Financial Report

(As of Monday, Dec 6 2004)

Anaheim

ArenaArrowhead Pond of Anaheim
Capacity17,500
Ticket Price$35.00


Income

Current Funds$57,287,779
Home Games Remaining0
Avg. Attendance17,500
Avg. Revenue/Game$1,470,000
Projected Revenue$0,000

Expenses

Pro Payroll$68,100,000
Farm Payroll$2,864,405
Prospect Fees$3,000
Coach$650,000
Games Remaining0
Total Game Expenses$873,383
Projected Expenses$0,000
Projected Balance$57,287,779

Salary Commitment

Year: 2007$70,672,000
Year: 2008$35,595,000
Year: 2009$22,680,000
Year: 2010$8,200,000

Pro Payroll

Jason Allison 8,000,000(1)
Miroslav Satan 8,000,000(3)
Sergei Gonchar 6,000,000(1)
Daniel Alfredsson 6,000,000(1)
Dmitri Chernykh 5,500,000(4)
Marian Gaborik 4,500,000(1)
Mathieu Garon 4,500,000(2)
Adam Foote 4,250,000(2)
Zach Parise 4,000,000(3)
Patrick Lalime 4,000,000(1)
Daniel Briere 2,500,000(2)
Jonathan Cheechoo 2,500,000(4)
Steve Webb 2,000,000(1)
Brad Ference 1,000,000(2)
Jordan Leopold 1,000,000(1)
Otto Hascak 800,000(3)
Mika Enga 800,000(3)
Vladimir Korsunov 775,000(1)
Mark Popovic 750,000(1)
Joel Stepp 650,000(1)
Andy McDonald 575,000(2)


Farm Payroll

Dan Hinote 1,000,000(1)
Glen Metropolit 275,000(3)
Teppo Numminen 170,000(1)
Eddie Ferhi 90,000(3)
Butch Goring 90,000(3)
Lance Ward 90,000(1)
Ilja Bryzgalov 90,000(2)
Krzysztof Oliwa 90,000(3)
Marc Fistric 85,000(3)
Ian Laperriere 85,000(3)
Jesse Joensuu 80,000(4)
Igor Pohanka 77,000(1)
Jared Aulin 75,000(0)
Jason Strudwick 75,000(3)
Devan Dubnyk 70,000(4)
P-A Parenteau 65,000(0)
Cory Pecker 65,000(1)
Marc Moro 60,000(0)
Ryan Tobler 57,405(0)
Jiri Lala 50,000(4)
Stephen Guolla 50,000(3)
Brad Chartrand 40,000(3)
Timo Parssinen 35,000(0)




Atlanta

ArenaPhilips Arena
Capacity18,500
Ticket Price$40.00


Income

Current Funds$87,702,498
Home Games Remaining0
Avg. Attendance16,843
Avg. Revenue/Game$1,617,035
Projected Revenue$0,000

Expenses

Pro Payroll$42,720,000
Farm Payroll$1,797,500
Prospect Fees$12,000
Coach$250,000
Games Remaining0
Total Game Expenses$546,091
Projected Expenses$0,000
Projected Balance$87,702,498

Salary Commitment

Year: 2007$43,257,500
Year: 2008$37,478,500
Year: 2009$22,490,000
Year: 2010$3,500,000

Pro Payroll

Keith Primeau 6,000,000(2)
Henrik Zetterberg 4,000,000(3)
Garnet Exelby 3,500,000(4)
Evgeni Artukhin 3,000,000(3)
Patrik Stefan 2,750,000(2)
Marc Savard 2,500,000(1)
Jeremy Van Hoof 2,500,000(3)
Brent Seabrooke 2,000,000(3)
Daniel Tjarnqvist 2,000,000(3)
Riku Hahl 1,750,000(3)
Ruslan Fedotenko 1,700,000(2)
Doug O'Brien 1,500,000(3)
Pasi Nurminen 1,500,000(2)
Gilbert Brule 1,000,000(3)
Alexander Ovechkin 1,000,000(2)
Yannick Tremblay 1,000,000(2)
Kari Lehtonen 950,000(1)
Kurtis Foster 900,000(3)
Ivan Majesky 850,000(0)
Alexander Radulov 800,000(2)
Colin Stuart 770,000(1)
Anthony Aquino 750,000(1)


Farm Payroll

Robert Lang 350,000(1)
Shawn McEachern 335,000(0)
Luke Sellars 175,000(3)
Serge Aubin 120,000(2)
Pierre-Marc Bouchard 118,500(2)
Kamil Piros 100,000(1)
Michael Garnett 90,000(3)
Jani Hurme 85,000(1)
Karl Stewart 77,000(1)
Mika Valila 75,000(3)
Tommi Santala 57,000(1)
Colton Fretter 55,000(1)
Stephen Baby 50,000(1)
Frederic Cassivi 40,000(0)
Tomas Kloucek 35,000(1)
Scott Nichol 35,000(0)




Boston

ArenaFleet Center
Capacity19,600
Ticket Price$35.00


Income

Current Funds$71,123,155
Home Games Remaining0
Avg. Attendance19,375
Avg. Revenue/Game$1,627,547
Projected Revenue$0,000

Expenses

Pro Payroll$63,410,000
Farm Payroll$890,000
Prospect Fees$13,500
Coach$250,000
Games Remaining0
Total Game Expenses$787,360
Projected Expenses$0,000
Projected Balance$71,123,155

Salary Commitment

Year: 2007$57,975,000
Year: 2008$47,105,000
Year: 2009$33,450,000
Year: 2010$12,000,000

Pro Payroll

Joe Thornton 7,000,000(3)
Sergei Samsonov 6,000,000(1)
Martin Lapointe 5,000,000(0)
Andrew Raycroft 5,000,000(5)
Martin Samuelsson 4,000,000(4)
Vitaly Vishnevski 4,000,000(2)
Milan Jurcina 3,000,000(4)
Vladslav Evseev 3,000,000(3)
Tim Brent 3,000,000(3)
Nicholas Boynton 3,000,000(2)
Andy Hilbert 3,000,000(2)
Patrice Bergeron 2,500,000(3)
Mark Stuart 2,000,000(3)
Kris Vernarsky 1,500,000(1)
Hannu Toivonen 1,250,000(3)
Shaone Morrisonn 1,130,000(1)
Stanislav Chistov 1,130,000(2)
Alexei Smirnov 1,075,000(1)
Jeff Jillson 1,025,000(1)
Zdenek Kutlak 1,000,000(3)
Sami Lepisto 900,000(2)
Rejean Houle 900,000(3)
Darcy Cahill 800,000(3)
Matti Kaltiainen 800,000(2)
Lars Jonsson 750,000(2)
Sergei Zinovjev 650,000(0)


Farm Payroll

Dan McGillis 280,000(0)
Brian Rolston 200,000(0)
P.J. Axelsson 82,500(0)
Andreas Lindstrom 75,000(1)
Jiri Jakes 75,000(2)
Brett Nowak 65,000(1)
P.J. Stock 42,500(0)
Blake Bellefeuille 35,000(0)
Ivan Huml 35,000(0)




Buffalo

ArenaHSBC Arena
Capacity18,600
Ticket Price$40.00


Income

Current Funds$80,874,703
Home Games Remaining0
Avg. Attendance17,662
Avg. Revenue/Game$1,695,584
Projected Revenue$0,000

Expenses

Pro Payroll$50,803,333
Farm Payroll$1,822,000
Prospect Fees$18,000
Coach$750,000
Games Remaining0
Total Game Expenses$651,138
Projected Expenses$0,000
Projected Balance$80,874,703

Salary Commitment

Year: 2007$49,260,833
Year: 2008$40,192,500
Year: 2009$34,215,000
Year: 2010$19,250,000

Pro Payroll

Jason Arnott 6,000,000(3)
Adam Mair 4,000,000(3)
Matt Elich 4,000,000(4)
Derek Roy 3,500,000(4)
Alexei Zhitnik 3,250,000(0)
Martin Biron 3,000,000(1)
Mika Noronen 3,000,000(2)
Thomas Vanek 3,000,000(4)
Trevor Daley 3,000,000(4)
Jason Pominville 3,000,000(4)
Daniel Paille 2,500,000(4)
Jay McKee 2,000,000(3)
Jesse Boulerice 2,000,000(1)
Curtis Brown 1,433,333(1)
Andy Delmore 1,000,000(2)
Doug Janik 1,000,000(3)
Jaroslav Prosofsky 950,000(3)
Drew Stafford 800,000(2)
Paul Gaustad 770,000(1)
Milan Bartovic 750,000(2)
Mike DeCarle 700,000(3)
Jason Krog 700,000(1)
Marek Svatos 450,000(1)


