Myfundivison2 Team Finances

Financial Report

(As of samedi, mai 5 2007)

Anaheim

ArenaArrowhead Pond
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$26 436 235
Home Games Remaining0
Avg. Attendance13 200
Avg. Revenue/Game$1 108 669
Projected Revenue$0 000

Expenses

Pro Payroll$36 775 000
Farm Payroll$2 052 500
Prospect Fees$4 500
Coach$50 000
Games Remaining0
Total Game Expenses$474 171
Projected Expenses$0 000
Projected Balance-$26 436 235

Salary Commitment

Year: 2007$30 925 000
Year: 2008$12 950 000
Year: 2009$10 500 000
Year: 2010$0 000

Pro Payroll

Marek Zidlicky 7 900 000(3)
Jamie Langenbrunner 5 500 000(1)
Michal Handzus 3 700 000(1)
Vesa Toskala 2 400 000(2)
Samuel Pahlsson 2 100 000(3)
Andy Hilbert 1 800 000(0)
Matt Cullen 1 750 000(1)
Jocelyn Thibault 1 500 000(1)
Pavel Datsyuk 1 500 000(0)
Martin Skoula 1 100 000(0)
Niko Kapanen 1 000 000(1)
Jarkko Immonen 700 000(1)
Jordin Tootoo 650 000(1)
Adam Hall 600 000(0)
Patrik Berglund 600 000(1)
Trent Hunter 575 000(1)
Maxim Kondratiev 500 000(3)
Keith Yandle 500 000(1)
Grant Lewis 500 000(1)
Marcel Hossa 500 000(0)
Bruno Gervais 450 000(0)
Garnet Exelby 450 000(0)
Guillaume Latendresse 350 000(1)
Ryan Whitney 150 000(0)


Farm Payroll

Stanislav Chistov 1 130 000(0)
Michael Grabner 600 000(1)
Branko Radivojevic 100 000(0)
Karlis Skrastins 77 500(0)
Yan Stastny 50 000(1)
J.P Levasseur 50 000(2)
Travis Moen 45 000(0)




Atlanta

ArenaPhilips Arena
Capacity20 000
Ticket Price$36,00


Income

Current Funds$53 148 595
Home Games Remaining0
Avg. Attendance19 882
Avg. Revenue/Game$1 709 725
Projected Revenue$0 000

Expenses

Pro Payroll$35 850 000
Farm Payroll$2 957 500
Prospect Fees$1 500
Coach$650 000
Games Remaining0
Total Game Expenses$481 207
Projected Expenses$0 000
Projected Balance$53 148 595

Salary Commitment

Year: 2007$24 607 500
Year: 2008$11 162 500
Year: 2009$9 200 000
Year: 2010$0 000

Pro Payroll

Chris Pronger 8 600 000(3)
Ilya Kovalchuk 6 500 000(1)
Chris Chelios 4 000 000(0)
Marian Hossa 3 000 000(0)
Yanic Perreault 2 800 000(0)
Glen Wesley 2 750 000(0)
Eric Staal 1 500 000(1)
Jack Johnson 850 000(1)
Gilbert Brule 700 000(1)
Al Montoya 700 000(1)
Nicklas Backstrom 650 000(2)
Kurtis Foster 650 000(0)
Alex Bourret 500 000(2)
Cam Janssen 500 000(3)
Andrei Taratukhin 450 000(2)
Bobby Ryan 350 000(1)
Marc Staal 350 000(1)
Alex Perezhogin 350 000(0)
Cam Barker 350 000(0)
Kari Lehtonen 300 000(0)


Farm Payroll

Peter Mueller 700 000(1)
Jakub Kindl 700 000(1)
Alexei Kaigorodov 500 000(1)
Noah Welch 500 000(1)
Andrew Ladd 100 000(3)
Josh Harding 70 000(2)
Jeff Woywitka 55 000(2)
Jakub Klepis 50 000(2)
Jared Aulin 50 000(2)
Gregory Campbell 47 500(2)
Andrei Mikhnov 45 000(2)
Denis Shvidki 45 000(1)
Jonas Johansson 45 000(2)
Petr Hubacek 35 000(1)
Robert Nilsson 15 000(1)




Boston

ArenaFleet Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$15 639 842
Home Games Remaining0
Avg. Attendance17 466
Avg. Revenue/Game$1 467 257
Projected Revenue$0 000

Expenses

Pro Payroll$40 100 000
Farm Payroll$260 000
Prospect Fees$1 500
Coach$55 000
Games Remaining0
Total Game Expenses$492 884
Projected Expenses$0 000
Projected Balance-$15 639 842

Salary Commitment

Year: 2007$24 770 000
Year: 2008$6 500 000
Year: 2009$500 000
Year: 2010$0 000

Pro Payroll

Jean-Sebastien Giguere4 950 000(1)
Alexei Kovalev 4 250 000(0)
J.P. Dumont 3 500 000(2)
Oleg Kvasha 2 800 000(1)
Peter Schaefer 2 600 000(1)
Mattias Norstrom 2 600 000(0)
Alexei Yashin 2 000 000(2)
Jason Allison 2 000 000(1)
Maxim Afinogenov 2 000 000(1)
Aaron Miller 1 700 000(1)
Vitaly Vishnevski 1 500 000(0)
Jochen Hecht 1 300 000(0)
Jan Bulis 1 250 000(0)
Jay Bouwmeester 1 185 000(0)
Aaron Ward 1 100 000(0)
Brooks Orpik 1 075 000(1)
Kevin Weekes 1 000 000(1)
Antti Miettinen 550 000(0)
Juraj Kolnik 500 000(3)
Casey Borer 500 000(2)
Kris Vernarsky 500 000(0)
Jeff Jillson 500 000(0)
Fernando Pisani 440 000(0)
Rob Davison 300 000(0)


Farm Payroll

Adam Munro 65 000(1)
Jaroslav Bednar 50 000(0)
Clarke MacArthur 50 000(1)
Brett Lebda 45 000(0)
Jaroslav Kristek 30 000(1)
Dan Lacouture 20 000(0)




Buffalo

ArenaHSBC Arena
Capacity20 000
Ticket Price$38,00


Income

Current Funds$4 331 848
Home Games Remaining0
Avg. Attendance19 970
Avg. Revenue/Game$1 793 217
Projected Revenue$0 000

Expenses

Pro Payroll$42 950 000
Farm Payroll$620 000
Prospect Fees$0 000
Coach$500 000
Games Remaining0
Total Game Expenses$537 439
Projected Expenses$0 000
Projected Balance$4 331 848

Salary Commitment

Year: 2007$33 790 000
Year: 2008$21 150 000
Year: 2009$500 000
Year: 2010$0 000

Pro Payroll

Jaromir Jagr 6 400 000(2)
Martin Brodeur 5 250 000(1)
Simon Gagne 4 800 000(2)
Patrik Elias 4 400 000(2)
Jere Lehtinen 3 600 000(2)
Mattias Ohlund 3 500 000(0)
Robyn Regehr 2 025 000(1)
Ethan Moreau 1 800 000(1)
Sean Burke 1 650 000(0)
Philippe Boucher 1 450 000(2)
Milan Kraft 1 275 000(0)
Sergei Brylin 1 000 000(0)
Mark Parrish 1 000 000(1)
Patrik Stefan 800 000(0)
Ossi Vaananen 800 000(1)
Ryan Parent 600 000(1)
Claude Giroux 600 000(1)
Andy McDonald 500 000(1)
Johan Franzen 500 000(3)
Duncan Keith 500 000(0)
Josh Hennessy 500 000(0)


