LNHFQ Team Finances

Financial Report

(As of Saturday, Jun 16 2007)

Anaheim

ArenaAnaheim
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining17
Avg. Attendance17,592
Avg. Revenue/Game$1,108,328
Projected Revenue$18,841,576

Expenses

Pro Payroll$40,695,533
Farm Payroll$202,000
Prospect Fees$13,500
Coach$250,000
Games Remaining35
Total Game Expenses$1,083,185
Projected Expenses$37,911,478
Projected Balance$5,930,098

Salary Commitment

Year: 2007$32,320,533
Year: 2008$26,703,333
Year: 2009$9,200,000
Year: 2010$2,500,000

 Pro Payroll

Scott Niedermayer 6,750,000(2)
Chris Pronger 6,250,000(3)
Jean-Sebastien Giguere3,990,000(0)
Andy Mcdonald 3,333,333(2)
Jonathan Cheechoo 2,500,000(4)
Todd Marchant 2,470,000(2)
Rob Niedermayer 2,000,000(2)
Shawn Thornton 1,710,000(0)
Francois Beauchemin 1,650,000(2)
Ilja Bryzgalov 1,000,000(1)
Konstantin Koltsov 1,000,000(1)
Chris Kunitz 963,000(1)
Ric Jackman 800,000(0)
Ryan Getzlaf 714,000(1)
Corey Perry 684,000(1)
Brad May 650,000(2)
Samuel Pahlsson 650,000(2)
Sebastien Caron 646,000(1)
Doug O'Brien 560,200(1)
Maxim Kondratiev 500,000(0)
Joe Dipenta 500,000(0)
Travis Moen 475,000(0)
Dustin Penner 450,000(0)
George Parros 450,000(3)


 Farm Payroll

Sean O'Donnell 152,000(0)
Mark Hartigan 50,000(1)




Atlanta

ArenaAtlanta
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining17
Avg. Attendance18,000
Avg. Revenue/Game$1,134,000
Projected Revenue$19,278,000

Expenses

Pro Payroll$46,224,000
Farm Payroll$475,000
Prospect Fees$9,000
Coach$250,000
Games Remaining35
Total Game Expenses$1,235,737
Projected Expenses$43,250,789
Projected Balance$1,027,211

Salary Commitment

Year: 2007$27,755,000
Year: 2008$11,500,000
Year: 2009$5,500,000
Year: 2010$0,000

 Pro Payroll

Marian Hossa 6,000,000(1)
Ilya Kovalchuk 5,500,000(3)
Bobby Holik 4,250,000(1)
Keith Tkachuk 3,800,000(0)
Alexei Zhitnik 3,500,000(2)
Niclas Havelid 2,500,000(2)
Kari Lehtonen 2,200,000(1)
Greg De Vries 2,052,000(0)
Vyacheslav Kozlov 2,014,000(0)
Andy Sutton 2,000,000(0)
Steve Rucchin 1,850,000(1)
Eric Belanger 1,300,000(0)
Scott Mellanby 1,000,000(0)
Jim Slater 901,000(0)
Viktor Kozlov 865,000(0)
Johan Hedberg 850,000(1)
Andrei Zubarev 850,000(1)
Pascal Dupuis 798,000(0)
Steve Mccarthy 775,000(0)
Garnet Exelby 684,000(0)
Jonathan Sim 610,000(0)
Jean-Pierre Vigier 515,000(0)
Brad Larsen 485,000(0)
Derek Mackenzie 475,000(0)
Michael Garnett 450,000(0)


 Farm Payroll

Ondrej Pavelec 85,000(1)
Bryan Little 85,000(1)
Brett Sterling 85,000(1)
Mark Popovic 60,000(0)
Shane Hnidy 60,000(0)
Andy Delmore 50,000(0)
Eric Boulton 50,000(0)




Boston

ArenaBoston
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance15,579
Avg. Revenue/Game$981,477
Projected Revenue$17,666,586

Expenses

Pro Payroll$44,817,000
Farm Payroll$0,000
Prospect Fees$15,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,186,368
Projected Expenses$42,709,263
Projected Balance-$42,677

Salary Commitment

Year: 2007$40,652,000
Year: 2008$29,285,000
Year: 2009$22,235,000
Year: 2010$16,000,000

 Pro Payroll

Zdeno Chara 7,500,000(4)
Patrice Bergeron 5,000,000(4)
Marc Savard 5,000,000(3)
Glen Murray 4,150,000(2)
Alexei Zhamnov 4,100,000(1)
Marco Sturm 3,500,000(4)
Aaron Ward 2,750,000(1)
Andrew Ference 1,235,000(3)
Chuck Kobasew 1,200,000(1)
Tim Thomas 1,200,000(2)
Mark Stuart 942,000(1)
Shean Donovan 925,000(1)
Nathan Dempsey 874,000(0)
Phil Kessel 850,000(2)
P.J. Axelsson 850,000(2)
Jason York 675,000(0)
Andrew Alberts 661,000(0)
Hannu Toivonen 532,000(0)
Ben Walter 500,000(1)
Brandon Bochenski 500,000(0)
Philippe Sauve 500,000(1)
Dennis Wideman 473,000(0)
Jeff Hoggan 450,000(0)
Mark Mowers 450,000(1)