Farm Payroll

Maxim Afinogenov 300,000(1)
Joel Perreault 250,000(4)
Christian Matte 125,000(1)
Ryan Miller 102,500(2)
Eric Boulton 100,000(1)
Jochen Hecht 100,000(1)
Jakub Klepis 95,000(2)
Jiri Novotny 90,000(1)
Brett Carson 85,000(2)
Chris Thorburn 80,000(3)
Branislav Fabry 80,000(3)
Nathan Paetsch 80,000(3)
Aleksander Suglobov 77,000(0)
Denis Denisov 75,000(2)
Denis Ezhov 75,000(3)
Michael Ryan 70,000(2)
Marty Magers 37,500(0)




Calgary

ArenaPengrowth Saddledome
Capacity17,500
Ticket Price$35.00


Income

Current Funds$76,827,792
Home Games Remaining0
Avg. Attendance17,500
Avg. Revenue/Game$1,470,000
Projected Revenue$0,000

Expenses

Pro Payroll$49,425,000
Farm Payroll$1,381,500
Prospect Fees$19,500
Coach$500,000
Games Remaining0
Total Game Expenses$625,927
Projected Expenses$0,000
Projected Balance$76,827,792

Salary Commitment

Year: 2007$49,806,500
Year: 2008$23,741,500
Year: 2009$17,786,500
Year: 2010$4,000,000

Pro Payroll

Peter Forsberg 10,000,000(1)
Pavol Demitra 4,500,000(1)
Blair Betts 4,000,000(4)
Janne Niinimaa 3,500,000(1)
Miikka Kiprusoff 3,000,000(3)
Robyn Regehr 3,000,000(3)
Oleg Saprykin 2,750,000(2)
Steven Reinprecht 2,500,000(1)
Bruno St-Jacques 2,500,000(3)
Shean Donovan 2,000,000(2)
Andrew Ference 1,500,000(3)
Eric Nystrom 1,500,000(3)
Dion Phaneuf 1,000,000(2)
Robbie Schremp 900,000(1)
Matthew Lombardi 850,000(1)
Brent Krahn 800,000(3)
Tim Ramholt 750,000(1)
Tomi Maki 750,000(3)
Matt Smaby 750,000(1)
Andrei Taratukhin 750,000(1)
Chuck Kobasew 750,000(1)
Josh Green 725,000(1)
Dany Sabourin 650,000(0)


Farm Payroll

Mike Commodore 250,000(3)
Martin Gelinas 125,000(0)
Stephane Yelle 110,000(0)
Andrei Medvedev 85,000(0)
Jesse Wallin 80,000(3)
Brian McConnell 80,000(3)
Mike Pelyk 80,000(3)
Emanuel Peter 76,500(3)
Yuri Trubachev 75,000(3)
Toni Lydman 75,000(2)
Egor Shastin 75,000(2)
Blake Sloan 55,000(2)
Walt McKechnie 55,000(3)
Chris Clark 50,000(1)
Dwayne Hay 40,000(3)
Steve Montador 40,000(1)
Ryan Christie 30,000(0)




Chicago

ArenaUnited Center
Capacity20,500
Ticket Price$35.00


Income

Current Funds$69,254,660
Home Games Remaining0
Avg. Attendance20,298
Avg. Revenue/Game$1,704,961
Projected Revenue$0,000

Expenses

Pro Payroll$71,800,000
Farm Payroll$2,370,000
Prospect Fees$25,500
Coach$750,000
Games Remaining0
Total Game Expenses$913,970
Projected Expenses$0,000
Projected Balance$69,254,660

Salary Commitment

Year: 2007$69,030,000
Year: 2008$57,105,000
Year: 2009$38,480,000
Year: 2010$21,500,000

Pro Payroll

Martin Brodeur 8,000,000(1)
Brendan Shanahan 6,000,000(2)
Joffrey Lupul 5,500,000(6)
Rob Globke 5,000,000(4)
Alex Tanguay 4,500,000(3)
Sheldon Keefe 4,500,000(4)
Keith Tkachuk 4,000,000(0)
James Wisniewski 3,500,000(3)
Corey Perry 3,500,000(3)
Agris Saviels 3,500,000(4)
Jim Vandermeer 3,000,000(2)
Chris Higgins 3,000,000(2)
Steve McCarthy 3,000,000(3)
Lubomir Visnovsky 3,000,000(4)
Jamie Langenbrunner 2,500,000(2)
Derian Hatcher 2,000,000(1)
Kyle Calder 1,500,000(2)
Lasse Kukkonen 1,500,000(2)
Mikhail Yakoubov 1,500,000(1)
Sidney Crosby 1,250,000(3)
Colin Fraser 800,000(3)
Jason Bacashihua 750,000(2)


Farm Payroll

Sandis Ozolinsh 450,000(0)
Tommy Salo 300,000(0)
Keith Carney 200,000(1)
Tyler Arnason 200,000(3)
Andreas Jamtin 150,000(2)
Milan Startichny 95,000(3)
Matthew Spiller 85,000(1)
Brett Lysak 75,000(0)
Martin Vagner 75,000(1)
Alexander Kozhevnikov 75,000(2)
Igor Mirnov 75,000(2)
Ales Nikolic 75,000(3)
Matt Keith 75,000(2)
Ian Moran 70,000(0)
Jonathan Aitken 65,000(1)
Jarret Stoll 60,000(3)
Nathan Dempsey 55,000(0)
Mike Ricci 50,000(0)
Joey Tetarenko 47,500(0)
Drew MacIntyre 47,500(0)
Burke Henry 45,000(0)




Columbus

ArenaNationwide Arena
Capacity18,600
Ticket Price$35.00


Income

Current Funds$87,816,643
Home Games Remaining0
Avg. Attendance18,477
Avg. Revenue/Game$1,552,100
Projected Revenue$0,000

Expenses

Pro Payroll$50,925,000
Farm Payroll$1,440,000
Prospect Fees$36,000
Coach$675,000
Games Remaining0
Total Game Expenses$647,268
Projected Expenses$0,000
Projected Balance$87,816,643

Salary Commitment

Year: 2007$52,090,000
Year: 2008$45,375,000
Year: 2009$31,975,000
Year: 2010$14,060,000

Pro Payroll

Rick Nash 6,000,000(4)
Pascal Leclaire 4,500,000(3)
Joakim Lindstrom 4,500,000(4)
Nikolai Zherdev 4,250,000(3)
Karlis Skrastins 4,000,000(2)
Marc Denis 4,000,000(2)
Aaron Johnson 3,000,000(3)
Donald MacLean 2,750,000(2)
Tim Jackman 2,500,000(3)
Alexander Svitov 2,000,000(4)
Manny Malhotra 2,000,000(2)
Rostislav Klesla 1,500,000(1)
Duvie Westcott 1,500,000(4)
David Vyborny 1,000,000(1)
Andrej Nedorost 1,000,000(3)
Anders Eriksson 900,000(1)
A.J. Thelen 800,000(3)
Dave Marchrones 800,000(3)
Wes O'Neill 750,000(3)
Trevor Letowski 750,000(1)
Ole Kristian Tollefsen750,000(1)
Mark Hartigan 700,000(1)
Derrick Walser 500,000(1)
Martin Spanhel 475,000(1)


Farm Payroll

Mike Rathje 400,000(2)
Luke Richardson 275,000(0)
Danny Fritsche 150,000(3)
Scott Lachance 90,000(1)
Wojtek Wolski 85,000(3)
Alexei Khomutov 80,000(3)
Sergei Mylnikov 80,000(2)
Patrik Juhlin 75,000(2)
Shane Bendera 60,000(4)
J-Luc Grand-Pierre 50,000(1)
Brad Moran 50,000(2)
Jody Shelley 45,000(2)




Dallas

ArenaAmerican Airlines Center
Capacity17,000
Ticket Price$40.00


Income

Current Funds$88,285,973
Home Games Remaining0
Avg. Attendance16,989
Avg. Revenue/Game$1,631,021
Projected Revenue$0,000

Expenses

Pro Payroll$50,337,000
Farm Payroll$930,500
Prospect Fees$6,000
Coach$1,000,000
Games Remaining0
Total Game Expenses$637,482
Projected Expenses$0,000
Projected Balance$88,285,973

Salary Commitment

Year: 2007$50,627,000
Year: 2008$34,590,000
Year: 2009$14,565,000
Year: 2010$9,000,000

