Financial Report

(As of Saturday, May 14 2011)

Anaheim

ArenaHonda Center
Capacity17,174
Ticket Price$33.00


Income

Current Funds$6,152,546
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$58,695,500
Farm Payroll$891,800
Prospect Fees$22,500
Coach$1,008,000
Games Remaining75
Total Game Expenses$739,241
Projected Expenses$55,443,110
Projected Balance-$49,290,564

Salary Commitment

Year: 2010$59,587,300
Year: 2011$36,170,800
Year: 2012$21,605,600
Year: 2013$14,938,200

Pro Payroll

Ilya Kovalchuk 9,375,000(1)
Henrik Sedin 7,865,000(4)
Alexander Semin 7,500,000(2)
Thomas Vanek 7,143,000(1)
Niklas Kronwall 4,260,000(4)
Cory Stillman 3,353,000(2)
Alexander Edler 3,250,000(3)
Kim Johnsson 2,330,000(1)
Rostislav Klesla 2,000,000(1)
Jay McClement 1,812,500(3)
Jonas Hiller 1,700,000(2)
Mike Weaver 1,601,000(1)
Mike Modano 1,352,000(2)
Robert Lang 1,101,000(4)
Kirk Maltby 801,000(4)
Ryan Johnson 801,000(4)
Chris Clark 750,000(3)
Brendan Witt 701,000(3)
Scott Clemmensen 500,000(1)
Jeff Halpern 500,000(2)


Farm Payroll

Tim Kennedy 200,000(1)
Michael Santorelli 153,900(3)
Casey Borer 112,500(1)
Aaron Voros 60,100(2)
Cody Almond 60,100(4)
Blair Jones 55,000(1)
George Parros 50,100(2)
Evan Oberg 50,100(4)
Wes O'Neill 50,000(1)
Mario Bliznak 50,000(2)
Jason Bacashihua 50,000(1)




Atlanta

ArenaPhilips Arena
Capacity18,545
Ticket Price$30.00


Income

Current Funds$895,910
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$46,397,408
Farm Payroll$1,086,083
Prospect Fees$27,000
Coach$948,500
Games Remaining82
Total Game Expenses$590,963
Projected Expenses$48,458,991
Projected Balance-$47,563,081

Salary Commitment

Year: 2010$57,083,491
Year: 2011$48,609,825
Year: 2012$28,057,167
Year: 2013$17,177,500

Pro Payroll

Marian Hossa 9,600,000(4)
David Krejci 6,183,925(2)
Brent Burns 4,520,150(2)
Joffrey Lupul 4,250,000(3)
Rostislav Olesz 3,687,500(4)
Mikhail Grabovski 2,900,000(2)
Eric Belanger 2,800,000(2)
Patrick O'Sullivan 2,387,500(1)
Josh Harding 1,990,000(4)
Kurtis Foster 1,990,000(3)
Sheldon Souray 1,990,000(3)
Steve Eminger 1,875,000(2)
Mark Stuart 1,675,000(1)
Nikita Filatov 1,550,000(3)
Ladislav Smid 1,350,000(1)
Brian Lee 1,050,000(1)
Vyacheslav Kozlov 900,000(4)
Steve Mason 863,333(2)
Dustin Boyd 812,500(2)
Milan Lucic 734,167(1)
Steve Downie 705,833(1)
Brad Marchand 682,500(3)
Alec Martinez 500,000(4)
Jere Lehtinen 500,000(1)
Ryan Keller 500,000(4)


Farm Payroll

Evander Kane 200,000(3)
Mark Fistric 200,000(2)
Mike Smith 199,000(2)
Mikkel Boedker 130,000(2)
Alexander Pechurski 130,000(3)
Trevor Lewis 87,167(3)
Thomas Greiss 71,167(1)
Brandon Segal 68,750(2)




Boston

ArenaTD Garden
Capacity17,565
Ticket Price$30.00


Income

Current Funds$12,521,439
Home Games Remaining37
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,281,542
Farm Payroll$583,250
Prospect Fees$21,000
Coach$1,074,500
Games Remaining72
Total Game Expenses$706,833
Projected Expenses$50,891,964
Projected Balance-$38,370,525

Salary Commitment

Year: 2010$56,864,792
Year: 2011$37,616,167
Year: 2012$17,236,667
Year: 2013$0,000

Pro Payroll

Zdeno Chara 7,510,000(3)
Dany Heatley 7,200,000(2)
Jason Pominville 5,300,000(3)
Andy McDonald 4,400,000(2)
Jordan Staal 4,166,667(3)
Ryan Whitney 4,000,000(1)
Sergei Samsonov 3,050,000(1)
Bryan Allen 2,900,000(2)
Chris Campoli 2,800,000(1)
Dwayne Roloson 2,750,000(1)
Mason Raymond 2,550,000(2)
Roman Polak 1,375,000(2)
Carlo Colaiacovo 1,283,000(1)
Radim Vrbata 1,225,000(1)
Jeff Deslauriers 1,050,000(1)
Nate Thompson 687,500(1)
Brett Festerling 656,250(2)
Patrick Kaleta 653,125(1)
Tyson Strachan 600,000(1)
Adam McQuaid 575,000(2)
Rod Pelley 550,000(2)
Keith Tkachuk 500,000(1)
Dean McAmmond 500,000(1)


Farm Payroll

Colin Wilson 130,000(3)
Tyler Ennis 130,000(3)
Curtis McElhinney 71,250(2)
Anton Klementyev 51,000(2)
Johan Motin 51,000(2)
Darren Haydar 50,000(1)
P.L. Leblond 50,000(1)
Quintin Laing 50,000(1)




Buffalo

ArenaHSBC Arena
Capacity18,690
Ticket Price$28.00


Income

Current Funds$4,683,902
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,214,101
Farm Payroll$995,539
Prospect Fees$16,500
Coach$939,721
Games Remaining82
Total Game Expenses$709,340
Projected Expenses$58,165,861
Projected Balance-$53,481,959

Salary Commitment

Year: 2010$57,209,640
Year: 2011$48,657,815
Year: 2012$42,484,714
Year: 2013$7,030,833

Pro Payroll

Sidney Crosby 11,880,000(3)
Chris Pronger 9,375,000(3)
Anze Kopitar 6,933,333(4)
Simon Gagne 6,260,000(3)
M.A. Fleury 5,250,000(3)
Joe Corvo 2,211,000(2)
Ryan Kesler 2,187,500(1)
Andrew Ference 1,990,000(3)
Sean O'Donnell 928,000(1)
Keith Ballard 900,600(1)
Stephane Veilleux 866,000(2)
Nigel Dawes 850,000(1)
Semyon Varlamov 821,667(1)
John Erskine 788,000(2)
Shane Hnidy 788,000(2)
Craig Conroy 725,000(2)
Ian Laperriere 700,000(1)
Mark Parrish 644,000(1)
Corey Perry 614,000(1)
Donald Brashear 502,001(2)
Matt Hendricks 500,000(1)
Patrick Dwyer 500,000(3)


