining82
Total Game Expenses$338 701
Projected Expenses$27 773 517
Projected Balance$328 717

Salary Commitment

Year: 2009$26 435 000
Year: 2010$24 215 000
Year: 2011$13 195 000
Year: 2012$735 000

Pro Payroll

Craig Rivet 3 400 000(3)
Dmitri Kalinin 2 600 000(3)
Kyle Calder 2 000 000(2)
Michael Ryder 2 000 000(1)
Christian Ehrhoff 1 950 000(3)
Mike Vanryn 1 900 000(2)
Jay Mckee 1 600 000(3)
Ryan Shannon 1 200 000(2)
Chris Kelly 1 200 000(3)
Mikael Tellqvist 1 100 000(2)
Michal Rozsival 1 000 000(2)
Anze Kopitar 850 000(2)
Jordan Staal 850 000(2)
Marek Schwarz 850 000(3)
Alexander Semin 700 000(2)
Rob Scuderi 400 000(2)
Eric Boulton 400 000(3)
Matthew Carle 375 000(2)
Peter Mueller 375 000(3)
Jakub Voracek 375 000(4)


Farm Payroll

Kyle Cumiskey 220 000(1)
Tom Preissing 210 000(2)
Martin St.pierre 175 000(2)
Oskar Osala 150 000(4)
Fredrik Sjostrom 120 000(5)
Ville Koistinen 120 000(2)
Johnny Boychuk 60 000(2)
Tomas Plihal 50 000(2)
Jamal Mayers 50 000(3)
Matt Smaby 35 000(3)
John Negrin 35 000(4)
Kris Newbury 30 000(2)
Spencer Machacek 30 000(4)
Jonas Junland 25 000(4)




Colorado

ArenaYoda Arena
Capacity19 983
Ticket Price$33,00


Income

Current Funds$15 267 598
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$24 250 000
Farm Payroll$547 500
Prospect Fees$289 590
Coach$650 000
Games Remaining82
Total Game Expenses$313 867
Projected Expenses$25 737 090
Projected Balance-$10 469 492

Salary Commitment

Year: 2009$24 797 500
Year: 2010$22 997 500
Year: 2011$17 077 500
Year: 2012$2 845 000

Pro Payroll

Chris Drury 5 000 000(3)
Jaroslav Spacek 4 500 000(3)
Mark Parrish 2 700 000(2)
Steven Reinprecht 2 000 000(3)
Andy Sutton 1 500 000(1)
Troy Brouwer 1 250 000(3)
Andrew Ference 1 250 000(4)
Trevor Daley 775 000(2)
Erik Ersberg 750 000(4)
Stephane Veilleux 600 000(2)
Chris Campoli 375 000(2)
Jason Labarbera 375 000(3)
Dan Ellis 375 000(3)
Adam Burish 350 000(2)
Brendan Bell 350 000(2)
Kyle Quincey 350 000(2)
Matt Ellis 350 000(2)
David Perron 325 000(3)
Nikolai Kulemin 325 000(4)
Trevor Lewis 300 000(4)
Nick Foligno 300 000(1)
Mikkel Boedker 150 000(4)


Farm Payroll

Anton Stralman 300 000(3)
Justin Pogge 62 500(3)
Patrick Kaleta 45 000(3)
Scott Lehman 35 000(4)
Ty Wishart 35 000(4)
Michael Ryan 35 000(2)
Nathan Guenin 35 000(2)




Minnesota

ArenaEmiiiiiiiilio Arena
Capacity18 200
Ticket Price$32,00


Income

Current Funds-$7 060 148
Home Games Remaining37
Avg. Attendance18 200
Avg. Revenue/Game$1 048 320
Projected Revenue$38 787 840

Expenses

Pro Payroll$4 450 000
Farm Payroll$4 412 500
Prospect Fees$175 000
Coach$494 000
Games Remaining73
Total Game Expenses$116 238
Projected Expenses$8 485 360
Projected Balance$23 242 332

Salary Commitment

Year: 2009$8 862 500
Year: 2010$6 920 000
Year: 2011$6 052 500
Year: 2012$500 000

Pro Payroll

Marty Turco 3 900 000(3)
Drew Stafford 550 000(1)