Pro Payroll

Chris Pronger 9,000,000(4)
Jose Theodore 6,000,000(2)
Jarome Iginla 5,000,000(2)
Bryan Allen 3,000,000(2)
Jere Lehtinen 3,000,000(1)
Sami Kapanen 3,000,000(1)
Mike Dunham 3,000,000(1)
Daniel Tkaczuk 2,750,000(3)
Scott Hannan 2,500,000(1)
Willie Mitchell 2,500,000(2)
Nathan Paetsch 2,000,000(1)
Brad Stuart 1,250,000(1)
Jaroslav Bednar 1,000,000(2)
Scott Parker 1,000,000(2)
Dan Jancevski 1,000,000(3)
Konstantin Koltsov 987,000(1)
Jussi Jokinen 800,000(3)
Jarkko Immonen 750,000(2)
Samuel Pahlsson 700,000(2)
Reinhard Divis 400,000(0)
Matt Bradley 400,000(3)
Mark Recchi 300,000(1)


Farm Payroll

Vyacheslav Kozlov 235,000(3)
Petteri Nokelainen 80,000(3)
Lauri Korpikoski 80,000(3)
Kevin Smith 75,000(3)
Joel Lundqvist 75,000(3)
Alexei Tereschenko 75,000(2)
Brian Gionta 70,500(0)
Marius Holtet 70,000(3)
Brent Johnson 55,000(0)
Jeff MacMillan 55,000(0)
David Gosselin 35,000(0)
Corey Schwab 25,000(0)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$45.00


Income

Current Funds$109,307,019
Home Games Remaining0
Avg. Attendance19,560
Avg. Revenue/Game$2,112,365
Projected Revenue$0,000

Expenses

Pro Payroll$62,100,000
Farm Payroll$2,140,000
Prospect Fees$19,500
Coach$750,000
Games Remaining0
Total Game Expenses$792,799
Projected Expenses$0,000
Projected Balance$109,307,019

Salary Commitment

Year: 2007$64,240,000
Year: 2008$48,095,000
Year: 2009$33,627,000
Year: 2010$10,500,000

Pro Payroll

Michael Peca 7,500,000(4)
Todd Bertuzzi 7,000,000(2)
Dany Heatley 6,000,000(3)
Jaromir Jagr 5,000,000(3)
Jocelyn Thibault 5,000,000(1)
Mattias Weinhandl 4,000,000(3)
Justin Mapletoft 4,000,000(3)
Jeff Woywitka 3,000,000(3)
Jeff O'Neill 3,000,000(1)
Josh Harding 3,000,000(4)
Jason Chimera 3,000,000(2)
Kevin Weekes 2,500,000(2)
Rod Brind'Amour 2,000,000(1)
Mike Brown 1,500,000(1)
Hal Gill 1,000,000(1)
Cam Barker 950,000(2)
Paul Ranger 800,000(1)
Cory Urquhart 770,000(1)
Alexei Semenov 750,000(1)
Matt Foy 680,000(1)
Niklas Eriksson 650,000(3)


Farm Payroll

Dale Clarke 800,000(2)
Grant Marshall 270,000(1)
Kirk Maltby 125,000(1)
Evgeni Malkin 100,000(3)
Masi Marjamaki 88,000(2)
Corey Locke 80,000(1)
Brian Spencer 80,000(3)
Stefan Liv 80,000(3)
Valtteri Filppula 80,000(3)
Jonathan Ferland 75,000(2)
Derek MacKenzie 75,000(1)
Robin Jonsson 74,000(3)
Chris Olson 63,000(3)
Todd Jackson 55,000(2)
Sasha Goc 45,000(1)
Jeff Shantz 25,000(1)
Tim Thomas 25,000(1)




Edmonton

ArenaSky Reach Center
Capacity17,100
Ticket Price$35.00


Income

Current Funds$81,918,435
Home Games Remaining0
Avg. Attendance17,100
Avg. Revenue/Game$1,436,400
Projected Revenue$0,000

Expenses

Pro Payroll$61,250,000
Farm Payroll$3,701,250
Prospect Fees$4,500
Coach$550,000
Games Remaining0
Total Game Expenses$798,851
Projected Expenses$0,000
Projected Balance$81,918,435

Salary Commitment

Year: 2007$61,333,000
Year: 2008$38,218,000
Year: 2009$22,380,000
Year: 2010$7,000,000

Pro Payroll

Rob Blake 10,000,000(1)
Ryan Smyth 6,000,000(1)
Marcel Hossa 4,500,000(3)
Jesse Niinimaki 4,000,000(4)
Marek Posmyk 3,500,000(3)
Marc-Antoine Pouliot 3,500,000(2)
Eric Brewer 3,000,000(1)
Ales Hemsky 3,000,000(3)
Radek Dvorak 3,000,000(2)
Andreas Holmqvist 3,000,000(4)
Tom Poti 3,000,000(2)
Alexei Mikhnov 3,000,000(3)
Mike York 2,500,000(1)
Brad Isbister 2,000,000(2)
Tomas Plihal 1,500,000(2)
Georges Laraque 1,200,000(2)
Kristian Antila 1,000,000(3)
Jeff Deslauriers 850,000(1)
Jamie Wright 750,000(0)
Doug Lynch 750,000(2)
Shawn Horcoff 700,000(1)
Tyler Moss 500,000(0)


Farm Payroll

Dmitry Yushkevich 2,000,000(0)
Matthew Greene 888,000(2)
Fernando Pisani 95,000(0)
Ty Conklin 87,500(0)
Colin McDonald 75,000(3)
Pierre Bouchard 70,000(3)
Brad Winchester 65,000(3)
Tony Salmelainen 65,000(1)
Eddie Caron 65,000(3)
Scott Ferguson 55,000(0)
Michael Henrich 55,000(3)
Bobby Allen 50,000(0)
Kenny Smith 50,000(3)
Stephen Valiquette 45,000(0)
Rocky Thompson 35,750(0)




Florida

ArenaOffice Depot Center
Capacity19,100
Ticket Price$35.00


Income

Current Funds$77,407,533
Home Games Remaining0
Avg. Attendance19,100
Avg. Revenue/Game$1,604,400
Projected Revenue$0,000

Expenses

Pro Payroll$69,940,000
Farm Payroll$0,000
Prospect Fees$19,500
Coach$1,500,000
Games Remaining0
Total Game Expenses$871,457
Projected Expenses$0,000
Projected Balance$77,407,533

Salary Commitment

Year: 2007$69,940,000
Year: 2008$50,640,000
Year: 2009$27,050,000
Year: 2010$3,000,000

Pro Payroll

Olli Jokinen 6,000,000(3)
Roberto Luongo 6,000,000(2)
Vaclav Nedorost 4,250,000(2)
Denis Shvidki 4,000,000(3)
Mike Van Ryn 4,000,000(2)
Jay Bouwmeester 3,300,000(3)
Lukas Krajicek 3,000,000(4)
Kristian Huselius 2,850,000(1)
Juraj Kolnik 2,800,000(3)
Branislav Mezei 2,500,000(2)
Andrei Kostitsyn 2,500,000(3)
Filip Novak 2,000,000(1)
Niklas Hagman 2,000,000(1)
Bert Robertsson 2,000,000(2)
Mathieu Biron 1,750,000(1)
Marcus Nilson 1,500,000(1)
Petr Taticek 1,400,000(3)
Matt Cullen 1,250,000(1)
Kristian Kudroc 1,200,000(1)
Mikael Samuelsson 1,000,000(3)
Kyle Chipchura 1,000,000(2)
Rostislav Olesz 1,000,000(2)
Eric Beaudoin 1,000,000(2)
Ryan Jardine 1,000,000(1)
Stefan Meyer 990,000(2)
Mikko Koivu 950,000(1)
Anthony Stewart 950,000(1)
Brent Burns 850,000(1)
Vaclav Meidl 850,000(3)
David Morisset 850,000(2)
Greg Campbell 850,000(1)
Gerry Meehan 800,000(3)
Andreas Lilja 750,000(3)
Josh Olson 750,000(1)
Darcy Hordichuk 700,000(1)
Pavel Trnka 700,000(1)
Grant McNeill 650,000(3)


Farm Payroll




Islanders

ArenaNassau Veterans Memorial Colis
Capacity16,300
Ticket Price$35.00


Income

Current Funds$74,383,305
Home Games Remaining0
Avg. Attendance15,316
Avg. Revenue/Game$1,286,565
Projected Revenue$0,000

Expenses

Pro Payroll$34,799,500
Farm Payroll$1,127,500
Prospect Fees$18,000
Coach$900,000
Games Remaining0
Total Game Expenses$449,329
Projected Expenses$0,000
Projected Balance$74,383,305