Farm Payroll

Alex Plante 97,500(4)
Dave Scatchard 88,000(2)
John Carlson 83,125(3)
Nolan Baumgartner 78,800(1)
Colin McDonald 78,800(1)
Chris Durno 76,800(1)
Joel Perrault 73,600(2)
Nathan Guenin 67,700(2)
Mattias Ritola 63,958(1)
Doug Janik 63,800(2)
Derek Boogaard 60,200(3)
Shaun Heshka 57,700(1)
Andy Wozniewski 55,556(3)
Michael Morrison 50,000(1)




Calgary

ArenaPengrowth Saddledome
Capacity19,289
Ticket Price$30.00


Income

Current Funds$25,462,214
Home Games Remaining30
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,411,145
Farm Payroll$246,500
Prospect Fees$21,000
Coach$969,500
Games Remaining58
Total Game Expenses$764,002
Projected Expenses$44,312,103
Projected Balance-$18,849,889

Salary Commitment

Year: 2010$61,657,645
Year: 2011$41,106,817
Year: 2012$19,941,500
Year: 2013$14,341,500

Pro Payroll

Evgeni Malkin 8,625,000(4)
Andrei Markov 8,550,000(2)
Zach Parise 6,026,867(2)
Milan Michalek 4,875,000(4)
David Legwand 3,999,999(1)
Ian White 2,999,995(1)
Jordan Leopold 2,950,000(3)
Ed Jovanovski 2,650,000(3)
Jochen Hecht 2,600,000(1)
Steven Stamkos 2,300,000(2)
Erik Johnson 2,275,000(1)
Joe Pavelski 2,046,875(1)
Mark Giordano 1,550,000(2)
Bobby Ryan 1,371,667(1)
Ondrej Pavelec 1,141,667(1)
Ilya Bryzgalov 1,000,000(1)
Jannik Hansen 950,950(2)
Clarke MacArthur 937,500(2)
Martin Hanzal 915,000(1)
Petr Kalus 853,125(1)
Bobby Sanguinetti 765,000(4)
Michael Grabner 765,000(2)
Matt Niskanen 762,500(1)
Jerred Smithson 500,000(1)


Farm Payroll

Michal Neuvirth 85,000(1)
Vladimir Mihalik 85,000(2)
Eric Tangradi 76,500(4)




Carolina

ArenaRBC Center
Capacity18,545
Ticket Price$30.00


Income

Current Funds$10,067,392
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$46,940,917
Farm Payroll$583,983
Prospect Fees$34,500
Coach$770,000
Games Remaining82
Total Game Expenses$589,383
Projected Expenses$48,329,400
Projected Balance-$38,262,008

Salary Commitment

Year: 2010$47,524,900
Year: 2011$38,574,900
Year: 2012$20,239,500
Year: 2013$11,178,500

Pro Payroll

Johan Franzen 7,690,000(1)
Erik Cole 7,500,250(2)
P.M. Bouchard 3,011,000(4)
Samuel Pahlsson 2,600,000(2)
Evgeny Artyukhin 2,386,000(3)
Carl Gunnarsson 2,200,000(4)
Jason Demers 2,100,000(3)
Tuukka Rask 2,025,000(2)
Alex Pietrangelo 1,550,000(4)
Kyle Cumiskey 1,100,000(2)
Erik Karlsson 1,087,500(3)
Mikael Backlund 1,087,500(3)
Jakub Voracek 1,058,167(2)
Lars Eller 1,037,500(4)
Zach Hamill 1,037,500(4)
Logan Couture 1,000,000(3)
Matt Pettinger 900,000(3)
James Wright 900,000(4)
Luca Sbisa 875,000(2)
Chris Stewart 869,167(2)
Oscar Moller 763,833(2)
Taylor Pyatt 750,000(4)
Rick Rypien 687,500(2)
Joe Callahan 600,000(1)
Derek Dorsett 600,000(4)
Justin Peters 525,000(2)
Mike Brodeur 500,000(1)
Steven Zalewski 500,000(3)


Farm Payroll

Shane O'Brien 160,000(1)
Bobby Butler 120,000(2)
David Desharnais 92,500(4)
Shawn Belle 88,350(2)
Matt Halischuk 73,133(2)
Philippe Dupuis 50,000(2)




Chicago

ArenaUnited Center
Capacity19,717
Ticket Price$30.00


Income

Current Funds$11,328,340
Home Games Remaining29
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,670,460
Farm Payroll$798,833
Prospect Fees$27,000
Coach$969,500
Games Remaining62
Total Game Expenses$749,583
Projected Expenses$46,474,136
Projected Balance-$35,145,796

Salary Commitment

Year: 2010$60,469,293
Year: 2011$24,612,710
Year: 2012$13,662,712
Year: 2013$12,350,129

Pro Payroll

Brent Seabrook 6,025,000(1)
Rob Blake 6,000,000(1)
Duncan Keith 5,538,462(4)
Loui Eriksson 4,266,667(4)
Nathan Horton 4,000,000(1)
Brad Stuart 3,600,000(2)
Tom Poti 3,500,000(1)
Dustin Byfuglien 3,000,000(1)
Brian Rolston 2,432,000(1)
Brent Sopel 2,400,000(1)
Patrick Sharp 2,325,000(4)
Patrick Kane 2,300,000(1)
Jamie Langenbrunner 2,100,000(2)
Corey Crawford 1,999,999(2)
Richard Park 1,999,999(2)
Jonathan Toews 1,825,000(1)
Troy Brouwer 1,250,000(2)
Manny Malhotra 1,200,000(1)
Brendan Morrison 1,000,000(3)
Ray Emery 925,000(1)
Jarkko Ruutu 675,000(1)
Jonathan Quick 665,000(1)
Niklas Hjalmarsson 643,333(1)


Farm Payroll

Dmitry Kulikov 111,250(3)
Jack Skille 106,250(1)
Artem Anisimov 82,167(3)
Jeff Taffe 65,000(3)
Jordan Hendry 60,000(1)
Fernando Pisani 55,000(4)
John Scott 55,000(4)
Matt Walker 55,000(4)
Petr Prucha 55,000(4)
Bryan Bickell 54,167(3)
Chris Chelios 50,000(1)
Jake Dowell 50,000(1)




Colorado

ArenaPepsi Center
Capacity18,007
Ticket Price$26.00


Income

Current Funds$3,784,904
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$41,645,311
Farm Payroll$1,030,683
Prospect Fees$16,500
Coach$1,081,500
Games Remaining82
Total Game Expenses$533,829
Projected Expenses$43,773,994
Projected Balance-$39,989,090

Salary Commitment

Year: 2010$48,425,994
Year: 2011$39,672,119
Year: 2012$17,216,932
Year: 2013$9,434,999