Farm Payroll

Kevin Nastiuk 500 000(0)
Thomas Greiss 65 000(1)
Robert Scuderi 55 000(0)




Calgary

ArenaPengrowth Saddledome
Capacity20 000
Ticket Price$35,00


Income

Current Funds-$29 993 695
Home Games Remaining0
Avg. Attendance18 740
Avg. Revenue/Game$1 549 893
Projected Revenue$0 000

Expenses

Pro Payroll$47 460 000
Farm Payroll$100 000
Prospect Fees$1 500
Coach$550 000
Games Remaining0
Total Game Expenses$586 726
Projected Expenses$0 000
Projected Balance-$29 993 695

Salary Commitment

Year: 2007$41 585 000
Year: 2008$24 400 000
Year: 2009$8 500 000
Year: 2010$500 000

Pro Payroll

Miikka Kiprusoff 8 000 000(3)
Sami Salo 5 700 000(1)
Patrick Marleau 4 400 000(2)
Tony Amonte 4 200 000(2)
Ryan Smyth 3 500 000(2)
Andy Sutton 3 300 000(2)
Alex Tanguay 3 200 000(1)
Sergei Gonchar 3 200 000(1)
Mike Ricci 2 000 000(1)
Olli Jokinen 1 000 000(0)
Jamie McLennan 1 000 000(1)
Brian Sutherby 900 000(1)
Jonathan Cheechoo 800 000(0)
Jaroslav Spacek 800 000(0)
Manny Malhotra 625 000(1)
Danny Richmond 600 000(0)
Martin Lapointe 500 000(4)
Matt Zaba 500 000(1)
Martins Karsums 500 000(2)
Vladimir Malakhov 500 000(0)
Todd Simpson 500 000(0)
Boyd Devereaux 500 000(0)
Joe Corvo 475 000(0)
Niko Dimitrakos 435 000(0)
Jarret Stoll 325 000(0)


Farm Payroll

Jeff Finley 60 000(1)
Darren McCarty 40 000(0)




Carolina

ArenaRBC Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$12 454 409
Home Games Remaining0
Avg. Attendance17 842
Avg. Revenue/Game$1 498 842
Projected Revenue$0 000

Expenses

Pro Payroll$40 225 000
Farm Payroll$225 000
Prospect Fees$3 000
Coach$600 000
Games Remaining0
Total Game Expenses$500 646
Projected Expenses$0 000
Projected Balance-$12 454 409

Salary Commitment

Year: 2007$31 925 000
Year: 2008$26 050 000
Year: 2009$18 150 000
Year: 2010$0 000

Pro Payroll

Manny Fernandez 6 500 000(3)
Roman Hamrlik 5 700 000(3)
Teppo Numminen 5 400 000(3)
Scott Niedermayer 4 800 000(2)
Dany Heatley 3 500 000(0)
Bryan McCabe 3 400 000(0)
Cam Ward 2 400 000(2)
Shawn McEachern 1 800 000(1)
Jeff Halpern 1 250 000(0)
Henrik Sedin 1 025 000(0)
Cory Sarich 850 000(0)
Cory Cross 750 000(1)
Mike Commodore 750 000(0)
Antti Laaksonen 700 000(2)
Johan Ryno 650 000(0)
Chris Stewart 600 000(1)
Niklas Bergfors 600 000(1)
Kenndal McArdle 600 000(1)
Antoine Vermette 500 000(1)
Paul Stastny 500 000(1)
Curtis Brown 500 000(3)
Brooks Laich 450 000(0)
Dustin Byfuglien 400 000(1)


Farm Payroll

Vaclav Varada 85 000(1)
Derrick Walser 50 000(0)
Alex Burrows 50 000(3)
Mattias Weinhandl 40 000(1)




Chicago

ArenaUnited Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$8 339 150
Home Games Remaining0
Avg. Attendance17 088
Avg. Revenue/Game$1 435 320
Projected Revenue$0 000

Expenses

Pro Payroll$34 875 000
Farm Payroll$0 000
Prospect Fees$3 000
Coach$600 000
Games Remaining0
Total Game Expenses$432 659
Projected Expenses$0 000
Projected Balance$8 339 150

Salary Commitment

Year: 2007$23 925 000
Year: 2008$10 800 000
Year: 2009$7 500 000
Year: 2010$0 000

Pro Payroll

Martin St.Louis 6 500 000(1)
Brian Leetch 5 000 000(3)
Ed Jovanovski 3 200 000(1)
Cristobal Huet 3 000 000(0)
John LeClair 2 500 000(0)
Peter Bondra 2 000 000(0)
Christian Ehrhoff 1 600 000(2)
Curtis Sanford 1 500 000(3)
Rene Bourque 1 000 000(3)
Oleg Tverdovsky 900 000(1)
Henrik Zetterberg 750 000(0)
Jiri Tlusty 700 000(2)
Josef Melichar 525 000(1)
Shean Donovan 500 000(1)
Dan Hinote 500 000(0)
Matt Bradley 500 000(2)
Igor Radulov 500 000(0)
Krystofer Kolanos 500 000(2)
Jeremy Williams 500 000(1)
Alexander Khavanov 500 000(0)
Dave Bolland 500 000(1)
Tom Preissing 500 000(0)
Mikhail Grabovsky 500 000(1)
Sami Helenius 350 000(0)
Tuukka Rask 350 000(0)


Farm Payroll




Colorado

ArenaPepsi Center
Capacity20 000
Ticket Price$35,00


Income

Current Funds-$34 275 790
Home Games Remaining0
Avg. Attendance16 984
Avg. Revenue/Game$1 426 543
Projected Revenue$0 000

Expenses

Pro Payroll$40 007 000
Farm Payroll$1 467 000
Prospect Fees$1 500
Coach$650 000
Games Remaining0
Total Game Expenses$513 726
Projected Expenses$0 000
Projected Balance-$34 275 790

Salary Commitment

Year: 2007$21 442 000
Year: 2008$12 050 000
Year: 2009$8 950 000
Year: 2010$500 000

Pro Payroll

Martin Straka 7 500 000(3)
Alexander Mogilny 6 000 000(0)
Peter Forsberg 5 700 000(1)
Sandis Ozolinsh 3 500 000(0)
Filip Kuba 2 500 000(0)
Dan McGillis 2 500 000(0)
Nathan Horton 2 000 000(2)
Tuomo Ruutu 1 750 000(1)
Henrik Lundqvist 750 000(0)
Hannu Toivonen 750 000(0)
Ryan Craig 750 000(1)
Petr Prucha 600 000(0)
Tomas Fleischman 600 000(0)
Milan Michalek 550 000(0)
David Tanabe 550 000(1)
Jason Woolley 507 000(0)
Mark Mitera 500 000(2)
Marc-Antoine Pouliot 500 000(2)
Ronald Petrovicky 500 000(4)
Ben Clymer 500 000(3)
Brandon Bochenski 450 000(0)
Zybnek Michalek 450 000(0)
Krzysztof Oliwa 450 000(0)
Dustin Brown 150 000(0)


