Financial Report

(As of Monday, Jun 29 2009)

Chicago

ArenaChicago Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$11,890,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$50,000
Games Remaining70
Total Game Expenses$170,571
Projected Expenses$11,940,000
Projected Balance-$11,940,000

Salary Commitment

Year: 2009$11,890,000
Year: 2010$6,750,000
Year: 2011$2,500,000
Year: 2012$0,000

 Pro Payroll

Thomas Pock 955,000(1)
Matt Pettinger 900,000(2)
Michael Funk 840,000(1)
Jeff Friesen 750,000(2)
Rory Fitzpatrick 750,000(2)
Connor James 700,000(2)
Cody Rudokowsky 650,000(1)
Michael Mole 620,000(1)
Jason Jaspers 600,000(1)
Grant Potulny 600,000(2)
Shawn Thornton 600,000(1)
Rick Rypien 550,000(2)
Guillaume Desbiens 525,000(1)
Kyle Cumiskey 450,000(3)
Dean Arsene 450,000(3)
Paul Albers 450,000(3)
David Van Der Gulik 400,000(3)
Codey Burki 400,000(3)
Riley Emmerson 350,000(3)
Danny Bois 350,000(1)


 Farm Payroll




Milwaukee

ArenaMilwaukee Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$12,175,000
Farm Payroll$125,000
Prospect Fees$0,000
Coach$50,000
Games Remaining70
Total Game Expenses$176,429
Projected Expenses$12,350,000
Projected Balance-$12,350,000

Salary Commitment

Year: 2009$12,300,000
Year: 2010$7,540,000
Year: 2011$6,345,000
Year: 2012$1,555,000

 Pro Payroll

Maxime Daigneault 1,000,000(4)
Sean O'Donnell 925,000(1)
Brett Skinner 875,000(3)
Darren Haydar 800,000(1)
Andrew Hutchinson 715,000(1)
Ville Koistinen 700,000(3)
Wyatt Smith 660,000(1)
Raitis Ivanans 660,000(1)
Jeff Schultz 650,000(3)
Serge Payer 600,000(1)
Byron Bitz 600,000(3)
Scott Lehman 515,000(3)
Troy Bodie 500,000(4)
Matt Hendricks 400,000(2)
Alexander Sulzer 400,000(3)
Mark Giordano 400,000(1)
Mike McKenna 375,000(2)
Lee Falaredeau 350,000(2)
Chris Zarb 350,000(3)
Scott Parse 350,000(3)
Kenndal Mcardle 350,000(3)


 Farm Payroll

Greg Zanon 55,000(5)
Kaleb Betts 35,000(2)
Mike Radja 35,000(2)




Iowa

ArenaDes Moines Civic Center
Capacity6,700
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$13,860,000
Farm Payroll$60,000
Prospect Fees$0,000
Coach$50,000
Games Remaining44
Total Game Expenses$199,571
Projected Expenses$8,781,143
Projected Balance-$8,781,143

Salary Commitment

Year: 2009$13,920,000
Year: 2010$9,950,000
Year: 2011$5,500,000
Year: 2012$0,000

 Pro Payroll

Marius Holtet 1,000,000(2)
Janos Vas 900,000(3)
Benoit Pouliot 900,000(2)
Lukas Kaspar 900,000(1)
John Erskine 850,000(1)
Martins Karsums 830,000(2)
Brandon Crombeen 825,000(3)
Enver Lisin 800,000(3)
Barrett Heisten 800,000(1)
Stephane Robidas 720,000(1)
Nikolas Dimitrakos 700,000(1)
Marc-Andre Cliché 590,000(3)
Joel Lundqvist 500,000(3)
Darren Helm 500,000(3)
Anssi Salmela 500,000(2)
Tobias Stephan 485,000(3)
Jon Gleed 460,000(2)
Geoff Waugh 450,000(3)
Jonathan Quick 450,000(3)
Jason DeSantis 350,000(2)
Vladimir Denisov 350,000(2)


 Farm Payroll

Yutaka Fukufuji 60,000(2)




Quad City

ArenaLas Vegas Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$11,325,000
Farm Payroll$472,000
Prospect Fees$0,000
Coach$50,000
Games Remaining70
Total Game Expenses$169,243
Projected Expenses$11,847,000
Projected Balance-$11,847,000

Salary Commitment

Year: 2009$11,797,000
Year: 2010$9,370,000
Year: 2011$7,470,000
Year: 2012$1,350,000

 Pro Payroll

Danny Syvret 1,350,000(5)
Brett Festerling 700,000(3)
Steve Wagner 700,000(3)
Bobby Hughes 700,000(2)
Cody Mcleod 700,000(3)
Cal O'Reilly 650,000(3)
Jean-Claude Sawyer 650,000(3)
Colton Fretter 600,000(3)
Richard Clune 600,000(2)
Alexandre Giroux 550,000(1)
Miika Wiikman 500,000(3)
David Moss 500,000(1)
Curtis McElhinney 500,000(3)
Peter Harrold 500,000(3)
Clay Wilson 475,000(2)
Rob Klinkhammer 450,000(3)
David Brine 400,000(1)
Rich Peverley 400,000(1)
Mike Iggulden 400,000(1)