Pro Payroll

Alex Tanguay 6,500,000(2)
Danny Briere 6,200,000(4)
Niklas Backstrom 5,750,000(2)
Mike Komisarek 5,000,000(3)
Trevor Daley 3,000,000(2)
Drew Stafford 2,875,000(2)
Wade Redden 2,510,000(3)
Erik Ersberg 1,999,999(2)
Christopher Higgins 1,999,999(4)
Jason Chimera 1,800,000(1)
Fabian Brunnstrom 1,550,000(1)
Matt Carle 1,367,000(1)
Ryan Stoa 850,000(2)
Zack Stortini 750,000(1)
Mark Flood 750,000(4)
Matt Smaby 742,188(2)
Mike Duco 688,000(2)
Ryan Stone 563,125(1)
Mark Fraser 500,000(1)
Ryan Vesce 500,000(1)
Tim Stapleton 500,000(1)
Zenon Konopka 500,000(1)
Marc Denis 500,000(1)


Farm Payroll

Peter Olvecky 93,750(1)
Kenndal McArdle 86,333(3)
Jay Rosehill 85,000(4)
Robbie Earl 85,000(4)
Boyd Kane 75,000(4)
Micheal Haley 65,000(3)
MacGregor Sharp 65,000(1)
Chad Kolarik 65,000(4)
Guillaume Lefebvre 65,000(1)
Triston Grant 65,000(4)
Charles Linglet 65,000(3)
Rob Davison 55,600(3)
Georges Laraque 55,000(4)
Andrew Peters 55,000(4)
Troy Bodie 50,000(2)




Columbus

ArenaNationwide Arena
Capacity18,144
Ticket Price$30.00


Income

Current Funds$6,442,300
Home Games Remaining39
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,611,667
Farm Payroll$1,177,550
Prospect Fees$88,500
Coach$922,489
Games Remaining77
Total Game Expenses$778,051
Projected Expenses$59,909,950
Projected Balance-$53,467,650

Salary Commitment

Year: 2010$62,789,217
Year: 2011$53,364,217
Year: 2012$12,098,300
Year: 2013$838,258

Pro Payroll

Patrice Bergeron 5,937,500(2)
Joni Pitkanen 5,625,000(2)
Maxim Afinogenov 5,320,000(2)
Saku Koivu 4,750,000(1)
Nik Antropov 4,612,500(3)
Patrik Elias 4,265,000(2)
Marco Sturm 3,850,000(2)
Lubomir Visnovsky 3,500,000(2)
Jarret Stoll 3,300,000(3)
Fedor Tyutin 3,041,667(2)
Ryane Clowe 2,800,000(3)
Jimmy Howard 2,600,000(1)
Alex Goligoski 2,125,000(2)
Mike Grier 2,110,000(2)
Henrik Tallinder 2,100,000(2)
Mathieu Garon 1,200,000(1)
Radek Dvorak 1,100,000(2)
Roman Hamrlik 1,000,000(2)
Blair Betts 850,000(2)
Rene Bourque 825,000(1)
Matt Greene 700,000(4)


Farm Payroll

Arturs Kulda 120,000(3)
Sergei Shirokov 110,000(2)
Alexander Salak 108,750(3)
Ryan O'Reilly 90,000(3)
Max Pacioretty 87,500(2)
Nathan Gerbe 85,000(2)
Nick Spaling 81,875(3)
Viktor Stalberg 81,750(2)
Tom Wandell 77,500(2)
Yannick Weber 74,383(4)
Jonas Junland 73,917(3)
Jamie Benn 73,000(3)
Nick Palmieri 63,875(4)
Tyler Eckford 50,000(1)




Dallas

ArenaAmerican Airlines Center
Capacity18,532
Ticket Price$27.00


Income

Current Funds$6,748,743
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$45,811,884
Farm Payroll$669,325
Prospect Fees$54,000
Coach$924,000
Games Remaining82
Total Game Expenses$578,771
Projected Expenses$47,459,209
Projected Balance-$40,710,466

Salary Commitment

Year: 2010$46,481,209
Year: 2011$27,332,867
Year: 2012$2,616,200
Year: 2013$550,000

Pro Payroll

Pavol Demitra 4,700,000(2)
Braydon Coburn 4,520,150(1)
J.P. Dumont 4,500,000(2)
Wojtek Wolski 3,875,000(1)
Tuomo Ruutu 3,800,000(2)
Nikolai Khabibulin 3,500,000(2)
Antero Niittymaki 3,000,000(2)
Jamal Mayers 1,900,000(1)
Justin Abdelkader 1,350,000(3)
Jonas Gustavsson 1,350,000(1)
Karl Alzner 1,275,000(2)
Tom Kostopoulos 1,200,000(2)
Devin Setoguchi 1,034,167(1)
James Vandermeer 1,000,000(1)
Adam Burish 1,000,000(1)
Alexander Picard 984,200(1)
Alexandre Picard 984,200(1)
Jamie McGinn 839,167(2)
Matt Stajan 800,000(1)
Darcy Hordichuk 750,000(1)
Theo Peckham 700,000(2)
Arron Asham 650,000(2)
Mathieu Roy 600,000(1)
Jaime Sifers 500,000(3)
Trent Whitfield 500,000(2)
Mika Pyorala 500,000(4)


Farm Payroll

Pascal Leclaire 105,000(1)
Vesa Toskala 100,000(1)
Ilkka Heikkinen 87,500(3)
Adam Mair 80,000(1)
Zach Boychuk 78,700(3)
Martin St.Pierre 65,625(1)
Drew Larman 52,500(2)
Derek Peltier 50,000(3)
Ilkka Pikkarainen 50,000(4)




Detroit

ArenaJoe Louis Arena
Capacity20,066
Ticket Price$30.00


Income

Current Funds$741,868
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$40,206,250
Farm Payroll$0,000
Prospect Fees$19,500
Coach$962,500
Games Remaining82
Total Game Expenses$502,296
Projected Expenses$41,188,250
Projected Balance-$40,446,382

Salary Commitment

Year: 2010$60,566,250
Year: 2011$37,443,750
Year: 2012$18,531,250
Year: 2013$7,875,000

Pro Payroll

Vincent Lecavalier 11,360,000(1)
Henrik Lundqvist 9,000,000(2)
Ryan Malone 7,500,000(2)
Phil Kessel 5,625,000(4)
Kyle Quincey 3,906,250(3)
Randy Jones 3,437,500(1)
Dan Cleary 3,200,000(3)
Andrew Ladd 2,350,000(1)
Jeff Finger 1,500,000(3)
Sam Gagner 1,250,000(1)
Brett Lebda 1,250,000(4)
Daniel Carcillo 1,075,000(1)
Michael Frolik 1,062,500(2)
Darryl Sydor 1,000,000(4)
Brian Boucher 850,000(3)
Ryan O'Marra 700,000(2)
Eric Nystrom 650,000(2)
Garnet Exelby 650,000(3)
Alexandre Bolduc 550,000(1)
Corey Potter 550,000(3)
Shawn Thornton 550,000(1)
Deryk Engelland 550,000(1)
Staffan Kronwall 500,000(1)
Tim Wallace 500,000(1)
Dean Arsene 500,000(1)
Philippe Sauve 500,000(1)


Farm Payroll




Edmonton

ArenaRexall Place
Capacity16,839
Ticket Price$29.00


Income

Current Funds-$1,995,701
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,989,433
Farm Payroll$613,500
Prospect Fees$34,500
Coach$1,081,500
Games Remaining82
Total Game Expenses$716,085
Projected Expenses$58,718,933
Projected Balance-$60,714,634

