NHL Team Finances

Financial Report

(As of mardi, avr 17 2007)

Anaheim

ArenaAnaheim
Capacity21 000
Ticket Price$45,00


Income

Current Funds$5 262 964
Home Games Remaining15
Avg. Attendance14 024
Avg. Revenue/Game$1 135 902
Projected Revenue$17 038 530

Expenses

Pro Payroll$39 995 000
Farm Payroll$998 000
Prospect Fees$12 000
Coach$200 000
Games Remaining31
Total Game Expenses$502 500
Projected Expenses$15 577 500
Projected Balance$6 723 994

Salary Commitment

Year: 2007$40 993 000
Year: 2008$33 412 000
Year: 2009$19 847 000
Year: 2010$14 510 000

Pro Payroll

Glen Murray 5 100 000(4)
Miroslav Satan 4 300 000(2)
Wade Redden 4 000 000(1)
Keith Primeau 3 400 000(4)
Jean-Sebastien Giguere3 250 000(3)
Sheldon Souray 2 700 000(4)
Teemu Selanne 2 000 000(2)
Mathieu Dandenault 1 890 000(2)
Rob Niedermayer 1 750 000(2)
Samuel Pahlsson 1 750 000(2)
Vladimir Orszagh 1 720 000(3)
Sean O'Donnell 1 450 000(2)
Corey Perry 1 200 000(4)
Dustin Penner 1 000 000(5)
Richard Jackman 1 000 000(4)
Travis Moen 800 000(1)
Ilya Bryzgalov 760 000(1)
Chris Kunitz 675 000(1)
Maxim Kondratiev 450 000(1)
Tomas Plekanec 425 000(2)
Jason Pominville 375 000(1)


Farm Payroll

Tyler Wright 140 000(1)
Byron Ritchie 120 000(3)
Jeff Jillson 110 000(4)
Milan Kraft 80 000(3)
Karel Pilar 80 000(1)
Brad May 79 500(3)
Kip Brennan 66 500(1)
Evgeny Korolev 65 000(1)
Hannu Toivonen 57 500(1)
Sebastien Caron 50 000(3)
Ian Moran 40 000(1)
Fedor Fedorov 37 500(3)
Aaron Gavey 37 000(1)
Joe Dipenta 35 000(1)




Atlanta

ArenaAtlanta
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$1 645 969
Home Games Remaining15
Avg. Attendance12 760
Avg. Revenue/Game$1 033 591
Projected Revenue$15 503 865

Expenses

Pro Payroll$37 788 689
Farm Payroll$362 000
Prospect Fees$39 400
Coach$200 000
Games Remaining31
Total Game Expenses$468 172
Projected Expenses$14 513 326
Projected Balance-$655 430

Salary Commitment

Year: 2007$38 150 689
Year: 2008$17 880 500
Year: 2009$9 390 500
Year: 2010$5 600 000

Pro Payroll

Mats Sundin 6 115 000(2)
Zdeno Chara 5 800 000(1)
Ryan Smyth 5 250 000(4)
Martin Havlat 4 300 000(1)
Steve Rucchin 2 255 000(1)
Jason Allison 2 200 000(1)
Alexei Zhitnik 1 500 000(3)
Kari Lehtonen 1 075 000(1)
Petr Prucha 1 000 000(2)
Johan Hedberg 1 000 000(3)
Aki Berg 975 000(1)
Antoine Vermette 875 000(2)
Phil Kessel 850 000(3)
Fedor Tyutin 826 189(1)
Tim Connolly 800 000(1)
Chris Higgins 675 000(1)
Chuck Kobasew 600 000(1)
Matt Lashoff 500 000(2)
Mark Popovic 375 000(1)
Aleksander Suglobov 355 000(3)
Dustin Byfuglien 350 000(4)
Paul Gaustad 112 500(1)


Farm Payroll

Jason Krog 87 500(1)
Scott Clemmensen 85 500(3)
Francis Lessard 70 000(1)
Derek Mackenzie 42 500(1)
Sandy McCarthy 40 000(1)
Karl Stewart 36 500(1)




Boston

ArenaBoston
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$2 958 346
Home Games Remaining15
Avg. Attendance13 177
Avg. Revenue/Game$1 067 384
Projected Revenue$16 010 760

Expenses

Pro Payroll$48 475 000
Farm Payroll$469 500
Prospect Fees$10 500
Coach$261 000
Games Remaining31
Total Game Expenses$600 195
Projected Expenses$18 606 049
Projected Balance-$5 553 635

Salary Commitment

Year: 2007$48 944 500
Year: 2008$11 850 000
Year: 2009$5 550 000
Year: 2010$3 100 000

Pro Payroll

Jaromir Jagr 5 900 000(2)
Brendan Shanahan 3 750 000(1)
Brian Leetch 3 700 000(1)
Mariusz Czerkawski 3 650 000(1)
Mark Recchi 3 500 000(1)
Michael Ryder 3 400 000(1)
Simon Gagne 3 175 000(1)
Robyn Regehr 2 600 000(4)
Nathan Dempsey 2 150 000(1)
P.J. Axelsson 2 000 000(1)
Shean Donovan 2 000 000(1)
Kristian Huselius 1 900 000(1)
Yanic Perreault 1 650 000(3)
Andrew Ference 1 545 000(1)
Chris Clark 1 485 000(1)
Jiri Slegr 1 400 000(1)
Andy Delmore 895 000(1)
Tuukka Rask 800 000(3)
Blair Betts 575 000(1)
Brandon Bochenski 500 000(4)
Tim Thomas 410 000(1)
Ben Walter 400 000(2)
Zdenek Blatny 375 000(1)
Glen Wesley 365 000(1)
Andrew Alberts 350 000(1)


Farm Payroll

Eric Nickulas 140 000(1)
Phil Sauve 140 000(1)
Brad Larsen 78 000(1)
Jason York 45 000(1)
Tom Fitzgerald 36 500(1)
Zenon Konopka 30 000(1)




Buffalo

ArenaBuffalo
Capacity21 000
Ticket Price$45,00


Income

Current Funds$13 327 068
Home Games Remaining15
Avg. Attendance17 971
Avg. Revenue/Game$1 455 757
Projected Revenue$21 836 355

Expenses

Pro Payroll$39 632 500
Farm Payroll$231 770
Prospect Fees$35 790
Coach$200 000
Games Remaining31
Total Game Expenses$489 025
Projected Expenses$15 159 779
Projected Balance$20 003 644

Salary Commitment

Year: 2007$39 864 270
Year: 2008$21 807 500
Year: 2009$16 857 500
Year: 2010$4 500 000

Pro Payroll

Ilya Kovalchuk 5 447 500(3)
Evgeni Nabokov 4 500 000(1)
Brian Rafalski 4 250 000(2)
Chris Drury 3 750 000(3)
Daniel Briere 3 750 000(1)
Thomas Vanek 2 000 000(4)
Jaroslav Spacek 1 830 000(1)
Toni Lydman 1 734 000(1)
Ryan Getzlaf 1 500 000(3)
Antero Niittymaki 1 500 000(4)
Adam Mair 1 231 000(1)
Ryan Miller 1 200 000(1)
Henrik Tallinder 1 075 000(1)
Zach Parise 1 000 000(4)
Andrew Peters 900 000(1)
Teppo Numminen 765 000(1)
Todd Fedoruk 750 000(1)
Andreas Salomonsson 750 000(3)
Drew Stafford 700 000(2)
David Fischer 500 000(3)
Alexander Buturlin 350 000(3)
Andrej Podkonicky 150 000(1)