 Farm Payroll




Buffalo

ArenaBuffalo
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance16,363
Avg. Revenue/Game$1,030,869
Projected Revenue$18,555,642

Expenses

Pro Payroll$47,356,400
Farm Payroll$512,000
Prospect Fees$9,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,266,511
Projected Expenses$45,594,379
Projected Balance-$2,038,737

Salary Commitment

Year: 2007$27,634,400
Year: 2008$13,120,000
Year: 2009$1,600,000
Year: 2010$0,000

 Pro Payroll

Jarome Iginla 7,000,000(1)
Alex Tanguay 5,000,000(2)
Daniel Briere 5,000,000(0)
Roman Hamrlik 3,500,000(0)
Jaroslav Spacek 3,225,000(2)
Teppo Numminen 2,600,000(0)
Daymond Langkow 2,442,000(1)
Brad Stuart 2,400,000(0)
Jochen Hecht 2,350,000(1)
Ryan Miller 2,000,000(2)
Dainius Zubrus 1,850,000(0)
Michael Cammalleri 1,700,000(0)
Henrik Tallinder 1,600,000(3)
Dion Phaneuf 942,400(1)
Marek Zagrapan 850,000(1)
Simon Gamache 800,000(2)
Adam Mair 675,000(0)
Paul Gaustad 675,000(1)
Drew Stafford 650,000(0)
Derek Roy 627,000(0)
Ty Conklin 525,000(0)
Nathan Paetsch 495,000(0)
Martin Cibak 450,000(2)


 Farm Payroll

Clarke MacArthur 85,000(1)
Jhonas Enroth 85,000(1)
Michael Funk 85,000(1)
Daniel Paille 76,000(0)
Andrew Peters 46,000(0)
Timo Helbling 45,000(0)
Jan Hrdina 45,000(2)
Jonathan Hedstrom 45,000(0)




Calgary

ArenaCalgary
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance14,147
Avg. Revenue/Game$891,261
Projected Revenue$16,042,698

Expenses

Pro Payroll$39,729,400
Farm Payroll$225,000
Prospect Fees$15,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,058,405
Projected Expenses$38,102,589
Projected Balance$2,940,109

Salary Commitment

Year: 2007$30,369,000
Year: 2008$10,800,000
Year: 2009$2,300,000
Year: 2010$0,000

 Pro Payroll

Pavol Demitra 4,500,000(1)
Miikka Kiprusoff 3,500,000(1)
Maxim Afinogenov 3,000,000(2)
Rhett Warrener 2,500,000(2)
Craig Conroy 2,394,000(1)
Toni Lydman 2,300,000(3)
Tim Connolly 2,200,000(2)
Robyn Regehr 1,900,000(1)
Tony Amonte 1,850,000(0)
Dmitri Kalinin 1,750,000(1)
Jeff Friesen 1,600,000(0)
Stephane Yelle 1,550,000(1)
Kristian Huselius 1,400,000(1)
Marcus Nilson 1,368,000(0)
Andrei Zyuzin 1,325,000(1)
Brian Campbell 1,250,000(1)
Wayne Primeau 1,150,000(0)
Adam Hall 975,000(0)
Thomas Vanek 942,400(0)
Jason Pominville 800,000(2)
Jamie Mclennan 575,000(0)
Richie Regehr 450,000(0)
Mark Giordano 450,000(0)


 Farm Payroll

Darren Mccarty 80,000(0)
David Hale 55,000(0)
Byron Ritchie 45,000(0)
Eric Godard 45,000(0)




Carolina

ArenaCaroline
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance18,000
Avg. Revenue/Game$1,134,000
Projected Revenue$20,412,000

Expenses

Pro Payroll$40,146,200
Farm Payroll$567,660
Prospect Fees$9,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,078,233
Projected Expenses$38,816,394
Projected Balance$6,595,606

Salary Commitment

Year: 2007$34,113,700
Year: 2008$22,022,500
Year: 2009$13,422,500
Year: 2010$7,500,000

 Pro Payroll

Erik Cole 4,000,000(2)
Eric Staal 4,000,000(2)
Rod Brind'Amour 4,000,000(4)
Ray Whitney 3,550,000(3)
Justin Williams 3,500,000(4)
Bret Hedican 2,432,000(1)
Frantisek Kaberle 2,200,000(3)
Cory Stillman 1,750,000(1)
Scott Walker 1,520,000(0)
John Grahame 1,400,000(1)
Josef Vasicek 1,300,000(0)
Glen Wesley 1,200,000(0)
Mike Commodore 1,200,000(1)
Tim Gleason 1,175,000(1)
Andrew Ladd 984,200(1)
Anton Babchuk 901,000(0)
David Tanabe 900,000(0)
Bobby Hughes 850,000(1)
Trevor Letowski 800,000(1)
Dennis Seidenberg 750,000(1)
Cam Ward 684,000(0)
Craig Adams 600,000(2)
Chad Larose 450,000(1)