Salary Commitment

Year: 2010$59,552,933
Year: 2011$45,827,500
Year: 2012$13,237,500
Year: 2013$7,447,500

Pro Payroll

Brenden Morrow 11,340,000(2)
Tomas Kaberle 6,600,000(2)
Bill Guerin 4,500,000(1)
Brad Boyes 4,125,000(3)
Dennis Wideman 4,125,000(2)
Mike Commodore 3,655,000(2)
Cam Barker 3,125,000(2)
Brandon Dubinsky 3,013,433(1)
Steve Sullivan 2,601,000(1)
Keith Yandle 2,500,000(2)
Robert Nilsson 2,500,000(1)
Craig Anderson 1,950,000(4)
Scott Parse 1,755,000(4)
Shawn Horcoff 1,000,000(3)
Erik Christensen 975,000(2)
Christoph Schubert 775,000(4)
Matt Zaba 665,000(3)
Frazer McLaren 655,000(4)
Tim Jackman 555,000(4)
Colton Orr 525,000(4)
Eric Godard 500,000(1)
Jeffrey Penner 500,000(4)
Cory Murphy 500,000(4)
Riku Helenius 500,000(1)


Farm Payroll

Eric Fehr 220,000(2)
Nazem Kadri 132,500(4)
Brian Willsie 55,500(1)
Raitis Ivanans 55,500(1)
Derek MacKenzie 50,000(4)
Brad May 50,000(2)
Justin Mercier 50,000(4)




Florida

ArenaBankAtlantic Center
Capacity19,250
Ticket Price$28.00


Income

Current Funds$5,199,872
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,681,133
Farm Payroll$1,037,917
Prospect Fees$34,500
Coach$1,018,500
Games Remaining75
Total Game Expenses$716,732
Projected Expenses$53,754,924
Projected Balance-$48,555,052

Salary Commitment

Year: 2010$57,719,050
Year: 2011$45,480,408
Year: 2012$23,786,567
Year: 2013$15,867,400

Pro Payroll

Patrick Marleau 9,167,400(4)
Jay Bouwmeester 6,600,000(4)
Paul Kariya 5,400,000(2)
Mike Richards 5,075,091(2)
David Booth 4,250,000(3)
Teemu Selanne 3,800,000(2)
Brooks Orpik 3,750,000(2)
Kris Letang 3,013,433(1)
Andrew Brunette 3,000,000(1)
Johan Hedberg 2,250,000(1)
Chris Kunitz 1,750,000(3)
Peter Mueller 1,275,000(1)
Brent Johnson 1,000,000(2)
Karlis Skrastins 1,000,000(2)
Kevin Klein 1,000,000(1)
Cal O'Reilly 960,000(3)
Marc Staal 810,000(1)
Luca Caputi 704,167(3)
Niclas Bergfors 681,667(2)
Cody Mcleod 600,000(2)
Brian Boyle 594,375(1)


Farm Payroll

Sami Lepisto 170,000(2)
Casey Wellman 130,000(1)
Ben Lovejoy 125,000(3)
Boris Valabik 85,833(1)
John Curry 80,000(3)
Maxim Noreau 80,000(1)
Paul Bissonnette 61,250(2)
Mikko Lehtonen 55,000(2)
Dustin Jeffrey 50,833(2)
Christopher Minard 50,000(2)
Jason Garrison 50,000(3)
Mark Letestu 50,000(4)
Nick Johnson 50,000(4)




LA

ArenaStaples Center
Capacity18,118
Ticket Price$30.00


Income

Current Funds$3,476,108
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$58,229,650
Farm Payroll$1,246,125
Prospect Fees$10,500
Coach$997,500
Games Remaining72
Total Game Expenses$737,607
Projected Expenses$53,107,705
Projected Balance-$49,631,597

Salary Commitment

Year: 2010$59,475,775
Year: 2011$24,271,125
Year: 2012$2,590,000
Year: 2013$2,530,000

Pro Payroll

Dustin Brown 6,550,000(2)
Ryan Smyth 6,250,000(1)
Kimmo Timonen 5,500,000(2)
Mikko Koivu 4,520,150(1)
Milan Hejduk 3,900,000(1)
Antoine Vermette 3,750,000(1)
Chris Phillips 3,500,000(1)
Ron Hainsey 3,330,000(1)
Lee Stempniak 3,125,000(1)
Ryan Miller 2,667,000(1)
Vernon Fiddler 2,100,000(2)
Jason Blake 1,999,000(2)
J.M. Liles 1,990,000(4)
Zach Bogosian 1,800,000(2)
Andrew Raycroft 1,501,000(2)
Todd Bertuzzi 1,500,000(1)
Mike Mottau 1,010,000(2)
Fredrik Sjostrom 937,500(2)
Todd Marchant 900,000(1)
Christian Ehrhoff 850,000(1)
Jed Ortmeyer 550,000(1)


Farm Payroll

Derek Armstrong 150,000(1)
Chuck Kobasew 150,000(4)
Martin Skoula 100,000(4)
Rickard Wallin 100,000(4)
Steve Staios 100,000(1)
Matt Climie 90,625(2)
Jon Sim 75,000(2)
Corey Elkins 75,000(4)
David Laliberte 63,000(2)
Andrew Bodnarchuk 60,000(4)
M.A. Cliche 60,000(3)
Mike Brown 57,500(1)
Jared Ross 55,000(2)
Krystofer Barch 55,000(1)
Sean Avery 55,000(4)




Minnesota

ArenaXcel Energy Center
Capacity18,064
Ticket Price$27.00


Income

Current Funds$12,493,616
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,735,207
Farm Payroll$609,267
Prospect Fees$12,000
Coach$1,043,000
Games Remaining71
Total Game Expenses$663,408
Projected Expenses$47,101,984
Projected Balance-$34,608,368

Salary Commitment

Year: 2010$53,344,474
Year: 2011$30,434,874
Year: 2012$13,869,999
Year: 2013$6,399,999

Pro Payroll

Martin Havlat 5,750,000(1)
Rich Peverley 4,250,000(3)
Curtis Glencross 3,850,000(4)
Sami Salo 3,550,000(2)
Cam Ward 3,333,334(1)
Wayne Simmonds 3,120,000(3)
Kris Versteeg 3,083,000(2)
Chris Mason 3,000,000(1)
Tim Gleason 2,750,000(2)
Daymond Langkow 2,442,000(1)
Toni Lydman 2,300,000(2)
Marty Reasoner 2,000,000(1)
Mattias Ohlund 1,999,999(1)
Scott Hannan 1,999,999(4)
Blake Wheeler 1,850,000(1)
Patrick Eaves 1,750,000(2)
Ethan Moreau 1,500,000(1)
Matt Hunwick 1,100,000(2)
Andy Greene 921,875(2)
Ryan Potulny 835,000(1)
Matt Moulson 800,000(2)
Michael Ryder 550,000(4)