Farm Payroll

Niklas Backstrom 90 000(1)
Jaroslav Halak 60 000(3)
Petr Tenkrat 38 570(1)
Nathan Robinson 23 200(1)
Petr Taticek 20 000(1)




Calgary

ArenaCalgary
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$314 579
Home Games Remaining15
Avg. Attendance14 448
Avg. Revenue/Game$1 170 214
Projected Revenue$17 553 210

Expenses

Pro Payroll$46 818 000
Farm Payroll$574 100
Prospect Fees$25 000
Coach$200 000
Games Remaining31
Total Game Expenses$580 696
Projected Expenses$18 001 587
Projected Balance-$762 956

Salary Commitment

Year: 2007$47 392 100
Year: 2008$26 960 000
Year: 2009$11 985 000
Year: 2010$11 985 000

Pro Payroll

Alex Tanguay 5 845 000(1)
Jarome Iginla 5 800 000(4)
Tony Amonte 4 300 000(2)
Daymond Langkow 3 590 000(2)
Miikka Kiprusoff 3 250 000(2)
Tomas Kaberle 3 200 000(1)
Brad Stuart 3 150 000(4)
Roman Hamrlik 3 000 000(4)
Dmitri Kalinin 2 500 000(2)
Henrik Sedin 1 995 000(1)
Taylor Pyatt 1 725 000(1)
Stephen Weiss 1 700 000(1)
Mike Leclerc 1 495 000(1)
Stephane Yelle 1 440 000(1)
Manny Malhotra 1 310 000(1)
Jamie McLennan 800 000(1)
Brian Sutherby 518 000(1)
Nick Tarnasky 500 000(2)
Paul Ranger 350 000(2)
Dion Phaneuf 350 000(2)


Farm Payroll

Cale Hulse 186 500(1)
David Hale 125 000(1)
Tyson Nash 100 000(2)
Craig MacDonald 50 100(1)
Bryan Marchment 42 500(1)
Richie Regehr 35 000(2)
Mark Giordano 35 000(4)




Carolina

ArenaCaroline
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$3 829 476
Home Games Remaining16
Avg. Attendance11 469
Avg. Revenue/Game$928 972
Projected Revenue$14 863 552

Expenses

Pro Payroll$42 559 500
Farm Payroll$334 000
Prospect Fees$12 000
Coach$225 500
Games Remaining31
Total Game Expenses$525 988
Projected Expenses$16 305 622
Projected Balance-$5 271 546

Salary Commitment

Year: 2007$42 893 500
Year: 2008$25 934 500
Year: 2009$15 586 000
Year: 2010$4 425 000

Pro Payroll

Cory Stillman 5 500 000(2)
Scott Walker 4 386 000(3)
Dany Heatley 3 998 500(2)
Martin Biron 3 925 000(1)
Ray Whitney 2 600 000(3)
Justin Williams 2 500 000(1)
Anson Carter 2 200 000(1)
John Grahame 2 200 000(1)
Mike Fisher 1 875 000(4)
Tom Preissing 1 600 000(3)
Bret Hedican 1 525 000(3)
Kevyn Adams 1 350 000(4)
Craig Adams 1 300 000(1)
Eric Staal 1 250 000(1)
David Tanabe 1 200 000(1)
Chad Larose 950 000(3)
Mike Commodore 950 000(1)
Stanislav Chistov 850 000(4)
Tim Gleason 700 000(1)
Justin Peters 500 000(1)
Bobby Hughes 500 000(2)
Mark Stuart 350 000(2)
Shea Weber 350 000(4)


Farm Payroll

R.J. Umberger 100 000(3)
Andrew Hutchinson 97 500(1)
Keith Aucoin 50 000(1)
Dennis Seidenberg 47 500(1)
Anton Babchuk 39 000(1)




Chicago

ArenaChicago
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$8 621 626
Home Games Remaining16
Avg. Attendance8 731
Avg. Revenue/Game$707 276
Projected Revenue$11 316 416

Expenses

Pro Payroll$42 335 250
Farm Payroll$935 500
Prospect Fees$10 500
Coach$237 000
Games Remaining32
Total Game Expenses$530 710
Projected Expenses$16 982 732
Projected Balance-$14 287 942

Salary Commitment

Year: 2007$43 270 750
Year: 2008$26 675 250
Year: 2009$24 010 250
Year: 2010$22 690 250

Pro Payroll

Adrian Aucoin 5 900 000(4)
Nikolai Khabibulin 5 200 000(4)
Patrick Lalime 4 350 000(1)
Michal Handzus 3 625 000(4)
Peter Bondra 3 250 000(1)
J.P. Dumont 2 600 000(4)
Matthew Barnaby 2 450 000(2)
Denis Gauthier 1 880 000(1)
Radim Vrbata 1 415 000(1)
Martin Lapointe 1 350 000(4)
Jim Vandermeer 1 300 000(1)
Shane Hnidy 1 300 000(4)
Dmitry Afanasenkov 1 275 250(4)
Rene Bourque 1 200 000(4)
Derek Roy 950 000(1)
Cam Barker 850 000(3)
Jonathan Toews 800 000(1)
Jason Williams 685 000(1)
Mikael Holmqvist 655 000(1)
Patrick Sharp 390 000(1)
Brent Seabrook 350 000(3)
Duncan Keith 350 000(1)
Jeff Hamilton 210 000(1)


Farm Payroll

Curtis Brown 180 000(2)
Denis Arkhipov 155 000(4)
Jassen Cullimore 120 000(3)
Aleksey Morozov 80 000(1)
Milan Bartovic 58 000(1)
Adam Munro 52 500(1)
Jack Skille 50 000(1)
Stefan Ruzicka 50 000(4)
Jason Morgan 41 000(1)
Michal Barinka 40 000(1)
Pavel Vorobiev 39 000(1)
Danny Richmond 35 000(2)
James Wisniewski 35 000(4)




Colorado

Arenacolorado
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$4 784 206
Home Games Remaining16
Avg. Attendance10 095
Avg. Revenue/Game$817 651
Projected Revenue$13 082 416

Expenses

Pro Payroll$36 976 055
Farm Payroll$562 500
Prospect Fees$9 000
Coach$200 000
Games Remaining32
Total Game Expenses$460 336
Projected Expenses$14 730 753
Projected Balance-$6 432 543

Salary Commitment

Year: 2007$37 538 555
Year: 2008$21 985 000
Year: 2009$16 675 000
Year: 2010$13 112 000

Pro Payroll

Jose Theodore 5 375 000(4)
Tyler Arnason 2 857 555(1)
Patrice Brisebois 2 700 000(4)
Steve Konowalchuk 2 550 000(2)
Shawn Horcoff 2 450 000(1)
Jordan Leopold 2 200 000(4)
Andrew Brunette 2 100 000(3)
John-Michael Liles 1 930 000(1)
Karlis Skrastins 1 900 000(1)
Ian Laperriere 1 695 000(4)
Antti Laaksonen 1 550 000(1)
Raffi Torres 1 400 000(2)
Pierre Turgeon 1 330 000(2)
Ossi Vaananen 1 300 000(1)
Chris Mason 1 200 000(1)
Brett Mclean 1 015 000(1)
Wojtek Wolski 800 000(3)
Brad Richardson 500 000(4)
Chris Bourque 500 000(3)
Rob Schremp 500 000(5)
Vitaly Kolesnik 395 000(1)
Brett Clark 390 000(1)
Marek Svatos 338 500(1)


Farm Payroll

Brad Winchester 85 000(4)
Cody McCormick 68 000(3)
Bob Boughner 65 000(1)
Kurt Sauer 64 500(1)
Scott Parker 57 000(1)
Marc-Antoine Pouliot 57 000(4)
Tom Fritsche 50 000(3)
Chris Stewart 45 000(3)
Jim Dowd 41 000(1)
Ryan Stoa 30 000(2)