 Farm Payroll

Patrick Wellar 80,000(3)
Ryan Glenn 66,000(1)
Craig Kowalski 66,000(1)
Mathieu Roy 65,000(2)
Quintin Laing 60,000(2)
Ben Lovejoy 50,000(3)
Dylan Hunter 45,000(1)
Ryan Wilson 40,000(3)




Kansas Cit

ArenaSprint Center
Capacity16,500
Ticket Price$8.00


Income

Current Funds$0,000

Expenses

Pro Payroll$13,525,150
Farm Payroll$332,000
Prospect Fees$0,000
Coach$50,000
Games Remaining70
Total Game Expenses$198,674
Projected Expenses$13,907,150
Projected Balance-$13,907,150

Salary Commitment

Year: 2009$13,857,150
Year: 2010$7,106,000
Year: 2011$3,813,500
Year: 2012$0,000

 Pro Payroll

David Backes 900,000(1)
Curtis Sanford 865,150(1)
Antti Pihlstrom 825,000(3)
Lars Jonsson 800,000(2)
Grant Stevenson 775,000(1)
Trevor Byrne 725,000(1)
Cody McCormick 715,000(1)
John Pohl 715,000(2)
Alexander Nikulin 700,000(3)
Matt Walker 700,000(2)
Michael Leighton 700,000(1)
Casey Borer 700,000(3)
Kevin Dallman 675,000(1)
Zach FitzGerald 675,000(1)
Mike Glumac 605,000(1)
Mathieu Perreault 500,000(3)
D.J. King 500,000(3)
Patrick Kaleta 500,000(2)
Nikolai Lemtyugov 475,000(3)
Justin Maiser 475,000(2)


 Farm Payroll

Colin Fraser 71,000(1)
Mitch Maunu 67,500(2)
Patrick McNeill 63,500(3)
Joel Gistedt 50,000(3)
Alex Leavitt 45,000(1)
Dan Collins 35,000(2)




Toronto

ArenaToronto Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$14,703,500
Farm Payroll$236,400
Prospect Fees$0,000
Coach$50,000
Games Remaining70
Total Game Expenses$214,141
Projected Expenses$14,989,900
Projected Balance-$14,989,900

Salary Commitment

Year: 2009$14,939,900
Year: 2010$10,441,900
Year: 2011$5,990,000
Year: 2012$0,000

 Pro Payroll

Mikael Tellqvist 1,580,000(1)
Brendan Bell 1,028,500(2)
Matt Murley 1,000,000(2)
Viatcheslav Voynov 900,000(3)
Konstantin Pushkarev 875,000(1)
Cody Franson 800,000(3)
Ben Bishop 800,000(3)
Alexei Kaigorodov 750,000(3)
Alexander Korolyuk 750,000(1)
Eric Boulton 690,000(2)
Phil Oreskovic 650,000(3)
Jeremy Williams 649,000(2)
Jeff Giuliano 600,000(1)
Darcy Hordichuk 600,000(1)
Matt Bradley 589,000(2)
Dustin Kohn 575,000(3)
Kevin Schaeffer 500,000(3)
Mark Santorelli 475,000(3)
Mike Santorelli 450,000(3)
Nathan Barrett 442,000(2)


 Farm Payroll

Sebastien Centomo 93,000(1)
Ben Ondrus 53,400(2)
Mike Gauthier 45,000(3)
Shaun Landolt 45,000(3)




Syracuse

ArenaSyracuse Dome
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$12,908,600
Farm Payroll$299,700
Prospect Fees$0,000
Coach$50,000
Games Remaining70
Total Game Expenses$189,404
Projected Expenses$13,258,300
Projected Balance-$13,258,300

Salary Commitment

Year: 2009$13,208,300
Year: 2010$3,175,000
Year: 2011$1,225,000
Year: 2012$0,000

 Pro Payroll

David Gove 999,000(1)
Mark Wotton 999,000(1)
Brett Palin 999,000(1)
Bryan Lerg 999,000(1)
Alex Bourret 875,000(3)
Dan Welch 715,000(1)
Brad Winchester 650,000(2)
John Scott 650,000(2)
Karl Goehring 650,000(2)
Dan Lacouture 650,000(1)
Lane Manson 605,000(1)
Jesse Boulerice 600,000(1)
Martin St. Pierre 572,000(1)
Tyler Sloan 495,600(1)
Tim Konsorada 450,000(1)
Steven Goertzen 450,000(1)
Adam Pardy 425,000(1)
Derek Boogaard 425,000(1)
John Murray 350,000(1)
Mike Duco 350,000(3)


 Farm Payroll

Brad Mills 99,900(1)
Curtis Darling 99,900(1)
Nate DiCasmirro 99,900(1)




Binghamton

ArenaBinghamton Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$12,095,000
Farm Payroll$245,000
Prospect Fees$0,000
Coach$50,000
Games Remaining63
Total Game Expenses$177,000
Projected Expenses$11,151,000
Projected Balance-$11,151,000

