Financial Report

(As of ×ÔÏÒÎÉË, ÁÐÒ 18 2006)

Boston

ArenaFleet Center
Capacity17š565
Ticket Price$45,00


Income

Current Funds-$364š101
Home Games Remaining0
Avg. Attendance11š226
Avg. Revenue/Game$860š479
Projected Revenue$0š000

Expenses

Pro Payroll$46š600š000
Farm Payroll$935š000
Prospect Fees$0š000
Coach$250š000
Games Remaining0
Total Game Expenses$582š744
Projected Expenses$0š000
Projected Balance-$364š101

Salary Commitment

Year: 2007$47š535š000
Year: 2008$30š190š000
Year: 2009$3š465š000
Year: 2010$0š000

 Pro Payroll

Derian Hatcher 6š000š000(2)
Radek Bonk 5š600š000(1)
Shane Doan 4š700š000(2)
Roman Hamrlik 4š600š000(2)
Dan Cloutier 4š500š000(1)
Mark Parrish 2š850š000(2)
Jason Chimera 2š300š000(2)
Chris Osgood 2š100š000(2)
Peter Bondra 2š100š000(1)
Bryan Berard 2š000š000(2)
Kyle Mclaren 2š000š000(2)
Martin Erat 1š850š000(3)
Oleg Kvasha 1š700š000(1)
Vitaly Vishnevski 1š600š000(3)
Kirill Koltsov 900š000(1)
Ryan Getzlaf 900š000(1)
Alexander Perezhogin 900š000(1)


 Farm Payroll

Kevin Klein 450š000(1)
Steve Staios 100š000(1)
Ricard Persson 90š000(2)
Maxime Ouellet 85š000(2)
Landon Wilson 75š000(1)
Jeff Toms 40š000(1)
Kris Vernarsky 15š000(3)
Andreas Dackell 10š000(1)
Craig Johnson 10š000(1)
Darby Hendrickson 10š000(1)
Eric Weinrich 10š000(1)
Jere Karalahti 10š000(1)
Kari Haakana 10š000(1)
Murray Baron 10š000(1)
Sergei Berezin 10š000(1)




Toronto

ArenaAir Canada Center
Capacity18š800
Ticket Price$50,00


Income

Current Funds$12š933š781
Home Games Remaining0
Avg. Attendance13š008
Avg. Revenue/Game$916š183
Projected Revenue$0š000

Expenses

Pro Payroll$36š225š000
Farm Payroll$1š404š780
Prospect Fees$0š000
Coach$200š000
Games Remaining0
Total Game Expenses$461š339
Projected Expenses$0š000
Projected Balance$12š933š781

Salary Commitment

Year: 2007$37š629š780
Year: 2008$15š034š480
Year: 2009$6š282š400
Year: 2010$133š000

 Pro Payroll

Sergei Zubov 8š000š000(1)
David Aebischer 3š850š000(1)
Nik Antropov 3š500š000(2)
Sean Burke 3š200š000(1)
Daniel Briere 3š000š000(3)
Carlo Colaicovo 2š100š000(3)
Brian Leetch 1š900š000(2)
Stephen Weiss 1š200š000(2)
Niklas Hagman 1š000š000(1)
Patrice Bergeron 900š000(1)
Derek Roy 900š000(1)
Anton Babchuk 900š000(1)
Adam Henrich 850š000(1)
Kyle Wellwood 825š000(1)
Chad Kilger 800š000(2)
Christian Backman 800š000(3)
Robert Nilsson 800š000(1)
Yakov Rylov 560š000(2)
Alexander Radulov 450š000(1)
Corey Perry 450š000(1)
Roman Tesliuk 240š000(2)


 Farm Payroll

Aaron Ward 130š300(1)
Benoit Pouliot 125š000(3)
Frantisek Kaberle 120š000(1)
Scott Thornton 100š000(2)
Bryan Marchment 100š000(1)
Harold Druken 82š080(2)
Jaroslav Obsut 75š000(4)
Steve Konowalchuk 70š000(2)
Karel Pilar 70š000(2)
Ray Emery 69š400(3)
Marek Zagrapan 60š000(2)
Brad Ralph 50š000(1)
Lee Goren 50š000(1)
Brian Lee 49š000(2)
Alyn Mccauley 45š000(3)
Jakub Kindl 37š000(2)
Risto Korhonen 36š000(2)
Greg Classen 35š000(4)
Kyle Rossiter 30š000(2)
Robert Dome 23š000(4)
Jesse Boulerice 20š000(1)
Adam Berkhoel 18š000(2)
Sebastien Centomo 10š000(3)




Montreal

ArenaMolson Center
Capacity21š273
Ticket Price$40,00


Income

Current Funds$794š796
Home Games Remaining0
Avg. Attendance13š093
Avg. Revenue/Game$785š671
Projected Revenue$0š000

Expenses

Pro Payroll$29š390š000
Farm Payroll$1š275š800
Prospect Fees$0š000
Coach$214š500
Games Remaining0
Total Game Expenses$376š589
Projected Expenses$0š000
Projected Balance$794š796

Salary Commitment

Year: 2007$30š665š800
Year: 2008$19š535š200
Year: 2009$6š985š200
Year: 2010$15š000

 Pro Payroll

Andrei Markov 3š600š000(1)
Marc Savard 2š800š000(2)
Jean-Pierre Dumont 2š500š000(3)
Stephane Robidas 2š300š000(2)
Mark Fistric 1š600š000(3)
Scott Hannan 1š600š000(1)
Garnet Exelby 1š500š000(2)
Jan Bulis 1š500š000(2)
Mike Ribeiro 1š500š000(3)
Mathieu Garon 1š300š000(1)
Peter Schaefer 1š200š000(2)
Denis Shvidki 1š150š000(2)
Fernando Pisani 1š000š000(2)
Nathan Horton 900š000(1)
Zach Parise 900š000(1)
Bryan Allen 900š000(1)
Eric Desjardins 900š000(3)
Carey Price 865š000(2)
Danny Roussin 775š000(1)
Eric Chouinard 500š000(1)
Simon Gamache 100š000(3)


 Farm Payroll

Vincent Damphousse 120š000(2)
Craig Rivet 120š000(1)
P.J. Axelsson 100š000(1)
Francis Bouillon 75š000(1)
Jason Ward 60š000(3)
Pierre Dagenais 60š000(1)
Martin Ruzicka 60š000(3)
J-F Damphousse 60š000(2)
Daniel Tjarnqvist 55š000(1)
Shawn Horcoff 50š000(3)
Jared Aulin 50š000(1)
Ronald Petrovicky 45š000(1)
Lennart Petrell 45š000(3)
Matt Foy 45š000(3)
Darren McCarty 35š600(1)
Jean-Pierre Vigier 35š000(1)
Shaone Morrisonn 35š000(3)
Randy Robitaille 33š000(3)
Joey Tetarenko 25š000(1)
Dave Roche 20š000(2)
Rocky Thompson 20š000(1)
J-F Labbe 20š000(1)
Derek MacKenzie 20š000(2)
Serge Aubin 17š000(3)
Steve Begin 15š000(3)
Doug Janik 15š000(4)
Domenic Pittis 15š000(2)
Brad Larsen 15š000(1)
Scott Ferguson 10š200(3)




Buffalo

ArenaMarine Midland Arena
Capacity18š690
Ticket Price$45,00


Income

Current Funds-$1š786š316
Home Games Remaining0
Avg. Attendance10š175
Avg. Revenue/Game$686š928
Projected Revenue$0š000

Expenses

Pro Payroll$29š065š000
Farm Payroll$1š088š711
Prospect Fees$0š000
Coach$261š000
Games Remaining0
Total Game Expenses$370š911
Projected Expenses$0š000
Projected Balance-$1š786š316

Salary Commitment

Year: 2007$30š153š711
Year: 2008$20š663š411
Year: 2009$13š931š111
Year: 2010$0š000

 Pro Payroll

Henrik Sedin 3š000š000(3)
Jochen Hecht 2š750š000(2)
Brian Campbell 2š250š000(1)
Adam Mair 2š000š000(3)
Stanislav Chistov 2š000š000(3)
Sebastien Caron 1š700š000(3)
Filip Kuba 1š600š000(1)
Nicholas Boynton 1š600š000(1)
Cory Sarich 1š500š000(2)
Niklas Sundstrom 1š500š000(3)
Justin Papineau 1š200š000(2)
Brendan Shanahan 1š190š000(3)
Ryan Stoa 1š100š000(3)
Vladimir Orszagh 1š000š000(2)
Eric Staal 950š000(1)
Branislav Mezei 900š000(1)
Peter Budaj 825š000(3)
Joe Corvo 800š000(1)
Brandon Bochenski 600š000(1)
Yuri Butsayev 600š000(1)