Columbus

ArenaColumbus
Capacity21 000
Ticket Price$45,00


Income

Current Funds$7 190 098
Home Games Remaining15
Avg. Attendance12 956
Avg. Revenue/Game$1 049 396
Projected Revenue$15 740 940

Expenses

Pro Payroll$33 235 000
Farm Payroll$885 200
Prospect Fees$10 500
Coach$358 000
Games Remaining31
Total Game Expenses$420 594
Projected Expenses$13 038 411
Projected Balance$9 892 627

Salary Commitment

Year: 2007$34 120 200
Year: 2008$16 576 000
Year: 2009$13 050 000
Year: 2010$2 670 000

Pro Payroll

David Vyborny 3 880 000(1)
Rick Nash 2 750 000(3)
Radoslav Suchy 2 650 000(1)
Marc-Andre Bergeron 2 600 000(2)
Mike Rathje 2 550 000(3)
Trent Hunter 2 500 000(1)
Nikolai Zherdev 1 925 000(1)
Anders Eriksson 1 800 000(1)
Jason Chimera 1 325 000(1)
Nicholas Dimitrakos 1 210 000(4)
Rostislav Klesla 1 200 000(1)
pascal Leclaire 1 100 000(3)
Frederick Norenna 950 000(3)
Alexander Semin 925 000(3)
Michael Rupp 910 000(4)
Guillaume Latendresse 850 000(3)
Aaron Johnson 835 000(1)
Gilbert Brule 800 000(2)
Derick Brassard 800 000(3)
Alexandre Picard 500 000(4)
Alexander Svitov 425 000(3)
Dan Fritsche 400 000(1)
Chris Campoli 350 000(1)


Farm Payroll

Brian Boucher 269 000(1)
Martin Prusek 256 500(1)
Jody Shelley 80 200(1)
Mark Hartigan 66 000(2)
Jaroslav Balastik 60 000(2)
Ben Simon 53 500(1)
Ole-Kristian Tollefs 50 000(5)
Geoff Platt 30 000(3)
Steven Goertzen 20 000(1)




Dallas

ArenaDallas
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$5 991 492
Home Games Remaining16
Avg. Attendance11 442
Avg. Revenue/Game$926 860
Projected Revenue$14 829 760

Expenses

Pro Payroll$48 450 000
Farm Payroll$204 200
Prospect Fees$15 000
Coach$300 000
Games Remaining32
Total Game Expenses$597 185
Projected Expenses$19 109 932
Projected Balance-$10 271 664

Salary Commitment

Year: 2007$48 654 200
Year: 2008$23 910 000
Year: 2009$23 435 000
Year: 2010$16 805 000

Pro Payroll

Marty Turco 5 500 000(1)
Mike Modano 4 350 000(4)
Brenden Morrow 3 800 000(4)
Eric Lindros 3 700 000(1)
Ladislav Nagy 3 600 000(1)
Philippe Boucher 3 300 000(3)
Mike Ribeiro 3 200 000(1)
Jeff Halpern 2 975 000(1)
Sergei Zubov 2 750 000(4)
Patrik Stefan 2 725 000(1)
Jere Lehtinen 2 075 000(4)
Darryl Sydor 1 995 000(4)
Stu Barnes 1 250 000(3)
Stephane Robidas 1 200 000(3)
Niklas Hagman 1 140 000(1)
Jussi Jokinen 1 000 000(4)
Mike Smith 850 000(3)
Mattias Norstrom 835 000(4)
Nathan Perrott 700 000(1)
Trevor Daley 630 000(1)
Antti Miettinen 475 000(2)
Jon Klemm 400 000(1)


Farm Payroll

Jeremy Stevenson 72 200(1)
Steve Ott 61 000(1)
Jaroslav Svoboda 41 000(1)
Junior Lessard 30 000(3)




Detroit

ArenaDetroit
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$2 127 086
Home Games Remaining16
Avg. Attendance15 456
Avg. Revenue/Game$1 251 997
Projected Revenue$20 031 952

Expenses

Pro Payroll$53 940 400
Farm Payroll$354 000
Prospect Fees$10 500
Coach$200 000
Games Remaining31
Total Game Expenses$664 694
Projected Expenses$20 605 511
Projected Balance-$2 700 645

Salary Commitment

Year: 2007$54 294 400
Year: 2008$41 335 400
Year: 2009$28 735 400
Year: 2010$10 520 400

Pro Payroll

Todd Bertuzzi 6 750 000(3)
Robert Lang 6 100 000(2)
Nicklas Lidstrom 5 500 000(3)
Chris Osgood 4 900 000(1)
Pavel Datsyuk 3 805 000(4)
Mathieu Schneider 3 750 000(4)
Kirk Maltby 3 000 000(2)
Kris Draper 2 900 000(2)
Henrik Zetterberg 2 500 000(3)
Andreas Lilja 1 900 000(1)
Kyle Calder 1 900 000(1)
Danny Markov 1 700 000(1)
Jiri Fischer 1 615 400(4)
Tomas Holmstrom 1 605 000(3)
Daniel Cleary 1 320 000(3)
Mikael Samuelsson 895 000(1)
Johan Franzen 700 000(4)
Niklas Kronwall 600 000(2)
Valtteri Filppula 600 000(4)
Josh Langfeld 585 000(1)
Jimmy Howard 540 000(3)
Chris Chelios 400 000(1)
Dominik Hasek 375 000(1)


Farm Payroll

Cory Cross 140 000(1)
Jason Woolley 70 000(1)
Mark Mowers 59 000(1)
Jiri Hudler 50 000(5)
Brett Lebda 35 000(1)




Edmonton

ArenaEdmenton
Capacity21 000
Ticket Price$45,00


Income

Current Funds$1 852 672
Home Games Remaining16
Avg. Attendance11 176
Avg. Revenue/Game$905 272
Projected Revenue$14 484 352

Expenses

Pro Payroll$36 710 000
Farm Payroll$531 500
Prospect Fees$48 450
Coach$200 000
Games Remaining31
Total Game Expenses$457 195
Projected Expenses$14 173 030
Projected Balance$2 163 994

Salary Commitment

Year: 2007$37 241 500
Year: 2008$17 164 000
Year: 2009$14 645 000
Year: 2010$9 500 000

Pro Payroll

Milan Hejduk 7 100 000(4)
Joe Sakic 5 750 000(1)
Doug Weight 3 500 000(1)
Jason Smith 2 650 000(3)
Alyn McCauley 2 625 000(1)
Andy Sutton 2 375 000(2)
Ethan Moreau 2 100 000(4)
Jay McKee 1 375 000(1)
Marty Reasoner 1 300 000(1)
Fernando Pisani 1 250 000(1)
Aaron Ward 1 015 000(1)
Erik Jonhson 800 000(1)
Semen Varlamov 800 000(3)
Johan Holmqvist 800 000(3)
Niklas Sundstrom 650 000(1)
Brian McGrattan 550 000(1)
Ryane Clowe 525 000(1)
Bryan Little 500 000(3)
Peter Budaj 395 000(1)
Danny Syvret 350 000(3)
Ryan O'Marra 300 000(6)


Farm Payroll

Todd Harvey 150 000(1)
Rem Murray 116 000(1)
Krystofer Kolanos 89 000(2)
Jan Hlavac 45 000(3)
Brent Krahn 41 500(1)
Dan Smith 35 000(1)
Matt Greene 35 000(2)
Kyle Brodziak 20 000(2)