Farm Payroll

Vladimir Sobotka 200,000(2)
Kyle Chipchura 94,267(1)
Patrick Lalime 55,000(2)
Tanner Glass 55,000(1)
Jay Pandolfo 55,000(2)
David Hale 50,000(1)
Miroslav Satan 50,000(3)
Scott Walker 50,000(3)




Montreal

ArenaBell Centre
Capacity21,273
Ticket Price$30.00


Income

Current Funds$8,276,383
Home Games Remaining39
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$49,469,979
Farm Payroll$865,750
Prospect Fees$10,500
Coach$976,500
Games Remaining77
Total Game Expenses$625,887
Projected Expenses$48,193,294
Projected Balance-$39,916,911

Salary Commitment

Year: 2010$50,335,729
Year: 2011$25,605,749
Year: 2012$14,084,749
Year: 2013$7,738,499

Pro Payroll

Shea Weber 4,500,000(1)
Scott Niedermayer 3,600,000(3)
Scott Gomez 3,500,000(4)
Tomas Plekanec 3,437,500(1)
Andrei Kostitsyn 3,250,000(1)
Willie Mitchell 2,600,000(3)
Jan Hejda 2,500,000(2)
Michal Rozsival 2,500,000(1)
Ryan Callahan 2,400,000(1)
Tim Thomas 2,200,000(2)
Chris Kelly 2,125,000(2)
Mark Recchi 2,000,000(4)
Rob Scuderi 1,999,999(4)
David Steckel 1,880,000(2)
Nicklas Backstrom 1,625,000(1)
Carey Price 1,525,000(1)
Josh Gorges 1,375,000(2)
Benoit Pouliot 1,195,313(1)
Nikolai Kulemin 1,168,667(1)
Maxim Lapierre 1,000,000(1)
Sergei Kostitsyn 690,833(1)
Kris Russell 650,000(1)
Jeff Tambellini 625,000(2)
Darren Helm 597,667(1)
Travis Moen 525,000(2)


Farm Payroll

Tom Pyatt 151,000(4)
Corey Locke 150,000(2)
Ryan O'Byrne 140,000(1)
P.K. Subban 87,500(4)
Ben Maxwell 78,000(3)
Gregory Stewart 75,000(2)
Matthew Corrente 68,250(3)
Mathieu Carle 66,000(2)
Sebastien Caron 50,000(1)




Nashville

ArenaBridgestone Arena
Capacity17,113
Ticket Price$30.00


Income

Current Funds$5,971,286
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$49,756,127
Farm Payroll$856,433
Prospect Fees$16,500
Coach$959,000
Games Remaining82
Total Game Expenses$629,123
Projected Expenses$51,588,060
Projected Balance-$45,616,774

Salary Commitment

Year: 2010$50,612,560
Year: 2011$38,424,262
Year: 2012$7,172,300
Year: 2013$2,097,300

Pro Payroll

Scott Hartnell 4,200,000(1)
Martin Erat 3,700,000(2)
Ryan Suter 3,500,000(2)
Niklas Hagman 3,380,000(2)
Tomas Fleischmann 3,250,000(2)
Antti Niemi 3,091,963(2)
Dainius Zubrus 2,770,000(2)
Dan Hamhuis 2,500,000(2)
John Tavares 2,325,000(3)
Adrian Aucoin 2,100,000(3)
Brayden Schenn 2,018,333(4)
J.S. Giguere 2,000,000(2)
Derek Morris 1,999,999(2)
Mike Lundin 1,999,999(1)
Pascal Dupuis 1,800,000(2)
Jack Johnson 1,650,000(1)
T.J. Oshie 1,062,500(1)
Patrik Berglund 1,034,167(2)
Jack Hillen 1,000,000(2)
Mike Rupp 1,000,000(1)
Shawn Matthias 825,833(1)
Ryan Shannon 750,000(1)
Mathieu Perreault 650,000(3)
Patric Hornqvist 648,333(2)
Chad Larose 500,000(1)


Farm Payroll

Fredrik Modin 277,000(2)
Byron Bitz 90,000(2)
Mathieu Schneider 90,000(1)
Maksim Mayorov 78,967(4)
Tom Preissing 60,000(2)
Joey MacDonald 55,000(1)
Riley Cote 54,967(1)
Jason Jaffray 50,500(2)
Clay Wilson 50,000(2)
Wade Belak 50,000(2)




NewJersey

ArenaPrudential Center
Capacity17,625
Ticket Price$30.00


Income

Current Funds$9,979,344
Home Games Remaining30
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$60,999,966
Farm Payroll$341,725
Prospect Fees$30,000
Coach$1,067,500
Games Remaining62
Total Game Expenses$761,454
Projected Expenses$47,210,120
Projected Balance-$37,230,776

Salary Commitment

Year: 2010$61,341,691
Year: 2011$41,693,874
Year: 2012$3,248,875
Year: 2013$1,592,625

Pro Payroll

Brad Richards 7,800,000(1)
Brian Gionta 6,400,000(2)
Miikka Kiprusoff 6,000,000(2)
Francois Beauchemin 5,500,000(2)
Jason Arnott 5,400,000(2)
Mark Streit 5,300,000(2)
Dion Phaneuf 4,595,000(2)
Eric Staal 4,500,000(1)
Petteri Nokelainen 1,999,999(2)
Alex Auld 1,250,000(1)
Ben Guite 1,250,000(2)
Cal Clutterbuck 1,250,000(2)
Ryan Parent 1,156,250(3)
Ryan Jones 1,000,050(1)
Wayne Primeau 950,000(1)
Brad Richardson 900,000(1)
David Perron 896,667(1)
Cam Janssen 750,000(2)
Brock Trotter 701,000(4)
Brett Sutter 650,000(1)
Johnny Oduya 600,000(1)
Andy Sutton 600,000(4)
Nicklas Grossman 550,000(1)
Warren Peters 501,000(1)
Freddy Meyer 500,000(3)


Farm Payroll

Dustin Tokarski 126,625(4)
Tomas Kana 65,000(4)
Steven Goertzen 50,100(1)
Grant Clitsome 50,000(4)
Justin Falk 50,000(4)




NYIsles

ArenaNassau Coliseum
Capacity16,250
Ticket Price$37.00


Income

Current Funds$2,506,988
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,982,166
Farm Payroll$904,633
Prospect Fees$27,000
Coach$980,000
Games Remaining82
Total Game Expenses$730,412
Projected Expenses$59,893,799
Projected Balance-$57,386,811

Salary Commitment

Year: 2010$58,886,799
Year: 2011$38,450,600
Year: 2012$12,430,000
Year: 2013$50,000

Pro Payroll

Evgeni Nabokov 11,340,000(2)
Daniel Sedin 8,500,000(3)
Jarome Iginla 7,000,000(1)
M.A. Bergeron 5,500,000(2)
Mike Knuble 4,400,000(1)
Eric Brewer 4,250,000(1)
Ryan Getzlaf 3,605,500(2)
Dominic Moore 2,400,000(2)
Jussi Jokinen 1,700,000(1)
Kyle Brodziak 1,500,000(3)
Paul Ranger 1,166,666(1)
Luke Schenn 1,050,000(2)
Ben Eager 965,000(1)
Chris Thorburn 825,000(2)
Jamie McBain 780,000(3)
Davis Drewiske 500,000(2)
Brett Carson 500,000(3)
Ruslan Fedotenko 500,000(3)
Victor Oreskovich 500,000(2)
Nathan Smith 500,000(3)
Tomas Popperle 500,000(1)