 Farm Payroll

Niclas Wallin 172,500(3)
Justin Peters 85,000(1)
Jamie McBain 85,000(1)
Harrison Reed 85,000(1)
Jesse Boulerice 50,160(0)
Andrew Hutchinson 45,000(1)
Keith Aucoin 45,000(0)




Chicago

ArenaChicago
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance12,652
Avg. Revenue/Game$797,076
Projected Revenue$14,347,368

Expenses

Pro Payroll$38,963,400
Farm Payroll$50,000
Prospect Fees$15,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,033,642
Projected Expenses$37,211,116
Projected Balance$2,136,252

Salary Commitment

Year: 2007$32,404,400
Year: 2008$21,362,000
Year: 2009$3,628,000
Year: 2010$2,128,000

 Pro Payroll

Nikolai Khabibulin 6,750,000(2)
Martin Havlat 6,000,000(2)
Adrian Aucoin 4,000,000(2)
Martin Lapointe 2,400,000(1)
Michal Handzus 2,128,000(13)
Jassen Cullimore 1,900,000(1)
Jason Williams 1,600,000(1)
Tuomo Ruutu 1,500,000(1)
Jim Vandermeer 1,225,000(0)
Radim Vrbata 1,225,000(1)
Duncan Keith 1,000,000(3)
Cam Barker 984,000(2)
Brent Seabrook 942,400(1)
Denis Arkhipov 900,000(0)
Rene Bourque 750,000(1)
Patrick Sharp 725,000(1)
Patrick Lalime 700,000(0)
Mikael Holmqvist 625,000(0)
Danny Richmond 602,000(0)
James Wisniewski 532,000(0)
Dustin Byfuglien 500,000(3)
Craig Macdonald 500,000(0)
Pavel Vorobiev 500,000(0)
Peter Bondra 500,000(0)
Jeffrey Hamilton 475,000(0)


 Farm Payroll

Adam Munro 50,000(0)




Colorado

ArenaColorado
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance18,000
Avg. Revenue/Game$1,134,000
Projected Revenue$20,412,000

Expenses

Pro Payroll$37,835,200
Farm Payroll$430,500
Prospect Fees$9,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,013,808
Projected Expenses$36,497,084
Projected Balance$8,914,916

Salary Commitment

Year: 2007$25,869,200
Year: 2008$7,366,000
Year: 2009$4,295,000
Year: 2010$0,000

 Pro Payroll

Joe Sakic 5,750,000(1)
Jose Theodore 5,500,000(1)
Milan Hejduk 3,800,000(3)
Patrice Brisebois 3,000,000(0)
Karlis Skrastins 2,400,000(2)
Brett Clark 1,500,000(1)
Pierre Turgeon 1,500,000(0)
Jordan Leopold 1,250,000(0)
John-Michael Liles 1,250,000(1)
Ian Laperriere 1,064,000(1)
Marek Svatos 1,050,000(0)
Ossi Vaananen 998,000(0)
Wojtek Wolski 984,200(1)
Tyler Arnason 950,000(0)
Chris Stewart 850,000(1)
Andrew Brunette 800,000(1)
Ken Klee 700,000(0)
Kurt Sauer 685,000(0)
Antti Laaksonen 684,000(0)
Peter Budaj 600,000(2)
Scott Parker 575,000(0)
Brad Richardson 550,000(1)
Vitaliy Kolesnik 495,000(3)
Matt Murley 450,000(0)
Brett Mclean 450,000(0)


 Farm Payroll

Ryan Stoa 85,000(1)
T.J Hensick 85,000(1)
Kyle Cumiskey 85,000(1)
Paul Stastny 71,000(2)
Mark Rycroft 55,000(0)
Cody Mccormick 49,500(0)




Columbus

ArenaColumbus
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance14,376
Avg. Revenue/Game$905,688
Projected Revenue$16,302,384

Expenses

Pro Payroll$43,093,000
Farm Payroll$265,000
Prospect Fees$15,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,147,974
Projected Expenses$41,327,053
Projected Balance-$24,669

Salary Commitment

Year: 2007$34,828,000
Year: 2008$16,954,000
Year: 2009$14,254,000
Year: 2010$0,000

 Pro Payroll

Sergei Fedorov 6,080,000(1)
Evgeni Nabokov 5,000,000(3)
Adam Foote 4,600,000(1)
Rick Nash 4,500,000(3)
Bryan Berard 2,500,000(0)
Anson Carter 2,500,000(0)
Fredrik Modin 2,204,000(3)
David Vyborny 2,200,000(1)
Rostislav Klesla 1,450,000(3)
Duvie Westcott 1,100,000(3)
Pascal Leclaire 1,100,000(1)
Alexandre Picard 984,000(1)
Manny Malhotra 900,000(2)
Fredrik Norrena 800,000(2)
Alexander Svitov 800,000(0)
Jason Chimera 750,000(1)
Anders Eriksson 600,000(0)
Ron Hainsey 575,000(1)
Aaron Johnson 500,000(0)
Geoff Platt 500,000(2)
Mariusz Czerkawski 500,000(1)
Mike Leclerc 500,000(2)
Vladimir Malakhov 500,000(1)
Steven Goertzen 500,000(0)
Ramzi Abid 500,000(0)
Dan Fritsche 475,000(1)
Brian Boucher 475,000(0)