Farm Payroll

Jeremy Roenick 490 000(1)
Radek Bonk 350 000(3)
Jim Slater 57 500(1)
Ryan Vandenbussche 50 000(3)
Jesse Boulerice 50 000(0)
Bryan Marchment 50 000(2)
Aaron Downey 50 000(0)
Niklas Sundstrom 50 000(3)
Andrei Nazarov 50 000(2)
Josef Boumedienne 49 500(1)
Alex Henry 45 000(1)
Vitaly Kolesnik 45 000(0)
Scott Parker 40 000(0)
Aki Berg 40 000(0)
Guillaume Lefebvre 35 000(0)
Marc Chouinard 15 000(0)




Columbus

ArenaNationwide Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$11 438 021
Home Games Remaining0
Avg. Attendance17 854
Avg. Revenue/Game$1 499 712
Projected Revenue$0 000

Expenses

Pro Payroll$33 840 000
Farm Payroll$410 000
Prospect Fees$1 500
Coach$750 000
Games Remaining0
Total Game Expenses$426 848
Projected Expenses$0 000
Projected Balance-$11 438 021

Salary Commitment

Year: 2007$17 625 000
Year: 2008$10 050 000
Year: 2009$0 000
Year: 2010$0 000

Pro Payroll

Jason Blake 5 600 000(2)
Manny Legace 4 250 000(1)
Rick Nash 3 500 000(0)
Marian Gaborik 3 100 000(0)
Tim Connolly 2 400 000(2)
Tomas Kaberle 2 200 000(0)
Glen Murray 2 000 000(2)
Jay Mckee 1 900 000(0)
Brendan Witt 1 650 000(1)
Kyle Calder 1 250 000(0)
Ron Hainsey 1 075 000(1)
Colin White 850 000(0)
Mathieu Garon 750 000(0)
Brian Gionta 720 000(0)
Patrice Bergeron 545 000(0)
Shaone Morrisonn 500 000(0)
Jay Pandolfo 500 000(1)
Derek Boogaard 450 000(0)
Dominic Moore 450 000(0)
Chris Higgins 150 000(0)


Farm Payroll

Jean-Sebastien Aubin 70 000(0)
Zenith Komarniski 50 000(1)
Geoff Platt 50 000(1)
Oleg Saprykin 50 000(0)
Jean Remplacant 50 000(0)
Jeff Genovy 50 000(2)
Ivan Majesky 45 000(0)
Andrew Peters 45 000(0)




Dallas

ArenaAmerican Airlines Center
Capacity19 000
Ticket Price$38,00


Income

Current Funds$3 337 096
Home Games Remaining0
Avg. Attendance13 697
Avg. Revenue/Game$1 249 204
Projected Revenue$0 000

Expenses

Pro Payroll$39 455 000
Farm Payroll$90 000
Prospect Fees$1 500
Coach$550 000
Games Remaining0
Total Game Expenses$488 982
Projected Expenses$0 000
Projected Balance$3 337 096

Salary Commitment

Year: 2007$30 950 000
Year: 2008$24 050 000
Year: 2009$14 600 000
Year: 2010$0 000

Pro Payroll

Pavol Demitra 8 600 000(3)
Miroslav Satan 6 000 000(3)
Todd Bertuzzi 5 200 000(0)
Bill Guerin 4 500 000(2)
Sergei Samsonov 2 700 000(1)
Ray Emery 2 000 000(2)
Andrei Zyuzin 1 250 000(1)
Josh Gorges 1 200 000(2)
Jordan Leopold 1 000 000(0)
Aaron Johnson 850 000(1)
Ryan O'Marra 750 000(2)
Daniel Cleary 650 000(0)
Alexander Radulov 600 000(1)
David Leneveu 500 000(1)
Kirill Safronov 500 000(1)
Chris Bourque 500 000(1)
Mikael Samuelsson 500 000(2)
Mathieu Biron 500 000(2)
Fredrik Sjostrom 500 000(0)
Jaroslav Svoboda 425 000(0)
Marc-Andre Bergeron 350 000(0)
Steve Begin 230 000(0)
Darcy Hordichuk 150 000(0)


Farm Payroll

Top Choe 50 000(0)
Eric Boguniecki 40 000(0)




Detroit

ArenaJoe Louis Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$30 663 768
Home Games Remaining0
Avg. Attendance17 365
Avg. Revenue/Game$1 458 387
Projected Revenue$0 000

Expenses

Pro Payroll$41 940 000
Farm Payroll$223 250
Prospect Fees$0 000
Coach$650 000
Games Remaining0
Total Game Expenses$522 113
Projected Expenses$0 000
Projected Balance-$30 663 768

Salary Commitment

Year: 2007$36 240 000
Year: 2008$19 580 000
Year: 2009$7 880 000
Year: 2010$0 000

Pro Payroll

Martin Havlat 6 880 000(3)
Mats Sundin 4 800 000(1)
Mike Modano 4 400 000(2)
Dan Boyle 3 000 000(2)
Dan Cloutier 2 500 000(0)
Frantisek Kaberle 2 400 000(2)
Mike Knuble 2 400 000(1)
Mike Fisher 2 000 000(1)
Alexei Zhitnik 1 900 000(2)
John Grahame 1 800 000(1)
Radek Dvorak 1 800 000(1)
Fredrik Modin 1 700 000(1)
Dan Hamhuis 1 600 000(1)
Brad Lukowich 1 000 000(3)
Ian Laperriere 825 000(0)
Tim Gleason 725 000(0)
Alexei Ponikarovsky 525 000(0)
Nigel Dawes 500 000(1)
Grant Stevenson 450 000(0)
Matt Ellison 420 000(0)
Craig Adams 315 000(0)


Farm Payroll

Matt Pelech 60 000(1)
Jon Sim 55 000(0)
Michael Leighton 51 250(0)
Greg Campbell 45 000(0)
Jason Labarbera 12 000(0)




Edmonton

ArenaSkyreach Centre
Capacity18 000
Ticket Price$36,00


Income

Current Funds-$44 164 078
Home Games Remaining0
Avg. Attendance13 704
Avg. Revenue/Game$1 183 840
Projected Revenue$0 000

Expenses

Pro Payroll$45 706 700
Farm Payroll$315 000
Prospect Fees$3 000
Coach$650 000
Games Remaining0
Total Game Expenses$569 204
Projected Expenses$0 000
Projected Balance-$44 164 078