Florida

ArenaFloride
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$1 991 663
Home Games Remaining16
Avg. Attendance10 300
Avg. Revenue/Game$834 234
Projected Revenue$13 347 744

Expenses

Pro Payroll$34 287 900
Farm Payroll$495 020
Prospect Fees$56 370
Coach$200 000
Games Remaining31
Total Game Expenses$427 308
Projected Expenses$13 246 561
Projected Balance-$1 890 480

Salary Commitment

Year: 2007$36 432 920
Year: 2008$10 649 500
Year: 2009$8 399 500
Year: 2010$2 599 500

Pro Payroll

Joe Nieuwendyk 4 800 000(3)
Olli Jokinen 4 500 000(1)
Ed Belfour 3 350 000(1)
Chris Gratton 2 775 000(1)
Jozef Stumpel 2 250 000(2)
Ruslan Salei 1 900 000(1)
Martin Gelinas 1 700 000(4)
Jay Bouwmeester 1 650 000(1)
Francis Bouillon 1 650 000(1)
Juraj Kolnik 1 350 000(1)
Alex Auld 1 350 000(1)
Nathan Horton 1 250 000(1)
Bryan Allen 982 000(1)
Steve Montador 930 000(1)
Alexei Semenov 900 000(1)
Branislav Mezei 875 000(1)
Darren McCarty 841 400(1)
Rostislav Olesz 800 000(3)
Serge Payer 625 000(1)
Mikhail Yakubov 510 000(1)
Gregory Campbell 375 000(4)
Alexander Karpovtsev 374 500(4)
Rob Globke 200 000(3)


Farm Payroll

Alex Henry 100 000(1)
Scott Ferguson 84 600(1)
Mike Morrison 80 000(4)
Jamie Allison 70 000(1)
Boyd Gordon 55 420(1)
Anthony Stewart 50 000(4)
Mike Green 35 000(1)
Greg Jacina 20 000(4)




L-A

ArenaLos Angeles
Capacity21 000
Ticket Price$45,00


Income

Current Funds$3 239 711
Home Games Remaining16
Avg. Attendance11 896
Avg. Revenue/Game$963 563
Projected Revenue$15 417 008

Expenses

Pro Payroll$33 546 000
Farm Payroll$344 500
Prospect Fees$10 500
Coach$200 000
Games Remaining31
Total Game Expenses$415 866
Projected Expenses$12 891 841
Projected Balance$5 764 878

Salary Commitment

Year: 2007$33 890 500
Year: 2008$17 573 500
Year: 2009$9 305 000
Year: 2010$1 655 000

Pro Payroll

Rob Blake 5 200 000(1)
Dan Cloutier 4 000 000(3)
Derek Armstrong 3 500 000(1)
Lubomir Visnovsky 2 880 000(2)
Mathieu Garon 2 125 000(1)
Jaroslav Modry 1 900 000(2)
Alexander Frolov 1 850 000(2)
Jeff Cowan 1 425 000(1)
Tom Kostopoulos 1 335 000(4)
Oleg Tverdovsky 1 100 000(3)
Patrick O'sullivan 850 000(3)
Anze Kopitar 850 000(3)
Jamie Lundmark 750 000(1)
Mike Weaver 660 000(1)
Brian Willsie 655 000(1)
Michael Cammalleri 650 000(2)
Scott Thornton 650 000(1)
Jamie Heward 550 000(1)
Matt Ryan 500 000(3)
Jeff Giuliano 400 000(2)
Dustin Brown 386 000(1)
Aaron Miller 360 000(2)
Petr Kanko 350 000(3)
George Parros 320 000(4)
Raitis Ivanans 300 000(1)


Farm Payroll

Sean Burke 142 500(2)
Jonathan Bernier 80 000(1)
Jason Labarbera 65 000(2)
Ken Belanger 36 000(1)
Noah Clarke 21 000(2)




Minnesota

ArenaMinesota
Capacity21 000
Ticket Price$45,00


Income

Current Funds$1 581 642
Home Games Remaining16
Avg. Attendance12 602
Avg. Revenue/Game$1 020 785
Projected Revenue$16 332 560

Expenses

Pro Payroll$42 113 000
Farm Payroll$597 000
Prospect Fees$9 000
Coach$200 000
Games Remaining32
Total Game Expenses$523 402
Projected Expenses$16 748 878
Projected Balance$1 165 324

Salary Commitment

Year: 2007$42 675 000
Year: 2008$20 286 000
Year: 2009$15 907 500
Year: 2010$5 160 000

Pro Payroll

Marc Savard 5 750 000(1)
Fredrik Modin 3 800 000(2)
Manny Fernandez 3 283 000(1)
Brian Rolston 3 240 000(3)
Nik Antropov 3 200 000(1)
Marian Gaborik 2 900 000(1)
Rico Fata 2 450 000(1)
Todd White 2 325 000(4)
Kenny Jonsson 2 000 000(5)
Branko Radivojevic 1 880 000(3)
Martin Skoula 1 800 000(3)
Brad Lukowich 1 700 000(3)
Nick Schultz 1 215 000(1)
Brian Campbell 1 200 000(1)
Michal Rozsival 1 025 000(1)
Pettri Nummelin 1 000 000(3)
Nicklas Backstrom 850 000(1)
Devin Setoguchi 800 000(5)
Steve McCarthy 800 000(3)
Benoit Pouliot 500 000(2)
Josh Harding 395 000(1)


Farm Payroll

Ty Conklin 252 500(3)
Mattias Weinhandl 78 500(2)
Erik Westrum 75 000(3)
Matt Foy 50 000(1)
Brent Burns 39 000(1)
Staffan Kronwall 35 000(4)
Roman Volshenko 35 000(0)
Kyle Wanvig 32 000(1)




Montreal

ArenaMontréal
Capacity21 000
Ticket Price$45,00


Income

Current Funds$3 284 145
Home Games Remaining16
Avg. Attendance13 774
Avg. Revenue/Game$1 115 727
Projected Revenue$17 851 632

Expenses

Pro Payroll$40 126 400
Farm Payroll$739 600
Prospect Fees$38 767
Coach$200 000
Games Remaining31
Total Game Expenses$501 278
Projected Expenses$15 539 607
Projected Balance$5 596 170

Salary Commitment

Year: 2007$40 866 000
Year: 2008$23 186 400
Year: 2009$10 161 000
Year: 2010$8 736 000

Pro Payroll

Vincent Lecavalier 6 500 400(2)
Saku Koivu 5 020 000(1)
Alexei Kovalev 4 000 000(2)
David Aebischer 3 645 000(1)
Sergei Samsonov 2 850 000(1)
Scott Hartnell 2 450 000(1)
Josef Vasicek 2 000 000(4)
Radek Bonk 2 000 000(4)
Andrei Markov 1 890 000(4)
Ryan Craig 1 600 000(1)
Todd Marchant 1 500 000(4)
Alexander Perezhogin 1 200 000(2)
Jiri Novotny 950 000(1)
Carey Price 850 000(5)
Andy Rogers 800 000(2)
Bobby Ryan 800 000(3)
Mike Komisarek 540 000(3)
Shaone Morrisonn 525 000(2)
Josh Gorges 350 000(1)
Mark Streit 350 000(1)
Francois Beauchemin 306 000(4)


Farm Payroll

Michael Leighton 139 500(1)
Mathieu Biron 121 200(1)
Andrei Kostitsyn 95 000(4)
Maxim Lapierre 95 000(5)
Garth Murray 62 500(1)
Jonathan Ferland 55 000(1)
Aaron Downey 51 400(1)
Mark Mitera 50 000(3)
Jean-Philippe Cote 35 000(3)
Dan Jancevski 35 000(1)