Salary Commitment

Year: 2007$28,277,500
Year: 2008$12,167,500
Year: 2009$12,042,500
Year: 2010$4,000,000

Pro Payroll

Eric Daze 4,500,000(1)
Kiril Safronov 4,000,000(5)
Mark Parrish 2,750,000(3)
Colin White 2,500,000(1)
Oleg Kvasha 2,500,000(1)
Kenny Jonsson 2,000,000(1)
Scott Walker 1,600,000(0)
Michael Nylander 1,550,000(0)
Robert Nilsson 1,500,000(3)
Vaclav Prospal 1,500,000(1)
Rem Murray 1,125,000(0)
Garth Snow 1,100,000(0)
Dave Scatchard 1,000,000(1)
Richard Park 1,000,000(1)
Radek Martinek 1,000,000(1)
Arron Asham 850,000(3)
Aaron Ward 819,500(0)
Wes Walz 750,000(0)
Jeremy Colliton 750,000(3)
Sean Bergenheim 650,000(3)
Brad Topping 650,000(3)
Evgeny Korolev 375,000(0)
Ray Schultz 330,000(0)


Farm Payroll

Kyle Wharton 80,000(3)
Ryan Garlock 75,000(3)
Dennis O'Brien 75,000(3)
Evgeny Tunik 75,000(3)
Marcus Paulsson 75,000(3)
Vladimir Gorbunov 75,000(3)
Jim McCrimmon 70,000(3)
Franz Nielsen 70,000(3)
Francis Belanger 70,000(2)
Justin Papineau 67,500(3)
Alexei Stonkus 65,000(3)
Jan Holub 65,000(3)
Dimitri Altarev 60,000(1)
Arto Tukio 55,000(2)
Ryan Caldwell 55,000(3)
Eric Godard 50,000(1)
Graham Belak 45,000(3)




Kings

ArenaStaples Center
Capacity18,500
Ticket Price$40.00


Income

Current Funds$88,832,770
Home Games Remaining0
Avg. Attendance18,133
Avg. Revenue/Game$1,740,847
Projected Revenue$0,000

Expenses

Pro Payroll$49,787,000
Farm Payroll$1,115,000
Prospect Fees$15,000
Coach$500,000
Games Remaining0
Total Game Expenses$627,037
Projected Expenses$0,000
Projected Balance$88,832,770

Salary Commitment

Year: 2007$50,902,000
Year: 2008$32,302,000
Year: 2009$23,417,000
Year: 2010$15,040,000

Pro Payroll

Evgeni Nabokov 8,000,000(4)
Alexei Kovalev 4,500,000(2)
Eric Staal 4,500,000(4)
Saku Koivu 4,500,000(1)
Martin Straka 4,000,000(1)
David Legwand 3,000,000(1)
Richard Zednik 2,500,000(1)
Mike Cammalleri 2,500,000(2)
Henrik Tallinder 2,250,000(4)
Dan Boyle 2,000,000(3)
Scott Barney 2,000,000(1)
Alexander Frolov 2,000,000(3)
Chris Osgood 1,500,000(3)
Martin Skoula 1,500,000(1)
Bryan Berard 1,000,000(1)
Kip Brennan 1,000,000(2)
Aaron Rome 700,000(3)
Justin Larson 685,000(3)
Konstantin Pushkarev 650,000(3)
Henrik Juntunen 552,000(3)
Andrei Shefer 450,000(2)


Farm Payroll

Sami Salo 260,000(2)
Adam Henrich 200,000(4)
Steve Kelly 100,000(1)
Peter Budaj 90,000(4)
Jeff Tambellini 75,000(3)
Petr Kanko 75,000(3)
Greg Hogeboom 75,000(3)
Jonathan Sim 70,000(2)
Yanick Lehoux 65,000(3)
Tim Eriksson 55,000(2)
Noah Clarke 50,000(2)




Minnesota

ArenaXcel Energy Center
Capacity18,100
Ticket Price$35.00


Income

Current Funds$65,215,525
Home Games Remaining0
Avg. Attendance16,960
Avg. Revenue/Game$1,424,707
Projected Revenue$0,000

Expenses

Pro Payroll$38,331,000
Farm Payroll$2,028,500
Prospect Fees$6,000
Coach$1,000,000
Games Remaining0
Total Game Expenses$504,457
Projected Expenses$0,000
Projected Balance$65,215,525

Salary Commitment

Year: 2007$39,192,000
Year: 2008$32,444,500
Year: 2009$14,094,500
Year: 2010$9,075,000

Pro Payroll

Alexei Yashin 9,000,000(6)
Jason Smith 4,000,000(2)
Justin Williams 3,750,000(2)
Dan Cloutier 3,500,000(2)
Brad Lukowich 1,750,000(2)
Ryan Suter 1,750,000(2)
Michael Ryder 1,650,000(2)
Johan Holmqvist 1,500,000(2)
Kyle McLaren 1,300,000(1)
Bill Muckalt 1,250,000(1)
Jason Wiemer 1,000,000(1)
Andy Moog 1,000,000(3)
Toni Dahlman 900,000(1)
Stephane Veilleux 850,000(1)
Bernie Nicholls 800,000(3)
Jeff Lavy 750,000(3)
Anton Kadeykin 750,000(1)
Martin Stromberg 650,000(3)
Chris Hajt 575,000(1)
Niklas Eckerblom 556,000(3)
Greg Crozier 350,000(0)
Armand Berzins 350,000(3)
Jake Riddle 350,000(2)


Farm Payroll

Mathieu Schneider 325,000(0)
Jean-Michel Tremblay 100,000(3)
Jari Kurri 100,000(3)
Travis Roche 100,000(2)
Rod Langway 98,500(3)
Denis Gauthier 85,000(1)
Rickard Wallin 85,000(0)
Scott Mitford 80,000(3)
Jeff Friesen 75,000(0)
Frederic Cloutier 75,000(0)
Ben Maxwell 75,000(3)
Bobby Hughes 75,000(4)
Micheal Frolik 75,000(3)
Jim McKenny 70,000(3)
Jean-Pierre Bordeleau 65,000(3)
Zybnek Michalek 65,000(3)
Dan Cavanaugh 65,000(3)
Mike Erickson 65,000(3)
Eric Reitz 55,000(3)
Eric Cairns 50,000(0)
Petr Nedved 50,000(0)
Antti Laaksonen 45,000(0)
Sergei Zholtok 42,500(0)
Jay Henderson 40,000(0)
Brian Bonin 37,500(1)
Jiri Slegr 30,000(0)




Montreal

ArenaCentre Bell
Capacity21,300
Ticket Price$40.00


Income

Current Funds$72,483,222
Home Games Remaining0
Avg. Attendance14,024
Avg. Revenue/Game$1,346,357
Projected Revenue$0,000

Expenses

Pro Payroll$47,232,500
Farm Payroll$2,286,500
Prospect Fees$9,000
Coach$650,000
Games Remaining0
Total Game Expenses$611,927
Projected Expenses$0,000
Projected Balance$72,483,222

Salary Commitment

Year: 2007$48,292,500
Year: 2008$26,602,500
Year: 2009$3,852,500
Year: 2010$2,577,500

Pro Payroll

Sergei Fedorov 8,000,000(2)
Tony Amonte 6,000,000(1)
Sergei Zubov 4,500,000(2)
Scott Niedermayer 4,500,000(1)
Chris Drury 3,500,000(1)
Sean Burke 3,250,000(2)
Jimmie Olvestad 2,750,000(1)
Derek Armstrong 2,500,000(1)
Bryan Smolinski 2,500,000(2)
Jan Bulis 2,000,000(2)
Craig Rivet 1,500,000(2)
Deron Quint 1,000,000(1)
Shawn Bates 1,000,000(2)
Pete Mohavolich 800,000(3)
Tomas Vlasak 750,000(0)
Jozef Balej 750,000(4)
Dave Bolland 650,000(4)
Viktor Gordiuk 600,000(4)
Francis Bouillon 357,500(0)
Olivier Michaud 325,000(3)


Farm Payroll

John LeClair 900,000(1)
Eric Desjardins 420,000(1)
Maxim Lapierre 75,000(4)
Alexander Daigle 75,000(1)
Michael Lambert 70,000(4)
Tomas Plekanec 65,000(3)
Michal Barinka 65,000(4)
Duncan Milroy 65,000(4)
Tomas Linhart 60,000(4)
Sergei Ogorodnikov 55,000(4)
Derek Walters 55,000(4)
Andrew Archer 50,000(4)
J-F Damphousse 45,000(0)
Wade Belak 45,000(1)
Gordie Dwyer 44,000(0)
Joni Puurula 42,500(4)
Eric Himelfarb 42,500(3)
Andre Deveaux 42,500(3)
John Hughes 40,000(4)
Matthieu Descoteaux 30,000(0)