Salary Commitment

Year: 2009$12,340,000
Year: 2010$9,580,000
Year: 2011$6,630,000
Year: 2012$0,000

 Pro Payroll

Eric Nystrom 1,000,000(1)
Ben Eager 800,000(3)
Tim Ramholt 750,000(2)
Rene Bourque 750,000(3)
Marc Cavosie 710,000(3)
Zack Smith 650,000(3)
Gord Baldwin 600,000(3)
Aki Seitsonen 600,000(3)
Nate Reduns 600,000(2)
Warren Peters 600,000(3)
Jay Leach 600,000(1)
Bryan Young 600,000(2)
Zach Stortini 550,000(1)
Adam Dennis 550,000(2)
Karri Ramo 500,000(1)
Olivier Magnan 500,000(3)
Jason Pitton 450,000(3)
Brandon Prust 450,000(2)
Trevor Kell 450,000(3)
Cam Cunning 385,000(3)


 Farm Payroll

Pete Vandermeer 60,000(1)
Hugo Carpentier 50,000(3)
Billy Thompson 50,000(1)
Joe Cooper 45,000(3)
Brett Sutter 40,000(3)




Hamilton

ArenaHamilton Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$11,925,000
Farm Payroll$35,000
Prospect Fees$0,000
Coach$50,000
Games Remaining64
Total Game Expenses$171,571
Projected Expenses$10,980,571
Projected Balance-$10,980,571

Salary Commitment

Year: 2009$11,960,000
Year: 2010$8,560,000
Year: 2011$8,560,000
Year: 2012$0,000

 Pro Payroll

Josef Balej 1,100,000(1)
Willie Mitchell 800,000(1)
Harrison Reed 800,000(3)
Aaron Power 750,000(1)
Claude Lemieux 750,000(1)
Ilja Zubov 700,000(3)
Petri Kontiola 700,000(3)
Mathieu Carle 650,000(3)
Pavel Valentenko 650,000(3)
Derek Peltier 500,000(3)
Scott Munroe 500,000(3)
Matt Shasby 475,000(3)
Matt Marquardt 475,000(3)
Mark Flood 475,000(3)
Michael Lambert 475,000(3)
Jerome Samson 475,000(3)
Daniel Sisca 475,000(3)
Andre Deveaux 425,000(3)
Francis Pare 400,000(3)
Robert Gherson 350,000(3)


 Farm Payroll

Jimmy Bonneau 35,000(3)




Rochester

ArenaRochester Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$13,735,000
Farm Payroll$392,500
Prospect Fees$0,000
Coach$50,000
Games Remaining70
Total Game Expenses$202,536
Projected Expenses$14,177,500
Projected Balance-$14,177,500

Salary Commitment

Year: 2009$14,127,500
Year: 2010$8,007,500
Year: 2011$4,862,500
Year: 2012$0,000

 Pro Payroll

Chris Thorburn 1,200,000(3)
Alex Pietrangelo 1,000,000(3)
Ryan O'Marra 950,000(1)
Ryan Munce 800,000(2)
Kaspars Daugavins 800,000(2)
Vladimir Zharkov 800,000(3)
Felix Schutz 700,000(3)
Mathieu Darche 700,000(1)
Jamie Heward 700,000(1)
Jeff Hamilton 660,000(1)
Johan Holmqvist 650,000(1)
Michael Ryan 650,000(1)
Andrew Ebbett 650,000(1)
Jesse Winchester 650,000(1)
Jan Mursak 500,000(2)
Francis Lemieux 500,000(2)
Matt Hunwick 475,000(3)
Nathan Oystrick 475,000(2)
Alexander Hellstrom 475,000(3)
Mario Scalzo 400,000(1)


 Farm Payroll

Antti Niemi 70,000(1)
Andy Wozniewski 70,000(2)
Thomas Morrow 65,000(3)
Brett Bellemore 50,000(3)
Joe Fallon 50,000(3)
Jordan Bendfeld 47,500(3)
Jakub Petruzalek 40,000(1)




Seattle

ArenaSeattle Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$13,160,000
Farm Payroll$185,000
Prospect Fees$0,000
Coach$50,000
Games Remaining57
Total Game Expenses$191,357
Projected Expenses$10,907,357
Projected Balance-$10,907,357

Salary Commitment

Year: 2009$13,345,000
Year: 2010$10,285,000
Year: 2011$3,880,000
Year: 2012$0,000

 Pro Payroll

Jesse Schultz 1,100,000(2)
Nathan Smith 1,100,000(2)
Brandon Nolan 950,000(1)
Kevin Klein 750,000(2)
Daniel Lacosta 725,000(1)
Nick Johnson 700,000(3)
Sean O'Conner 660,000(2)
Darrell Hay 650,000(2)
Krys Barch 650,000(2)
David Laliberte 600,000(3)
Jeff May 600,000(3)
F.P. Guenette 500,000(2)
Alex Foster 500,000(2)
Kirill Starkov 500,000(3)
Ryan McGinnis 500,000(3)
Michael Vernace 475,000(1)
Nathan Mcivar 450,000(1)
Mitch Carefoot 450,000(3)
Josh Kidd 450,000(3)
Daniel Manzato 450,000(2)
Matt Gens 400,000(1)