Nashville

ArenaNashville
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$2 130 791
Home Games Remaining16
Avg. Attendance13 338
Avg. Revenue/Game$1 080 461
Projected Revenue$17 287 376

Expenses

Pro Payroll$45 850 000
Farm Payroll$345 880
Prospect Fees$13 500
Coach$328 000
Games Remaining32
Total Game Expenses$567 529
Projected Expenses$18 160 929
Projected Balance-$3 004 344

Salary Commitment

Year: 2007$46 195 880
Year: 2008$15 685 000
Year: 2009$11 445 000
Year: 2010$1 970 000

Pro Payroll

Martin St-Louis 6 590 000(1)
Steve Sullivan 5 200 000(3)
Jason Arnott 4 350 000(1)
Kimmo Timonen 3 425 000(3)
Erik Cole 3 250 000(1)
Dwayne Roloson 3 200 000(1)
Marek Zidlicky 3 200 000(1)
Michael Nylander 2 900 000(2)
David Legwand 2 750 000(1)
Dan Hamhuis 1 900 000(1)
Vitaly Vishnevski 1 575 000(4)
Steve Begin 1 500 000(1)
Scott Nichol 1 300 000(1)
Niclas Wallin 1 100 000(1)
Greg Johnson 850 000(3)
Darcy Hordichuk 775 000(2)
Jordin Tootoo 700 000(1)
Cody Franson 500 000(2)
Cam Ward 395 000(4)
Kyle Wellwood 390 000(1)


Farm Payroll

Ramzi Abid 85 500(1)
Vernon Fiddler 47 880(1)
Kevin Klein 40 000(1)
Yann Danis 39 500(1)
Ryan Suter 35 000(2)
Greg Zanon 35 000(1)
Jerred Smithson 33 000(1)
Cal O'Reilly 30 000(2)




New Jersey

ArenaNew Jersey
Capacity21 000
Ticket Price$45,00


Income

Current Funds$1 864 169
Home Games Remaining16
Avg. Attendance13 497
Avg. Revenue/Game$1 093 342
Projected Revenue$17 493 472

Expenses

Pro Payroll$35 767 000
Farm Payroll$1 696 500
Prospect Fees$10 500
Coach$237 000
Games Remaining32
Total Game Expenses$459 890
Projected Expenses$14 716 488
Projected Balance$4 641 153

Salary Commitment

Year: 2007$37 463 500
Year: 2008$16 630 000
Year: 2009$13 300 000
Year: 2010$7 730 000

Pro Payroll

Martin Brodeur 4 150 000(4)
Jason Blake 3 240 000(4)
Scott Gomez 3 200 000(1)
John Madden 3 150 000(3)
Jamie Langenbrunner 2 950 000(1)
Kim Johnsson 2 500 000(1)
Tuomo Ruutu 2 100 000(1)
Dan McGillis 1 950 000(2)
Ken Klee 1 907 000(1)
Brian Gionta 1 850 000(1)
Colin White 1 700 000(1)
Richard Matvichuk 1 280 000(2)
Alexander Steen 1 200 000(1)
Grant Marshall 975 000(3)
Nigel Dawes 850 000(3)
Robert Nilsson 500 000(3)
Andy Hilbert 455 000(1)
Michael Garnett 395 000(1)
Kurtis Foster 365 000(1)
Scottie Upshall 350 000(1)
Christoph Schubert 350 000(1)
Sean Bergenheim 350 000(1)


Farm Payroll

Jay Pandolfo 300 000(1)
Sergei Brylin 220 000(4)
Jason Wiemer 190 000(1)
Serge Aubin 170 000(1)
Erik Rasmussen 93 500(1)
Nicklas Bergfors 70 000(3)
Jim Fahey 65 500(1)
Jim Slater 50 000(2)
Barry Tallackson 50 000(4)
Petr Kalus 50 000(1)
Jason Ryznar 50 000(4)
Jeff Frazee 50 000(2)
Ari Ahonen 47 500(1)
Filip Novak 35 000(1)
Jonathan Girard 35 000(1)
Tuomas Pihlman 25 000(3)
Brendan Bell 25 000(1)
Bryce Lampman 25 000(1)
Burke Henry 25 000(1)
Chris Holt 25 000(1)
Dan Focht 25 000(1)
Grant McNeill 25 000(1)
Ivan Novoseltsev 25 000(1)
Cam Janssen 20 000(4)




NY Isles

ArenaNY Islanders
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$13 874 442
Home Games Remaining16
Avg. Attendance9 652
Avg. Revenue/Game$781 809
Projected Revenue$12 508 944

Expenses

Pro Payroll$50 121 000
Farm Payroll$2 634 610
Prospect Fees$45 000
Coach$200 000
Games Remaining32
Total Game Expenses$646 349
Projected Expenses$20 683 165
Projected Balance-$22 048 663

Salary Commitment

Year: 2007$52 755 610
Year: 2008$29 926 500
Year: 2009$18 175 000
Year: 2010$9 290 000

Pro Payroll

Richard Zednik 4 000 000(4)
Adam Foote 3 995 000(2)
Alexander Mogilny 3 800 000(3)
Bryan Berard 3 685 000(2)
Bobby Holik 3 650 000(3)
Janne Niinimaa 3 600 000(4)
Shawn Bates 3 325 000(1)
Vyacheslav Kozlov 3 000 000(2)
Viktor Kozlov 2 725 000(1)
Randy Robitaille 2 200 000(1)
Niclas Havelid 1 900 000(1)
Sean Hill 1 875 000(1)
Greg deVries 1 793 000(1)
Pascal Dupuis 1 790 000(1)
Eric Belanger 1 780 000(1)
Mike Sillinger 1 748 000(1)
Arron Asham 1 250 000(3)
Ray Emery 1 070 000(1)
Garth Snow 900 000(4)
Duvie Westcott 850 000(2)
Travis Zajac 750 000(6)
Scott Mellanby 435 000(1)


Farm Payroll

Dick Tarnstrom 422 500(1)
Richard Park 225 000(1)
Chris Simon 217 500(1)
Eric Boguniecki 179 500(1)
Mike Dunham 178 500(1)
Radek Martinek 170 000(1)
Trevor Letowski 155 000(1)
Eric Daze 110 000(3)
Jean-Pierre Vigier 110 000(2)
Dan LaCouture 87 600(1)
Joel Bouchard 80 000(1)
Allan Rourke 73 500(1)
Darren Langdon 66 400(1)
John Erskine 65 000(1)
Wyatt Smith 57 000(1)
Jeff Tambellini 54 000(2)
Denis Grebeshkov 48 000(1)
Wade Dubielewicz 40 000(3)
Jeremy Colliton 40 000(4)
Kevin Colley 40 000(1)
Tomi Pettinen 38 000(1)
Frederick Meyer 37 500(2)
Bruno Gervais 35 000(3)
Jeff Glass 30 000(1)
Eric Godard 29 610(1)
Jan Lasak 25 000(1)
Marcus Ragnarsson 20 000(2)




NY Rangers

ArenaNY Rangers
Capacity21 000
Ticket Price$45,00


Income

Current Funds$6 134 849
Home Games Remaining16
Avg. Attendance13 176
Avg. Revenue/Game$1 067 357
Projected Revenue$17 077 712

Expenses

Pro Payroll$36 532 400
Farm Payroll$431 250
Prospect Fees$16 600
Coach$146 500
Games Remaining32
Total Game Expenses$452 765
Projected Expenses$14 488 488
Projected Balance$8 724 073

Salary Commitment

Year: 2007$36 963 650
Year: 2008$18 120 000
Year: 2009$13 170 000
Year: 2010$6 000 000