Salary Commitment

Year: 2007$30 125 000
Year: 2008$13 150 000
Year: 2009$550 000
Year: 2010$0 000

Pro Payroll

Patrice Brisebois 3 500 000(1)
Jeff Friesen 3 000 000(0)
Nick Boynton 3 000 000(2)
Jozef Stumpel 2 850 000(0)
Derek Armstrong 2 500 000(2)
Martin Gelinas 2 500 000(2)
Mike Johnson 2 500 000(1)
Kenny Jonsson 2 350 000(1)
Richard Zednik 2 300 000(2)
Chris Osgood 2 200 000(1)
Tom Poti 2 200 000(0)
Radoslav Suchy 2 000 000(1)
Stephen Weiss 1 600 000(2)
Jeff O'Neill 1 500 000(0)
Eric Lindros 1 500 000(1)
Sami Kapanen 1 200 000(1)
A.J. Thelen 1 100 000(1)
Mike Van Ryn 1 025 000(0)
Alyn McCauley 951 700(0)
Mike Comrie 900 000(0)
Robert Esche 745 000(0)
Stanislav Lascek 635 000(0)
Duvie Westcott 625 000(1)
Mark Hartigan 575 000(0)
Fedor Tjutin 550 000(0)
Tomas Kloucek 500 000(3)
Paul Bissonnette 500 000(2)
Christian Berglund 450 000(0)
Yann Danis 450 000(0)


Farm Payroll

Matt Stajan 200 000(2)
Jamal Mayers 65 000(0)
Artem Chubarov 50 000(3)




Florida

ArenaOffice Depot Arena
Capacity19 000
Ticket Price$35,00


Income

Current Funds-$29 841 370
Home Games Remaining0
Avg. Attendance17 589
Avg. Revenue/Game$1 477 543
Projected Revenue$0 000

Expenses

Pro Payroll$32 277 000
Farm Payroll$330 000
Prospect Fees$3 000
Coach$750 000
Games Remaining0
Total Game Expenses$406 829
Projected Expenses$0 000
Projected Balance-$29 841 370

Salary Commitment

Year: 2007$21 477 000
Year: 2008$11 880 000
Year: 2009$11 280 000
Year: 2010$0 000

Pro Payroll

Alexander Ovechkin 6 880 000(3)
Mark Recchi 5 600 000(0)
Justin Williams 4 400 000(3)
Keith Carney 1 725 000(1)
Daniel Briere 1 350 000(0)
Denis Gauthier 1 300 000(1)
Marcus Nilson 1 250 000(1)
Matt Cooke 1 200 000(1)
Henrik Tallinder 1 000 000(1)
Travis Green 950 000(0)
John-Michel Liles 850 000(0)
Luke Richardson 850 000(0)
Derick Brassard 700 000(1)
Hugh Jessiman 700 000(1)
Evgeny Artyukhin 602 000(1)
TJ Fast 500 000(1)
Scott Jackson 500 000(2)
Justin Pogge 500 000(1)
Ryan Miller 500 000(0)
Brad Larsen 450 000(0)
Eric Fehr 320 000(0)
Tom Kostopoulos 150 000(0)


Farm Payroll

Jussi Markkanen 75 000(0)
Andy Berenzweig 55 000(1)
Kurt Sauer 50 000(2)
Pavel Trnka 50 000(2)
Jeff Frazee 50 000(1)
Kristian Kudroc 35 000(0)
Jeff Tambellini 15 000(1)




LosAngeles

ArenaStaples Center
Capacity19 000
Ticket Price$36,00


Income

Current Funds-$25 832 497
Home Games Remaining0
Avg. Attendance16 828
Avg. Revenue/Game$1 446 837
Projected Revenue$0 000

Expenses

Pro Payroll$35 900 000
Farm Payroll$320 000
Prospect Fees$3 000
Coach$600 000
Games Remaining0
Total Game Expenses$449 061
Projected Expenses$0 000
Projected Balance-$25 832 497

Salary Commitment

Year: 2007$14 575 000
Year: 2008$11 500 000
Year: 2009$3 500 000
Year: 2010$0 000

Pro Payroll

Olaf Kolzig 5 000 000(0)
Joe Sakic 4 800 000(2)
Martin Rucinsky 3 000 000(3)
Kim Johnsson 3 000 000(0)
Mike Grier 2 800 000(0)
Marc Savard 2 600 000(0)
Paul Mara 2 500 000(0)
Sean Hill 2 500 000(2)
Dallas Drake 2 000 000(0)
TJ Oshie 700 000(2)
Brian Lee 700 000(1)
David Vyborny 650 000(0)
Kevin Klein 625 000(1)
Martin Erat 600 000(0)
Brian Boyle 600 000(0)
Brad Isbister 600 000(1)
Brian Willsie 500 000(0)
Mark Eaton 500 000(1)
Marek Schwarz 500 000(3)
Nolan Baumgartner 475 000(1)
Garth Murray 450 000(0)
Joel Bouchard 450 000(0)
Rob Schremp 350 000(0)


Farm Payroll

Todd Harvey 60 000(0)
Michael Garnett 60 000(1)
Serge Aubin 60 000(1)
Chris Therien 55 000(1)
Jim Dowd 50 000(0)
Jeff Taffe 35 000(0)




Minnesota

ArenaXcel Energy Center
Capacity19 000
Ticket Price$34,00


Income

Current Funds$2 050 747
Home Games Remaining0
Avg. Attendance14 469
Avg. Revenue/Game$1 180 659
Projected Revenue$0 000

Expenses

Pro Payroll$41 635 000
Farm Payroll$241 020
Prospect Fees$0 000
Coach$850 000
Games Remaining0
Total Game Expenses$521 049
Projected Expenses$0 000
Projected Balance$2 050 747

Salary Commitment

Year: 2007$35 165 000
Year: 2008$26 690 000
Year: 2009$19 140 000
Year: 2010$4 600 000

Pro Payroll

Kyle Wellwood 6 000 000(3)
David Aebischer 5 000 000(3)
Rick DiPietro 4 600 000(14)
Derek Morris 4 000 000(2)
Jason Spezza 3 500 000(2)
Marco Sturm 3 040 000(3)
Erik Cole 3 000 000(1)
Chuck Kobasew 2 000 000(0)
Mike York 1 200 000(1)
Mike Cammalleri 1 075 000(0)
Kristian Huselius 850 000(1)
Alexandre Picard 800 000(1)
Brent Sopel 800 000(0)
Mark Streit 700 000(0)
Andrew Cogliano 600 000(1)
Matt Lashoff 600 000(0)
Drew Stafford 500 000(1)
Niclas Wallin 500 000(3)
Adam Pineault 500 000(1)
Georges Laraque 500 000(1)
Brad Winchester 450 000(0)
Corey Perry 450 000(1)
Lukas Krajicek 450 000(0)
Chris Neil 370 000(0)
Paul Martin 150 000(0)


Farm Payroll

Brad Ference 75 000(1)
Jason Bacashihua 58 520(0)
Ian White 57 500(0)
Martin Hanzal 50 000(2)




Montreal

ArenaBell Centre
Capacity20 000
Ticket Price$38,00


Income

Current Funds$34 745 118
Home Games Remaining0
Avg. Attendance19 374
Avg. Revenue/Game$1 766 892
Projected Revenue$0 000

Expenses

Pro Payroll$40 440 000
Farm Payroll$323 500
Prospect Fees$0 000
Coach$350 000
Games Remaining0
Total Game Expenses$501 384
Projected Expenses$0 000
Projected Balance$34 745 118

Salary Commitment

Year: 2007$21 695 000
Year: 2008$10 685 000
Year: 2009$7 380 000
Year: 2010$0 000