 Farm Payroll

Chris Durand 80,000(3)
Ty Morris 60,000(1)
Ian Keserich 45,000(2)




Manitoba

ArenaWinnipeg Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$11,650,000
Farm Payroll$60,000
Prospect Fees$0,000
Coach$50,000
Games Remaining57
Total Game Expenses$168,000
Projected Expenses$9,576,000
Projected Balance-$9,576,000

Salary Commitment

Year: 2009$11,710,000
Year: 2010$8,100,000
Year: 2011$1,950,000
Year: 2012$0,000

 Pro Payroll

Matt Ellison 950,000(2)
Craig Anderson 800,000(1)
Jason Ryznar 700,000(1)
Travis Moen 650,000(3)
Chris Butler 600,000(2)
Joshua Bailey 600,000(2)
Grant McNeill 600,000(2)
Igor Pohanka 600,000(3)
Carsen Germyn 600,000(2)
Scott Balan 600,000(2)
Jari Viuhkola 600,000(1)
Mike Gabinet 600,000(2)
Dane Byers 550,000(1)
Mike Brodeur 550,000(2)
Adam Burish 550,000(2)
Olli Malmivarra 500,000(1)
Joey Tenute 500,000(2)
Mike S. Brown 400,000(1)
Marek Zagrapan 350,000(3)
T.J. Fast 350,000(3)


 Farm Payroll

Adam Berkhoel 60,000(1)




Edmonton

ArenaEdmonton Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$13,525,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$50,000
Games Remaining63
Total Game Expenses$193,929
Projected Expenses$12,217,500
Projected Balance-$12,217,500

Salary Commitment

Year: 2009$13,525,000
Year: 2010$12,925,000
Year: 2011$7,850,000
Year: 2012$1,625,000

 Pro Payroll

Kyle Brodziak 1,100,000(3)
Max Pacioretty 1,000,000(3)
Adam Pineault 950,000(3)
James Sheppard 950,000(3)
J.F. Jacques 925,000(3)
Joe Barnes 850,000(2)
T.J. Hensick 800,000(2)
Bobby Allen 750,000(2)
Brad Ference 750,000(2)
Karlis Skrastins 675,000(2)
Mark Eaton 650,000(2)
Joe Motzko 625,000(4)
Brian Boucher 600,000(1)
David Desharnais 600,000(2)
Sean Curry 600,000(4)
Mike Angelidis 450,000(3)
T.J. Trevelyan 450,000(3)
David Leggio 400,000(3)
David Schlemko 400,000(4)


 Farm Payroll




Regina

ArenaRegina Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$10,510,000
Farm Payroll$95,000
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$152,214
Projected Expenses$7,610,714
Projected Balance-$7,610,714

Salary Commitment

Year: 2009$10,605,000
Year: 2010$7,955,000
Year: 2011$7,355,000
Year: 2012$0,000

 Pro Payroll

Nick Foligno 950,000(3)
Andy Greene 950,000(3)
Chad Larose 750,000(3)
Kyle Wilson 700,000(3)
Mark Rycroft 650,000(1)
Luca Caputi 650,000(3)
Nathan Guenin 600,000(3)
Janne Lahti 600,000(1)
Neil Komadoski 600,000(3)
Deryk Engelland 600,000(2)
Louis Robitaille 600,000(3)
Tyler Weiman 550,000(1)
David Liffiton 500,000(1)
Matt Moulson 410,000(3)
Darroll Powe 350,000(3)
Aaron Voros 350,000(1)
Bobby Bolt 350,000(3)
Chris Conner 350,000(3)


 Farm Payroll

Kurtis McLean 60,000(3)
Mike Gauthier 35,000(3)




Chilliwack

ArenaChilliwack Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$10,155,000
Farm Payroll$226,000
Prospect Fees$0,000
Coach$50,000
Games Remaining64
Total Game Expenses$149,014
Projected Expenses$9,536,914
Projected Balance-$9,536,914

Salary Commitment

Year: 2009$10,381,000
Year: 2010$7,240,000
Year: 2011$4,160,000
Year: 2012$0,000

 Pro Payroll

Dave Bolland 950,000(2)
Danny Richmond 900,000(3)
Ryan Stone 750,000(2)
Brett Sterling 650,000(1)
Greg Moore 650,000(1)
Brett Carson 650,000(2)
Andre Roy 600,000(1)
Stephen Valiquette 600,000(3)
Ryan Callahan 550,000(3)
Tyson Marsh 550,000(3)
Derek Dorsett 475,000(3)
Bryan Rodney 380,000(2)
Paul Szczechura 350,000(2)
Bruce Graham 350,000(1)
Jeff Jakaitis 350,000(1)
Tim Hambly 350,000(3)
Patrick Jarrett 350,000(3)
Jean-Michel Daoust 350,000(3)
Andrew MacDonald 350,000(1)


 Farm Payroll

Adam Munro 66,000(1)
Tomas Popperle 65,000(1)
Craig Adams 60,000(1)
Scott May 35,000(3)