 Farm Payroll

Jaroslav Balastik 60,000(0)
Jody Shelley 60,000(1)
Zenon Konopka 50,000(0)
Dick Tarnstrom 50,000(1)
Filip Novak 45,000(0)




Dallas

ArenaDallas
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance18,000
Avg. Revenue/Game$1,134,000
Projected Revenue$20,412,000

Expenses

Pro Payroll$47,142,000
Farm Payroll$414,000
Prospect Fees$15,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,258,447
Projected Expenses$45,304,105
Projected Balance$107,895

Salary Commitment

Year: 2007$34,649,000
Year: 2008$22,324,000
Year: 2009$16,100,000
Year: 2010$4,100,000

 Pro Payroll

Marty Turco 6,000,000(3)
Mattias Norstrom 4,250,000(1)
Mike Modano 4,250,000(3)
Brenden Morrow 4,100,000(6)
Sergei Zubov 4,000,000(1)
Ladislav Nagy 3,000,000(0)
Jere Lehtinen 2,774,000(2)
Philippe Boucher 2,500,000(2)
Darryl Sydor 2,128,000(0)
Mike Ribeiro 1,900,000(0)
Eric Lindros 1,550,000(0)
Stephane Robidas 1,500,000(3)
Nolan Baumgartner 1,200,000(1)
Mike Smith 950,000(2)
Jon Klemm 950,000(0)
Patrik Stefan 900,000(0)
Steve Ott 775,000(1)
Trevor Daley 775,000(1)
Jussi Jokinen 700,000(0)
Niklas Hagman 675,000(1)
Loui Eriksson 650,000(1)
Matthew Barnaby 625,000(0)
Joel Lundqvist 540,000(0)
Antti Miettinen 450,000(0)


 Farm Payroll

Jeff Halpern 200,000(3)
Stu Barnes 114,000(0)
Shane Endicott 50,000(3)
Junior Lessard 50,000(0)




Detroit

ArenaD�troit
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance13,586
Avg. Revenue/Game$855,918
Projected Revenue$15,406,524

Expenses

Pro Payroll$51,245,080
Farm Payroll$672,500
Prospect Fees$9,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,373,068
Projected Expenses$49,430,444
Projected Balance-$9,023,920

Salary Commitment

Year: 2007$31,553,000
Year: 2008$17,355,000
Year: 2009$12,780,000
Year: 2010$9,200,000

 Pro Payroll

Nicklas Lidstrom 7,600,000(1)
Pavel Datsyuk 6,700,000(7)
Todd Bertuzzi 5,269,080(0)
Robert Lang 3,800,000(0)
Mathieu Schneider 3,300,000(0)
Kyle Calder 2,950,000(0)
Henrik Zetterberg 2,600,000(2)
Niklas Kronwall 2,500,000(5)
Tomas Holmstrom 2,250,000(3)
Kris Draper 2,128,000(1)
Kirk Maltby 1,368,000(0)
Jiri Fischer 1,330,000(3)
Mikael Samuelsson 1,200,000(2)
Andreas Lilja 1,000,000(1)
Chris Osgood 900,000(1)
Chris Chelios 850,000(0)
Jimmy Howard 850,000(1)
Jakub Kindl 850,000(1)
Johan Franzen 775,000(2)
Dominik Hasek 750,000(0)
Daniel Cleary 650,000(1)
Valtteri Filppula 600,000(0)
Jiri Hudler 525,000(0)
Brett Lebda 500,000(0)


 Farm Payroll

Danny Markov 250,000(0)
Johan Ryno 85,000(1)
Justin Abdelkader 85,000(1)
Josh Langfeld 52,500(0)
Dan Smith 50,000(0)
Krys Kolanos 50,000(1)
Brad Norton 50,000(0)
Matt Hussey 50,000(0)




Edmonton

ArenaEdmonton
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance12,019
Avg. Revenue/Game$757,197
Projected Revenue$13,629,546

Expenses

Pro Payroll$37,242,400
Farm Payroll$0,000
Prospect Fees$16,500
Coach$250,000
Games Remaining36
Total Game Expenses$987,076
Projected Expenses$35,534,747
Projected Balance$3,094,799

Salary Commitment

Year: 2007$27,691,400
Year: 2008$20,081,000
Year: 2009$9,950,000
Year: 2010$7,450,000