 Farm Payroll

Mike Sillinger 111š111(3)
Reid Simpson 100š300(1)
Jaroslav Modry 90š000(3)
Pavel Brendl 85š000(2)
Sean McMorrow 70š000(3)
Bill Lindsay 70š000(2)
Mike Zigomanis 60š000(3)
Ryan Hollweg 60š000(3)
Vitali Yachmenev 60š000(3)
Duncan Keith 52š500(3)
Jimmie Olvestad 50š000(1)
Andreas Johansson 50š000(2)
Joakim Lundstrom 45š000(3)
Hnat Domenichelli 40š000(1)
Rick Mrozik 40š000(2)
Kyle Quincey 24š000(2)
Rory Fitzpatrick 20š000(3)
Josh Green 20š000(3)
Eric Boulton 17š500(3)
Chris Taylor 13š300(2)
David Cullen 10š000(3)




Ottawa

ArenaCorel Center
Capacity18š500
Ticket Price$70,00


Income

Current Funds$25š503š547
Home Games Remaining0
Avg. Attendance14š122
Avg. Revenue/Game$1š482š824
Projected Revenue$0š000

Expenses

Pro Payroll$81š975š000
Farm Payroll$2š333š445
Prospect Fees$0š000
Coach$300š000
Games Remaining0
Total Game Expenses$1š031š810
Projected Expenses$0š000
Projected Balance$25š503š547

Salary Commitment

Year: 2007$84š308š445
Year: 2008$54š253š445
Year: 2009$24š978š889
Year: 2010$15š300š000

 Pro Payroll

Sergei Gonchar 9š500š000(4)
Mats Sundin 7š500š000(2)
Roman Cechmanek 7š350š000(1)
Joe Thornton 6š800š000(2)
Marian Hossa 5š800š000(4)
Zdeno Chara 5š750š000(1)
Henrik Zetterberg 5š700š000(3)
Daniel Alfredsson 5š050š000(1)
Wade Redden 4š500š000(2)
Chris Phillips 3š500š000(2)
Martin Havlat 3š500š000(1)
Alex Tanguay 3š000š000(1)
Daymond Langkow 3š000š000(1)
Dwayne Roloson 2š850š000(3)
Ossi Vaananen 2š400š000(2)
Krystofer Kolanos 2š200š000(2)
Tuomo Ruutu 1š900š000(2)
Brent Seabrook 900š000(1)
Alexandre Pickard 775š000(1)


 Farm Payroll

Teppo Numminen 450š000(1)
Jarno Kultanen 150š000(1)
Sean O'Donnell 111š111(3)
Wes Walz 111š111(3)
Mikael Renberg 111š111(3)
Jason Smith 111š111(3)
Stephane Yelle 111š111(3)
Chris O'Sullivan 111š111(3)
Bryan Smolinski 111š111(3)
Richard Matvichuk 111š111(3)
Kevyn Adams 90š000(3)
Boyd Devereaux 85š000(2)
Geoff Platt 82š500(3)
Alex Henry 75š000(1)
Dan Hinote 70š000(2)
Andrei Zubarev 67š500(3)
Johannes Salmonsson 60š000(2)
Ron Tugnutt 55š556(2)
Jamie Rivers 50š000(2)
Viatcheslav Trukhno 48š000(2)
Mike Brown 40š000(2)
David Shantz 36š000(2)
Tomas Divisek 30š000(1)
Serge Payer 25š000(1)
Jani Rita 20š000(2)
Marian Cisar 10š000(2)




Washington

ArenaMCI Centrer
Capacity19š700
Ticket Price$50,00


Income

Current Funds-$768š410
Home Games Remaining0
Avg. Attendance8š597
Avg. Revenue/Game$617š881
Projected Revenue$0š000

Expenses

Pro Payroll$24š435š000
Farm Payroll$2š163š500
Prospect Fees$0š000
Coach$261š000
Games Remaining0
Total Game Expenses$327š555
Projected Expenses$0š000
Projected Balance-$768š410

Salary Commitment

Year: 2007$26š598š500
Year: 2008$18š532š500
Year: 2009$7š219š500
Year: 2010$2š842š500

 Pro Payroll

Dainius Zubrus 3š200š000(1)
Ivan Novoseltsev 2š700š000(4)
Jozef Stumpel 2š500š000(2)
Daniel Cleary 1š750š000(3)
Danil Markov 1š400š000(3)
J-Luc Grand-Pierre 1š300š000(2)
Alexei Ponikarovsky 1š300š000(2)
Jeff Halpern 1š200š000(2)
Dale Purinton 1š100š000(1)
Alexei Kaygorodov 990š000(2)
Josef Boumedienne 900š000(2)
Vaclav Nedorost 900š000(1)
Nolan Yonkman 850š000(2)
Igor Grigorenko 825š000(1)
Rick Berry 800š000(1)
Jakub Cutta 800š000(1)
Clarke MacArthur 480š000(2)
Dylan Hunter 480š000(2)
Jeff Glass 360š000(2)
Nigel Dawes 300š000(2)
Andrej Sekera 300š000(2)


 Farm Payroll

Radoslav Suchy 1š200š000(3)
Roman Turek 150š000(2)
Deron Quint 123š000(2)
Mark Eaton 120š000(1)
Jason Doig 80š000(1)
Joel Kwiatkowski 80š000(1)
Denis Pederson 72š500(4)
Tyler Moss 60š000(5)
Mathias Johansson 50š000(2)
Colin Forbes 40š000(1)
J-F Fortin 30š000(2)
Brent Gilchrist 30š000(1)
Brett Harkins 30š000(1)
Ivan Ciernik 20š000(1)
Brian Willsie 17š000(3)
Sebastien Charpentier 15š000(1)
Chris Hajt 15š000(1)
Jason Holland 11š000(1)
Brad Norton 10š000(4)
Brad Chartrand 10š000(3)




Carolina

ArenaRaleigh Sports Arena
Capacity18š730
Ticket Price$65,00


Income

Current Funds-$1š676š924
Home Games Remaining0
Avg. Attendance14š567
Avg. Revenue/Game$1š190š076
Projected Revenue$0š000

Expenses

Pro Payroll$55š203š000
Farm Payroll$540š300
Prospect Fees$0š000
Coach$314š000
Games Remaining0
Total Game Expenses$683š626
Projected Expenses$0š000
Projected Balance-$1š676š924

Salary Commitment

Year: 2007$55š743š300
Year: 2008$27š332š000
Year: 2009$22š965š000
Year: 2010$12š855š000

 Pro Payroll

Todd Bertuzzi 7š300š000(5)
Pavol Demitra 6š500š000(1)
Ed Jovanovski 5š000š000(1)
Jeff O'Neill 4š400š000(3)
Simon Gagne 4š273š000(1)
Justin Williams 3š350š000(2)
Janne Niinimaa 3š100š000(1)
Josef Vasicek 3š000š000(4)
Cory Stillman 3š000š000(1)
Brendan Witt 2š600š000(1)
Mike Johnson 2š525š000(4)
Colin White 2š400š000(3)
Rhett Warrener 1š500š000(1)
Bruno St-Jacques 1š200š000(1)
Peter Svoboda 1š000š000(1)
Ryan Bayda 1š000š000(3)
Stephane Veilleux 750š000(3)
Henrik Lundqvist 600š000(3)
Damian Surma 550š000(3)
Kevin Nastiuk 455š000(2)
Dan Fritsche 400š000(3)
Norm Milley 300š000(2)


 Farm Payroll

Bret Hedican 90š000(2)
Pasi Nurminen 80š000(1)
Michal Grosek 70š000(1)
Francis Belanger 58š300(1)
Bob Boughner 45š000(2)
Andrew Raycroft 30š000(1)
Nikos Tselios 30š000(2)
Per Svartvadet 20š000(2)
Marty Murray 18š000(2)
Mike Weaver 17š500(2)
Brad Leeb 16š500(2)
Brian Swanson 15š000(2)
Dale Clarke 10š000(4)
Francois Beauchemin 10š000(3)
Matt Davidson 10š000(2)
Brad Defauw 10š000(4)
Gordie Dwyer 10š000(4)




Flyers

ArenaFirst Union Center
Capacity19š511
Ticket Price$60,00


Income

Current Funds-$1š217š743
Home Games Remaining0
Avg. Attendance6š536
Avg. Revenue/Game$579š459
Projected Revenue$0š000

Expenses

Pro Payroll$27š340š000
Farm Payroll$841š600
Prospect Fees$0š000
Coach$237š000
Games Remaining0
Total Game Expenses$346š568
Projected Expenses$0š000
Projected Balance-$1š217š743

Salary Commitment

Year: 2007$28š181š600
Year: 2008$18š480š600
Year: 2009$9š650š000
Year: 2010$2š400š000