Nashville

ArenaGaylord Entertainment Center
Capacity17,500
Ticket Price$40.00


Income

Current Funds$68,038,812
Home Games Remaining0
Avg. Attendance15,140
Avg. Revenue/Game$1,453,430
Projected Revenue$0,000

Expenses

Pro Payroll$46,750,002
Farm Payroll$6,585,000
Prospect Fees$4,500
Coach$650,000
Games Remaining0
Total Game Expenses$658,409
Projected Expenses$0,000
Projected Balance$68,038,812

Salary Commitment

Year: 2007$53,335,002
Year: 2008$42,465,002
Year: 2009$31,185,002
Year: 2010$20,007,502

Pro Payroll

Roman Hamrlik 7,000,000(4)
Brian Rafalski 5,000,000(1)
Tomas Vokoun 5,000,000(3)
Kimmo Timonen 3,750,000(2)
Jan Lasak 3,500,000(4)
Jordin Tootoo 3,500,000(5)
Stephen Peat 2,500,000(3)
Martin Erat 2,500,000(1)
Pierre Dagenais 2,250,000(4)
Jason Ward 2,000,000(2)
Adam Hall 2,000,000(4)
Robert Schnabel 1,500,000(2)
Jere Karalahti 1,000,000(1)
Marian Cisar 1,000,000(1)
Brian Bickell 750,000(3)
Simon Gamache 700,000(3)
Sergei Soin 650,000(3)
Kevin Klein 650,000(4)
Radoslav Suchy 600,000(1)
Oliver Setzinger 600,000(4)
Nick Smith 300,000(1)
Zigmund Palffy 0,002(8)


Farm Payroll

Scott Hartnell 2,750,000(2)
Benjamin Simon 1,000,000(3)
Mark Eaton 1,000,000(2)
Brian Finley 275,000(3)
Cory Cross 250,000(2)
Kris Draper 200,000(1)
Vladimir Orszagh 200,000(3)
Eric Chouinard 120,000(1)
Vitali Yachmenev 90,000(1)
Richard Stehlik 80,000(4)
Wes McCauley 75,000(4)
Konstantin Glazachev 70,000(4)
Shea Weber 65,000(4)
Jamie Allison 60,000(1)
Jeff Schultz 60,000(4)
Michael Funk 60,000(4)
Ely Matilda 55,000(3)
Timofei Shishkanov 55,000(4)
Greg Classen 47,500(3)
Brandon Segal 42,500(4)
Cristobal Huet 30,000(2)
Mattias Norstrom 0,000(8)




New Jersey

ArenaContinental Airlines Arena
Capacity19,000
Ticket Price$40.00


Income

Current Funds$75,524,035
Home Games Remaining0
Avg. Attendance19,000
Avg. Revenue/Game$1,824,000
Projected Revenue$0,000

Expenses

Pro Payroll$75,530,000
Farm Payroll$1,972,700
Prospect Fees$40,500
Coach$1,000,000
Games Remaining0
Total Game Expenses$957,844
Projected Expenses$0,000
Projected Balance$75,524,035

Salary Commitment

Year: 2007$76,472,700
Year: 2008$37,710,200
Year: 2009$18,510,200
Year: 2010$2,815,000

Pro Payroll

Nicklas Lidstrom 10,000,000(1)
Jeremy Roenick 8,500,000(1)
Teemu Selanne 7,000,000(1)
Steve Sullivan 6,500,000(2)
J-S Giguere 6,500,000(3)
Glen Murray 6,250,000(2)
Jiri Fischer 4,000,000(3)
Adam Deadmarsh 3,200,000(1)
Igor Grigorenko 3,000,000(3)
Mike Leclerc 2,850,000(2)
Nick Schultz 2,750,000(1)
Dan Hamhuis 2,750,000(4)
Alexei Morozov 2,500,000(1)
Josef Vasicek 2,000,000(2)
Stephen Weiss 1,130,000(1)
Ari Ahonen 1,000,000(3)
Barrett Heisten 1,000,000(1)
Mike Mottau 900,000(1)
Marc-Andre Bergeron 850,000(1)
Patrick O'Sullivan 850,000(2)
Ron Hainsey 750,000(1)
Vojtech Polak 750,000(2)
Sebastien Legault 500,000(3)


Farm Payroll

Bryan Marchment 300,000(0)
Valeri Bure 300,000(3)
Boris Mironov 200,000(0)
Tuomas Pihlman 200,000(3)
Jassen Cullimore 120,000(0)
Erik Rasmussen 97,500(1)
Stanislav Gron 85,000(1)
Alexander Korolyuk 75,000(0)
Colin Hemingway 75,000(0)
Antti Miettinen 75,000(0)
Niclas Havelid 70,000(0)
Jarkko Kummu 65,200(3)
Hank Cheeba 65,000(3)
Petr Pohl 65,000(4)
Michael Latrielle 65,000(3)
Peter Skudra 45,000(0)
Scott Clemmensen 35,000(0)
Billy Tibbetts 35,000(0)




Ottawa

ArenaCorel Centre
Capacity18,500
Ticket Price$40.00


Income

Current Funds$88,838,393
Home Games Remaining0
Avg. Attendance18,496
Avg. Revenue/Game$1,775,918
Projected Revenue$0,000

Expenses

Pro Payroll$58,550,000
Farm Payroll$1,790,000
Prospect Fees$33,000
Coach$550,000
Games Remaining0
Total Game Expenses$742,963
Projected Expenses$0,000
Projected Balance$88,838,393

Salary Commitment

Year: 2007$60,010,000
Year: 2008$33,385,000
Year: 2009$18,300,000
Year: 2010$6,000,000

Pro Payroll

Brenden Morrow 4,500,000(3)
Martin Havlat 4,500,000(2)
Radek Bonk 4,500,000(3)
Wade Redden 4,000,000(1)
Zdeno Chara 4,000,000(1)
Ray Emery 3,000,000(5)
Peter Smrek 3,000,000(1)
Patrick Marleau 3,000,000(1)
Jason Spezza 3,000,000(1)
Jeff Taffe 3,000,000(3)
Jan Platil 3,000,000(4)
Karel Rachunek 2,500,000(2)
Mike Fisher 2,500,000(1)
Anson Carter 2,300,000(2)
Matt Cooke 2,000,000(1)
Mike Rupp 1,750,000(2)
Christian Berglund 1,500,000(2)
Mark Bell 1,500,000(1)
Milan Kraft 1,500,000(1)
Jason Doig 1,250,000(1)
Jay Pandolfo 1,250,000(2)
Martin Prusek 1,000,000(2)


Farm Payroll

Vincent Damphousse 200,000(0)
Denis Hamel 175,000(1)
Daniel Cleary 175,000(1)
Brian Pothier 150,000(1)
Vaclav Varada 130,000(0)
Petr Schastlivy 125,000(1)
Niklas Sundstrom 125,000(2)
Jeff Ulmer 100,000(1)
Paul Martin 90,000(3)
Shane Hnidy 80,000(3)
Josh Langfeld 75,000(1)
Sean Brown 75,000(1)
Jani Pollo 65,000(3)
Jason Bergman 65,000(3)
Billy Thompson 50,000(2)
Daniel Corso 40,000(2)
Chris Bala 40,000(2)
Serge Payer 30,000(2)




Philly

ArenaFirst Union Center
Capacity19,500
Ticket Price$40.00


Income

Current Funds$103,281,609
Home Games Remaining0
Avg. Attendance19,500
Avg. Revenue/Game$1,872,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,975,000
Farm Payroll$2,113,500
Prospect Fees$27,000
Coach$800,000
Games Remaining0
Total Game Expenses$730,677
Projected Expenses$0,000
Projected Balance$103,281,609

Salary Commitment

Year: 2007$56,980,000
Year: 2008$46,605,000
Year: 2009$18,575,000
Year: 2010$9,000,000