Pro Payroll

Nicklas Lidstrom 7 600 000(0)
Sidney Crosby 6 880 000(3)
Wade Redden 3 700 000(0)
Roberto Luongo 3 200 000(1)
Wes Walz 2 500 000(1)
Jon Klemm 2 500 000(0)
Evgeni Malkin 2 400 000(2)
Toni Lydman 1 250 000(1)
Andreas Lilja 1 000 000(0)
Erik Johnson 1 000 000(1)
Timofei Shishkanov 800 000(1)
Jonathon Toews 800 000(2)
Thomas Vanek 800 000(0)
Mikko Koivu 750 000(1)
Willie Mitchell 750 000(0)
Bryan Little 600 000(1)
Mike Dunham 600 000(0)
Joffrey Lupul 600 000(0)
Matt Foy 500 000(3)
Peter Worrell 500 000(0)
Marc-Edouard Vlasic 500 000(1)
Zac Bierk 500 000(0)
Radim Vrbata 410 000(1)
Jean-François Jacques 300 000(0)


Farm Payroll

Cale Hulse 90 000(0)
Erik Christensen 60 000(2)
John Pohl 45 000(2)
Doug Murray 45 000(0)
Evgeni Artukhin 45 000(0)
Rico Fata 38 500(0)




Nashville

ArenaGaylord Entertain. Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$43 413 227
Home Games Remaining0
Avg. Attendance13 508
Avg. Revenue/Game$1 134 740
Projected Revenue$0 000

Expenses

Pro Payroll$43 502 360
Farm Payroll$372 500
Prospect Fees$0 000
Coach$550 000
Games Remaining0
Total Game Expenses$541 767
Projected Expenses$0 000
Projected Balance-$43 413 227

Salary Commitment

Year: 2007$17 422 500
Year: 2008$722 500
Year: 2009$50 000
Year: 2010$0 000

Pro Payroll

Daniel Alfredsson 4 600 000(0)
Doug Weight 4 200 000(0)
Gary Roberts 4 000 000(1)
Rod Brind'Amour 4 000 000(1)
Todd Marchant 3 200 000(0)
Jamie Heward 3 100 000(0)
Petr Sykora 3 000 000(1)
Bryan Smolinski 3 000 000(0)
Mathieu Dandenault 2 500 000(1)
Martin Biron 1 900 000(0)
Ed Belfour 1 800 000(1)
Dmitri Kalinin 1 400 000(0)
Chad Kilger 1 127 360(0)
Alexei Smirnov 1 075 000(0)
Mike Sillinger 900 000(0)
Grant Marshall 750 000(0)
Bobby Sanguinetti 600 000(1)
Daniel Paille 500 000(1)
Cody McCormick 450 000(2)
Jerred Smithson 400 000(0)
Jason Chimera 400 000(0)
Francois Beauchemin 300 000(1)
Nolan Yonkman 150 000(0)
Denis Grebeshkov 150 000(0)


Farm Payroll

Matthew Barnaby 100 000(0)
Vladslav Evseev 65 000(2)
Johnny Boychuk 62 500(2)
Pavel Vorobiev 50 000(3)
Charlie Stephens 50 000(2)
Danny Syvret 45 000(2)




NewJersey

ArenaContinental Airlines Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$7 357 459
Home Games Remaining0
Avg. Attendance15 246
Avg. Revenue/Game$1 280 595
Projected Revenue$0 000

Expenses

Pro Payroll$36 375 000
Farm Payroll$250 000
Prospect Fees$4 500
Coach$55 000
Games Remaining0
Total Game Expenses$447 372
Projected Expenses$0 000
Projected Balance$7 357 459

Salary Commitment

Year: 2007$21 350 000
Year: 2008$7 700 000
Year: 2009$7 700 000
Year: 2010$0 000

Pro Payroll

Paul Kariya 7 700 000(3)
Joe Thornton 6 600 000(0)
Michael Peca 3 900 000(1)
Milan Hejduk 3 700 000(1)
Keith Ballard 1 600 000(1)
Tomas Holmstrom 1 500 000(1)
Ty Conklin 1 300 000(0)
Kris Draper 1 200 000(1)
Rem Murray 1 200 000(0)
Josef Vasicek 1 000 000(0)
Anton Volchenkov 1 000 000(0)
Matt Greene 800 000(0)
Michal Rozsival 800 000(0)
Kyle Okposo 700 000(1)
Martin Gerber 500 000(0)
Keith Seabrook 500 000(1)
Niclas Havelid 500 000(1)
Ales Kotalik 450 000(0)
Dennis Wideman 450 000(0)
Benoit Pouliot 445 000(0)
Petr Vrana 300 000(0)
Ryan Stoa 230 000(0)


Farm Payroll

Tyler Arnason 60 000(0)
Anton Kadeykin 50 000(1)
Tie Domi 50 000(0)
Tuomas Pihlman 45 000(0)
Maxime Talbot 45 000(0)




NYRangers

ArenaMadison Square Garden
Capacity19 000
Ticket Price$38,00


Income

Current Funds-$15 004 360
Home Games Remaining0
Avg. Attendance14 832
Avg. Revenue/Game$1 352 598
Projected Revenue$0 000

Expenses

Pro Payroll$33 740 000
Farm Payroll$494 000
Prospect Fees$4 500
Coach$100 000
Games Remaining0
Total Game Expenses$418 762
Projected Expenses$0 000
Projected Balance-$15 004 360

Salary Commitment

Year: 2007$20 009 000
Year: 2008$12 764 000
Year: 2009$4 864 000
Year: 2010$0 000

Pro Payroll

Jason Pominville 4 800 000(3)
Evgeni Nabokov 4 400 000(2)
Sergei Zubov 4 000 000(0)
Brad Boyes 3 000 000(2)
Sean O'Donnell 2 250 000(0)
Eric Brewer 2 000 000(1)
Robert Lang 2 000 000(1)
Nicklas Kronwall 1 650 000(0)
Rostislav Klesla 1 300 000(0)
Steve Ott 1 300 000(1)
Kevyn Adams 1 100 000(0)
Dion Phaneuf 850 000(0)
Jeff Carter 850 000(0)
Alexander Svitov 840 000(1)
David Legwand 650 000(0)
Chris Kunitz 500 000(0)
Taylor Pyatt 500 000(1)
Brian McGrattan 500 000(1)
Eric Daze 500 000(0)
Sean McMorrow 450 000(2)
Carey Price 150 000(0)
Sean Bergenheim 150 000(0)


Farm Payroll

Denis Arkhipov 100 000(0)
Trevor Letowski 80 000(0)
Michal Barinka 64 000(3)
Pierre Dagenais 60 000(1)
Brent Krahn 50 000(2)
Bryce Salvador 50 000(0)
Andrew Hutchinson 45 000(0)
Martin Prusek 45 000(1)




NYIsles

ArenaNassau Memorial Coliseum
Capacity19 000
Ticket Price$33,00


Income

Current Funds-$32 071 809
Home Games Remaining0
Avg. Attendance18 355
Avg. Revenue/Game$1 473 555
Projected Revenue$0 000