 Pro Payroll

Dennis Seidenberg 2š700š000(3)
Todd White 2š400š000(4)
Kevin Weekes 2š200š000(1)
Geoff Sanderson 2š200š000(1)
Michael Ryder 1š800š000(3)
Robert Esche 1š700š000(2)
Ivan Majesky 1š500š000(2)
Branko Radivojevic 1š430š000(2)
T.J. Hensick 1š200š000(1)
Mattias Timander 1š100š000(1)
Jeremy Colliton 1š100š000(3)
Jordin Tootoo 1š050š000(3)
Jack Johnson 960š000(2)
Radovan Somik 850š000(2)
Ales Kotalik 850š000(1)
Braydon Coburn 825š000(1)
Marc-Andre Pouliot 775š000(1)
Jordan Krestanovich 700š000(2)
Francis Lessard 650š000(2)
Dominic Moore 600š000(3)
Josh Gorges 450š000(1)
Ken Sutton 300š000(2)


 Farm Payroll

James Wisniewski 290š000(2)
Richard Pilon 250š000(2)
Todd Fedoruk 60š000(2)
Corey Schwab 31š000(1)
Arturs Irbe 30š000(1)
Jeff Finley 30š000(2)
Todd Reirden 30š000(2)
Kirby Law 25š000(1)
Shaun Van-Allen 20š600(2)
Patrick Sharp 20š000(2)
Sasha Goc 20š000(2)
Craig Adams 20š000(2)
Nolan Baumgartner 15š000(1)




New Jersey

ArenaDevils Continental Arena
Capacity19š040
Ticket Price$45,00


Income

Current Funds-$754š074
Home Games Remaining0
Avg. Attendance12š936
Avg. Revenue/Game$936š555
Projected Revenue$0š000

Expenses

Pro Payroll$45š060š000
Farm Payroll$1š842š000
Prospect Fees$0š000
Coach$328š000
Games Remaining0
Total Game Expenses$575š976
Projected Expenses$0š000
Projected Balance-$754š074

Salary Commitment

Year: 2007$46š902š000
Year: 2008$26š742š000
Year: 2009$22š330š000
Year: 2010$14š575š000

 Pro Payroll

Martin Brodeur 6š800š000(5)
Viktor Kozlov 5š100š000(5)
Patrik Elias 5š100š000(1)
Jeff Friesen 3š200š000(1)
Brian Rafalski 3š000š000(1)
Jan Hrdina 2š800š000(1)
Adrian Aucoin 2š750š000(1)
John Madden 2š600š000(4)
Jamie Langenbrunner 2š400š000(3)
Tomas Malec 2š200š000(3)
Patrice Brisebois 2š000š000(2)
Tomas Kloucek 1š900š000(3)
Jim Vandermeer 1š000š000(3)
Chris Mcalpine 1š000š000(2)
Steve Kariya 950š000(1)
Erik Rasmussen 900š000(1)
Tobias Stephan 775š000(1)
Colin Fraser 585š000(2)


 Farm Payroll

Sean Brown 500š000(1)
Christian Ehrhoff 440š000(2)
Manny Legace 180š000(2)
Jay Pandolfo 120š000(3)
Sergei Brylin 110š000(1)
Konstantin Pushkarev 82š500(3)
Brian Pothier 75š000(4)
Josef Hrabal 52š500(3)
Ken Klee 50š000(2)
Aaron Miller 50š000(2)
Lauri Korpikoski 36š000(2)
Raymond Giroux 30š000(1)
Oscar Hedman 26š000(2)
Mattias Norstrom 15š000(2)
Igor Korolev 15š000(1)
Frederic Cassivi 10š000(2)
Ian Moran 10š000(2)
Jean-Guy Trudel 10š000(1)
Josh Langfeld 10š000(2)
David Ling 10š000(1)
Kent Manderville 10š000(1)




Pittsburgh

ArenaMelon Arena
Capacity17š181
Ticket Price$50,00


Income

Current Funds$1š324š524
Home Games Remaining0
Avg. Attendance8š106
Avg. Revenue/Game$607š981
Projected Revenue$0š000

Expenses

Pro Payroll$30š590š000
Farm Payroll$4š792š000
Prospect Fees$0š000
Coach$225š500
Games Remaining0
Total Game Expenses$434š238
Projected Expenses$0š000
Projected Balance$1š324š524

Salary Commitment

Year: 2007$35š382š000
Year: 2008$16š230š000
Year: 2009$12š745š000
Year: 2010$0š000

 Pro Payroll

Dimitri Kalinin 3š500š000(1)
Chris Drury 3š000š000(3)
Kris Beech 2š800š000(1)
Jarret Stoll 2š700š000(3)
Rico Fata 2š500š000(1)
Ales Hemsky 2š175š000(3)
Mike Green 2š100š000(1)
Alexei Morozov 1š900š000(2)
Nick Schultz 1š500š000(2)
Konstantin Koltsov 1š400š000(1)
Pavel Vorobiev 1š215š000(3)
Tomas Surovy 1š000š000(1)
Chris Higgins 900š000(1)
Jeff Deslauriers 900š000(1)
Ladislav Smid 850š000(1)
Mike Egener 800š000(1)
Niklas Kronwall 750š000(3)
Vasily Koshechkin 600š000(3)


 Farm Payroll

Gilbert Brule 1š425š000(3)
Devin Setoguchi 1š000š000(1)
Richard Stehlik 750š000(3)
Cory Cross 300š000(1)
Stu Barnes 170š000(1)
Martin Rucinsky 160š000(1)
Garth Snow 120š000(1)
Eric Cairns 110š000(1)
Brooks Orpik 100š000(1)
Dan Focht 85š000(1)
Matt Bradley 80š000(1)
Jani Hurme 70š000(3)
Ramzi Abid 70š000(1)
Richard Jackman 60š000(1)
Eric Boguniecki 50š000(1)
Michal Sivek 50š000(1)
Tom Kostopoulos 40š000(2)
Toby Petersen 30š000(1)
Mike Siklenka 17š000(1)
Patrick Boileau 15š000(2)
Guillaume Lefebvre 15š000(2)
Eric Meloche 15š000(2)
Sean Pronger 10š000(3)
Ryan Vandenbussche 10š000(3)
Matthew Barnaby 10š000(3)
Steve Poapst 10š000(3)
Jon Klemm 10š000(3)
Lyle Odelein 10š000(3)




NYRangers

ArenaMadison Square Garden
Capacity18š200
Ticket Price$40,00


Income

Current Funds-$136š404
Home Games Remaining0
Avg. Attendance15š165
Avg. Revenue/Game$1š354š481
Projected Revenue$0š000

Expenses

Pro Payroll$61š550š000
Farm Payroll$2š964š500
Prospect Fees$0š000
Coach$314š000
Games Remaining0
Total Game Expenses$790š591
Projected Expenses$0š000
Projected Balance-$136š404

Salary Commitment

Year: 2007$64š514š500
Year: 2008$51š694š500
Year: 2009$19š307š500
Year: 2010$4š140š000

 Pro Payroll

Jaromir Jagr 11š500š000(2)
Eric Daze 6š000š000(3)
Brent Johnson 5š500š000(3)
Tomas Kaberle 5š450š000(2)
Radek Dvorak 5š400š000(2)
Tom Poti 4š000š000(2)
Eric Lindros 4š000š000(2)
Bobby Holik 3š500š000(1)
Pavel Bure 2š600š000(5)
Karel Rachunek 2š500š000(1)
Dan Blackburn 2š200š000(1)
Michael Nylander 1š500š000(5)
Jan Hlavac 1š500š000(3)
Stephen Peat 950š000(1)
Fedor Tjutin 950š000(1)
Petr Prucha 900š000(3)
Jed Ortmayer 900š000(1)
Sean Bergenheim 800š000(1)
Paul Ranger 750š000(3)
Marc Staal 650š000(2)


 Farm Payroll

Paul Healey 650š000(2)
Brian Holzinger 280š000(1)
Martin Straka 220š000(2)
Dan McGillis 210š000(1)
Scott Young 170š000(2)
Mike Knuble 150š000(1)
Jason Labarbera 130š000(3)
Chris Mcallister 120š000(2)
Shawn Mceachern 120š000(1)
Magnus Arvedson 120š000(3)
Darius Kasparaitis 100š000(2)
Jason Woolley 100š000(2)
Pascal Rheaume 70š000(1)
Mike Peluso 55š000(1)
Andrei Pervyshin 52š500(3)
Adam Graves 50š000(1)
Chad Wiseman 50š000(3)
Jeff Shantz 45š000(1)
Thomas Pock 45š000(3)
Maxime Talbot 45š000(3)
Colton Orr 45š000(3)
Marcus Ragnarsson 40š000(5)
Martin Samuelsson 30š000(3)
Petr Hubacek 30š000(1)
Daniel Tkaczuk 15š000(2)
Richard Scott 12š000(2)
Stanislav Gron 10š000(1)