Pro Payroll

Barret Jackman 5,000,000(4)
Marty Turco 5,000,000(2)
Simon Gagne 5,000,000(2)
Pavel Brendl 4,000,000(4)
Jeff Carter 3,750,000(2)
Joni Pitkanen 3,500,000(3)
Dimitri Kalinin 3,000,000(2)
Mike Zigomanis 3,000,000(3)
Michal Handzus 3,000,000(2)
Ben Eager 3,000,000(3)
Danil Markov 2,000,000(2)
Kim Johnsson 2,000,000(1)
Vaclav Pletka 2,000,000(1)
Pascal Dupuis 2,000,000(2)
Dennis Seidenberg 1,950,000(1)
Branko Radivojevic 1,500,000(2)
Kyle Wanvig 1,500,000(2)
Michal Sykora 1,500,000(0)
Robert Esche 1,000,000(1)
Alexandre Picard 950,000(2)
Nathan Horton 950,000(1)
Filip Kuba 775,000(1)
Janos Vas 600,000(1)


Farm Payroll

Steve Ott 1,000,000(1)
Oleg Tverdovsky 300,000(0)
Donald Brashear 125,000(0)
Todd Fedoruk 100,000(1)
Jonas Andersson 90,000(2)
Patrick Sharp 85,000(2)
Tomi Kallio 85,000(0)
Steve Gainey 80,000(2)
Pierre Lajaniere 75,000(3)
Alexander Drozdetsky 75,000(2)
Antero Niittymaki 65,000(0)
Kirby Law 33,500(0)




Pittsburgh

ArenaMellon Arena
Capacity17,000
Ticket Price$35.00


Income

Current Funds$75,826,304
Home Games Remaining0
Avg. Attendance17,000
Avg. Revenue/Game$1,428,000
Projected Revenue$0,000

Expenses

Pro Payroll$72,025,000
Farm Payroll$4,980,000
Prospect Fees$9,000
Coach$750,000
Games Remaining0
Total Game Expenses$948,341
Projected Expenses$0,000
Projected Balance$75,826,304

Salary Commitment

Year: 2007$76,862,500
Year: 2008$69,612,500
Year: 2009$36,365,000
Year: 2010$3,000,000

Pro Payroll

Doug Weight 11,000,000(2)
Ed Jovanovski 7,500,000(3)
Brendan Witt 6,000,000(2)
Brendan Morrison 6,000,000(3)
Martin St. Louis 5,000,000(2)
Marc-Andre Fleury 4,500,000(3)
Adrian Aucoin 3,500,000(1)
Michel Ouellet 3,250,000(3)
Matt Moulson 3,000,000(2)
Sergei Anshakov 3,000,000(3)
Maxime Talbot 3,000,000(4)
Daniel Fernholm 2,500,000(2)
Richard Jackman 2,500,000(3)
Ben Eaves 2,500,000(3)
Lance Monych 2,000,000(2)
Shane Endicott 2,000,000(2)
Rico Fata 1,100,000(2)
Cory Sarich 1,100,000(1)
Jay McClement 950,000(1)
Martin Gerber 925,000(1)
Daniel Carcillo 700,000(1)


Farm Payroll

Alexander Polushin 3,000,000(3)
Ramzi Abid 275,000(3)
Ross Lupaschuk 225,000(3)
Ryan Stone 200,000(2)
Jim Slater 200,000(3)
Matt Murley 175,000(3)
Christian Backman 125,000(2)
Anton But 125,000(2)
Harold Druken 100,000(2)
Tom Kostopoulos 97,500(2)
Dmitri Kazionov 75,000(1)
Tomas Surovy 75,000(0)
Dick Redmond 70,000(3)
Karel Pilar 67,500(0)
Martin Houle 60,000(3)
Bill Hicks 55,000(3)
Kevin Swanson 55,000(3)




Rangers

ArenaMadison Square Garden
Capacity18,000
Ticket Price$40.00


Income

Current Funds$70,124,369
Home Games Remaining0
Avg. Attendance15,743
Avg. Revenue/Game$1,511,234
Projected Revenue$0,000

Expenses

Pro Payroll$44,002,000
Farm Payroll$685,000
Prospect Fees$21,000
Coach$850,000
Games Remaining0
Total Game Expenses$555,585
Projected Expenses$0,000
Projected Balance$70,124,369

Salary Commitment

Year: 2007$38,872,000
Year: 2008$32,332,000
Year: 2009$14,332,000
Year: 2010$2,655,000

Pro Payroll

Bobby Holik 9,000,000(2)
Petr Sykora 4,500,000(3)
Vladimir Malakhov 3,500,000(0)
Tim Connolly 3,000,000(3)
Pavel Datsyuk 3,000,000(2)
Dan Blackburn 3,000,000(2)
Niklas Kronwall 2,500,000(4)
Garth Murray 2,000,000(3)
Jaroslav Svoboda 1,500,000(2)
Radim Vrbata 1,500,000(1)
Jamie Lundmark 1,500,000(2)
Erik Cole 1,250,000(1)
Kurt Sauer 1,102,000(3)
Jan Hlavac 1,100,000(0)
Jussi Markannen 1,000,000(1)
John Jakopin 1,000,000(1)
Steven Lindner 900,000(3)
Fedor Tyutin 850,000(1)
Hugh Jessiman 850,000(1)
Ales Pisa 500,000(0)
Anders Myrvold 450,000(0)


Farm Payroll

Greg DeVries 100,000(0)
Niko Kapanen 90,000(1)
Bryce Lampman 77,500(3)
Cory Schneider 65,000(4)
Dennis Desgagnes 65,000(3)
Henrik Lundqvist 65,000(0)
Jason Labarbera 60,000(0)
Mike Green 55,000(4)
Dan LaCouture 40,000(0)
Lee Falardeau 35,000(4)
Shawn Collymore 32,500(3)




San Jose

ArenaHP Pavilion
Capacity17,500
Ticket Price$35.00


Income

Current Funds$94,196,432
Home Games Remaining0
Avg. Attendance15,974
Avg. Revenue/Game$1,341,840
Projected Revenue$0,000

Expenses

Pro Payroll$24,730,000
Farm Payroll$1,661,237
Prospect Fees$15,000
Coach$800,000
Games Remaining0
Total Game Expenses$331,783
Projected Expenses$0,000
Projected Balance$94,196,432

Salary Commitment

Year: 2007$24,783,737
Year: 2008$20,195,000
Year: 2009$17,245,000
Year: 2010$9,850,000

Pro Payroll

Tomas Kopecky 3,000,000(4)
Ryan Getzlaf 3,000,000(5)
Marcel Goc 2,500,000(4)
Artem Chubarov 1,500,000(2)
Boyd Devereaux 1,450,000(1)
Dimitri Patzold 1,250,000(3)
Brad Boyes 1,250,000(4)
Niko Dimitrakos 1,250,000(2)
Vesa Toskala 1,000,000(3)
Christian Ehrhoff 1,000,000(3)
Jason Ward 850,000(1)
Milan Michalek 850,000(1)
Mathieu Dandenault 750,000(0)
B.J. Crombeen 750,000(3)
Adam Pineault 700,000(3)
Loui Eriksson 670,000(3)
Andre Dupont 650,000(3)
Micki Dupont 650,000(1)
Philippe Boucher 585,000(0)
Jim Fahey 575,000(3)
Steve Begin 500,000(1)


Farm Payroll

Scott Thornton 142,500(0)
Todd Harvey 130,000(0)
Chad Kilger 102,487(1)
Paul Coffey 100,000(4)
Matt Johnson 96,250(1)
Niclas Wallin 90,000(1)
Alexandre Picard 90,000(3)
Doug Murray 85,000(2)
Lauri Tukonen 85,000(3)
Carl Söderberg 80,000(3)
Josh Hennessy 75,000(3)
Travis Zajac 75,000(3)
Matthew Carle 70,000(3)
Dan Spang 70,000(3)
Matt Carkner 70,000(3)
Ryan Clowe 65,000(3)
Tim Conboy 65,000(3)
Mike Morris 60,000(2)
Lew Morrison 55,000(3)
Jon DiSalvatore 55,000(2)




St Louis

ArenaSavvis Center
Capacity21,000
Ticket Price$40.00


Income

Current Funds$62,703,470
Home Games Remaining0
Avg. Attendance13,841
Avg. Revenue/Game$1,328,870
Projected Revenue$0,000

Expenses

Pro Payroll$45,800,000
Farm Payroll$3,915,000
Prospect Fees$0,000
Coach$650,000
Games Remaining0
Total Game Expenses$614,207
Projected Expenses$0,000
Projected Balance$62,703,470

Salary Commitment

Year: 2007$49,715,000
Year: 2008$45,355,000
Year: 2009$24,980,000
Year: 2010$6,515,000