Expenses

Pro Payroll$43 505 000
Farm Payroll$573 750
Prospect Fees$0 000
Coach$450 000
Games Remaining0
Total Game Expenses$543 034
Projected Expenses$0 000
Projected Balance-$32 071 809

Salary Commitment

Year: 2007$31 445 000
Year: 2008$18 995 000
Year: 2009$8 550 000
Year: 2010$0 000

Pro Payroll

Marc-Andre Fleury 5 400 000(3)
Greg de Vries 5 100 000(2)
Keith Tkachuk 4 800 000(2)
Derian Hatcher 4 500 000(1)
Stephane Yelle 3 600 000(0)
Jason Arnott 3 600 000(1)
Mathieu Schneider 3 575 000(0)
Anson Carter 3 100 000(3)
Kimmo Timonen 2 400 000(1)
Vaclav Prospal 1 550 000(0)
Ales Hemsky 1 130 000(0)
Daniel Sedin 1 025 000(0)
Ty Wishart 700 000(1)
Ruslan Fedotenko 600 000(1)
Brandon Dubinsky 575 000(0)
Chris Simon 500 000(2)
Radek Martinek 450 000(1)
Ryan Kesler 450 000(0)
Mikael Tellqvist 300 000(0)
Jiri Hudler 150 000(1)


Farm Payroll

Ivan Novoseltsev 82 500(0)
Tomas Slovak 72 500(0)
Jamie Lundmark 51 250(0)
Petr Cajanek 50 000(3)
Jassen Cullimore 50 000(1)
Ryan Potulny 47 500(0)
Rob McVicar 45 000(2)
Ben Eager 45 000(0)
Kevin Dallman 45 000(0)
Steve Montador 45 000(0)
Jerred Smithson 40 000(0)




Ottawa

ArenaCorel Centre
Capacity20 000
Ticket Price$35,00


Income

Current Funds-$42 761 975
Home Games Remaining0
Avg. Attendance15 213
Avg. Revenue/Game$1 277 838
Projected Revenue$0 000

Expenses

Pro Payroll$44 897 400
Farm Payroll$1 829 500
Prospect Fees$0 000
Coach$800 000
Games Remaining0
Total Game Expenses$579 596
Projected Expenses$0 000
Projected Balance-$42 761 975

Salary Commitment

Year: 2007$37 460 000
Year: 2008$23 800 000
Year: 2009$8 000 000
Year: 2010$0 000

Pro Payroll

Cory Stillman 7 500 000(3)
Teemu Selanne 5 000 000(1)
Ray Whitney 5 000 000(2)
Saku Koivu 4 400 000(2)
Curtis Joseph 2 900 000(1)
Craig Rivet 2 500 000(2)
Nils Ekman 2 050 000(1)
Kyle McLaren 1 900 000(0)
Dwayne Roloson 1 650 000(0)
Dean McAmmond 1 400 000(0)
Mike Komisarek 1 130 000(0)
Donald Brashear 1 000 000(1)
Randy Robitaille 820 000(1)
Jody Shelley 750 000(2)
Brad Norton 750 000(2)
Andre Roy 750 000(2)
Stephane Robidas 715 000(0)
Lauri Tukonen 700 000(1)
Richard Jackman 532 400(0)
Corey Locke 500 000(1)
Steve McCarthy 500 000(0)
Kyle Chipchura 500 000(3)
Jaroslav Balastik 500 000(2)
Dale Purinton 500 000(2)
Gordie Dwyer 500 000(2)
Petteri Nokelainen 450 000(0)


Farm Payroll

Sergei Kostsitsyn 500 000(1)
Ole Kristian Tollefsen425 000(0)
Jordan Lavallee 350 000(0)
Igor Ulanov 50 000(1)
Kyle Rossiter 50 000(2)
Rick Berry 50 000(2)
Joey Tetarenko 50 000(1)
Peter Smrek 50 000(2)
Steve Sheilds 50 000(1)
Mikael Holmqvist 45 000(0)
Kris Beech 45 000(0)
Mike Morrison 45 000(0)
Jesse Fibiger 44 500(0)
Niklas Hagman 40 000(1)
Richie Regehr 35 000(0)




Philly

ArenaFirst Union Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$43 377 978
Home Games Remaining0
Avg. Attendance17 438
Avg. Revenue/Game$1 464 914
Projected Revenue$0 000

Expenses

Pro Payroll$45 310 000
Farm Payroll$753 800
Prospect Fees$3 000
Coach$800 000
Games Remaining0
Total Game Expenses$571 546
Projected Expenses$0 000
Projected Balance-$43 377 978

Salary Commitment

Year: 2007$24 210 000
Year: 2008$13 900 000
Year: 2009$7 000 000
Year: 2010$0 000

Pro Payroll

Brendan Shanahan 7 000 000(3)
Adam Foote 4 200 000(0)
John Madden 3 800 000(1)
Zdeno Chara 3 750 000(0)
Michael Nylander 3 500 000(0)
Brendan Morrison 3 200 000(0)
Jose Theodore 2 800 000(2)
Darcy Tucker 2 500 000(1)
Steve Rucchin 2 000 000(0)
Luc Bourdon 2 000 000(2)
Nick Schultz 2 000 000(2)
Karel Rachunek 1 500 000(1)
Andrew Raycroft 1 350 000(0)
Pierre-Marc Bouchard 1 185 000(0)
Brent Burns 700 000(0)
Phil Kessel 700 000(1)
Martin Karsums 625 000(0)
Francis Bouillon 550 000(0)
Dustin Boyd 500 000(1)
Anthony Stewart 500 000(1)
Roman Voloshenko 500 000(1)
Milan Jurcina 450 000(0)


Farm Payroll

Valeri Bure 199 800(0)
Scott Thornton 170 000(1)
Mattias Timander 110 000(1)
Brad May 94 000(0)
Jonathan Bernier 50 000(2)
Laideron Dla Zomboni 50 000(0)
Branislav Mezei 50 000(2)
Brandon Reid 30 000(1)




Phoenix

ArenaAmerica West Arena
Capacity18 000
Ticket Price$33,00


Income

Current Funds-$32 056 643
Home Games Remaining0
Avg. Attendance16 755
Avg. Revenue/Game$1 326 882
Projected Revenue$0 000

Expenses

Pro Payroll$42 130 000
Farm Payroll$290 000
Prospect Fees$1 500
Coach$500 000
Games Remaining0
Total Game Expenses$523 433
Projected Expenses$0 000
Projected Balance-$32 056 643

Salary Commitment

Year: 2007$29 210 000
Year: 2008$16 800 000
Year: 2009$5 800 000
Year: 2010$0 000

Pro Payroll

Andrew Brunette 5 800 000(3)
Pavel Kubina 5 100 000(1)
Todd White 3 800 000(2)
Vincent Lecavalier 3 800 000(2)
Nikolai Zherdev 3 500 000(1)
Jaroslav Modry 3 400 000(2)
Darryl Sydor 3 060 000(0)
Vyacheslav Kozlov 3 000 000(0)
Tomas Vokoun 2 200 000(0)
Craig Conroy 1 300 000(1)
Raffi Torres 1 075 000(1)
Braydon Coburn 975 000(0)
Dave Scatchard 900 000(0)
Ryan Malone 895 000(0)
Marc Popovic 675 000(0)
Andrew Ference 650 000(1)
Pekka Rinne 500 000(1)
Barret Jackman 500 000(0)
Alexander Edler 350 000(0)
Brian Pothier 300 000(0)
Dmitry Afanasenkov 200 000(1)
Igor Grigorenko 150 000(0)