Houston

ArenaHouston Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$19,108,330
Farm Payroll$115,000
Prospect Fees$0,000
Coach$50,000
Games Remaining57
Total Game Expenses$275,333
Projected Expenses$15,693,997
Projected Balance-$15,693,997

Salary Commitment

Year: 2009$19,223,330
Year: 2010$16,508,330
Year: 2011$13,838,330
Year: 2012$0,000

 Pro Payroll

Sean Bergenheim 1,480,000(3)
Brent Krahn 1,400,000(3)
Tuukka Rask 1,000,000(3)
Marc-Antoine Pouliot 1,000,000(2)
Bob Sanguinetti 1,000,000(3)
Brian Boyle 1,000,000(3)
Kyle Wanvig 950,000(3)
Josh Godfrey 950,000(3)
Brendan Mikkelson 950,000(3)
Dan Bertram 950,000(3)
Mike Weber 950,000(3)
Eric Fehr 900,000(1)
Nolan Yonkman 900,000(2)
Justin Mapletoft 770,000(2)
Matthew Foy 750,000(3)
Craig MacDonald 733,330(3)
Derek MacKenzie 700,000(3)
Eric Reitz 650,000(1)
Zbynek Michalek 550,000(1)
Stefano Giliati 550,000(3)
Danny Irmen 500,000(1)
Jason Beeman 475,000(3)


 Farm Payroll

Mike Smith 65,000(1)
Barry Brust 50,000(1)




Louisville

ArenaThunderdome
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$12,745,000
Farm Payroll$480,000
Prospect Fees$0,000
Coach$50,000
Games Remaining70
Total Game Expenses$189,643
Projected Expenses$13,275,000
Projected Balance-$13,275,000

Salary Commitment

Year: 2009$13,225,000
Year: 2010$7,220,000
Year: 2011$4,835,000
Year: 2012$0,000

 Pro Payroll

David Krejci 900,000(1)
Barry Tallackson 900,000(3)
Joel Stepp 865,000(3)
Alex Goligoski 800,000(3)
Corey Locke 770,000(1)
Erik Christensen 750,000(1)
Mathieu Biron 715,000(1)
Curtis Glencross 650,000(2)
Oskars Bartulis 625,000(3)
Peter Olvecky 585,000(1)
Marek Kvapil 575,000(1)
Shane Hynes 550,000(1)
Matt Pelech 550,000(3)
Drew Miller 550,000(3)
Trevor Smith 550,000(2)
Brandon Rogers 525,000(1)
Nathan Saunders 500,000(1)
Anton Khudobin 485,000(3)
Daren Machesney 450,000(2)
Nate Thompson 450,000(2)


 Farm Payroll

Shane O'Brien 75,000(1)
Eddie Ferhi 60,000(1)
Chris Lawrance 60,000(3)
Eric Godard 60,000(2)
Ryan Maki 47,500(2)
Petteri Wirtanen 47,500(2)
Ryan Garlock 45,000(2)
Dirk Southern 45,000(2)
Jamie Johnson 40,000(2)




Pensacola

ArenaPensacola Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$10,000,000
Farm Payroll$155,000
Prospect Fees$0,000
Coach$50,000
Games Remaining70
Total Game Expenses$145,786
Projected Expenses$10,205,000
Projected Balance-$10,205,000

Salary Commitment

Year: 2009$10,155,000
Year: 2010$7,345,000
Year: 2011$4,720,000
Year: 2012$0,000

 Pro Payroll

Adam Berti 850,000(2)
Jean-Philippe Cote 700,000(1)
Tyler Bouck 650,000(1)
Jonathan Ferland 650,000(2)
Wacey Rabbit 650,000(2)
Jeremy Vanhoof 600,000(1)
Josh Gratton 600,000(3)
Dan Turple 475,000(2)
Gerald Coleman 450,000(1)
Kevin Quick 400,000(3)
Stefan Chaput 400,000(3)
Tyler Spurgeon 400,000(3)
Jordan Henry 400,000(3)
Cory Emmerton 400,000(3)
Mario Bliznak 400,000(3)
Brennan Turner 400,000(3)
Matthew Siddall 400,000(3)
Matt Smaby 400,000(3)
Michael Grabner 400,000(3)
Tristan Grant 375,000(1)


 Farm Payroll

Jeff Frazee 40,000(3)
John Toffey 40,000(3)
Daniel Taylor 40,000(3)
Reid Cashman 35,000(1)




Jacksonvil

ArenaJacksonville Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$17,504,000
Farm Payroll$50,000
Prospect Fees$0,000
Coach$50,000
Games Remaining58
Total Game Expenses$251,486
Projected Expenses$14,586,171
Projected Balance-$14,586,171

Salary Commitment

Year: 2009$17,554,000
Year: 2010$9,775,000
Year: 2011$8,875,000
Year: 2012$0,000

 Pro Payroll

Mike Van Ryn 1,640,000(1)
Dominic Moore 1,258,000(1)
Greg Campbell 1,258,000(1)
Jonathan Bernier 975,000(3)
Blake Wheeler 950,000(3)
Rob Schremp 925,000(3)
Anthony Stewart 900,000(3)
Josh Harding 900,000(2)
Kamil Kreps 850,000(3)
Rob Globke 850,000(3)
Dany Roussin 825,000(3)
Grant Lewis 825,000(3)
Zdenek Bahensky 775,000(3)
Sheldon Brookbank 738,000(1)
Joe DiPenta 660,000(1)
Aaron Downey 625,000(1)
Bret Nasby 600,000(3)
Jaime Sifers 525,000(1)
Brandon Segal 525,000(1)
Derek A. Smith 500,000(1)
Tanner Glass 400,000(3)