Pro Payroll

Alexei Yashin 4 100 000(2)
Kevin Weekes 3 800 000(4)
Petr Sykora 3 500 000(1)
Paul Mara 3 075 000(1)
Sandis Ozolinsh 2 750 000(3)
Tom Poti 2 250 000(1)
Alexandre Daigle 2 225 000(3)
Ales Kotalik 1 825 000(1)
Martin Straka 1 750 000(1)
Patrice Bergeron 1 635 000(1)
Darius Kasparaitis 1 550 000(4)
Joffrey Lupul 1 525 000(1)
Matthew Stajan 1 025 000(3)
Ryan Hollweg 850 000(2)
Marcel Goc 775 000(1)
Pierre-Marc Bouchard 755 400(1)
Jed Ortmeyer 725 000(3)
Marcel Hossa 625 000(1)
Keith Carney 397 000(1)
Henrik Lundqvist 395 000(3)
Colton Orr 350 000(1)
Andrej Meszaros 350 000(4)
Drake Berehowsky 300 000(4)


Farm Payroll

Daniel Tjarnqvist 170 000(1)
Jason Strudwick 160 000(1)
Thomas Pock 51 250(1)
Jarkko Immonen 50 000(3)




Ottawa

ArenaOttawa
Capacity21 000
Ticket Price$45,00


Income

Current Funds$2 819 364
Home Games Remaining16
Avg. Attendance16 229
Avg. Revenue/Game$1 314 471
Projected Revenue$21 031 536

Expenses

Pro Payroll$50 616 000
Farm Payroll$649 950
Prospect Fees$23 500
Coach$286 500
Games Remaining32
Total Game Expenses$628 975
Projected Expenses$20 127 200
Projected Balance$3 723 700

Salary Commitment

Year: 2007$51 265 950
Year: 2008$36 599 050
Year: 2009$31 549 000
Year: 2010$18 819 000

Pro Payroll

Chris Pronger 7 500 000(4)
Marian Hossa 7 300 000(3)
Dan Boyle 4 000 000(4)
Pavol Demitra 4 000 000(2)
Rick DiPietro 3 000 000(1)
Martin Gerber 2 600 000(1)
Mike Comrie 2 450 000(1)
Chris Phillips 2 400 000(3)
Rod Brind'Amour 2 400 000(4)
Marek Malik 2 399 000(4)
Jason Spezza 2 000 000(1)
Peter Schaefer 1 850 000(4)
Patrick Eaves 1 800 000(3)
Paul Martin 1 400 000(1)
Vaclav Varada 1 315 000(1)
Oleg Saprykin 1 290 000(1)
Alexandre Radulov 850 000(2)
Andrew Ladd 800 000(3)
Anton Volchenkov 600 000(4)
Dennis Wideman 350 000(3)
Chris Kelly 312 000(1)


Farm Payroll

Dean McAmmond 200 050(2)
Murray Baron 150 000(1)
Chris Neil 92 500(1)
Brendan Mikkelson 80 000(3)
Brad Norton 57 400(1)
Josh Hennessy 40 000(4)
Tomas Fleischmann 30 000(4)




Philly

ArenaPhilly
Capacity21 000
Ticket Price$45,00


Income

Current Funds$5 134 580
Home Games Remaining16
Avg. Attendance13 164
Avg. Revenue/Game$1 066 274
Projected Revenue$17 060 384

Expenses

Pro Payroll$35 055 000
Farm Payroll$543 800
Prospect Fees$10 500
Coach$314 000
Games Remaining32
Total Game Expenses$438 089
Projected Expenses$14 018 849
Projected Balance$8 176 115

Salary Commitment

Year: 2007$35 598 800
Year: 2008$20 954 500
Year: 2009$14 710 000
Year: 2010$5 535 000

Pro Payroll

Paul Kariya 4 400 000(3)
Patrik Elias 4 000 000(1)
Derek Morris 3 650 000(1)
Tomas Vokoun 3 500 000(4)
Robert Esche 2 500 000(2)
Joni Pitkanen 2 325 000(1)
Dainius Zubrus 2 250 000(3)
Sami Kapanen 2 000 000(2)
Karel Rachunek 1 675 000(3)
Matt Cullen 1 600 000(1)
Sean Avery 1 575 000(1)
Jeff Carter 850 000(2)
Mike Richards 850 000(4)
Marc-Edouard Vlasic 750 000(2)
Jakub Klepis 650 000(4)
Eric Fehr 500 000(3)
Claude Giroux 500 000(4)
Ron Hainsey 400 000(1)
Nolan Baumgartner 380 000(1)
Braydon Coburn 350 000(3)
Alexandre Picard (d) 350 000(1)


Farm Payroll

Eric Meloche 127 500(1)
Turner Stevenson 87 500(2)
Jamie Rivers 61 300(1)
Mark Cullen 50 000(1)
Ryan Potulny 40 000(2)
Randy Jones 37 500(1)
Matt Ellison 37 500(1)
Ben Eager 35 000(4)
Denis Hamel 34 500(1)
Pat Kavanagh 17 000(2)
Ryan Ready 16 000(1)




Phoenix

ArenaPhoneix
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$3 063 924
Home Games Remaining16
Avg. Attendance12 517
Avg. Revenue/Game$1 013 895
Projected Revenue$16 222 320

Expenses

Pro Payroll$46 851 000
Farm Payroll$360 900
Prospect Fees$43 267
Coach$200 000
Games Remaining32
Total Game Expenses$578 722
Projected Expenses$18 519 090
Projected Balance-$5 360 694

Salary Commitment

Year: 2007$47 211 900
Year: 2008$10 131 000
Year: 2009$8 001 000
Year: 2010$6 801 000

Pro Payroll

Owen Nolan 5 050 000(1)
Jeremy Roenick 4 300 000(1)
Shane Doan 4 200 000(4)
Ed Jovanovski 3 850 000(1)
Steve Reinprecht 3 200 000(1)
Curtis Joseph 3 100 000(1)
Frantisek Kaberle 2 800 000(1)
Oleg Kvasha 2 600 000(1)
Nick Boynton 2 500 000(1)
Geoff Sanderson 2 250 000(1)
Mike Ricci 2 200 000(1)
Dave Scatchard 1 945 000(4)
Mikael Tellqvist 1 079 000(1)
Boyd Devereaux 960 000(2)
Matt Jones 850 000(3)
Niko Kapanen 800 000(1)
Peter Muelller 800 000(2)
Steve Eminger 800 000(1)
Fredrik Sjostrom 750 000(1)
Pascal Rheaume 662 000(1)
Matthew Spiller 575 000(4)
Ever Lisin 450 000(1)
Zbynek Michalek 410 000(1)
Mathias Tjarnqvist 370 000(2)
Keith Ballard 350 000(3)


Farm Payroll

Tim Jackman 119 900(1)
Michael Zigomanis 61 000(4)
Steve Gainey 42 500(1)
David Leneveu 39 500(1)
Joel Perrault 30 000(1)
Josh Gratton 25 000(1)
Alain Nasreddine 23 000(1)
Bill Thomas 20 000(4)




Pittsburgh

ArenaPittsburgh
Capacity21 000
Ticket Price$45,00


Income

Current Funds$7 522 564
Home Games Remaining16
Avg. Attendance13 880
Avg. Revenue/Game$1 124 303
Projected Revenue$17 988 848

Expenses

Pro Payroll$33 284 000
Farm Payroll$1 055 854
Prospect Fees$13 500
Coach$200 000
Games Remaining32
Total Game Expenses$421 382
Projected Expenses$13 484 236
Projected Balance$12 027 176