NYIslander

ArenaNassau Colesium
Capacity16š297
Ticket Price$45,00


Income

Current Funds$200š000
Home Games Remaining0
Avg. Attendance12š810
Avg. Revenue/Game$878š382
Projected Revenue$0š000

Expenses

Pro Payroll$35š165š000
Farm Payroll$1š750š000
Prospect Fees$0š000
Coach$214š500
Games Remaining0
Total Game Expenses$452š799
Projected Expenses$0š000
Projected Balance$200š000

Salary Commitment

Year: 2007$36š915š000
Year: 2008$29š320š700
Year: 2009$23š990š700
Year: 2010$9š000š000

 Pro Payroll

Alexei Yashin 9š000š000(5)
Eric Brewer 5š300š000(3)
Kristian Huselius 3š500š000(1)
Shawn Bates 3š000š000(3)
Andrew Cassels 1š750š000(3)
Dave Scatchard 1š600š000(2)
Matt Cooke 1š300š000(3)
Justin Mapletoft 1š300š000(3)
Tommy Salo 1š275š000(2)
Anze Kopitar 1š080š000(2)
Derrick Walser 1š000š000(1)
John-Michael Liles 950š000(1)
Antero Niittymaki 950š000(1)
Doug Lynch 850š000(1)
Luke Sellars 700š000(2)
Tomi Pettinen 600š000(3)
Eric Fehr 560š000(2)
Alain Nasreddine 300š000(3)
Ryan Kraft 150š000(3)


 Farm Payroll

Kirk Maltby 135š000(3)
Manny Fernandez 135š000(3)
Theoren Fleury 125š000(3)
Scott Lachance 125š000(3)
Marek Svatos 116š200(3)
Igor Ulanov 115š000(2)
Robert Reichel 115š000(3)
Mattias Weinhandl 105š000(3)
Trevor Linden 100š000(3)
Jason York 95š000(3)
Brad Lukowich 82š000(1)
Marek Schwarz 80š000(1)
Eric Godard 70š000(3)
Jason Blake 70š000(1)
Chris Campoli 67š500(3)
Petteri Nokelainen 60š000(1)
Todd Warriner 52š300(1)
Derek Bekar 35š000(3)
Steve Webb 30š000(3)
Eric Manlow 27š000(3)
Scott Clemmensen 10š000(3)




Florida

ArenaNational Car Rental Center
Capacity19š200
Ticket Price$75,00


Income

Current Funds$3š616š453
Home Games Remaining0
Avg. Attendance12š479
Avg. Revenue/Game$948š641
Projected Revenue$0š000

Expenses

Pro Payroll$48š102š000
Farm Payroll$951š000
Prospect Fees$0š000
Coach$250š000
Games Remaining0
Total Game Expenses$601š256
Projected Expenses$0š000
Projected Balance$3š616š453

Salary Commitment

Year: 2007$49š053š000
Year: 2008$35š814š500
Year: 2009$6š533š500
Year: 2010$0š000

 Pro Payroll

Chris Pronger 8š650š000(2)
Teemu Selanne 6š500š000(2)
Martin Biron 5š200š000(2)
Jay Bouwmeester 4š721š000(3)
Olli Jokinen 2š800š000(1)
Andy Delmore 2š450š000(2)
Erik Cole 2š350š000(1)
Christian Berglund 2š050š000(2)
Kenny Jonsson 1š900š000(1)
Tyler Arnason 1š600š000(2)
Matt Cullen 1š500š000(1)
David Morisset 1š400š000(3)
Mathieu Biron 1š350š000(2)
Mike Wilson 1š150š000(2)
Andrei Kostitsyn 950š000(1)
Josh Harding 850š000(1)
Joffrey Lupul 825š000(1)
Mike VanRyn 800š000(1)
Kamil Piros 750š000(1)
Brad May 306š000(1)


 Farm Payroll

Pavel Trnka 110š000(2)
Darcy Hordichuk 110š000(3)
Juraj Kolnik 85š000(3)
Brian Eklund 82š500(3)
Artem Chubarov 80š000(1)
Tim Gleason 77š500(1)
Jonathan Sigalet 75š000(3)
Mikael Samuelsson 70š000(2)
Kristian Kudroc 60š000(2)
Jean-Marc Pelletier 60š000(3)
Eric Beaudoin 55š000(2)
Sergei Shirokov 36š000(2)
Byron Ritchie 20š000(1)
Patrick Desrochers 15š000(1)
Jonathan Sim 15š000(1)




Atlanta

ArenaPhilips Arena
Capacity18š750
Ticket Price$45,00


Income

Current Funds$1š809š972
Home Games Remaining0
Avg. Attendance13š787
Avg. Revenue/Game$927š800
Projected Revenue$0š000

Expenses

Pro Payroll$33š695š000
Farm Payroll$1š512š200
Prospect Fees$0š000
Coach$330š000
Games Remaining0
Total Game Expenses$433š380
Projected Expenses$0š000
Projected Balance$1š809š972

Salary Commitment

Year: 2007$35š207š200
Year: 2008$14š039š500
Year: 2009$9š412š500
Year: 2010$4š500š000

 Pro Payroll

Dany Heatley 5š400š000(1)
Mattias Ohlund 4š500š000(5)
Kari Lehtonen 3š300š000(1)
Yannick Tremblay 2š200š000(1)
Dick Tarnstrom 2š125š000(3)
Radim Vrbata 1š900š000(1)
Rob Shremp 1š850š000(1)
Kurtis Foster 1š600š000(3)
Brad Tapper 1š500š000(2)
Andy McDonald 1š350š000(1)
Patrik Stefan 1š250š000(1)
Jaroslav Svoboda 1š200š000(1)
Zdenek Blatny 1š100š000(3)
Brian Gionta 1š000š000(2)
Evgeny Malkin 950š000(1)
Matt Pettinger 800š000(1)
Tuukka Rask 720š000(2)
Paul Bissonnette 500š000(2)
Danny Richmond 450š000(1)


 Farm Payroll

Peter Worrell 600š000(2)
Norm Maracle 200š000(2)
Dallas Drake 130š300(1)
Brian Sutherby 80š000(1)
Shawn Heins 50š000(1)
Matt Elich 47š400(1)
Erik Christensen 45š000(3)
Aaron Gavey 45š000(1)
Sami Helenius 45š000(1)
Jordan Smith 42š500(3)
Gerald Coleman 42š000(2)
Jeff Schultz 40š000(2)
Matt Johnson 40š000(1)
Vlad Chebaturkin 40š000(1)
Ryan Flinn 25š000(2)
Tom Fitzgerald 25š000(1)
Kip Brennan 15š000(1)




Tampa Bay

ArenaSt.Pete Times Forum
Capacity19š758
Ticket Price$69,00


Income

Current Funds$315š885
Home Games Remaining0
Avg. Attendance14š342
Avg. Revenue/Game$1š514š958
Projected Revenue$0š000

Expenses

Pro Payroll$92š575š000
Farm Payroll$1š682š569
Prospect Fees$0š000
Coach$315š000
Games Remaining0
Total Game Expenses$1š153š324
Projected Expenses$0š000
Projected Balance$315š885

Salary Commitment

Year: 2007$94š257š569
Year: 2008$73š867š569
Year: 2009$35š125š869
Year: 2010$4š750š000

 Pro Payroll

Peter Forsberg 11š000š000(1)
Nikolai Khabibulin 9š500š000(2)
Martin StLouis 9š000š000(3)
Bill Guerin 9š000š000(2)
Vincent Lecavalier 8š500š000(3)
Pavel Kubina 6š200š000(2)
Rob Blake 6š200š000(2)
Paul Kariya 5š300š000(3)
Ruslan Fedotenko 4š750š000(4)
Brad Richards 4š100š000(1)
Michael Peca 3š500š000(2)
Dan Boyle 3š000š000(1)
Marek Malik 2š750š000(3)
Chris Gratton 2š500š000(2)
Ross Lupaschuk 1š900š000(3)
Sebastien Bordeleau 1š500š000(2)
Keith Primeau 1š275š000(3)
Stanislav Neckar 1š100š000(3)
Jonathan Boutin 800š000(1)
Shane Willis 700š000(1)