 Farm Payroll

Matt Fornataro 50,000(1)




Richmond

ArenaRichmond Center
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$15,500,000
Farm Payroll$112,500
Prospect Fees$0,000
Coach$50,000
Games Remaining70
Total Game Expenses$223,750
Projected Expenses$15,662,500
Projected Balance-$15,662,500

Salary Commitment

Year: 2009$15,612,500
Year: 2010$11,215,000
Year: 2011$5,665,000
Year: 2012$0,000

 Pro Payroll

J-Sebastien Aubin 1,125,000(1)
Randall Gelech 1,000,000(1)
Josh Hennessy 900,000(3)
Lauri Korpikoski 850,000(1)
Mike Lundin 800,000(3)
Travis Roche 800,000(2)
Jonathan Matsumoto 750,000(3)
Jordan Lavallee 750,000(2)
Scott Clemmensen 750,000(1)
Jordon Hendry 750,000(2)
Victor Uchevatov 750,000(2)
Tim Sestito 700,000(2)
Phil Cole 700,000(2)
Jason Garrison 700,000(3)
Julian Talbot 650,000(3)
Tomi Maki 625,000(1)
Zach Tarkir 600,000(3)
Mark Letestu 600,000(3)
David Meckler 600,000(3)
Cam Janssen 600,000(2)
Bill Kinkel 500,000(2)


 Farm Payroll

Troy Riddle 65,000(3)
P.L. Leblond-Letournea47,500(1)




Baltimore

ArenaBaltimore Civic Center
Capacity13,000
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$14,170,000
Farm Payroll$427,500
Prospect Fees$0,000
Coach$50,000
Games Remaining70
Total Game Expenses$209,250
Projected Expenses$14,647,500
Projected Balance-$14,647,500

Salary Commitment

Year: 2009$14,597,500
Year: 2010$9,165,000
Year: 2011$7,815,000
Year: 2012$0,000

 Pro Payroll

Daniel Winnik 1,250,000(3)
Mark Dekanich 1,000,000(3)
Joakim Lindstrom 850,000(3)
Teddy Purcell 850,000(3)
Michael Blunden 775,000(1)
Yan Stastny 770,000(1)
Tomas Kudelka 700,000(3)
Joel Perreault 700,000(1)
Ville Leino 700,000(1)
Roman Polak 700,000(2)
Viatcheslav Trukhno 700,000(3)
Stanislav Lascek 650,000(2)
Michal Birner 650,000(1)
Patrik Hersley 650,000(3)
Jacob Dowell 650,000(3)
Kyle Wharton 575,000(3)
Joey Mormina 550,000(1)
Julien Ellis-Plante 500,000(1)
Troy Brouwer 500,000(1)
David Schulz 450,000(3)


 Farm Payroll

James Reimer 70,000(3)
Philippe Dupuis 70,000(3)
James Sanford 65,000(1)
Todd Ford 60,000(1)
Kris Newbury 60,000(1)
Ryan Hamilton 55,000(1)
Ryan Murphy 47,500(1)




Bridgeport

ArenaBridgeport Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$10,105,000
Farm Payroll$160,000
Prospect Fees$0,000
Coach$50,000
Games Remaining64
Total Game Expenses$147,357
Projected Expenses$9,430,857
Projected Balance-$9,430,857

Salary Commitment

Year: 2009$10,265,000
Year: 2010$4,050,000
Year: 2011$1,050,000
Year: 2012$0,000

 Pro Payroll

Marek Schwarz 825,000(1)
Jed Ortmeyer 780,000(1)
Ivan Khomutov 750,000(2)
Kenny Smith 700,000(1)
Mike Morrison 600,000(1)
Colin Stuart 600,000(1)
Chris Minard 600,000(2)
Bill Thomas 600,000(2)
Chad Wiseman 550,000(1)
Jonathan D'Aversa 550,000(3)
George Parros 550,000(1)
Dominic D'Amour 500,000(1)
Jimmy Sharrow 500,000(2)
Brad Staubitz 500,000(1)
Pat Dwyer 500,000(2)
Andrew Ianiero 500,000(1)
Michael Swift 500,000(3)


 Farm Payroll

Jeremy Reich 60,000(1)
Michael-Lee Teslak 50,000(2)
Jason Jaffray 50,000(1)




Hershey

ArenaGiant Center
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$12,220,000
Farm Payroll$60,000
Prospect Fees$0,000
Coach$50,000
Games Remaining64
Total Game Expenses$176,143
Projected Expenses$11,273,143
Projected Balance-$11,273,143

Salary Commitment

Year: 2009$12,280,000
Year: 2010$7,875,000
Year: 2011$7,875,000
Year: 2012$800,000