Salary Commitment

Year: 2007$34 339 854
Year: 2008$18 463 100
Year: 2009$3 092 500
Year: 2010$2 817 500

Pro Payroll

Sergei Gonchar 4 500 000(2)
Sidney Crosby 3 500 000(2)
Jocelyn Thibault 2 875 000(2)
Ryan Malone 2 700 000(1)
Ronald Petrovicky 1 850 000(1)
Mark Eaton 1 510 000(1)
Nils Ekman 1 500 000(2)
Brooks Orpik 1 400 000(1)
Georges Laraque 1 250 000(1)
Matt Pettinger 1 200 000(1)
Jarkko Ruutu 1 150 000(4)
Ivan Majesky 1 125 000(1)
Marc-Andre Fleury 1 100 000(1)
Lasse Pirjeta 1 100 000(1)
Josef Melichar 1 075 000(2)
Erik Christensen 1 000 000(2)
Colby Armstrong 850 000(2)
Evgeni Malkin 850 000(1)
Michel Ouellet 800 000(4)
Jordan Staal 500 000(1)
Travis Scott 389 000(1)
Jani Rita 360 000(4)
Ryan Whitney 350 000(4)
Milan Jurcina 350 000(1)


Farm Payroll

Tomas Surovy 135 054(1)
Eric Cairns 110 000(4)
Konstantin Koltsov 110 000(1)
Joel Kwiatkowski 110 000(3)
Maxime Talbot 80 000(3)
Matt Murley 75 000(1)
Andre Roy 70 600(2)
Ryan VandenBussche 65 200(1)
Robert Scuderi 62 000(1)
Kristopher Letang 50 000(3)
Shane Endicott 47 500(4)
Guillaume Lefebvre 42 500(1)
Matt Hussey 38 000(1)
Noah Welch 35 000(3)
Niklas Nordgren 25 000(1)




San Jose

ArenaSan jose
Capacity21 000
Ticket Price$45,00


Income

Current Funds$2 089 217
Home Games Remaining16
Avg. Attendance15 412
Avg. Revenue/Game$1 248 516
Projected Revenue$19 976 256

Expenses

Pro Payroll$48 533 400
Farm Payroll$930 000
Prospect Fees$31 000
Coach$203 500
Games Remaining32
Total Game Expenses$606 072
Projected Expenses$19 394 302
Projected Balance$2 671 171

Salary Commitment

Year: 2007$49 463 400
Year: 2008$33 915 400
Year: 2009$25 990 400
Year: 2010$12 775 000

Pro Payroll

Joe Thornton 7 125 000(4)
Jochen Hecht 3 800 000(2)
Patrick Marleau 3 785 400(3)
Derian Hatcher 3 300 000(3)
Mike York 3 250 000(1)
Petr Nedved 2 980 000(3)
Mark Bell 2 750 000(1)
Kyle McLaren 2 300 000(2)
Mike Knuble 2 300 000(4)
Scott Hannan 2 300 000(4)
Mike Grier 2 200 000(1)
Jonathan Cheechoo 1 900 000(1)
Craig Rivet 1 700 000(2)
Adam Hall 1 425 000(1)
Vesa Toskala 1 375 000(1)
Jussi Markkanen 1 200 000(3)
Nikita Alexeev 900 000(3)
Steve Bernier 850 000(3)
Mark Smith 688 000(1)
Christian Ehrhoff 615 000(1)
Milan Michalek 525 000(1)
Vladimir Malakhov 520 000(4)
Nolan Schaefer 395 000(1)
Matthew Carle 350 000(4)


Farm Payroll

Rob Davison 110 000(1)
Mikko Koivu 80 000(1)
Grant Stevenson 55 000(1)
Dimitri Patzold 50 000(5)
Dale Purinton 50 000(3)
Vitali Yachmenev 50 000(2)
Mike Stuart 50 000(3)
Patrick Traverse 45 000(1)
Eric Nystrom 45 000(4)
Andy Chiodo 45 000(5)
Francis Belanger 40 000(1)
Vojtech Polak 40 000(2)
Konstantin Pushkarev 40 000(3)
Artem Chubarov 40 000(4)
Doug Murray 35 000(1)
Andy Roach 35 000(1)
Jeff Taffe 35 000(2)
Landon Wilson 35 000(3)
Daniel Paille 25 000(3)
Stephen Peat 25 000(1)




St. Louis

ArenaST.Louis
Capacity21 000
Ticket Price$45,00


Income

Current Funds$2 111 160
Home Games Remaining16
Avg. Attendance10 349
Avg. Revenue/Game$838 442
Projected Revenue$13 415 072

Expenses

Pro Payroll$28 082 400
Farm Payroll$1 252 100
Prospect Fees$10 500
Coach$200 000
Games Remaining32
Total Game Expenses$360 305
Projected Expenses$11 529 756
Projected Balance$3 996 476

Salary Commitment

Year: 2007$29 334 500
Year: 2008$5 320 000
Year: 2009$3 330 000
Year: 2010$1 930 000

Pro Payroll

Manny Legace 4 000 000(1)
Radek Dvorak 2 950 000(1)
Eric Brewer 2 700 000(1)
Martin Rucinsky 2 120 000(1)
Petr Cajanek 1 900 000(1)
Curtis Sanford 1 415 000(1)
Barret Jackman 1 400 000(3)
Ales Hemsky 1 375 400(1)
Dallas Drake 1 200 000(1)
Bryce Salvador 1 125 000(1)
Christian Backman 989 000(1)
Ville Nieminen 965 000(1)
Jarret Stoll 900 000(2)
Ladislav Smid 750 000(5)
Matt Walker 725 000(1)
Brad Boyes 698 000(1)
Brian Lee 650 000(4)
T.J Oshie 590 000(2)
Patrick Berglund 500 000(2)
Yan Stastny 450 000(4)
Kevin Dallman 350 000(1)
Scott Young 330 000(1)


Farm Payroll

Mark Rycroft 150 000(1)
Trent Whitfield 132 500(1)
Jamal Mayers 126 000(1)
Dan Hinote 112 000(1)
Lee Stempniak 80 000(4)
Jesse Boulerice 69 500(1)
Chris Dingman 67 500(1)
Jason Bacashihua 64 100(1)
Ryan Johnson 60 000(1)
Jay McClement 52 000(1)
Jeff Hoggan 40 000(1)
Peter Sejna 37 500(1)
Steve Poapst 37 500(1)
Timofei Shishkanov 37 500(1)
Simon Gamache 35 000(1)
Reinhard Divis 35 000(1)
Jeff Woywitka 35 000(1)
Jon Disalvatore 30 000(1)
Glen Metropolit 26 000(1)
Mike Glumac 25 000(1)




Tampa Bay

ArenaTampa Bay
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$5 696 864
Home Games Remaining16
Avg. Attendance11 939
Avg. Revenue/Game$967 028
Projected Revenue$15 472 448

Expenses

Pro Payroll$47 238 000
Farm Payroll$1 323 500
Prospect Fees$38 767
Coach$328 000
Games Remaining32
Total Game Expenses$596 686
Projected Expenses$19 093 958
Projected Balance-$9 318 374

Salary Commitment

Year: 2007$48 561 500
Year: 2008$29 282 000
Year: 2009$20 997 000
Year: 2010$14 127 000