 Pro Payroll

Dwayne Roloson 4,500,000(2)
Shawn Horcoff 3,600,000(2)
Ales Hemsky 3,500,000(5)
Petr Sykora 2,900,000(0)
Fernando Pisani 2,500,000(3)
Petr Nedved 2,356,000(0)
Jarret Stoll 2,200,000(1)
Steve Staios 2,200,000(4)
Jason Smith 1,976,000(1)
Ethan Moreau 1,750,000(4)
Joffrey Lupul 1,500,000(2)
Aki Berg 1,064,000(0)
Marty Reasoner 950,000(1)
Marc-Antoine Pouliot 942,400(1)
Robert Nilsson 942,000(1)
Matt Greene 855,000(0)
Jussi Markkanen 850,000(0)
Jean-Francois Jacque 600,000(1)
Danny Syvret 531,000(2)
Kyle Brodziak 526,000(0)
Brad Winchester 500,000(0)
Denis Grebeshkov 500,000(0)


 Farm Payroll




Florida

ArenaFloride
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance13,806
Avg. Revenue/Game$869,778
Projected Revenue$15,656,004

Expenses

Pro Payroll$33,073,200
Farm Payroll$0,000
Prospect Fees$15,000
Coach$250,000
Games Remaining36
Total Game Expenses$877,321
Projected Expenses$31,583,558
Projected Balance$9,072,446

Salary Commitment

Year: 2007$19,430,200
Year: 2008$13,571,000
Year: 2009$12,121,000
Year: 2010$0,000

 Pro Payroll

Olli Jokinen 5,000,000(3)
Mike Van Ryn 3,200,000(3)
Ruslan Salei 2,775,000(3)
Jay Bouwmeester 2,100,000(1)
Jozef Stumpel 1,750,000(0)
Daniel Tjarnqvist 1,625,000(0)
Bryan Allen 1,550,000(0)
Chris Gratton 1,500,000(1)
Alexander Auld 1,475,000(0)
Nathan Horton 1,100,000(0)
Rostislav Olesz 984,200(1)
Martin Gelinas 975,000(0)
Juraj Kolnik 950,000(0)
Stephen Weiss 900,000(0)
Branislav Mezei 800,000(1)
Alexei Semenov 798,000(0)
Ed Belfour 750,000(0)
Mikhail Yakubov 700,000(0)
Anthony Stewart 646,000(3)
Chris Dingman 570,000(0)
Greg Jacina 500,000(3)
Rob Globke 500,000(2)
Steve Montador 500,000(0)
Noah Welch 500,000(2)
Gregory Campbell 475,000(1)
Craig Anderson 450,000(2)


 Farm Payroll




LosAngeles

ArenaLosAngeles
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance12,272
Avg. Revenue/Game$773,136
Projected Revenue$13,916,448

Expenses

Pro Payroll$38,919,000
Farm Payroll$455,000
Prospect Fees$10,500
Coach$250,000
Games Remaining36
Total Game Expenses$1,043,013
Projected Expenses$37,548,474
Projected Balance$1,367,974

Salary Commitment

Year: 2007$28,453,000
Year: 2008$9,210,000
Year: 2009$3,000,000
Year: 2010$0,000

 Pro Payroll

Rob Blake 6,000,000(1)
Alexander Frolov 3,000,000(3)
Dan Cloutier 2,550,000(2)
Oleg Tverdovsky 2,500,000(1)
Aaron Miller 2,280,000(0)
Alyn Mccauley 2,000,000(2)
Lubomir Visnovsky 1,900,000(1)
Jaroslav Modry 1,748,000(1)
Sean Burke 1,600,000(0)
Vitaly Vishnevski 1,550,000(0)
Scott Thornton 1,500,000(1)
Mathieu Garon 1,216,000(0)
Dustin Brown 1,175,000(1)
Luc Robitaille 1,000,000(0)
Anze Kopitar 850,000(2)
Jonathan Bernier 850,000(1)
Brian Willsie 800,000(1)
Patrick O'Sullivan 800,000(1)
Matthew Lombardi 800,000(0)
Derek Armstrong 760,000(2)
Jason Labarbera 700,000(1)
Jamie Heward 675,000(0)
Tom Kostopoulos 600,000(0)
Jamie Lundmark 600,000(0)
Jeff Giuliano 500,000(1)
Petr Kanko 500,000(0)
Kevin Dallman 465,000(1)


 Farm Payroll

Jack Johnson 85,000(1)
Patrick O'Sullivan 85,000(1)
Brian Boyle 85,000(1)
Tim Jackman 50,000(0)
Matt Ryan 50,000(2)
Mike Weaver 50,000(0)
Noah Clarke 50,000(1)




Minnesota

ArenaMinnesota
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance12,323
Avg. Revenue/Game$776,349
Projected Revenue$13,974,282

Expenses

Pro Payroll$42,052,000
Farm Payroll$710,000
Prospect Fees$10,500
Coach$250,000
Games Remaining36
Total Game Expenses$1,132,171
Projected Expenses$40,758,158
Projected Balance-$1,783,876

Salary Commitment

Year: 2007$27,139,500
Year: 2008$17,100,000
Year: 2009$6,350,000
Year: 2010$2,250,000