Farm Payroll

Rob Niedermayer 200,000(2)
Steve Begin 105,700(1)
Jiri Tlusty 83,833(1)
Jeff Woywitka 65,000(1)
Radek Smolenak 50,100(2)
Andrew Gordon 50,000(1)
Jay Beagle 50,000(2)
Joel Rechlicz 50,000(1)
Patrick Davis 50,000(1)
Dustin Kohn 50,000(3)
Jon Kalinski 50,000(3)
Scott Jackson 50,000(4)
David Aebischer 50,000(1)




NYRangers

ArenaMadison Square Garden
Capacity18,200
Ticket Price$30.00


Income

Current Funds$2,385,446
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$42,244,763
Farm Payroll$552,260
Prospect Fees$43,500
Coach$934,500
Games Remaining82
Total Game Expenses$533,842
Projected Expenses$43,775,023
Projected Balance-$41,389,577

Salary Commitment

Year: 2010$46,298,023
Year: 2011$32,173,450
Year: 2012$1,031,250
Year: 2013$0,000

Pro Payroll

Brian Campbell 7,000,000(2)
Petr Sykora 4,250,000(2)
Kevin Bieksa 3,750,000(1)
Rick Dipietro 3,501,000(2)
Teddy Purcell 3,270,000(2)
Torrey Mitchell 2,750,000(2)
Nick Boynton 2,300,000(2)
Raffi Torres 2,250,000(1)
Trevor Gillies 2,000,000(1)
Alexander Sulzer 1,807,700(2)
Chris Bourque 1,251,000(2)
Kyle Calder 1,200,000(2)
Michael DelZotto 981,250(3)
Andre Deveaux 937,500(1)
Jonathan Cheechoo 900,000(2)
Lukas Krajicek 900,000(2)
Danny Irmen 884,813(1)
Anders Eriksson 800,000(1)
D.J. King 637,500(2)
Oskars Bartulis 600,000(2)
Dwight Helminen 600,000(1)
Brad Staubitz 575,000(2)
Chris Conner 550,000(1)
Greg Moore 550,000(1)
Jody Shelley 500,000(1)
Frederic Cassivi 500,000(1)
Yutaka Fukufuji 500,000(1)


Farm Payroll

Ville Koistinen 200,000(2)
Anssi Salmela 136,000(1)
Aaron Gagnon 60,000(1)
Tim Sestito 56,260(1)
Raymond Sawada 50,000(3)
Tim Conboy 50,000(1)




Ottawa

ArenaScotiabank Place
Capacity19,153
Ticket Price$30.00


Income

Current Funds$18,912,659
Home Games Remaining37
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,006,643
Farm Payroll$1,065,383
Prospect Fees$30,000
Coach$1,067,500
Games Remaining75
Total Game Expenses$745,970
Projected Expenses$55,947,737
Projected Balance-$37,035,078

Salary Commitment

Year: 2010$60,072,026
Year: 2011$52,942,893
Year: 2012$29,028,449
Year: 2013$14,367,449

Pro Payroll

Alex Ovechkin 9,000,000(3)
Jason Spezza 6,444,444(2)
Tobias Enstrom 5,000,000(4)
Mike Green 5,000,000(2)
Nicklas Lidstrom 4,815,400(4)
Anton Volchenkov 3,125,000(1)
Filip Kuba 2,900,000(2)
Matt Cullen 2,900,000(2)
Brian Elliott 2,750,000(2)
Chris Drury 2,550,000(3)
Mike Fisher 2,510,000(3)
Antti Miettinen 2,310,000(2)
Cristobal Huet 1,999,999(4)
Brooks Laich 1,818,300(4)
Scottie Upshall 1,225,000(1)
Jesse Winchester 900,000(2)
Douglas Murray 900,000(1)
David Jones 650,000(2)
Peter Regin 607,500(1)
Chris Neil 601,000(3)
Glen Metropolit 500,000(1)
Bryan McCabe 500,000(4)


Farm Payroll

Cory Sarich 360,000(1)
Jared Cowen 111,250(4)
Chris Osgood 85,000(1)
Nick Foligno 76,333(1)
Zack Smith 75,000(1)
Jason Williams 70,000(4)
Jeremy Duchesne 65,000(1)
Kamil Kreps 60,200(1)
Kent Huskins 60,000(2)
Kaspars Daugavins 52,500(4)
Shean Donovan 50,100(1)




Philly

ArenaWachovia Center
Capacity19,537
Ticket Price$38.00


Income

Current Funds$14,184,987
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$58,478,192
Farm Payroll$856,292
Prospect Fees$15,000
Coach$1,057,000
Games Remaining77
Total Game Expenses$736,664
Projected Expenses$56,723,162
Projected Balance-$42,538,175

Salary Commitment

Year: 2010$59,334,484
Year: 2011$33,706,249
Year: 2012$12,258,750
Year: 2013$8,400,000

Pro Payroll

Martin St.Louis 9,000,000(2)
Tomas Vokoun 5,700,000(1)
Dennis Seidenberg 5,300,000(4)
Olli Jokinen 5,250,000(1)
Ty Conklin 4,500,000(1)
Matt Cooke 3,100,000(4)
Colby Armstrong 3,000,000(1)
Sean Bergenheim 3,000,000(2)
Alexander Frolov 2,900,000(1)
Victor Hedman 2,200,000(3)
Hal Gill 2,000,000(2)
Jay McKee 1,999,999(2)
Maxime Talbot 1,961,250(1)
Mark Eaton 1,550,000(2)
Michal Handzus 1,500,000(3)
Marc Methot 1,312,500(2)
Darroll Powe 1,000,000(2)
Jeff Schultz 994,443(1)
Claude Giroux 850,000(1)
T.J. Galiardi 735,000(2)
Andrew Ebbett 625,000(2)


Farm Payroll

Lauri Korpikoski 175,000(2)
Keaton Ellerby 108,750(3)
Andrew Cogliano 99,167(1)
Enver Lisin 85,000(1)
Danny Syvret 71,875(1)
Yan Stastny 62,500(1)
Joshua Hennessy 54,000(1)
Alexandre Giroux 50,000(3)
David Schlemko 50,000(2)
Brian Finley 50,000(1)
Matt Ellis 50,000(1)




Phoenix

ArenaJobing.com Arena
Capacity17,125
Ticket Price$30.00


Income

Current Funds$8,036,696
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,789,973
Farm Payroll$375,825
Prospect Fees$6,000
Coach$976,500
Games Remaining76
Total Game Expenses$721,321
Projected Expenses$54,820,374
Projected Balance-$46,783,678

Salary Commitment

Year: 2010$58,165,798
Year: 2011$43,051,735
Year: 2012$17,204,850
Year: 2013$11,511,100