Pro Payroll

Bill Guerin 7,000,000(2)
Viktor Kozlov 4,500,000(3)
Noah Welch 3,000,000(3)
Shawn Belle 3,000,000(1)
Mike Richards 2,750,000(3)
Sebastien Caron 2,500,000(4)
Steve Kariya 2,500,000(3)
Taylor Pyatt 2,500,000(3)
Dick Tarnstrom 2,250,000(2)
Shane Willis 2,000,000(2)
Colby Armstrong 2,000,000(3)
Eric Boguniecki 1,750,000(2)
Alexei Tezikov 1,500,000(4)
Andy Sutton 1,500,000(2)
Matt Walker 1,500,000(2)
Dan Focht 1,250,000(2)
Mike Jefferson 1,250,000(2)
Dan Ellis 900,000(4)
Bobby Clarke 900,000(3)
Alexei Shkotov 650,000(4)
Basil McRae 600,000(4)


Farm Payroll

Andrew Brunette 1,500,000(2)
Trevor Linden 1,000,000(1)
Rory Fitzpatrick 200,000(3)
Ethan Moreau 175,000(2)
Travis Moen 115,000(3)
John Erskine 100,000(1)
Bryce Salvador 95,000(1)
Ales Kotalik 90,000(1)
Michel Riesen 85,000(4)
Christian Laflamme 77,500(2)
Sergei Varlamov 75,000(1)
John Pohl 67,500(2)
Andrei Sidorov 65,000(4)
Konstantin Barulin 60,000(4)
Peter Tsimikalis 55,000(4)
Mark Rycroft 55,000(2)
Tuomas Nissinen 50,000(4)
Andrei Mikhnov 50,000(4)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19,800
Ticket Price$45.00


Income

Current Funds$119,527,088
Home Games Remaining0
Avg. Attendance19,800
Avg. Revenue/Game$2,138,400
Projected Revenue$0,000

Expenses

Pro Payroll$73,350,000
Farm Payroll$1,491,750
Prospect Fees$4,500
Coach$850,000
Games Remaining0
Total Game Expenses$923,125
Projected Expenses$0,000
Projected Balance$119,527,088

Salary Commitment

Year: 2007$74,841,750
Year: 2008$59,637,000
Year: 2009$50,852,000
Year: 2010$26,027,500

Pro Payroll

Joe Sakic 10,000,000(1)
Nikolai Khabibulin 10,000,000(4)
Vincent Lecavalier 6,500,000(3)
Brad Richards 5,500,000(3)
Pavel Kubina 5,250,000(3)
Andrei Markov 5,000,000(3)
Darren Reid 5,000,000(4)
Marian Hossa 4,500,000(2)
Ilya Kovalchuk 4,000,000(2)
Kyle Wellwood 4,000,000(4)
Mike Komisarek 3,500,000(4)
Danny Richmond 3,000,000(4)
Nikita Alexeev 1,075,000(1)
Todd White 1,000,000(1)
Brian Eklund 900,000(3)
Jakub Sindel 775,000(1)
Tomas Fleischmann 750,000(1)
Mike Egener 750,000(1)
Eric Sawyer 650,000(3)
Larry Muche 650,000(3)
Jean-Francois Soucy 550,000(1)


Farm Payroll

Dimitri Afanasenkov 200,000(2)
Anton Babchuk 150,000(4)
Richard Lintner 90,000(1)
Jean-Francois Jacques 85,000(2)
Bruce Graham 75,000(3)
Ryan Craig 75,000(1)
Libor Ustrnul 75,000(3)
Cole Tilbury 65,000(3)
Blake Beaton 65,000(4)
Will Farrel 65,000(3)
David Backes 65,000(4)
Tomas Marcinko 60,000(4)
Jean-Yves Leroux 60,000(1)
Tomas Troliga 55,000(4)
Oakar Osala 55,000(4)
Maynard James Keenan 50,000(3)
Harj Purewal 45,000(4)
Evegeny Konstantinov 44,500(3)
Mike Weaver 41,250(1)
Brett Clark 38,500(1)
Aaron Lobb 32,500(4)




Toronto

ArenaAir Canada Centre
Capacity18,800
Ticket Price$40.00


Income

Current Funds$68,638,702
Home Games Remaining0
Avg. Attendance14,880
Avg. Revenue/Game$1,428,506
Projected Revenue$0,000

Expenses

Pro Payroll$59,700,000
Farm Payroll$1,250,575
Prospect Fees$1,500
Coach$750,000
Games Remaining0
Total Game Expenses$752,464
Projected Expenses$0,000
Projected Balance$68,638,702

Salary Commitment

Year: 2007$60,885,000
Year: 2008$50,185,000
Year: 2009$22,520,000
Year: 2010$15,665,000

Pro Payroll

Markus Naslund 8,000,000(2)
Alexander Mogilny 6,000,000(2)
Max Kondratiev 4,750,000(4)
Peter Bondra 4,000,000(1)
Alexander Steen 4,000,000(5)
Darcy Tucker 3,350,000(2)
Craig Andersson 3,000,000(3)
Jay Harrison 3,000,000(4)
Raffi Torres 2,750,000(1)
Matt Stajan 2,750,000(2)
Fredrik Modin 2,500,000(2)
Peter Podhradsky 2,500,000(4)
Alexei Ponikarovsky 2,000,000(3)
Aki Berg 1,500,000(1)
Ivan Novoseltsev 1,500,000(2)
John Grahame 1,500,000(2)
Brad Leeb 1,250,000(1)
Carlo Colaiacovo 1,025,000(2)
Clarke Wilm 1,000,000(1)
Brendan Bell 775,000(2)
Tommi Pullola 750,000(3)
Ian White 650,000(4)
Marek Maskarinec 650,000(3)
Konstantin Korneev 500,000(4)


Farm Payroll

Manny Fernandez 400,000(3)
Oleg Petrov 125,000(1)
Al Montoya 90,000(2)
Josh Holden 75,000(1)
Petr Tenkrat 75,000(2)
Syl Apps 70,000(4)
Nathan Perrott 65,575(0)
Todd Ford 65,000(4)
Ivan Kolozvary 65,000(4)
Shawn Lillie 65,000(4)
Markus Seikola 55,000(3)
Eric Belanger 50,000(2)
Jean-Francois Racine 50,000(2)




Vancouver

ArenaGeneral Motors Place
Capacity18,400
Ticket Price$40.00


Income

Current Funds$77,424,942
Home Games Remaining0
Avg. Attendance18,355
Avg. Revenue/Game$1,762,189
Projected Revenue$0,000

Expenses

Pro Payroll$59,453,333
Farm Payroll$1,155,000
Prospect Fees$22,500
Coach$875,000
Games Remaining0
Total Game Expenses$750,071
Projected Expenses$0,000
Projected Balance$77,424,942

Salary Commitment

Year: 2007$60,608,333
Year: 2008$41,960,000
Year: 2009$25,945,000
Year: 2010$10,500,000

Pro Payroll

Cory Stillman 5,000,000(2)
Patrik Elias 4,833,333(1)
Daniel Sedin 4,000,000(2)
Henrik Sedin 4,000,000(2)
Owen Nolan 4,000,000(1)
Ryan Kesler 4,000,000(3)
Tomas Mojzis 4,000,000(4)
Brandon Reid 3,500,000(4)
Kirill Koltsov 3,000,000(3)
Nik Antropov 3,000,000(3)
Derek Gustafson 3,000,000(3)
Tomas Kaberle 3,000,000(5)
Johan Hedberg 3,000,000(1)
Eric Lindros 2,500,000(2)
Jiri Hudler 2,000,000(3)
Nolan Baumgartner 1,700,000(1)
Brent Sopel 1,500,000(1)
Marek Malik 1,250,000(1)
Braydon Coburn 850,000(1)
Kiel McLeod 770,000(1)
Ondrej Nemec 550,000(1)


Farm Payroll

Alexander Auld 170,000(3)
Tyler Bouck 150,000(2)
Martin Grenier 120,000(1)
Kris Beech 110,000(2)
Eero Somervuori 100,000(2)
Martin Cibak 100,000(3)
R.J. Umberger 80,000(2)
Michal Sivek 75,000(2)
Andrej Podkonicky 75,000(1)
Garry Monhan 75,000(3)
Neil Korzack 65,000(3)
Jesse Frizell 35,000(3)




Washington

ArenaMCI Center
Capacity19,700
Ticket Price$35.00


Income

Current Funds$73,888,575
Home Games Remaining0
Avg. Attendance19,688
Avg. Revenue/Game$1,654,070
Projected Revenue$0,000

Expenses

Pro Payroll$48,950,000
Farm Payroll$1,570,355
Prospect Fees$27,000
Coach$350,000
Games Remaining0
Total Game Expenses$620,699
Projected Expenses$0,000
Projected Balance$73,888,575