 Farm Payroll

Rob Zamuner 200š000(1)
Jassen Cullimore 160š500(3)
John Grahame 160š000(1)
Darryl Sydor 102š000(3)
Juha Ylonen 100š000(1)
Marko Tuomainen 90š000(1)
Jeff Paul 75š000(3)
Antti Laaksonen 75š000(1)
Scott Pellerin 65š000(1)
Greg Johnson 65š000(2)
Janne Laukkanen 61š115(3)
Lukas Mensator 60š000(2)
Andre Roy 60š000(2)
Evgeny Artukhin 60š000(3)
Matthew Herr 50š000(1)
Pascal Trepanier 47š371(3)
Chris Neil 40š000(2)
Ryan Kesler 38š000(2)
Charlie Stephens 33š300(3)
Johan Fransson 32š500(2)
Martin Cibak 25š000(1)
Grant Marshall 25š000(2)
Jesse Wallin 15š000(1)
Pavel Rosa 11š583(3)
Tim Taylor 11š200(2)
Marek Posmyk 10š000(1)
Rob Dimaio 10š000(2)




Detroit

ArenaJoe Louis Arena
Capacity19š995
Ticket Price$60,00


Income

Current Funds-$538š090
Home Games Remaining0
Avg. Attendance14š780
Avg. Revenue/Game$1š299š938
Projected Revenue$0š000

Expenses

Pro Payroll$64š215š000
Farm Payroll$2š798š411
Prospect Fees$0š000
Coach$1š710š000
Games Remaining0
Total Game Expenses$838š090
Projected Expenses$0š000
Projected Balance-$538š090

Salary Commitment

Year: 2007$67š013š411
Year: 2008$50š258š311
Year: 2009$20š032š000
Year: 2010$4š389š500

 Pro Payroll

Nicklas Lidstrom 11š200š000(2)
Jason Allison 6š900š000(2)
Marty Turco 6š600š000(3)
Derek Morris 5š700š000(2)
Sergei Samsonov 4š200š000(4)
Glen Murray 4š000š000(3)
Patrick Marleau 3š400š000(1)
Marcel Hossa 3š000š000(2)
Michal Handzus 2š975š000(1)
Jeff Jillson 2š350š000(3)
Tim Connolly 2š350š000(3)
Ray Whitney 2š000š000(2)
Scott Hartnell 2š000š000(1)
Jiri Fischer 1š900š000(1)
Andrew Brunette 1š650š000(1)
Nikita Alexeev 990š000(1)
Alvaro Montoya 900š000(1)
Joni Pitkanen 900š000(1)
Wojtek Wolski 600š000(1)
Boris Valabik 600š000(1)


 Farm Payroll

Andrej Nedorost 700š000(2)
Vladimir Malakhov 185š100(1)
Espen Knutsen 135š000(1)
Karlis Skrastins 125š100(2)
Todd Marchant 111š111(2)
Chris Therien 110š000(2)
Ryan Miller 110š000(3)
Tomas Holmstrom 100š000(1)
Cale Hulse 100š000(2)
Petr Tenkrat 100š000(1)
Nicklas Bergfors 90š000(2)
Nick Tarnasky 90š000(3)
Jason Podollan 90š000(1)
Ales Pisa 75š000(1)
Jukka Hentunen 70š000(2)
Miikka Tuomainen 67š500(3)
Blake Bellefeuille 60š000(1)
Josh Hennessy 60š000(3)
Arron Asham 55š000(1)
Jamie Wright 50š000(5)
Mike Ricci 50š000(2)
Radoslav Hecl 42š000(4)
Sean Hill 41š100(2)
Alexandre Daigle 40š000(4)
Mikael Tellqvist 40š000(1)
Chris Kelleher 37š500(4)
Patrick O'Sullivan 29š000(2)
Kyle Freadrich 20š000(4)
Benjamin Simon 15š000(3)




St.Louis

ArenaSavvis Center
Capacity19š260
Ticket Price$50,00


Income

Current Funds$3š270š840
Home Games Remaining0
Avg. Attendance9š779
Avg. Revenue/Game$756š260
Projected Revenue$0š000

Expenses

Pro Payroll$26š872š500
Farm Payroll$2š130š500
Prospect Fees$0š000
Coach$203š500
Games Remaining0
Total Game Expenses$356š177
Projected Expenses$0š000
Projected Balance$3š270š840

Salary Commitment

Year: 2007$29š003š000
Year: 2008$21š112š500
Year: 2009$7š855š000
Year: 2010$10š000

 Pro Payroll

Mike Dunham 4š400š000(2)
Marek Zidlicky 3š000š000(2)
Steven Halko 2š000š000(1)
Barret Jackman 1š800š000(2)
Tony Amonte 1š572š500(2)
Guillaume Latendresse 1š400š000(3)
Dave Bolland 1š400š000(1)
Andreas Lilja 1š350š000(3)
Igor Mirnov 1š050š000(3)
Christian Laflamme 1š000š000(3)
Adam Hall 950š000(2)
Ryan Johnson 900š000(1)
Denis Grebeshkov 900š000(1)
Rostislav Olesz 900š000(1)
Martin Spanhel 850š000(3)
Matt Walker 750š000(3)
Sheldon Keefe 700š000(1)
Kyle Chipchura 600š000(2)
Curtis Sanford 550š000(3)
Dan Lacouture 500š000(1)
Kirill Lyamin 300š000(2)


 Farm Payroll

Denis Kulyash 525š000(3)
Aki Seitsonen 420š000(2)
Yanic Perreault 200š000(1)
Tomas Kurka 120š000(3)
Jakub Koreis 82š500(1)
Jaroslav Bednar 75š000(1)
Jeff Heerema 70š000(1)
Cory Schneider 66š000(2)
Ryan Stone 66š000(2)
Peter Sejna 65š000(3)
Jamal Mayers 55š000(3)
Zdenek Kutlak 55š000(2)
Christoph Schubert 45š000(3)
Jiri Dopita 45š000(1)
Derek Meech 40š000(1)
Mark Rycroft 30š000(3)
Reed Low 28š000(1)
Reinhard Divis 25š000(3)
Chris Corrinet 20š000(1)
John Jakopin 20š000(1)
Tomas Fleischmann 18š000(2)
Eric Nickulas 10š000(3)
Tom Koivisto 10š000(3)
Todd Simpson 10š000(3)
Jason Botterill 10š000(2)
Patrick Traverse 10š000(5)
Vaclav Pletka 10š000(1)




Chicago

ArenaUnited Center
Capacity20š500
Ticket Price$45,00


Income

Current Funds$8š219š076
Home Games Remaining0
Avg. Attendance16š355
Avg. Revenue/Game$1š077š290
Projected Revenue$0š000

Expenses

Pro Payroll$41š225š000
Farm Payroll$1š243š000
Prospect Fees$0š000
Coach$225š500
Games Remaining0
Total Game Expenses$520š652
Projected Expenses$0š000
Projected Balance$8š219š076

Salary Commitment

Year: 2007$42š468š000
Year: 2008$24š765š000
Year: 2009$12š065š000
Year: 2010$0š000

 Pro Payroll

Jose Theodore 5š500š000(2)
Milan Hejduk 4š600š000(1)
Bryan McCabe 3š800š000(3)
Mark Bell 3š500š000(2)
Doug Weight 3š400š000(2)
Jason Spezza 2š975š000(3)
Kyle Calder 2š850š000(3)
Darcy Tucker 1š800š000(1)
Mike Fisher 1š600š000(1)
Steve Mccarthy 1š500š000(3)
Jonathan Girard 1š500š000(1)
Marcus Nilson 1š400š000(1)
Manny Malhotra 950š000(1)
Andrew Ladd 900š000(1)
Chuck Kobasew 900š000(3)
Dion Phaneuf 900š000(1)
Cam Ward 850š000(1)
Cameron Barker 800š000(1)
Andrej Meszaros 600š000(1)
Evgeny Korolev 600š000(1)
Chris Nielsen 300š000(1)


 Farm Payroll

Sami Kapanen 150š000(1)
Ian Laperriere 100š000(1)
Milan Michalek 90š000(1)
Justin Kurtz 70š000(1)
Mike Watt 65š000(1)
Jason Strudwick 60š000(1)
Anthony Stewart 60š000(1)
Burke Henry 60š000(2)
Lukas Kaspar 60š000(1)
Jason Krog 60š000(1)
Brad Brown 50š000(1)
Chris Bourque 48š000(2)
Scott Nichol 40š000(1)
Alexander Auld 40š000(2)
Casey Borer 40š000(3)
Clayton Stoner 40š000(2)
Mike Cammalleri 35š000(1)
Yuri Trubachev 35š000(2)
Brett McLean 30š000(1)
Ron Hainsey 30š000(2)
Boyd Gordon 29š000(2)
Jeff Likens 18š000(2)
Rejean Beauchemin 16š500(1)
Bruno Gervais 16š500(1)