 Pro Payroll

Marian Gaborik 5,000,000(2)
Kim Johnsson 4,050,000(3)
Manny Fernandez 3,750,000(2)
Chris Drury 3,154,000(0)
Brian Rolston 2,432,000(1)
Mark Parrish 2,250,000(4)
Keith Carney 2,100,000(1)
Ales Kotalik 2,000,000(2)
Radoslav Suchy 2,000,000(1)
Richard Zednik 1,976,000(0)
Pierre-Marc Bouchard 1,850,000(0)
Martin Skoula 1,625,000(0)
Wes Walz 1,368,000(0)
Nick Schultz 1,188,000(0)
Petteri Nummelin 1,000,000(1)
Raffi Torres 925,000(0)
Mikko Koivu 903,000(0)
Benoit Pouliot 850,000(1)
Kurtis Foster 775,000(0)
Nicklas Backstrom 750,000(0)
Mattias Weinhandl 600,000(1)
Branko Radivojevic 600,000(1)
Josh Harding 456,000(0)
Niklas Sundstrom 450,000(0)


 Farm Payroll

James Sheppard 85,000(1)
Roman Voloshenko 85,000(1)
Shawn Belle 85,000(1)
Brent Burns 77,500(1)
Dominic Moore 70,000(1)
Stephane Veilleux 55,000(1)
Derek Boogaard 52,500(0)
Erik Reitz 50,000(3)
Wyatt Smith 50,000(0)
Matt Foy 50,000(0)
Jason Morgan 50,000(0)




Montreal

ArenaMontr�al
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance18,000
Avg. Revenue/Game$1,134,000
Projected Revenue$20,412,000

Expenses

Pro Payroll$41,528,600
Farm Payroll$499,260
Prospect Fees$9,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,112,812
Projected Expenses$40,061,236
Projected Balance$5,350,764

Salary Commitment

Year: 2007$22,137,300
Year: 2008$14,019,800
Year: 2009$500,000
Year: 2010$0,000

 Pro Payroll

Saku Koivu 4,750,000(2)
Alex Kovalev 4,500,000(2)
Sergei Samsonov 3,525,000(1)
Cristobal Huet 3,000,000(1)
Janne Niinimaa 2,508,000(0)
Sheldon Souray 2,432,000(0)
Radek Bonk 2,394,000(0)
Michael Ryder 2,200,000(0)
Andrei Markov 2,000,000(0)
Mike Johnson 1,900,000(0)
David Aebischer 1,900,000(0)
Francis Bouillon 1,875,000(2)
Mathieu Dandenault 1,700,000(2)
Michael Komisarek 947,000(0)
Chris Higgins 900,600(0)
Yann Danis 874,000(0)
David Fischer 850,000(1)
Steve Begin 646,000(2)
Alexander Perezhogin 627,000(0)
Mark Streit 600,000(1)
Andrei Kostitsyn 500,000(3)
Tomas Plekanec 450,000(0)
Josh Gorges 450,000(0)


 Farm Payroll

Mathieu Biron 212,800(0)
Kyle Chipchura 85,000(1)
Garth Murray 57,500(1)
Jean-Philippe Cote 48,800(2)
Jonathan Ferland 47,660(0)
Aaron Downey 47,500(0)




Nashville

ArenaNashville
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance17,450
Avg. Revenue/Game$1,099,350
Projected Revenue$19,788,300

Expenses

Pro Payroll$46,656,400
Farm Payroll$0,000
Prospect Fees$15,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,234,774
Projected Expenses$44,451,853
Projected Balance$336,447

Salary Commitment

Year: 2007$28,111,400
Year: 2008$18,934,000
Year: 2009$14,750,000
Year: 2010$9,800,000

 Pro Payroll

Peter Forsberg 5,750,000(0)
Tomas Vokoun 5,300,000(4)
Paul Kariya 4,500,000(0)
Jason Arnott 4,500,000(4)
Marek Zidlicky 3,200,000(3)
Steve Sullivan 3,200,000(2)
Jean-Pierre Dumont 2,500,000(1)
Kimmo Timonen 2,280,000(0)
Dan Hamhuis 1,750,000(3)
Scott Hartnell 1,750,000(0)
David Legwand 1,650,000(1)
Martin Erat 1,600,000(1)
Chris Mason 1,250,000(1)
Alexander Radulov 984,000(2)
Ryan Suter 942,400(1)
Shea Weber 735,000(1)
Alex Henry 570,000(0)
Scott Nichol 525,000(0)
Jordin Tootoo 500,000(1)
Darcy Hordichuk 470,000(0)
Nolan Yonkman 450,000(0)
Patrick Leahy 450,000(0)
Greg Zanon 450,000(0)
Jerred Smithson 450,000(0)
Vernon Fiddler 450,000(0)
Boyd Devereaux 450,000(0)


 Farm Payroll




NewJersey

ArenaNew Jersey
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance18,000
Avg. Revenue/Game$1,134,000
Projected Revenue$20,412,000

Expenses

Pro Payroll$56,458,238
Farm Payroll$271,000
Prospect Fees$15,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,499,848
Projected Expenses$53,994,541
Projected Balance-$8,582,541