Farm Payroll

Philippe Sauve 90 000(0)
Steve Staios 75 000(0)
Brett McLean 50 000(1)
Pavel Brendl 40 000(0)
Pascal Dupuis 35 000(1)




Pittsburgh

ArenaMellon Arena
Capacity18 000
Ticket Price$30,00


Income

Current Funds-$50 237 704
Home Games Remaining0
Avg. Attendance17 941
Avg. Revenue/Game$1 291 763
Projected Revenue$0 000

Expenses

Pro Payroll$44 160 000
Farm Payroll$2 816 000
Prospect Fees$3 000
Coach$150 000
Games Remaining0
Total Game Expenses$574 744
Projected Expenses$0 000
Projected Balance-$50 237 704

Salary Commitment

Year: 2007$34 622 500
Year: 2008$20 100 000
Year: 2009$5 200 000
Year: 2010$0 000

Pro Payroll

Markus Naslund 5 600 000(2)
Brenden Morrow 5 200 000(3)
Nikolai Khabibulin 5 200 000(1)
Darius Kasparaitis 3 300 000(1)
Ruslan Salei 3 000 000(1)
Sheldon Souray 3 000 000(2)
Danny Markov 2 300 000(0)
Petr Nedved 2 200 000(0)
Marc Denis 2 000 000(0)
P.J. Axelsson 2 000 000(2)
Bobby Holik 1 800 000(2)
Scott Mellanby 1 100 000(0)
Bryan Allen 975 000(0)
Mike Leclerc 900 000(1)
Lubomir Visnovsky 800 000(0)
Alexander Karpovtsev 650 000(1)
Vladimir Orszagh 550 000(1)
Stefan Ruzicka 500 000(1)
Eric Meloche 500 000(0)
Daniel Tkaczuk 500 000(0)
Guillaume Lefebvre 475 000(0)
R.J. Umberger 450 000(0)
Brett Clark 450 000(0)
Jarkko Ruutu 425 000(0)
Bruno St.Jacques 285 000(1)


Farm Payroll

Steve Eminger 2 400 000(2)
Wade Belak 60 000(0)
Kevin Bikesa 50 000(2)
Sebastien Caron 50 000(1)
Mike Blunder 50 000(2)
Dan Lacouture 45 000(1)
George Parros 45 000(0)
Francis Lessard 42 500(1)
Rick Berry 35 000(0)
Chris Dingman 20 000(0)
Shawn Heins 18 500(0)




SanJose

ArenaCompaq Center
Capacity20 000
Ticket Price$33,00


Income

Current Funds-$23 704 553
Home Games Remaining0
Avg. Attendance17 434
Avg. Revenue/Game$1 380 850
Projected Revenue$0 000

Expenses

Pro Payroll$35 490 000
Farm Payroll$230 000
Prospect Fees$1 500
Coach$500 000
Games Remaining0
Total Game Expenses$441 726
Projected Expenses$0 000
Projected Balance-$23 704 553

Salary Commitment

Year: 2007$21 050 000
Year: 2008$11 650 000
Year: 2009$6 050 000
Year: 2010$0 000

Pro Payroll

Steve Sullivan 6 000 000(3)
Marek Malik 5 250 000(0)
Dominik Hasek 3 000 000(2)
Greg Johnson 2 300 000(1)
Bryan Berard 2 000 000(0)
Ladislav Smid 2 000 000(1)
Scott Walker 1 700 000(1)
Matthew Lombardi 1 600 000(2)
Jiri Fischer 1 500 000(0)
Stu Barnes 1 140 000(0)
Jiri Slegr 1 000 000(1)
Alex Korolyuk 900 000(0)
Chris Mason 750 000(0)
Devin Setoguchi 700 000(1)
Andy Rogers 650 000(1)
Shawn Horcoff 575 000(0)
Shawn Bates 550 000(0)
Josh Langfeld 525 000(0)
Wayne Primeau 500 000(1)
Alexei Semenov 500 000(2)
Danny Richmond 500 000(2)
Enver Lisin 500 000(1)
Jeremy Colliton 450 000(0)
Ryane Clowe 450 000(0)
Chris Campoli 450 000(0)


Farm Payroll

Mark Smith 70 000(0)
John Jakopin 60 000(0)
Johan Hedberg 50 000(3)
Ondrej Pavelec 50 000(1)




St.Louis

ArenaSavvis Center
Capacity19 000
Ticket Price$35,00


Income

Current Funds-$37 432 115
Home Games Remaining0
Avg. Attendance14 334
Avg. Revenue/Game$1 204 137
Projected Revenue$0 000

Expenses

Pro Payroll$31 050 000
Farm Payroll$1 000 000
Prospect Fees$1 500
Coach$550 000
Games Remaining0
Total Game Expenses$397 579
Projected Expenses$0 000
Projected Balance-$37 432 115

Salary Commitment

Year: 2007$17 890 000
Year: 2008$3 650 000
Year: 2009$500 000
Year: 2010$0 000

Pro Payroll

Chris Drury 7 800 000(1)
Jarome Iginla 7 000 000(0)
Wojtek Wolski 2 000 000(2)
Chris Phillips 1 900 000(0)
Dick Tarnstrom 1 600 000(0)
Brian Boucher 1 500 000(0)
Nik Antropov 1 100 000(1)
Freddy Meyer 750 000(1)
Eric Nystrom 750 000(0)
Scottie Upshall 700 000(1)
Marek Zagrapan 600 000(1)
Matt Smaby 500 000(1)
Kristopher Letang 500 000(1)
Danny Fritsche 500 000(1)
Patrick Sharp 500 000(3)
Oskars Bartulis 500 000(2)
Robert Earl 500 000(2)
Dustin Penner 500 000(1)
Shea Weber 500 000(1)
Pascal Leclaire 450 000(0)
Zach Parise 450 000(0)
Ryan Getzlaf 450 000(0)


Farm Payroll

Chris Durand 500 000(1)
Alexandre Daigle 85 000(1)
Milan Hnilicka 85 000(1)
Martin Samuelsson 50 000(2)
Corey Crawford 50 000(2)
Brad Richardson 50 000(1)
Richard Park 50 000(2)
Jed Ortmeyer 50 000(1)
Zenon Konopka 45 000(0)
Todd Fedoruk 20 000(1)
David Hale 15 000(0)




TampaBay

ArenaSt. Pete Times Forum
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$556 241
Home Games Remaining0
Avg. Attendance16 382
Avg. Revenue/Game$1 376 004
Projected Revenue$0 000

Expenses

Pro Payroll$31 334 200
Farm Payroll$1 900 000
Prospect Fees$0 000
Coach$600 000
Games Remaining0
Total Game Expenses$412 612
Projected Expenses$0 000
Projected Balance-$556 241