 Pro Payroll

Adrian Foster 1,000,000(1)
James Howard 1,000,000(3)
Petr Vrana 950,000(3)
Andreas Holmqvist 925,000(3)
Logan Stephenson 800,000(1)
Derek Meech 800,000(4)
Joey MacDonald 700,000(1)
Mattias Ritola 600,000(3)
Brodie Dupont 600,000(3)
Jonathan Ericsson 600,000(3)
Todd Jackson 600,000(3)
Paul Ballantyne 600,000(3)
Ryan Russell 600,000(3)
Nick Spaling 600,000(3)
Cody Bass 500,000(1)
Matt Ellis 495,000(1)
Ryan Oulahen 450,000(1)
Pierre-Olivier Beaulie400,000(1)


 Farm Payroll

Drew MacIntyre 60,000(1)




Philadelph

ArenaPhilly Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$13,730,000
Farm Payroll$413,500
Prospect Fees$0,000
Coach$50,000
Games Remaining70
Total Game Expenses$202,764
Projected Expenses$14,193,500
Projected Balance-$14,193,500

Salary Commitment

Year: 2009$14,143,500
Year: 2010$8,835,000
Year: 2011$2,815,000
Year: 2012$725,000

 Pro Payroll

Bruno St. Jacques 975,000(1)
Brad May 900,000(2)
Steve Martins 800,000(1)
Brad Larsen 800,000(1)
Ryan Poltuny 750,000(2)
Alexandre R. Picard 750,000(1)
Jack Hillen 725,000(4)
Rosario Ruggeri 710,000(3)
Stefan Ruzicka 700,000(1)
Bryce Lampman 700,000(1)
Boyd Kane 700,000(2)
Brian Sipotz 650,000(2)
Todd Fedoruk 620,000(2)
Theo Peckham 600,000(3)
Thomas Greiss 600,000(3)
Rejean Beauchemin 600,000(2)
Stephane Goulet 600,000(2)
Jared Ross 600,000(2)
Rod Pelley 600,000(2)
Pascal Pelletier 350,000(1)


 Farm Payroll

Randy Jones 66,000(1)
Dov Grumet-Morris 60,000(3)
Jussi Timonen 60,000(3)
Jeff Dwyer 60,000(1)
Mitch Fritz 60,000(1)
Riley Armstrong 60,000(3)
Joey Hope 47,500(1)




Wilkes Bar

ArenaScranton Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$14,850,000
Farm Payroll$380,500
Prospect Fees$0,000
Coach$50,000
Games Remaining64
Total Game Expenses$218,293
Projected Expenses$13,970,743
Projected Balance-$13,970,743

Salary Commitment

Year: 2009$15,230,500
Year: 2010$9,160,000
Year: 2011$7,150,000
Year: 2012$1,750,000

 Pro Payroll

Nicklas Bergfors 1,100,000(3)
Jason Bacashihua 1,000,000(1)
Jordin Tootoo 975,000(3)
Kyle Chipchura 930,000(1)
Maxime Talbot 900,000(4)
Kyle Wellwood 875,000(3)
Niklas Grossman 850,000(3)
Cal Clutterbuck 850,000(3)
Bruno Gervais 850,000(4)
Erik Ersberg 800,000(2)
Steve Montador 700,000(1)
Jonathan Filewich 675,000(1)
Paul Bissonnette 675,000(1)
Cam Paddock 650,000(2)
John Lammers 650,000(3)
Jason Ward 550,000(1)
Nathan Paetsch 545,000(1)
Shawn Belle 500,000(1)
Drew Fata 425,000(2)
Colby Genoway 350,000(1)


 Farm Payroll

Tim Wallace 100,000(3)
Justin Pogge 80,000(2)
Garnet Exelby 74,000(1)
Doug Janik 71,500(1)
Chris Beckford-Tseu 55,000(2)




Hartford

ArenaHartford Civic Center
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$12,575,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$50,000
Games Remaining51
Total Game Expenses$180,357
Projected Expenses$9,198,214
Projected Balance-$9,198,214

Salary Commitment

Year: 2009$12,575,000
Year: 2010$8,000,000
Year: 2011$3,475,000
Year: 2012$0,000

 Pro Payroll

Ivan Baranka 900,000(1)
Michael Zigomanis 900,000(2)
Kevin Estrada 800,000(1)
Ben Maxwell 750,000(3)
Matthew Corrente 750,000(3)
David Brown 700,000(3)
Janne Pesonen 650,000(2)
Janne Niskala 650,000(3)
Joel Ward 650,000(2)
Jake Taylor 625,000(2)
Liam Reddox 625,000(3)
Corey Potter 600,000(1)
Brady Murray 600,000(2)
Dylan Reese 550,000(2)
Sami Lepisto 550,000(2)
Chris Holt 500,000(1)
Moises Gutierrez 500,000(1)
Mark Mancari 475,000(1)
Joey Crabb 400,000(1)
Adam Cracknell 400,000(1)


 Farm Payroll




P.E.I.