Nashville

ArenaNashvill Open Arena
Capacity17š113
Ticket Price$50,00


Income

Current Funds$2š029š535
Home Games Remaining0
Avg. Attendance11š448
Avg. Revenue/Game$858š600
Projected Revenue$0š000

Expenses

Pro Payroll$38š065š000
Farm Payroll$1š720š000
Prospect Fees$0š000
Coach$225š500
Games Remaining0
Total Game Expenses$487š933
Projected Expenses$0š000
Projected Balance$2š029š535

Salary Commitment

Year: 2007$39š785š000
Year: 2008$28š530š000
Year: 2009$16š712š500
Year: 2010$0š000

 Pro Payroll

Jocelyn Thibault 4š500š000(3)
Martin Skoula 4š300š000(2)
Kimmo Timonen 3š500š000(3)
David Legwand 3š400š000(1)
Anson Carter 2š800š000(1)
Hal Gill 2š500š000(2)
Denis Arkhipov 2š300š000(1)
Taylor Pyatt 2š000š000(2)
Jason Williams 2š000š000(3)
Marty Reasoner 1š800š000(3)
Ethan Moreau 1š750š000(2)
M-A Bergeron 1š600š000(3)
Henrik Tallinder 1š250š000(1)
Ladislav Kohn 1š100š000(3)
Rem Murray 800š000(1)
Jussi Markannen 700š000(3)
Sergei Varlamov 600š000(2)
Raffi Torres 400š000(1)
Michel Ouellet 260š000(2)
Ray Schultz 250š000(2)
Wyatt Smith 155š000(1)
Keith Carney 100š000(3)


 Farm Payroll

Rob Niedermayer 1š300š000(3)
Scott Walker 120š000(1)
Mathieu Darche 70š000(2)
Grigory Shafigulin 60š000(3)
Michael Garnett 52š500(3)
Stefan Ruzicka 45š000(2)
Jamie Allison 30š000(1)
Jonas Andersson 20š000(2)
Mike Danton 12š500(2)
Chris Mason 10š000(2)




Colorado

ArenaPepsi Center
Capacity18š007
Ticket Price$70,00


Income

Current Funds-$31š432
Home Games Remaining0
Avg. Attendance8š367
Avg. Revenue/Game$878š654
Projected Revenue$0š000

Expenses

Pro Payroll$55š184š000
Farm Payroll$170š000
Prospect Fees$0š000
Coach$300š000
Games Remaining0
Total Game Expenses$678š707
Projected Expenses$0š000
Projected Balance-$31š432

Salary Commitment

Year: 2007$55š189š000
Year: 2008$28š135š000
Year: 2009$10š765š000
Year: 2010$0š000

 Pro Payroll

Roberto Luongo 8š000š000(2)
Ilya Kovalchuk 7š500š000(1)
Joe Sakic 7š220š000(1)
Rick Nash 6š825š000(3)
Jeremy Roenick 4š500š000(2)
Kim Johnsson 2š550š000(1)
Richard Zednik 2š400š000(1)
Rick Dipietro 2š200š000(1)
Rod Brind'Amour 1š700š000(1)
Owen Nolan 1š650š000(3)
Peter Smrek 1š600š000(1)
Sheldon Souray 1š500š000(2)
Josef Melichar 1š250š000(2)
Sidney Crosby 1š140š000(2)
Curtis Joseph 1š000š000(3)
Alexander Ovechkin 950š000(1)
Teemu Laakso 930š000(2)
Petr Cajanek 850š000(3)
Radek Martinek 660š000(1)
Brad Smyth 209š000(1)
Richard Smehlik 200š000(3)
Travis Green 200š000(3)
Chris Dingman 150š000(0)


 Farm Payroll

Corey Hirsch 30š000(1)
Jan Lasak 30š000(2)
Byron Dafoe 20š000(2)
Ulf Dahlen 20š000(3)
Kip Miller 20š000(3)
Anders Eriksson 15š000(0)
Nathan Perrott 15š000(1)
Jonathan Hedstrom 10š000(1)
Cameron Mann 10š000(1)




Edmonton

ArenaSky Reach Center
Capacity19š000
Ticket Price$48,00


Income

Current Funds$3š567š126
Home Games Remaining0
Avg. Attendance12š267
Avg. Revenue/Game$902š279
Projected Revenue$0š000

Expenses

Pro Payroll$35š725š000
Farm Payroll$3š750š100
Prospect Fees$0š000
Coach$300š000
Games Remaining0
Total Game Expenses$485š062
Projected Expenses$0š000
Projected Balance$3š567š126

Salary Commitment

Year: 2007$39š475š100
Year: 2008$20š242š000
Year: 2009$13š354š000
Year: 2010$4š080š000

 Pro Payroll

Ryan Smyth 4š700š000(1)
NIkolay Zherdev 3š800š000(2)
Mike York 3š800š000(1)
Maxim Afinogenov 3š700š000(4)
Alexei Semenov 2š900š000(3)
Bobby Ryan 2š300š000(1)
Alexander Svitov 2š200š000(3)
Shane Endicott 2š200š000(1)
Vesa Toskala 2š100š000(2)
Mike Komisarek 1š950š000(3)
Ryan Suter 950š000(1)
Marc-Andre Fleury 950š000(1)
Mike Richards 850š000(1)
Ryan Whitney 800š000(1)
Lauri Tukonen 775š000(1)
Anton Kuryanov 750š000(3)
Roman Polak 600š000(2)
Shawn Belle 400š000(1)


 Farm Payroll

Bobby Allen 230š500(1)
D.J Smith 230š500(1)
Darren Haydar 230š500(1)
Vernon Fiddler 230š500(1)
Alexander Khavanov 160š500(3)
Alexander Karpovtsev 160š500(3)
Greg DeVries 160š500(3)
Dean Mcammond 160š500(1)
Jamie Heward 160š500(3)
Joel Bouchard 160š500(3)
Karl Dykhuis 150š500(3)
Lasse Pirjeta 150š500(3)
Matt Henderson 150š500(3)
Trent Klatt 130š300(1)
Brian Savage 100š300(1)
Alexander Kharitonov 100š000(3)
Ben Clymer 90š000(2)
Thomas Ziegler 90š000(2)
Denis Hamel 80š000(2)
Jamie Storr 80š000(4)
Georges Laraque 75š000(4)
Trent Whitfield 75š000(4)
Herbert Vasiljevs 75š000(4)
Ryan Tobler 75š000(4)
Milan Bartovic 75š000(3)
Niclas Havelid 70š000(1)
Sean Avery 70š000(2)
Ryan Christie 65š000(1)
Dan Paille 60š000(1)
Antti Miettinen 45š000(3)
Ilja Bryzgalov 40š000(2)
Jeff Tambellini 18š000(2)




Minnesota

ArenaScreen Center
Capacity18š064
Ticket Price$50,00


Income

Current Funds$10š489š552
Home Games Remaining0
Avg. Attendance10š659
Avg. Revenue/Game$799š541
Projected Revenue$0š000

Expenses

Pro Payroll$26š545š000
Farm Payroll$1š315š500
Prospect Fees$0š000
Coach$328š000
Games Remaining0
Total Game Expenses$343š762
Projected Expenses$0š000
Projected Balance$10š489š552

Salary Commitment

Year: 2007$27š860š500
Year: 2008$16š580š500
Year: 2009$9š802š500
Year: 2010$5š000š000

 Pro Payroll

Evgeni Nabokov 5š000š000(5)
Kris Draper 3š100š000(2)
Pierre-Marc Bouchard 3š000š000(3)
Pascal Dupuis 1š400š000(1)
Michal Rozsival 1š400š000(1)
Jason Wiemer 1š300š000(2)
David Tanabe 1š200š000(1)
Marc Chouinard 1š100š000(3)
Andrei Zyuzin 1š100š000(1)
Dustin Brown 900š000(1)
Tomas Vanek 900š000(1)
Lukas Krajicek 850š000(2)
Alexander Semin 850š000(1)
Brent Burns 825š000(1)
Shea Weber 775š000(1)
Alexander Steen 775š000(1)
Richard Park 700š000(2)
Anton Belov 520š000(2)
Anton Khudobin 450š000(1)
Tim Brent 400š000(1)


 Farm Payroll

Jay McClement 525š000(3)
Ruslan Salei 130š000(2)
Lubos Bartecko 80š000(1)
Dmitri Bykov 75š000(1)
Travis Roche 70š000(1)
Dean Melanson 70š000(2)
Vaclav Varada 60š000(3)
Marc Methot 52š500(3)
Chris Bala 50š000(3)
Dustin Boyd 48š000(2)
Fred Brathwaite 40š000(1)
Petr Schastlivy 40š000(1)
Rickard Wallin 30š000(2)
Kyle Wanvig 30š000(2)
Antti-Jussi Niemi 15š000(3)