Salary Commitment

Year: 2007$23 900 000
Year: 2008$16 500 000
Year: 2009$500 000
Year: 2010$0 000

Pro Payroll

Rob Niedermayer 4 500 000(2)
Brian Rafalski 4 400 000(2)
Brad Stuart 3 000 000(1)
Joni Pitkanen 3 000 000(2)
Scott Hartnell 2 400 000(2)
Scott Gomez 2 200 000(0)
Colby Armstrong 1 950 000(1)
Ilya Bryzgalov 1 600 000(0)
Tim Taylor 1 600 000(0)
Andrej Meszaros 984 200(0)
Patrick O'Sullivan 700 000(0)
Brett Carson 650 000(2)
Jason Williams 600 000(0)
Jack Skille 600 000(1)
Anze Kopitar 550 000(0)
Igor Mirnov 500 000(1)
Blake Comeau 500 000(1)
Nolan Pratt 500 000(2)
Craig Anderson 450 000(0)
Derek Roy 350 000(0)
Ryan Suter 150 000(1)
Andrei Kastsitsyn 150 000(0)


Farm Payroll

Mark Stuart 650 000(1)
Jannik Hansen 500 000(2)
Rostislav Olesz 500 000(3)
Jay McClement 65 000(0)
Daniel Ryder 50 000(1)
Semen Varlamov 50 000(2)
Chad LaRose 45 000(0)
Jason Jaspers 40 000(0)




Toronto

ArenaAir Canada Centre
Capacity19 000
Ticket Price$35,00


Income

Current Funds-$18 611 812
Home Games Remaining0
Avg. Attendance17 919
Avg. Revenue/Game$1 505 279
Projected Revenue$0 000

Expenses

Pro Payroll$43 165 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining0
Total Game Expenses$534 939
Projected Expenses$0 000
Projected Balance-$18 611 812

Salary Commitment

Year: 2007$21 700 000
Year: 2008$10 400 000
Year: 2009$9 100 000
Year: 2010$0 000

Pro Payroll

Ladislav Nagy 7 900 000(3)
Rob Blake 6 340 000(0)
Brian Rolston 4 400 000(1)
Janne Niinimaa 3 000 000(0)
Mark Bell 2 800 000(1)
Daymond Langkow 2 100 000(0)
Kirk Maltby 2 000 000(0)
Jan Hrdina 1 700 000(0)
Nathan Dempsey 1 500 000(1)
Pierre Turgeon 1 500 000(0)
Antero Niittymäki 1 200 000(3)
Hal Gill 1 000 000(1)
Rhett Warrener 800 000(2)
Tim Thomas 800 000(0)
Chris Kelly 725 000(0)
Travis Zajac 600 000(1)
Mike Green 500 000(1)
Karel Pilar 500 000(0)
Colin Mcdonald 500 000(1)
TI Coune 500 000(0)
Cody Franson 500 000(2)
Andrew Alberts 450 000(0)
Patrick Eaves 450 000(0)
Tomas Plekanec 450 000(0)
Barry Tallackson 450 000(0)
Aleksander Suglobov 350 000(0)
Trevor Daley 150 000(0)


Farm Payroll




Vancouver

ArenaGeneral Motors Place
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$22 982 642
Home Games Remaining0
Avg. Attendance14 675
Avg. Revenue/Game$1 232 662
Projected Revenue$0 000

Expenses

Pro Payroll$33 200 000
Farm Payroll$557 500
Prospect Fees$1 500
Coach$700 000
Games Remaining0
Total Game Expenses$420 232
Projected Expenses$0 000
Projected Balance-$22 982 642

Salary Commitment

Year: 2007$25 370 000
Year: 2008$12 950 000
Year: 2009$0 000
Year: 2010$0 000

Pro Payroll

Adrian Aucoin 4 400 000(2)
Shane Doan 4 400 000(1)
Bret Hedican 4 200 000(1)
Marek Svatos 3 500 000(2)
Andrei Markov 3 500 000(2)
Marty Turco 3 100 000(0)
Brent Johnson 1 500 000(0)
Geoff Sanderson 1 000 000(2)
Mike Richards 850 000(0)
Jordan Staal 700 000(1)
Dennis Seidenberg 700 000(1)
Brent Seabrook 600 000(0)
Jussi Jokinen 550 000(0)
Tomas Pospisil 500 000(1)
Alexandre Picard 500 000(1)
Andrej Sekera 500 000(2)
Matt Moulson 500 000(1)
Michel Ouellet 450 000(0)
Eric Belanger 450 000(0)
Chris Clark 400 000(0)
Jim Vandermeer 400 000(1)
Alexander Semin 350 000(1)
Carlo Colaiacovo 150 000(0)


Farm Payroll

Marty Reasoner 100 000(0)
Arron Asham 85 000(0)
Patrick Lalime 70 000(1)
Marcel Goc 65 000(0)
Lars Jonsson 50 000(2)
Konstantin Koltsov 50 000(0)
Cory Schneider 50 000(1)
Mason Raymond 50 000(1)
Jason Ward 37 500(0)




Washington

ArenaMCI Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$22 355 713
Home Games Remaining0
Avg. Attendance17 285
Avg. Revenue/Game$1 451 947
Projected Revenue$0 000

Expenses

Pro Payroll$41 625 000
Farm Payroll$1 207 500
Prospect Fees$1 500
Coach$550 000
Games Remaining0
Total Game Expenses$529 073
Projected Expenses$0 000
Projected Balance-$22 355 713

Salary Commitment

Year: 2007$27 552 500
Year: 2008$22 377 500
Year: 2009$2 880 000
Year: 2010$0 000

Pro Payroll

Sergei Fedorov 7 850 000(0)
Jason Smith 6 600 000(2)
Mike Rathje 6 000 000(2)
Brad Richards 4 700 000(2)
Viktor Kozlov 2 100 000(1)
Christian Backman 2 000 000(3)
Dainius Zubrus 1 800 000(0)
Brian Campbell 1 600 000(2)
Mike Ribeiro 1 500 000(1)
Alexander Frolov 1 075 000(0)
Steve Bernier 1 000 000(0)
Alexander Auld 800 000(0)
Michael Ryder 750 000(0)
Bryan Muir 500 000(1)
Matt Carle 500 000(1)
Anton Babchuk 500 000(3)
Alexander Steen 450 000(0)
Lee Stempniak 450 000(0)
Peter Budaj 450 000(0)
Sean Avery 400 000(1)
Matt Pettinger 300 000(0)
Michael Frolik 300 000(2)


Farm Payroll

Paul Ranger 250 000(3)
Scott Hannan 130 000(3)
Jason King 75 000(2)
Shane Hnidy 70 000(0)
Doug Janik 67 500(2)
Turner Stevenson 60 000(1)
JP Vigier 60 000(0)
Michael Rupp 55 000(2)
Loui Eriksson 50 000(1)
Blake Wheeler 50 000(2)
Mark Cullen 50 000(1)
Radek Smolenak 50 000(2)
Mika Noronen 45 000(0)
Colton Orr 45 000(0)
Mark Mowers 45 000(0)
Mark Rycroft 45 000(0)
Andreas Holmqvist 45 000(0)
Jason Doig 15 000(1)




Hosted by www.Geocities.ws

1