Pro Payroll

Scott Niedermayer 6 150 000(4)
Brad Richards 5 125 000(1)
Peter Forsberg 5 000 000(2)
Vaclav Prospal 3 650 000(4)
Steve Staios 2 600 000(3)
Martin Erat 2 590 000(1)
Cristobal Huet 2 500 000(1)
Maxim Afinogenov 2 200 000(1)
Rhett Warrener 2 100 000(3)
Michael Peca 2 000 000(4)
Marcus Nilson 1 925 000(2)
Cory Sarich 1 850 000(1)
Nolan Pratt 1 850 000(3)
Gary Roberts 1 700 000(4)
Andrei Zyuzin 1 650 000(1)
Ruslan Fedotenko 1 500 000(1)
Riku Helenius 750 000(2)
Jason Ward 710 000(1)
Andreas Karlsson 563 000(1)
Rob Dimaio 450 000(4)
Tim Taylor 375 000(2)


Farm Payroll

Marc Denis 460 000(1)
Mikael Renberg 150 000(3)
Alexander Korolyuk 100 000(3)
Adam Berkhoel 95 000(4)
Matt Smaby 75 000(2)
Igor Knyazev 75 000(2)
Jason Doig 70 000(3)
Martin Cibak 57 000(1)
Evgeny Artyukhin 50 000(4)
Maxime Ouellet 50 000(2)
Gerald Coleman 39 500(1)
Doug O'Brien 35 000(2)
Timo Helbling 35 000(1)
Darren Reid 32 000(4)




Toronto

ArenaToronto
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$4 202 704
Home Games Remaining16
Avg. Attendance14 638
Avg. Revenue/Game$1 185 640
Projected Revenue$18 970 240

Expenses

Pro Payroll$56 716 500
Farm Payroll$793 800
Prospect Fees$53 323
Coach$300 000
Games Remaining32
Total Game Expenses$705 654
Projected Expenses$22 580 926
Projected Balance-$7 813 390

Salary Commitment

Year: 2007$57 510 300
Year: 2008$31 087 500
Year: 2009$18 685 000
Year: 2010$13 465 000

Pro Payroll

Bill Guerin 6 275 000(4)
Bryan McCabe 5 000 000(2)
Alexei Zhamnov 3 900 000(3)
Craig Conroy 3 125 000(4)
Jan Hrdina 3 000 000(1)
Andrew Raycroft 3 000 000(1)
Pavel Kubina 2 900 000(1)
Darcy Tucker 2 580 000(2)
Mark Parrish 2 400 000(1)
Mike VanRyn 2 300 000(5)
Brendan Witt 1 970 000(1)
Filip Kuba 1 750 000(1)
Jean-Sebastien Aubin 1 750 000(1)
Willie Mitchell 1 700 000(1)
Jan Bulis 1 695 000(1)
Alexei Ponikarovsky 1 675 000(2)
Chad Kilger 1 350 000(1)
Bates Battaglia 1 350 000(4)
Brad Isbister 1 310 000(1)
Travis Green 1 100 000(2)
Garnet Exelby 1 025 000(3)
Jon Sim 1 000 000(2)
Alexander Khavanov 950 000(1)
Chris Therien 947 500(1)
Wes Walz 900 000(2)
Eric Boulton 674 000(1)
Dominic Moore 410 000(1)
Carlo Colaiacovo 380 000(1)
Justin Pogge 300 000(4)


Farm Payroll

Wade Belak 110 000(3)
Stephane Veilleux 80 000(3)
Pierre Dagenais 75 000(3)
Peter Worrell 72 500(2)
Clarke Wilm 61 800(1)
Derek Boogaard 50 000(4)
Luke Richardson 42 500(1)
Xavier Delisle 42 000(1)
Johnny Pohl 40 000(2)
Andrew Wozniewski 35 000(4)
Ian White 35 000(1)
Jay Harrison 35 000(1)
Jimmie Olvestad 35 000(2)
Ben Ondrus 30 000(3)
John Mitchell 30 000(4)
Dimitri Vorobiev 20 000(1)




Vancouver

ArenaVancouver
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$3 848 663
Home Games Remaining16
Avg. Attendance12 194
Avg. Revenue/Game$987 587
Projected Revenue$15 801 392

Expenses

Pro Payroll$47 220 000
Farm Payroll$709 000
Prospect Fees$14 000
Coach$300 000
Games Remaining32
Total Game Expenses$588 329
Projected Expenses$18 826 537
Projected Balance-$6 873 808

Salary Commitment

Year: 2007$47 929 000
Year: 2008$29 115 000
Year: 2009$21 890 000
Year: 2010$13 100 000

Pro Payroll

Markus Naslund 6 225 000(4)
Roberto Luongo 5 500 000(1)
Brendan Morrison 3 890 000(3)
Mattias Ohlund 3 500 000(2)
Brent Sopel 3 450 000(2)
Bryan Smolinski 2 800 000(4)
Daniel Sedin 2 625 000(1)
Jeff Friesen 2 450 000(1)
Sami Salo 2 350 000(3)
Matt Cooke 1 900 000(4)
Wayne Primeau 1 800 000(4)
Mika Noronen 1 500 000(1)
Trevor Linden 1 400 000(1)
Yannick Tremblay 1 375 000(1)
Matthew Lombardi 1 300 000(3)
Marc Chouinard 1 300 000(1)
Luc Bourdon 800 000(3)
Tyler Bouck 750 000(1)
Lukas Krajicek 555 000(1)
Ryan Kesler 500 000(1)
Jozef Balej 450 000(3)
Kevin Bieksa 350 000(4)
Alex Burrows 300 000(1)
Jonathan Hedstrom 150 000(2)


Farm Payroll

Sean Brown 99 500(1)
Wade Brookbank 91 900(1)
Shawn Thornton 76 600(1)
Micheal Grabner 75 000(2)
Josh Green 66 500(1)
Rory Fitzpatrick 65 500(1)
Alexandre Vincent 50 000(2)
Dany Sabourin 45 000(1)
Sven Butenschon 43 000(1)
Lee Goren 36 000(1)
Tomas Mojzis 35 000(1)
Rick Rypien 25 000(4)




Washington

ArenaWashingthon
Capacity21 000
Ticket Price$45,00


Income

Current Funds$3 543 001
Home Games Remaining16
Avg. Attendance15 038
Avg. Revenue/Game$1 218 010
Projected Revenue$19 488 160

Expenses

Pro Payroll$43 196 000
Farm Payroll$344 800
Prospect Fees$17 342
Coach$237 000
Games Remaining32
Total Game Expenses$534 087
Projected Expenses$17 090 787
Projected Balance$5 940 374

Salary Commitment

Year: 2007$43 540 800
Year: 2008$30 058 000
Year: 2009$19 987 000
Year: 2010$9 275 000

Pro Payroll

Daniel Alfredsson 6 700 000(3)
Keith Tkachuk 4 800 000(4)
Alex Ovechkin 4 000 000(1)
Sergei Fedorov 3 800 000(2)
Olaf Kolzig 3 500 000(2)
Marco Sturm 2 771 000(2)
Jeff O'Neill 2 400 000(4)
Joseph Corvo 2 125 000(3)
Mike Johnson 2 075 000(4)
Brent Johnson 1 785 000(1)
Hal Gill 1 760 000(1)
Andy McDonald 1 750 000(3)
Donald Brashear 1 400 000(1)
Ben Clymer 800 000(1)
Brian Pothier 800 000(1)
Kris Beech 700 000(1)
Bryan Muir 480 000(1)
Nolan Yonkman 400 000(1)
Brooks Laich 395 000(1)
Lyle Odelein 395 000(1)
Jim Campbell 360 000(1)


Farm Payroll

Craig Anderson 137 000(3)
Matt Bradley 70 000(1)
Colin Forbes 51 400(1)
Boyd Kane 43 800(1)
Sylvain Blouin 31 600(1)
Frederic Cassivi 11 000(1)




Hosted by www.Geocities.ws

1