Columbus

ArenaNationwide Arena
Capacity18š136
Ticket Price$50,00


Income

Current Funds$3š408š930
Home Games Remaining0
Avg. Attendance11š722
Avg. Revenue/Game$865š838
Projected Revenue$0š000

Expenses

Pro Payroll$36š695š000
Farm Payroll$928š600
Prospect Fees$0š000
Coach$216š000
Games Remaining0
Total Game Expenses$461š459
Projected Expenses$0š000
Projected Balance$3š408š930

Salary Commitment

Year: 2007$37š623š600
Year: 2008$18š667š300
Year: 2009$5š335š000
Year: 2010$0š000

 Pro Payroll

Ryan Malone 4š600š000(2)
Petr Nedved 4š600š000(1)
Jamie Lundmark 3š500š000(3)
Dimitri Afanasenkov 2š600š000(1)
Steve Eminger 2š000š000(1)
Milan Kraft 1š850š000(1)
Jay Mckee 1š800š000(2)
Rostislav Klesla 1š800š000(1)
Marc Denis 1š700š000(2)
Brad Isbister 1š600š000(2)
Bates Battaglia 1š500š000(1)
Eric Belanger 1š410š000(2)
Jakub Klepis 1š215š000(3)
Nolan Pratt 1š050š000(2)
Jeff Carter 950š000(1)
Pascal Leclaire 950š000(1)
Tomi Kallio 900š000(1)
Aki Berg 750š000(1)
Patrick Eaves 600š000(3)
Mark Hartigan 580š000(2)
Maxim Kuznetsov 500š000(1)
Sami Lepisto 240š000(2)


 Farm Payroll

Valeri Bure 180š000(2)
Dmitri Khristich 121š400(1)
Tyler Wright 95š000(1)
Craig MacDonald 67š500(2)
Trevor Letowski 62š800(2)
Shane Hnidy 60š000(1)
Jody Shelley 50š000(1)
Cody Rudkowsky 50š000(1)
Duvie Westcott 45š000(1)
Glen Metropolit 45š000(1)
P.J. Stock 45š000(1)
Wes O'Neill 42š000(2)
Richard Lintner 29š900(1)
Craig Andersson 20š000(3)
Brad Moran 15š000(1)




Dallas

ArenaReunion Arena
Capacity18š532
Ticket Price$60,00


Income

Current Funds$466š330
Home Games Remaining0
Avg. Attendance10š419
Avg. Revenue/Game$970š163
Projected Revenue$0š000

Expenses

Pro Payroll$42š697š000
Farm Payroll$4š008š700
Prospect Fees$0š000
Coach$250š000
Games Remaining0
Total Game Expenses$572š630
Projected Expenses$0š000
Projected Balance$466š330

Salary Commitment

Year: 2007$46š705š700
Year: 2008$30š703š700
Year: 2009$12š838š700
Year: 2010$0š000

 Pro Payroll

Mike Modano 9š000š000(3)
Alexander Mogilny 7š467š000(1)
Tomas Vokoun 4š025š000(1)
Boris Mironov 3š800š000(2)
Oleg Tverdovsky 2š700š000(2)
Steve Sullivan 2š200š000(2)
Philippe Boucher 1š955š000(2)
Daniel Sedin 1š950š000(2)
Brenden Morrow 1š900š000(1)
Niko Kapanen 1š600š000(1)
Doug O'Brien 1š200š000(3)
Paul Gaustad 1š150š000(3)
Kiril Safronov 1š000š000(2)
John Erskine 900š000(2)
Devan Dubnyk 800š000(1)
Scottie Upshall 800š000(3)
Sergei Zinoviev 250š000(2)


 Farm Payroll

Jere Lehtinen 3š000š000(2)
Mark Recchi 200š000(1)
Keith Ballard 120š000(3)
Andrei Nazarov 98š000(3)
Jonas Hoglund 95š400(3)
Tie Domi 89š000(3)
Steve Moore 69š000(3)
Glen Wesley 65š000(3)
Michael Farrell 60š000(2)
Derek Armstrong 57š000(3)
Andrei Nikolishin 55š300(3)
Steve Ott 40š000(3)
Barrett Heisten 16š000(2)
Steve Gainey 14š000(2)
Olivier Michaud 10š000(2)
Timo Parssinen 10š000(2)
Jim Mckenzie 10š000(1)




Phoenix

ArenaAmerica West Arena
Capacity16š210
Ticket Price$42,00


Income

Current Funds$1š735š364
Home Games Remaining0
Avg. Attendance12š101
Avg. Revenue/Game$762š376
Projected Revenue$0š000

Expenses

Pro Payroll$27š230š000
Farm Payroll$2š413š900
Prospect Fees$0š000
Coach$286š500
Games Remaining0
Total Game Expenses$365š005
Projected Expenses$0š000
Projected Balance$1š735š364

Salary Commitment

Year: 2007$29š643š900
Year: 2008$17š297š500
Year: 2009$7š477š500
Year: 2010$0š000

 Pro Payroll

Mathieu Schneider 3š600š000(2)
Ladislav Nagy 2š400š000(2)
Andy Sutton 2š350š000(3)
Mike Comrie 2š200š000(1)
Jeff Taffe 2š000š000(3)
Ty Conklin 1š700š000(1)
Riku Hahl 1š500š000(2)
Brad Ference 1š400š000(1)
Mike Grier 1š300š000(3)
Tommy Westlund 1š300š000(3)
Martin Grenier 1š175š000(1)
John LeClair 1š000š000(2)
Mikko Koivu 900š000(1)
Hannu Toivonen 825š000(1)
Jozef Balej 800š000(1)
Corey Locke 800š000(1)
Jussi Jokinen 780š000(2)
Micki Dupont 700š000(1)
R.J. Umberger 300š000(2)
Pavel Skrbek 200š000(1)


 Farm Payroll

Andy Berenzweig 1š000š000(1)
Dmitry Yushkevich 130š300(1)
Fredrik Sjostrom 115š000(3)
Donald Brashear 100š300(1)
Joe Juneau 100š300(1)
Zbynek Michalek 97š500(3)
Andy Hilbert 95š000(1)
Zac Bierk 85š000(1)
Niclas Wallin 80š000(3)
Tyson Nash 70š000(3)
Michael Rupp 70š000(3)
David Vyborny 55š000(3)
Steve Shields 50š000(2)
Robert Schnabel 50š000(1)
Martin Lapointe 50š000(2)
Mark Stuart 45š000(1)
Jason Jaspers 30š000(2)
Tony Tuzzolino 20š500(1)
Ryan Jardine 20š000(1)
Scott Barney 20š000(3)
John Tripp 20š000(2)
Radim Bicanek 20š000(3)
Benoit Gratton 18š000(2)
David Tremblay 17š000(2)
Clarke Wilm 15š000(2)
Josh Holden 10š000(2)
Mike Matteucci 10š000(2)
Rob Ray 10š000(2)
Kelly Buchberger 10š000(2)




Anaheim

ArenaArrowhead Pond
Capacity17š174
Ticket Price$50,00


Income

Current Funds$3š181š334
Home Games Remaining0
Avg. Attendance10š750
Avg. Revenue/Game$825š976
Projected Revenue$0š000

Expenses

Pro Payroll$34š980š000
Farm Payroll$615š000
Prospect Fees$0š000
Coach$237š000
Games Remaining0
Total Game Expenses$436š976
Projected Expenses$0š000
Projected Balance$3š181š334

Salary Commitment

Year: 2007$35š595š000
Year: 2008$13š800š000
Year: 2009$5š710š000
Year: 2010$0š000

 Pro Payroll

J-S Giguere 6š250š000(1)
Petr Sykora 4š000š000(1)
Vaclav Prospal 3š300š000(3)
Steve Rucchin 3š000š000(1)
Mike Leclerc 2š450š000(2)
Trent Hunter 2š200š000(2)
Martin Gelinas 1š750š000(2)
Alexei Smirnov 1š450š000(1)
Sami Salo 1š300š000(1)
Kurt Sauer 1š100š000(1)
Dan Hamhuis 950š000(1)
Trevor Daley 900š000(1)
Brett Clark 900š000(3)
Lance Ward 880š000(3)
Wade Belak 720š000(1)
Viktor Alexandrov 660š000(2)
Nick Smith 650š000(2)
Samuel Pahlsson 600š000(3)
Sven Butenschon 600š000(1)
Matthew Stajan 500š000(1)
Ryan Munce 450š000(1)
Hannes Hyvonen 370š000(1)


 Farm Payroll

Alexei Zhitnik 215š000(2)
Luke Richardson 115š000(2)
Michael Leighton 80š000(1)
Daniel Corso 70š000(1)
Bob Wren 50š000(2)
Casey Hankinson 30š000(1)
Cam Severson 30š000(3)
Mike Mottau 25š000(1)