ArenaP.E.I. Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$13,700,000
Farm Payroll$125,000
Prospect Fees$0,000
Coach$50,000
Games Remaining70
Total Game Expenses$198,214
Projected Expenses$13,875,000
Projected Balance-$13,875,000

Salary Commitment

Year: 2009$13,825,000
Year: 2010$13,825,000
Year: 2011$5,925,000
Year: 2012$925,000

 Pro Payroll

Evgeny Artyukhin 1,300,000(3)
Chris Stewart 950,000(3)
Justin Peters 950,000(3)
Joe Callahan 900,000(3)
Clayton Stoner 900,000(3)
Karl Stewart 800,000(4)
Even Brophey 800,000(2)
Brandon Elliot 800,000(2)
Martin Grenier 700,000(2)
Tyler Kennedy 700,000(2)
John Zeiler 650,000(2)
Toby Petersen 600,000(2)
Tomas Mojzis 600,000(2)
Mathieu Aubin 600,000(2)
Peter Aston 500,000(2)
Mike Card 450,000(2)
Adam Taylor 450,000(2)
Jordan Owens 350,000(2)
Josh Tordjman 350,000(2)
Mitch O'Keefe 350,000(2)


 Farm Payroll

Alex Picard 125,000(4)




Halifax

ArenaHalifax Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$12,593,500
Farm Payroll$110,000
Prospect Fees$0,000
Coach$50,000
Games Remaining65
Total Game Expenses$182,193
Projected Expenses$11,842,536
Projected Balance-$11,842,536

Salary Commitment

Year: 2009$12,703,500
Year: 2010$6,588,500
Year: 2011$2,328,500
Year: 2012$0,000

 Pro Payroll

Phillip Sauve 1,300,000(3)
Matt Carkner 1,100,000(2)
Garth Murray 1,028,500(3)
Nigel Dawes 950,000(2)
Jon DiSalvatore 750,000(1)
Mike Weaver 750,000(1)
Shane Hnidy 750,000(1)
Jim Fahey 700,000(1)
Mark Smith 700,000(1)
Rob Scuderi 700,000(1)
Yuri Moscevsky 630,000(1)
Mike Morris 600,000(2)
Tomas Plihal 595,000(1)
Craig Valette 540,000(1)
Tom Cavanagh 500,000(2)
Kyle Greentree 500,000(2)
Brock Trotter 500,000(2)


 Farm Payroll

Pater Mannino 60,000(2)
Juraj Simek 50,000(2)




Providence

ArenaProvidence Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$12,906,000
Farm Payroll$180,000
Prospect Fees$0,000
Coach$50,000
Games Remaining70
Total Game Expenses$187,657
Projected Expenses$13,136,000
Projected Balance-$13,136,000

Salary Commitment

Year: 2009$13,086,000
Year: 2010$7,880,000
Year: 2011$0,000
Year: 2012$0,000

 Pro Payroll

Maxime Ouellet 1,450,000(1)
Jordan Sigalet 1,000,000(1)
Kevin Doell 726,000(1)
Peter Metcalf 660,000(1)
Tim Stapleton 625,000(2)
Brad Schell 600,000(2)
Steve MacIntyre 600,000(2)
Josh Green 600,000(2)
Mathias Tjarnqvist 600,000(2)
Tim Verbeek 600,000(2)
Simon Gamache 600,000(2)
Nolan Baumgartner 600,000(2)
Matt Kinch 600,000(2)
J.D. Forrest 600,000(2)
Ryan MacMurchy 600,000(2)
Keith Aucoin 600,000(1)
Ernie Hartlieb 600,000(2)
Frederik Cabana 475,000(2)
Jonathan Zigalet 400,000(1)
Sean Zimmerman 370,000(1)


 Farm Payroll

Mike Sgroi 60,000(2)
Matt Climie 60,000(2)
J.P. Lamoureux 60,000(2)




Quebec

ArenaQuebec Arena
Capacity6,500
Ticket Price$7.00


Income

Current Funds$0,000

Expenses

Pro Payroll$12,776,000
Farm Payroll$132,000
Prospect Fees$0,000
Coach$50,000
Games Remaining45
Total Game Expenses$185,114
Projected Expenses$8,330,143
Projected Balance-$8,330,143

Salary Commitment

Year: 2009$12,908,000
Year: 2010$8,380,000
Year: 2011$6,980,000
Year: 2012$0,000

 Pro Payroll

Jeff Glass 1,100,000(3)
Ivan Vishnevskiy 950,000(3)
Mark Fraser 825,000(1)
Michal Repik 800,000(3)
Andreas Nodl 800,000(3)
Tomas Marcinko 750,000(3)
Radek Smolanek 750,000(1)
Geoff Platt 726,000(1)
Brian Sutherby 700,000(2)
Boyd Gordon 700,000(2)
Chad Painchaud 650,000(1)
Owen Fussey 600,000(1)
Doug O'Brien 600,000(3)
Derek Joslin 550,000(1)
Robbie Earl 500,000(3)
Martin Houle 475,000(3)
Mark Ardelan 475,000(3)
Jordan Knackstedt 475,000(3)
Ryan Shannon 350,000(1)


 Farm Payroll

Derek Krestanovich 77,000(1)
Matt Keetley 55,000(3)