Pro Payroll

Marian Gaborik 11,340,000(2)
Paul Stastny 9,500,000(4)
Roberto Luongo 6,750,000(1)
James Wisniewski 4,062,500(2)
Nick Schultz 3,264,286(2)
Alexei Ponikarovsky 3,100,000(3)
Guillaume Latendresse 2,500,000(2)
Greg Zanon 2,100,000(2)
Colin White 1,999,999(2)
Derek Roy 1,881,000(4)
Zbynek Michalek 1,875,000(1)
Niclas Wallin 1,725,000(1)
Daniel Paille 1,343,750(3)
Frans Nielsen 1,250,000(3)
R.J. Umberger 1,150,000(1)
Boyd Gordon 951,563(1)
Gregory Campbell 921,875(1)
Colin Fraser 875,000(1)
Peter Budaj 700,000(1)
Brandon Crombeen 500,000(2)


Farm Payroll

Marc Pouliot 103,125(1)
Scott Nichol 80,100(2)
Anton Khudobin 80,100(4)
Jay Harrison 62,500(1)
Ryan White 50,000(4)




Pittsburgh

ArenaConsol Energy Center
Capacity18,087
Ticket Price$30.00


Income

Current Funds$5,293,423
Home Games Remaining35
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$60,316,792
Farm Payroll$1,924,172
Prospect Fees$13,500
Coach$1,064,000
Games Remaining68
Total Game Expenses$772,176
Projected Expenses$52,507,995
Projected Balance-$47,214,572

Salary Commitment

Year: 2010$62,240,964
Year: 2011$43,689,433
Year: 2012$6,310,917
Year: 2013$1,975,000

Pro Payroll

Martin Brodeur 11,340,000(2)
Pavel Datsyuk 11,340,000(2)
Jeff Carter 5,500,000(1)
Marek Zidlicky 4,125,000(3)
Dan Boyle 3,333,000(1)
Mikael Samuelsson 3,200,000(2)
Stephen Weiss 3,100,000(2)
David Backes 2,500,000(1)
Matthew Lombardi 1,817,000(1)
Denis Grebeshkov 1,810,000(2)
Steve Ott 1,781,250(1)
Brian Pothier 1,625,000(2)
Martin Biron 1,300,000(4)
Tomas Holmstrom 1,250,000(1)
Kris Draper 1,250,000(2)
Daniel Winnik 1,000,001(2)
John Madden 1,000,000(1)
Bruno Gervais 926,041(2)
Kevin Porter 919,500(1)
Nate Prosser 600,000(2)
Toby Petersen 600,000(4)


Farm Payroll

Cody Franson 867,374(2)
Mike Comrie 150,000(2)
Derek Joslin 150,000(1)
Devan Dubnyk 125,000(3)
Mike Blunden 91,875(1)
Matt Lashoff 91,406(1)
Ivan Vishnevskiy 85,917(3)
David Clarkson 75,000(4)
Aaron Johnson 67,500(1)
Darcy Tucker 65,100(2)
Bryan Rodney 55,000(2)
Dylan Reese 50,000(1)
Ryan Craig 50,000(2)




SanJose

ArenaHP Pavilion
Capacity17,562
Ticket Price$40.00


Income

Current Funds$1,754,988
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$45,810,333
Farm Payroll$513,750
Prospect Fees$30,000
Coach$885,500
Games Remaining82
Total Game Expenses$576,092
Projected Expenses$47,239,583
Projected Balance-$45,484,595

Salary Commitment

Year: 2010$46,324,083
Year: 2011$39,711,583
Year: 2012$26,657,834
Year: 2013$24,215,834

Pro Payroll

Henrik Zetterberg 9,212,000(4)
Travis Zajac 5,333,334(4)
Paul Martin 3,200,000(4)
Barret Jackman 3,000,000(4)
Stephane Robidas 3,000,000(2)
Ray Whitney 2,250,000(3)
Drew Doughty 2,175,000(2)
Matt Gilroy 2,100,000(1)
Tyler Kennedy 1,999,999(2)
Johan Backlund 1,900,000(4)
Josh Bailey 1,300,000(2)
Kyle Okposo 1,275,000(1)
Brandon Sutter 1,050,000(2)
Ville Leino 1,031,250(2)
Adam Pardy 1,000,000(1)
PA Parenteau 1,000,000(2)
Andrew MacDonald 950,000(1)
Drew Miller 812,500(2)
Nick Bonino 796,250(4)
Brandon Yip 725,000(1)
Brayden Irwin 625,000(2)
Benn Ferriero 575,000(4)
Wade Dubielewicz 500,000(1)


Farm Payroll

Radek Martinek 192,000(3)
Matthew Martin 120,000(4)
Jhonas Enroth 79,250(4)
Clayton Stoner 62,500(1)
Teemu Laakso 60,000(2)




StLouis

ArenaScottrade Center
Capacity19,150
Ticket Price$30.00


Income

Current Funds$8,050,728
Home Games Remaining39
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$55,026,415
Farm Payroll$1,193,086
Prospect Fees$36,000
Coach$966,000
Games Remaining78
Total Game Expenses$697,823
Projected Expenses$54,430,208
Projected Balance-$46,379,480

Salary Commitment

Year: 2010$56,219,501
Year: 2011$50,835,668
Year: 2012$35,525,183
Year: 2013$13,593,000

Pro Payroll

Sergei Gonchar 8,000,000(3)
Kari Lehtonen 4,437,500(4)
Shane Doan 4,150,000(4)
Kristian Huselius 4,020,000(3)
Mike Ribeiro 3,515,000(2)
M.E. Vlasic 3,333,333(3)
Dan Girardi 3,325,000(4)
Tom Gilbert 3,211,250(2)
Alexei Kovalev 3,210,000(2)
Joel Ward 2,850,000(1)
Trent Hunter 2,501,000(3)
Matt Duchene 2,050,000(3)
Pekka Rinne 1,999,999(2)
Gilbert Brule 1,850,000(2)
Ryan Wilson 1,150,000(3)
Bryan Little 875,000(1)
Owen Nolan 750,000(4)
Anton Stralman 673,333(1)
Aaron Ward 650,000(4)
Rod Brind'Amour 650,000(2)
Matt Beleskey 625,000(3)
Andrew Murray 600,000(2)
Craig Adams 600,000(1)


Farm Payroll

Matt D'Agostini 125,000(2)
Jonathan Ericsson 125,000(1)
Jerome Samson 106,000(3)
Perttu Lindgren 86,736(2)
Jordin Tootoo 86,000(1)
Taylor Chorney 83,850(3)
Jamie Lundmark 78,000(4)
Andrei Loktionov 72,500(4)
Kyle Wellwood 65,000(4)
Kyle Wilson 65,000(4)
Francis Wathier 63,000(1)
Sheldon Brookbank 63,000(3)
Dane Byers 62,500(2)
J.F. Jacques 61,500(1)
Keith Aucoin 50,000(1)




TampaBay

ArenaSt. Pete Times Forum
Capacity19,758
Ticket Price$33.00


Income

Current Funds$11,121,343
Home Games Remaining28
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,354,249
Farm Payroll$411,072
Prospect Fees$18,000
Coach$1,071,000
Games Remaining59
Total Game Expenses$766,516
Projected Expenses$45,224,450
Projected Balance-$34,103,107