Farm Payroll

Marc Savard 500 000(5)
Tomas Kaberle 450 000(1)
Fredrik Modin 450 000(3)
Maxim Afinogenov 400 000(3)
Michael Nylander 340 000(2)
Joe Pavelski 300 000(3)
P.j. Axelsson 225 000(1)
Justin Williams 200 000(1)
Jassen Cullimore 150 000(2)
Chris Kunitz 130 000(3)
Mike Ribeiro 125 000(1)
Manny Malhotra 110 000(2)
Daniel Cleary 100 000(3)
Brad Richardson 100 000(1)
Brooks Laich 90 000(3)
Matt D'agostini 85 000(2)
Jack Johnson 85 000(3)
Jeremy Williams 75 000(2)
Ron Hainsey 70 000(1)
Matt Pettinger 70 000(1)
Andrew Alberts 70 000(1)
David Hale 45 000(1)
William Thomas 45 000(2)
Ryan Bayda 37 500(1)
Sami Lepisto 35 000(3)
Ben Eager 32 500(2)
Tobias Enstrom 32 500(3)
James Sheppard 30 000(3)
Joakim Lindstrom 30 000(2)




Anaheim

ArenaAztek Stadium
Capacity17 104
Ticket Price$42,00


Income

Current Funds$2 158 640
Home Games Remaining39
Avg. Attendance15 407
Avg. Revenue/Game$1 164 769
Projected Revenue$45 425 991

Expenses

Pro Payroll$38 850 000
Farm Payroll$582 500
Prospect Fees$206 117
Coach$634 000
Games Remaining77
Total Game Expenses$491 129
Projected Expenses$37 816 970
Projected Balance$9 767 661

Salary Commitment

Year: 2009$39 432 500
Year: 2010$33 557 500
Year: 2011$22 677 500
Year: 2012$5 632 500

Pro Payroll

Henrik Lundqvist 5 500 000(3)
Sheldon Souray 4 000 000(3)
Andy Mcdonald 3 500 000(3)
Adam Foote 3 500 000(1)
Brian Gionta 3 000 000(5)
Brendan Morrison 2 800 000(2)
Jonathan Cheechoo 2 500 000(4)
Milan Michalek 2 500 000(2)
Joseph Corvo 2 250 000(3)
Jarret Stoll 1 500 000(3)
Joffrey Lupul 1 500 000(2)
Mark Streit 1 250 000(2)
Teppo Numminen 1 000 000(1)
Nik Antropov 1 000 000(1)
Denis Grebeshkov 950 000(2)
Marc Denis 750 000(2)
David Moss 500 000(2)
Brandon Dubinsky 300 000(2)
Eric Nystrom 300 000(2)
Christopher Higgins 250 000(1)


Farm Payroll

Frantisek Kaberle 180 000(3)
Michel Ouellet 100 000(1)
Jamie Lundmark 60 000(4)
Joey Macdonald 50 000(3)
Joshua Bailey 37 500(4)
Janne Niskala 35 000(4)
Mike Weber 35 000(3)
Brian Boyle 30 000(3)
Jiri Novotny 30 000(2)
Gilbert Brule 25 000(1)




Dallas

ArenaSous Arena
Capacity17 174
Ticket Price$35,00


Income

Current Funds$3 063 530
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$25 175 000
Farm Payroll$642 000
Prospect Fees$144 000
Coach$350 000
Games Remaining82
Total Game Expenses$320 866
Projected Expenses$26 311 000
Projected Balance-$23 247 470

Salary Commitment

Year: 2009$25 817 000
Year: 2010$20 887 000
Year: 2011$12 062 000
Year: 2012$1 840 000

Pro Payroll

Pavol Demitra 4 500 000(1)
Robert Lang 3 400 000(2)
Jason Blake 3 100 000(3)
Manny Legace 2 750 000(2)
Ryan Callahan 2 000 000(3)
Dan Hamhuis 2 000 000(3)
Milan Lucic 2 000 000(3)
Patrik Berglund 1 700 000(4)
Radek Martinek 800 000(2)
Nicklas Grossman 675 000(2)
Kris Russell 550 000(3)
Thomas Vanek 375 000(2)
Peter Budaj 350 000(1)
Dan Jancevski 350 000(3)
Kamil Kreps 325 000(2)
Patrick O'sullivan 300 000(2)


Farm Payroll

Rob Schremp 200 000(2)
Tyler Arnason 160 000(3)
Matt Beleskey 140 000(4)
Darcy Hordichuk 80 000(1)
Niklas Hjalmarsson 62 000(3)




LosAngeles

ArenaColise
Capacity16 928
Ticket Price$24,00


Income

Current Funds$3 382 616
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$700 000
Farm Payroll$1 100 000
Prospect Fees$403 037
Coach$627 000
Games Remaining82
Total Game Expenses$34 513
Projected Expenses$2 830 037
Projected Balance$552 579

Salary Commitment

Year: 2009$1 800 000
Year: 2010$1 515 000
Year: 2011$1 400 000
Year: 2012$605 000

Pro Payroll

Tim Gleason 700 000(3)