Salary Commitment

Year: 2007$38,881,238
Year: 2008$36,172,238
Year: 2009$26,687,238
Year: 2010$20,900,000

 Pro Payroll

Alexei Yashin 7,600,000(4)
Patrik Elias 7,500,000(6)
Martin Brodeur 5,237,238(3)
Scott Gomez 5,000,000(0)
Brian Rafalski 4,200,000(0)
Brian Gionta 4,000,000(2)
Alexander Mogilny 3,500,000(0)
Colin White 3,000,000(5)
John Madden 2,939,000(2)
Jamie Langenbrunner 2,800,000(4)
Paul Martin 2,000,000(0)
Sergei Brylin 1,520,000(2)
Richard Matvichuk 1,368,000(1)
Brad Lukowich 1,000,000(0)
Jay Pandolfo 836,000(1)
Zach Parise 703,000(0)
John Oduya 505,000(1)
Dan Mcgillis 500,000(2)
Cam Janssen 450,000(3)
Jim Fahey 450,000(0)
Scott Clemmensen 450,000(2)
Dan Lacouture 450,000(0)
Michael Rupp 450,000(0)


 Farm Payroll

Jason Wiemer 95,000(0)
Grant Marshall 76,000(2)
Jason Ryznar 50,000(3)
Thomas Pihlman 50,000(3)




NYI

ArenaNew York
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance13,981
Avg. Revenue/Game$880,803
Projected Revenue$15,854,454

Expenses

Pro Payroll$35,157,000
Farm Payroll$744,380
Prospect Fees$9,000
Coach$250,000
Games Remaining36
Total Game Expenses$951,589
Projected Expenses$34,257,202
Projected Balance$6,597,252

Salary Commitment

Year: 2007$20,178,220
Year: 2008$13,227,420
Year: 2009$5,000,000
Year: 2010$4,500,000

 Pro Payroll

Rick Dipietro 4,500,000(14)
Miroslav Satan 4,250,000(1)
Ryan Smyth 3,500,000(0)
Brendan Witt 2,800,000(2)
Tom Poti 2,750,000(0)
Mike Sillinger 2,100,000(2)
Jason Blake 1,558,000(0)
Todd White 1,550,000(0)
Shawn Bates 1,200,000(2)
Marc-Andre Bergeron 1,045,000(2)
Trent Hunter 1,000,000(0)
Chris Simon 1,000,000(0)
Travis Zajac 984,000(2)
Arron Asham 950,000(0)
Kyle Okposo 850,000(1)
Nolan Pratt 625,000(0)
Sean Hill 600,000(0)
Randy Robitaille 600,000(0)
Steve Regier 500,000(1)
Jeremy Colliton 500,000(3)
Wade Dubielewicz 495,000(0)
Frederick Meyer 450,000(1)
Chris Campoli 450,000(0)
Andy Hilbert 450,000(0)
Richard Park 450,000(1)


 Farm Payroll

Petteri Nokelainen 98,420(2)
Blake Comeau 85,000(1)
Frans Nielsen 85,000(1)
Shea Guthrie 85,000(1)
Jeff Tambellini 78,300(1)
Radek Martinek 70,000(1)
Eric Boguniecki 50,160(0)
Sean Bergenheim 50,000(0)
Mike Dunham 50,000(0)
Bruno Gervais 47,500(1)
Allan Rourke 45,000(0)




NYR

ArenaNew York
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance18,000
Avg. Revenue/Game$1,134,000
Projected Revenue$20,412,000

Expenses

Pro Payroll$45,328,000
Farm Payroll$100,000
Prospect Fees$16,500
Coach$250,000
Games Remaining36
Total Game Expenses$1,202,487
Projected Expenses$43,289,526
Projected Balance$2,122,474

Salary Commitment

Year: 2007$29,058,000
Year: 2008$12,060,000
Year: 2009$3,100,000
Year: 2010$0,000

 Pro Payroll

Jaromir Jagr 8,360,000(2)
Brendan Shanahan 4,000,000(0)
Darius Kasparaitis 3,268,000(1)
Matt Cullen 3,100,000(3)
Martin Straka 3,100,000(1)
Paul Mara 3,000,000(1)
Sandis Ozolinsh 2,750,000(0)
Marek Malik 2,500,000(1)
Michael Nylander 2,280,000(1)
Kevin Weekes 2,000,000(0)
Michal Rozsival 1,900,000(1)
Karel Rachunek 1,800,000(0)
Sean Avery 1,100,000(0)
Fedor Tyutin 950,000(1)
Henrik Lundqvist 817,000(0)
Marcel Hossa 600,000(0)
Thomas Pock 600,000(0)
Brad Isbister 600,000(0)
Jed Ortmeyer 552,000(0)
Blair Betts 550,000(2)
Petr Prucha 550,000(0)
Colton Orr 495,000(0)
Ryan Hollweg 456,000(0)


 Farm Payroll

Francis Lessard 50,000(0)
Jarkko Immonen 50,000(2)




Ottawa

ArenaOttawa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance18,000
Avg. Revenue/Game$1,134,000
Projected Revenue$20,412,000