Salary Commitment

Year: 2010$61,765,321
Year: 2011$23,086,103
Year: 2012$12,002,900
Year: 2013$10,446,900

Pro Payroll

Daniel Alfredsson 10,320,000(1)
Rick Nash 8,500,000(1)
Joe Thornton 7,200,000(1)
Michael Cammalleri 6,735,000(1)
Tim Connolly 5,800,000(2)
Dustin Penner 4,250,000(2)
Jaroslav Halak 3,750,000(4)
Alex Steen 3,362,500(4)
Brett Clark 1,999,999(1)
Vinny Prospal 1,900,000(1)
Marcel Goc 968,750(2)
Adam Foote 850,000(1)
Matt Carkner 556,000(3)
Maxime Fortunus 556,000(4)
Nathan Oystrick 556,000(4)
Peter Harrold 550,000(1)
Craig Rivet 500,000(3)
Alexandre Burrows 500,000(1)
Jason Strudwick 500,000(4)
Paul Mara 500,000(4)
Yann Danis 500,000(4)
Bryce Salvador 500,000(4)
Jaroslav Spacek 500,000(3)


Farm Payroll

Mark Mancari 74,219(1)
Ben Walter 64,453(2)
Kris Newbury 55,600(4)
Nick Tarnasky 55,600(4)
James Wyman 55,600(4)
Guillaume Desbiens 55,600(4)
Martin Houle 50,000(1)




Toronto

ArenaAir Canada Centre
Capacity18,800
Ticket Price$29.00


Income

Current Funds$11,660,255
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$38,195,126
Farm Payroll$200,750
Prospect Fees$40,500
Coach$1,004,500
Games Remaining82
Total Game Expenses$480,986
Projected Expenses$39,440,876
Projected Balance-$27,780,621

Salary Commitment

Year: 2010$44,855,876
Year: 2011$28,477,126
Year: 2012$10,857,209
Year: 2013$1,100,000

Pro Payroll

Marty Turco 6,460,000(2)
Pavel Kubina 4,910,000(3)
Ales Hemsky 4,100,000(1)
Justin Williams 3,500,000(1)
Tyler Bozak 2,300,000(2)
Andreas Lilja 1,610,000(1)
Nathan Paetsch 1,510,000(2)
Shaone Morrisonn 1,510,000(2)
Rob Schremp 1,343,750(1)
Andy Hilbert 1,300,000(1)
James vanRiemsdyk 1,234,375(3)
Rich Clune 1,200,000(1)
Cory Schneider 1,125,000(3)
James Sheppard 1,125,000(1)
Brad Lukowich 1,100,000(2)
Tim Brent 1,100,000(1)
Vladimir Zharkov 1,100,000(4)
Derek Smith 1,100,000(1)
Michael Leighton 1,001,000(3)
Blake Comeau 1,000,000(2)
Jakub Kindl 883,333(2)
Andreas Nodl 771,667(2)
Michal Repik 752,667(3)
James Neal 734,167(2)
Jesse Joensuu 734,167(3)
Johnny Boychuk 600,000(2)
Kurt Sauer 550,000(2)


Farm Payroll

Steve MacIntyre 72,000(2)
Liam Reddox 68,750(2)
Jeff Hoggan 60,000(2)




Vancouver

ArenaRogers Arena
Capacity18,810
Ticket Price$30.00


Income

Current Funds$465,224
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$44,030,242
Farm Payroll$803,583
Prospect Fees$25,500
Coach$1,050,000
Games Remaining82
Total Game Expenses$559,870
Projected Expenses$45,909,325
Projected Balance-$45,444,101

Salary Commitment

Year: 2010$44,833,825
Year: 2011$40,691,658
Year: 2012$12,386,750
Year: 2013$4,832,500

Pro Payroll

Jose Theodore 6,575,575(2)
Dan Ellis 5,850,000(2)
Manny Legace 5,120,000(2)
Christian Hanson 2,500,000(3)
Steve Bernier 2,500,000(2)
Ales Kotalik 2,333,000(1)
Andrej Sekera 1,562,500(2)
Brad Winchester 1,500,000(3)
Dan Sexton 1,500,000(2)
Todd White 1,500,000(4)
Marek Svatos 1,300,000(4)
David Moss 1,200,000(4)
Tyler Sloan 1,100,000(2)
Tyler Myers 1,087,500(3)
Derick Brassard 1,034,167(1)
Andrew Alberts 1,000,000(2)
Doug Weight 950,000(2)
Aaron Rome 937,500(3)
Philip Larsen 755,000(4)
David Koci 650,000(3)
Eric Boulton 650,000(3)
Brandon Bochenski 625,000(1)
Francis Bouillon 600,000(2)
Mark Popovic 600,000(2)
Stephane Yelle 600,000(2)


Farm Payroll

John Mitchell 200,000(2)
Chad Johnson 150,000(1)
Andreas Thuresson 85,000(3)
Oskar Osala 79,250(3)
Evgeny Dadonov 77,500(4)
TJ Hensick 75,000(2)
Brendan Mikkelson 71,833(2)
Brian McGrattan 65,000(3)




Washington

ArenaVerizon Center
Capacity18,277
Ticket Price$29.00


Income

Current Funds$3,168,627
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$51,069,110
Farm Payroll$835,000
Prospect Fees$24,000
Coach$990,500
Games Remaining82
Total Game Expenses$645,349
Projected Expenses$52,918,610
Projected Balance-$49,749,983

Salary Commitment

Year: 2010$51,904,110
Year: 2011$43,519,110
Year: 2012$18,281,649
Year: 2013$10,011,500

Pro Payroll

Marc Savard 9,250,000(2)
Robyn Regehr 5,650,000(2)
Andrej Meszaros 4,562,500(4)
Valtteri Filppula 4,520,150(3)
Brian Rafalski 3,560,000(2)
Dave Bolland 3,375,000(4)
Ruslan Salei 2,550,000(1)
Steve Montador 2,390,000(1)
Paul Gaustad 2,300,000(2)
Paul Szczechura 1,999,999(3)
Jim Slater 1,999,000(4)
Matt Bradley 1,999,000(2)
Milan Jurcina 1,600,000(3)
Jonathan Bernier 846,667(1)
Steven Reinprecht 818,461(2)
Jared Boll 810,000(2)
Chris Butler 713,333(1)
Brandon Prust 600,000(1)
Jason LaBarbera 525,000(2)
Mathieu Darche 500,000(1)
Tomas Kopecky 500,000(1)


Farm Payroll

Ryan Carter 125,000(2)
Steve Valiquette 100,000(2)
Todd Fedoruk 87,500(1)
Brian Sutherby 80,000(1)
Drayson Bowman 75,000(4)
O.K. Tollefsen 67,500(1)
Derek Meech 50,000(1)
Greg Mauldin 50,000(3)
Jay Leach 50,000(2)
John McCarthy 50,000(3)
Trevor Frischmon 50,000(3)
Tom Sestito 50,000(2)