Salary Commitment

Year: 2007$49,546,855
Year: 2008$37,075,855
Year: 2009$19,240,000
Year: 2010$6,500,000

Pro Payroll

Mats Sundin 5,000,000(2)
Scott Gomez 4,000,000(2)
Maxime Ouellet 4,000,000(5)
John Madden 3,000,000(1)
Brian Sutherby 3,000,000(3)
Steve Eminger 3,000,000(3)
Dainius Zubrus 2,750,000(2)
Antoine Vermette 2,500,000(4)
Denis Arkhipov 2,500,000(2)
Marek Zidlicky 2,000,000(1)
Jakub Cutta 2,000,000(3)
Alexei Zhamnov 2,000,000(2)
Sergei Brylin 2,000,000(1)
Rick Berry 2,000,000(1)
Jani Rita 2,000,000(3)
Matt Pettinger 1,500,000(3)
Chris Heid 1,250,000(2)
Nolan Yonkman 1,000,000(1)
Rastislav Stana 1,000,000(3)
Eric Fehr 850,000(1)
Jonas Johansson 850,000(1)
Anton Volchenkov 750,000(0)


Farm Payroll

Mike Grier 135,000(1)
Brad Ralph 125,000(1)
Trent Hunter 100,000(3)
Peter Svoboda 95,000(2)
Alexander Semin 95,000(1)
Jeff Halpern 95,000(1)
Brian Willsie 90,000(1)
Josef Boumedienne 90,000(2)
J-F Fortin 85,000(2)
Andre Savard 80,000(3)
Bates Battaglia 75,000(1)
Ivan Ciernik 75,000(1)
Brooks Laich 75,000(0)
Michael Farrell 65,855(2)
Boyd Gordon 65,000(0)
Alexander Yudin 60,000(3)
Jason Blake 46,000(1)
Andreas Salomonsson 45,000(0)
Joel Kwiatkowski 38,500(0)
Sebastien Charpentier 35,000(1)




Colorado

ArenaPepsi Center
Capacity18,000
Ticket Price$40.00


Income

Current Funds$94,668,399
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$1,728,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,200,000
Farm Payroll$2,050,000
Prospect Fees$21,000
Coach$650,000
Games Remaining0
Total Game Expenses$877,085
Projected Expenses$0,000
Projected Balance$94,668,399

Salary Commitment

Year: 2007$71,250,000
Year: 2008$47,450,000
Year: 2009$37,380,000
Year: 2010$18,980,000

Pro Payroll

Bryan McCabe 7,000,000(2)
Milan Hejduk 6,000,000(1)
Paul Kariya 6,000,000(1)
David Aebischer 4,200,000(3)
John-Michael Liles 4,000,000(3)
Erik Christensen 3,500,000(3)
Derek Morris 3,500,000(1)
Patrick Bartschi 3,500,000(5)
Jean-Pierre Dumont 3,000,000(2)
Jordan Krestanovich 3,000,000(4)
Sean Avery 3,000,000(1)
Cody McCormick 3,000,000(3)
Sergei Klyazmin 2,800,000(4)
Keith Ballard 2,750,000(3)
Colt King 2,750,000(4)
Jason Williams 2,500,000(4)
Denis Grebeshkov 2,500,000(4)
Phillipe Sauve 2,000,000(1)
Mikhail Kuleshov 1,000,000(1)
Peter Worrell 900,000(4)
David Liffiton 750,000(1)
Johnny Boychuk 650,000(1)
Tomas Slovak 450,000(1)
Sean Collins 450,000(1)


Farm Payroll

Dustin Brown 300,000(5)
Ryan Whitney 200,000(4)
David Hale 200,000(3)
Tuomo Ruutu 200,000(4)
Duncan Keith 175,000(4)
Alex Perezhogin 85,000(4)
Brian Boyle 85,000(3)
Jean-Phillipe Levasseu80,000(3)
Pavel Vorobiev 80,000(3)
Tim Gleason 80,000(3)
Johannes Salmonsson 80,000(3)
Jens Karlsson 75,000(3)
Kirill Lyamin 75,000(3)
Steve Moore 70,000(2)
Michael Leighton 70,000(4)
Jiri Vykoukal 65,000(3)
Slava Bykov 65,000(3)
Mikko Kalteva 65,000(3)




Carolina

ArenaRose Garden
Capacity17,500
Ticket Price$35.00


Income

Current Funds$55,784,075
Home Games Remaining0
Avg. Attendance16,614
Avg. Revenue/Game$1,395,633
Projected Revenue$0,000

Expenses

Pro Payroll$59,825,000
Farm Payroll$481,075
Prospect Fees$13,500
Coach$0,000
Games Remaining0
Total Game Expenses$735,605
Projected Expenses$0,000
Projected Balance$55,784,075

Salary Commitment

Year: 2007$54,956,075
Year: 2008$24,081,075
Year: 2009$9,650,000
Year: 2010$2,500,000

Pro Payroll

Pavel Bure 9,000,000(1)
Mike Modano 8,000,000(1)
Rick Dipietro 5,500,000(3)
Mattias Ohlund 4,000,000(2)
Marco Sturm 3,000,000(1)
Mike Ribeiro 3,000,000(1)
Chris Phillips 2,500,000(2)
Rob Niedermayer 2,500,000(1)
Jason King 2,500,000(4)
Sheldon Souray 2,250,000(2)
Chris Neil 1,500,000(3)
Nils Ekman 1,500,000(1)
Peter Schaefer 1,500,000(1)
Rhett Warrener 1,500,000(0)
Jamie Storr 1,450,000(0)
Martin Rucinsky 1,200,000(0)
Jarkko Ruutu 1,200,000(0)
Scottie Upshall 1,125,000(2)
Patrick DesRochers 1,000,000(2)
Tomas Malec 1,000,000(2)
Alyn McCauley 900,000(2)
Ryan Malone 900,000(2)
Brian Campbell 800,000(1)
Gerard Dicaire 750,000(1)
Steve Bernier 750,000(1)
Greg Kuznik 500,000(2)


Farm Payroll

Francis Lessard 150,000(3)
Patrick Dwyer 75,000(1)
Frantisek Skladany 75,000(2)
Craig MacDonald 66,000(2)
Fedor Fedorov 65,075(2)
Craig Adams 50,000(2)




Phoenix

ArenaAmerica West Arena
Capacity18,500
Ticket Price$35.00


Income

Current Funds$104,732,243
Home Games Remaining0
Avg. Attendance18,453
Avg. Revenue/Game$1,550,044
Projected Revenue$0,000

Expenses

Pro Payroll$45,945,000
Farm Payroll$1,564,500
Prospect Fees$27,000
Coach$650,000
Games Remaining0
Total Game Expenses$587,640
Projected Expenses$0,000
Projected Balance$104,732,243

Salary Commitment

Year: 2007$46,914,500
Year: 2008$39,344,500
Year: 2009$28,200,000
Year: 2010$5,500,000

Pro Payroll

Ladislav Nagy 4,750,000(3)
Mike Comrie 4,500,000(3)
Shane Doan 4,000,000(3)
Daymond Langkow 3,200,000(2)
Paul Bissonnette 3,000,000(3)
Fredrik Sjostrom 3,000,000(5)
Igor Radulov 2,500,000(4)
Chris Gratton 2,500,000(1)
Ossi Vaananen 2,000,000(2)
Lubos Bartecko 2,000,000(3)
David Tanabe 1,500,000(2)
Paul Mara 1,500,000(2)
Sebastien Centomo 1,500,000(3)
Igor Knyazev 1,500,000(3)
Mike Johnson 1,400,000(1)
Krystofer Kolanos 1,075,000(2)
Landon Wilson 1,000,000(1)
Zac Bierk 900,000(1)
David Leneveu 850,000(2)
Ivan Boldirev 800,000(3)
Yared Hagos 770,000(1)
Guillaume Lefebvre 700,000(2)
Roman Mejzlik 500,000(3)
Craig Conroy 500,000(1)


Farm Payroll

Brian Savage 350,000(0)
Brian Boucher 200,000(1)
Jan Hrdina 150,000(1)
Jason Jaspers 150,000(3)
Cale Hulse 110,000(0)
Scott Stevens 100,000(1)
Dimitri Bykov 90,000(2)
Jakub Koreis 70,000(2)
Mikael Tellqvist 65,000(0)
Nikos Tselios 60,000(2)
Espen Knutsen 50,000(2)
Jaroslav Spacek 50,000(1)
Stephane Robidas 49,500(2)
Bob Wren 35,000(0)
Patrick Boileau 35,000(0)