San Jose

ArenaSan Jose Arena
Capacity17š496
Ticket Price$45,00


Income

Current Funds-$1š368š613
Home Games Remaining0
Avg. Attendance11š725
Avg. Revenue/Game$791š584
Projected Revenue$0š000

Expenses

Pro Payroll$47š085š000
Farm Payroll$1š357š500
Prospect Fees$0š000
Coach$300š000
Games Remaining0
Total Game Expenses$594š421
Projected Expenses$0š000
Projected Balance-$1š368š613

Salary Commitment

Year: 2007$48š442š500
Year: 2008$23š912š500
Year: 2009$12š277š500
Year: 2010$0š000

 Pro Payroll

Keith Tkachuk 9š000š000(1)
Adam Deadmarsh 5š100š000(3)
Brad Stuart 4š500š000(2)
Olaf Kolzig 4š400š000(1)
Brian Rolston 4š000š000(2)
Marco Sturm 3š200š000(3)
Mike Rathje 3š000š000(1)
Alan Letang 1š700š000(2)
Curtis Brown 1š500š000(1)
Rob Davison 1š400š000(3)
Bryce Salvador 1š400š000(1)
Jim Fahey 1š100š000(3)
Timofei Shishkanov 900š000(1)
Jiri Hudler 840š000(2)
Alexander Eremenko 825š000(3)
Matthew Lombardi 825š000(1)
Petr Buzek 800š000(1)
Jeff Cowan 800š000(1)
Marcel Goc 775š000(1)
Wayne Primeau 700š000(1)
Roman Voloshenko 320š000(2)


 Farm Payroll

Antoine Vermette 600š000(3)
Mariusz Czerkawski 150š000(1)
J-Sebastien Aubin 110š000(2)
Paul Manning 80š000(1)
Jeff Farkas 65š000(2)
Zdeno Ciger 60š000(1)
Matt Ellison 52š500(3)
Todd Harvey 50š000(2)
Jesse Fibiger 50š000(1)
Nick Dimitrakos 40š000(2)
Miroslav Zalesak 35š000(1)
Mark Smith 30š000(1)
Scott Parker 25š000(1)
Jaroslav Kristek 10š000(2)




LA

ArenaStaples Center
Capacity18š118
Ticket Price$50,00


Income

Current Funds$319š054
Home Games Remaining0
Avg. Attendance9š929
Avg. Revenue/Game$744š604
Projected Revenue$0š000

Expenses

Pro Payroll$33š645š000
Farm Payroll$2š637š000
Prospect Fees$0š000
Coach$300š000
Games Remaining0
Total Game Expenses$446š122
Projected Expenses$0š000
Projected Balance$319š054

Salary Commitment

Year: 2007$36š282š000
Year: 2008$28š587š000
Year: 2009$23š945š000
Year: 2010$3š270š000

 Pro Payroll

Alexander Frolov 4š500š000(3)
Jonathan Cheechoo 4š000š000(3)
Brian Boucher 3š750š000(2)
Zigmund Palffy 3š500š000(3)
Pavel Datsyuk 3š365š000(3)
Brendan Morrison 3š250š000(4)
Paul Mara 1š800š000(1)
Ivan Huml 1š800š000(1)
Robert Lang 1š600š000(3)
Lubomir Visnovsky 1š300š000(1)
Anton Volchenkov 1š200š000(3)
Jerred Smithson 900š000(3)
David LeNeveu 800š000(1)
Matt Smaby 600š000(1)
Igor Radulov 500š000(1)
Blake Wheeler 450š000(1)
Maxim Kondratiev 180š000(2)
Mark Popovic 150š000(2)


 Farm Payroll

Enver Lisin 1š350š000(3)
Jaroslav Spacek 150š000(2)
Gaetan Royer 100š000(1)
Donald Audette 95š000(1)
Pierre Turgeon 95š000(1)
Martti Jarventie 85š000(3)
Nathan Dempsey 80š000(2)
Ken Belanger 75š000(2)
Mikhail Grabovsky 68š000(3)
Ilya Zubov 60š000(2)
Mika Noronen 60š000(3)
Drake Berehowsky 50š000(2)
Tony Virta 50š000(1)
A.-J. Thelen 45š000(1)
Konstantin Barulin 36š000(2)
Marc Moro 27š000(2)
Alexander Korolyuk 25š000(1)
Tomas Zizka 25š000(3)
Konstantin Zakharov 24š000(2)
Kevin Romy 24š000(2)
Alexei Yemelin 24š000(2)
Stephane Quintal 20š000(1)
Steve Kelly 20š000(4)
Kent McDonell 15š000(1)
Fedor Fedorov 12š000(3)
Jeff Daw 12š000(2)
Billy Tibbetts 10š000(3)




Calgary

ArenaCanadian Airlines Saddledome
Capacity17š139
Ticket Price$45,00


Income

Current Funds$34š568
Home Games Remaining0
Avg. Attendance12š238
Avg. Revenue/Game$871š093
Projected Revenue$0š000

Expenses

Pro Payroll$40š725š000
Farm Payroll$444š000
Prospect Fees$0š000
Coach$237š000
Games Remaining0
Total Game Expenses$504š951
Projected Expenses$0š000
Projected Balance$34š568

Salary Commitment

Year: 2007$41š169š000
Year: 2008$30š156š000
Year: 2009$10š295š000
Year: 2010$0š000

 Pro Payroll

Jarome Iginla 6š500š000(2)
Miikka Kiprusoff 5š700š000(2)
Adam Foote 4š700š000(1)
Alexei Kovalev 3š900š000(2)
Oleg Saprykin 2š500š000(3)
Fredrik Modin 2š400š000(1)
Toni Lydman 2š000š000(2)
Andrew Ference 1š900š000(3)
Alexei Zhamnov 1š700š000(3)
Robyn Regehr 1š600š000(1)
Denis Gauthier 1š500š000(2)
Steven Reinprecht 1š400š000(1)
Craig Conroy 1š300š000(3)
Martin Gerber 1š300š000(3)
Chris Clark 1š100š000(3)
Jeff Woywitka 800š000(1)
Tomas Plekanec 425š000(3)


 Farm Payroll

Mike Commodore 100š000(2)
Jordan Leopold 100š000(2)
Ville Nieminen 61š000(2)
Lynn Loyns 43š000(1)
Toni Dahlman 25š000(1)
Steve Montador 20š000(1)
Shean Donovan 20š000(3)
Andreas Karlsson 20š000(3)
Brad Bombardir 15š000(3)
Blake Sloan 15š000(3)
Robert Valicevic 10š000(1)
Stephane Matteau 10š000(1)
Evegeny Konstantinov 5š000(1)




Vancouver

ArenaGeneral Motors Place
Capacity18š600
Ticket Price$50,00


Income

Current Funds$5š277š335
Home Games Remaining0
Avg. Attendance15š310
Avg. Revenue/Game$1š148š058
Projected Revenue$0š000

Expenses

Pro Payroll$63š550š000
Farm Payroll$1š412š500
Prospect Fees$0š000
Coach$237š000
Games Remaining0
Total Game Expenses$795š116
Projected Expenses$0š000
Projected Balance$5š277š335

Salary Commitment

Year: 2007$64š962š500
Year: 2008$35š052š500
Year: 2009$13š742š500
Year: 2010$7š000š000

 Pro Payroll

Sergei Fedorov 9š500š000(1)
Markus Naslund 7š000š000(2)
Miroslav Satan 7š000š000(4)
Sandis Ozolinsh 5š500š000(1)
Jason Arnott 5š200š000(2)
Marian Gaborik 4š500š000(1)
Patrick Lalime 4š250š000(3)
Scott Niedermayer 4š000š000(1)
Scott Gomez 2š850š000(2)
Felix Potvin 2š600š000(1)
Brent Sopel 2š350š000(2)
Mathieu Dandenault 1š600š000(1)
Jiri Bicek 1š600š000(2)
Danny Syvret 1š500š000(3)
Mats Lindgren 1š300š000(2)
Willie Mitchell 1š000š000(1)
Blair Betts 1š000š000(2)
Steve Bernier 800š000(1)


 Farm Payroll

Andre Savage 800š000(3)
Peter White 150š000(1)
Darren VanImpe 140š000(1)
Johan Hedberg 100š000(1)
Brett Lebda 67š500(3)
Jarkko Ruutu 45š000(3)
Mikko Jokela 25š000(3)
Brandon Reid 25š000(3)
Darrel Scoville 20š000(1)
Jason King 10š000(3)
Tyler Bouck 10š000(2)
Pat Kavanagh 10š000(3)
Zenith Komarniski 10š000(3)