Farm Payroll

Brent Sopel 200 000(1)
Brett Clark 150 000(4)
Antti Pihlstrom 125 000(4)
Shane Hnidy 125 000(4)
Benoit Pouliot 85 000(1)
Alexei Semenov 85 000(2)
Cory Murphy 80 000(4)
Daniel Tjarnqvist 80 000(4)
Mark Fistric 35 000(3)
Christopher Bourque 30 000(3)
Liam Reddox 30 000(3)
Andreas Nodl 30 000(4)
Maxim Lapierre 30 000(2)
Vernon Fiddler 15 000(4)




San Jose

ArenaHomer Center
Capacity16 210
Ticket Price$60,00


Income

Current Funds$35 215 050
Home Games Remaining28
Avg. Attendance16 210
Avg. Revenue/Game$1 750 680
Projected Revenue$49 019 040

Expenses

Pro Payroll$33 910 000
Farm Payroll$1 656 000
Prospect Fees$120 500
Coach$350 000
Games Remaining59
Total Game Expenses$439 470
Projected Expenses$25 928 701
Projected Balance$58 305 389

Salary Commitment

Year: 2009$35 566 000
Year: 2010$29 748 500
Year: 2011$22 986 000
Year: 2012$7 865 000

Pro Payroll

Martin Brodeur 8 500 000(3)
Zdeno Chara 6 000 000(3)
Joe Sakic 6 000 000(4)
Jason Smith 2 000 000(1)
Sean Avery 1 500 000(2)
Brooks Orpik 1 400 000(2)
Erik Cole 1 200 000(1)
Craig Anderson 1 000 000(1)
Blake Wheeler 875 000(4)
Zach Bogosian 875 000(4)
Johan Franzen 800 000(2)
Alex Burrows 750 000(2)
Marc-edouard Vlasic 735 000(2)
Corey Perry 600 000(1)
Steve Ott 550 000(1)
Mike Richards 375 000(2)
Sam Gagner 375 000(3)
Dion Phaneuf 375 000(2)


Farm Payroll

Brenden Morrow 300 000(2)
Kris Draper 150 000(1)
Cody Bass 150 000(2)
Jared Boll 130 000(2)
Shane O'brien 125 000(3)
Chris Chelios 120 000(1)
Gary Roberts 100 000(2)
Chris Clark 80 000(1)
Jarkko Ruutu 62 500(1)
Ole-kristian Tollefsen60 000(2)
Steve Downie 58 500(3)
Derek Boogaard 55 000(1)
Donald Brashear 50 000(2)
Matt Carkner 45 000(4)
Daniel Carcillo 37 500(2)
Alexander Nikulin 37 500(3)
Matt Halischuk 35 000(4)
Michal Repik 35 000(4)
Riley Cote 25 000(3)




Phoenix

ArenaPerron Reunion Arena
Capacity18 000
Ticket Price$65,00


Income

Current Funds$24 512 640
Home Games Remaining36
Avg. Attendance16 028
Avg. Revenue/Game$1 875 276
Projected Revenue$67 509 936

Expenses

Pro Payroll$45 210 000
Farm Payroll$550 000
Prospect Fees$319 284
Coach$907 000
Games Remaining71
Total Game Expenses$573 003
Projected Expenses$40 683 246
Projected Balance$51 339 330

Salary Commitment

Year: 2009$45 760 000
Year: 2010$33 910 000
Year: 2011$22 770 000
Year: 2012$5 625 000

Pro Payroll

Brian Campbell 6 000 000(3)
Ryan Miller 5 500 000(3)
Daniel Alfredsson 5 000 000(3)
Brian Rafalski 4 750 000(4)
Simon Gagne 3 500 000(2)
Dainius Zubrus 3 250 000(1)
Filip Kuba 2 750 000(2)
Radim Vrbata 2 200 000(2)
Fredrik Norrena 2 000 000(1)
Darcy Tucker 1 800 000(2)
Chris Gratton 1 750 000(1)
Kurt Sauer 1 500 000(1)
Ken Klee 1 200 000(1)
Boyd Devereaux 750 000(1)
Adam Mair 750 000(4)
Jeff Finger 600 000(1)
Ian White 600 000(1)
Sergei Kostitsyn 560 000(3)
Wojtek Wolski 400 000(2)
Jeff Woywitka 350 000(2)


Farm Payroll

Denis Gauthier 200 000(1)
Jeffrey Hamilton 50 000(3)
Nathan Paetsch 37 500(2)
Dustin Jeffrey 37 500(2)
Luca Sbisa 35 000(4)
Erik Reitz 35 000(4)
Richard Petiot 35 000(2)
Zenon Konopka 35 000(3)
Nigel Dawes 30 000(2)
Cam Paddock 30 000(4)
Graham Mink 25 000(4)




Hosted by www.Geocities.ws

1