Expenses

Pro Payroll$47,925,200
Farm Payroll$215,000
Prospect Fees$9,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,273,663
Projected Expenses$45,851,874
Projected Balance-$439,874

Salary Commitment

Year: 2007$40,106,200
Year: 2008$19,327,000
Year: 2009$12,627,000
Year: 2010$8,427,000

 Pro Payroll

Wade Redden 6,500,000(1)
Daniel Alfredsson 4,677,000(5)
Dany Heatley 4,500,000(1)
Jason Spezza 4,000,000(1)
Chris Phillips 3,750,000(4)
Martin Gerber 3,700,000(2)
Mike Comrie 3,000,000(0)
Anton Volchenkov 2,500,000(3)
Mark Bell 2,000,000(2)
Peter Schaefer 1,700,000(3)
Mike Fisher 1,500,000(1)
Oleg Saprykin 1,064,000(0)
Chris Neil 1,000,000(2)
Andrej Meszaros 984,200(1)
Antoine Vermette 925,000(1)
Ray Emery 925,000(0)
Steve Bernier 850,000(1)
Brian Lee 850,000(1)
Chris Kelly 725,000(0)
Dean Mcammond 725,000(0)
Tom Preissing 600,000(0)
Brian Mcgrattan 500,000(1)
Michal Barinka 500,000(0)
Serge Payer 450,000(0)


 Farm Payroll

Igor Mirnov 85,000(1)
Nick Foligno 85,000(1)
Jamie Allison 45,000(0)




Philly

ArenaPhiladelphie
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance13,553
Avg. Revenue/Game$853,839
Projected Revenue$15,369,102

Expenses

Pro Payroll$39,397,800
Farm Payroll$0,000
Prospect Fees$15,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,043,758
Projected Expenses$37,575,284
Projected Balance$2,793,818

Salary Commitment

Year: 2007$29,184,800
Year: 2008$23,283,000
Year: 2009$6,363,000
Year: 2010$5,250,000

 Pro Payroll

Simon Gagne 5,250,000(4)
Derian Hatcher 3,500,000(2)
Mike Rathje 3,500,000(2)
Martin Biron 3,500,000(2)
Mike York 2,850,000(0)
Mike Knuble 2,800,000(2)
Denis Gauthier 2,100,000(2)
Joni Pitkanen 2,000,000(0)
Sami Kapanen 1,520,000(2)
Geoff Sanderson 1,500,000(1)
R.J. Umberger 1,050,000(1)
Robert Esche 1,000,000(0)
Antero Niittymaki 1,000,000(0)
Jeff Carter 942,400(1)
Mike Richards 942,400(1)
Braydon Coburn 942,000(1)
Scottie Upshall 901,000(0)
Dimitry Afanasenkov 783,000(0)
Ben Eager 646,000(0)
Nicholas Dimitrakos 625,000(3)
Matt Ellison 583,000(0)
Randy Jones 525,000(1)
Darren Reid 488,000(3)
Todd Fedoruk 450,000(0)


 Farm Payroll




Phoenix

ArenaPhoenix
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance15,169
Avg. Revenue/Game$955,647
Projected Revenue$17,201,646

Expenses

Pro Payroll$36,927,000
Farm Payroll$90,000
Prospect Fees$13,500
Coach$250,000
Games Remaining36
Total Game Expenses$981,066
Projected Expenses$35,318,368
Projected Balance$6,883,278

Salary Commitment

Year: 2007$26,141,000
Year: 2008$24,121,000
Year: 2009$12,082,000
Year: 2010$10,382,000

 Pro Payroll

Ed Jovanovski 7,000,000(4)
Derek Morris 3,900,000(2)
Shane Doan 3,382,000(5)
Nick Boynton 2,950,000(2)
Dave Scatchard 2,100,000(2)
Curtis Joseph 2,000,000(0)
Steven Reinprecht 2,000,000(2)
Mike Ricci 1,520,000(0)
Owen Nolan 1,225,000(0)
Jeremy Roenick 1,200,000(0)
Zbynek Michalek 1,200,000(3)
Keith Ballard 901,000(0)
Bill Thomas 850,000(0)
Fredrik Sjostrom 750,000(1)
Kevyn Adams 725,000(1)
Matt Jones 600,000(0)
Mikael Tellqvist 589,000(2)
David Leneveu 585,000(0)
Michael Zigomanis 500,000(2)
Mathias Tjarnqvist 500,000(1)
Josh Gratton 500,000(0)
Matthew Spiller 500,000(3)
Pascal Rheaume 500,000(0)
Brendan Bell 500,000(0)
Niko Kapanen 450,000(0)


 Farm Payroll

Joel Perrault 45,000(0)
Michael Morrison 45,000(1)




Pittsburgh

ArenaPittsburgh
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance18,000
Avg. Revenue/Game$1,134,000
Projected Revenue$20,412,000

Expenses

Pro Payroll$30,215,000
Farm Payroll$241,400
Prospect Fees$22,000
Coach$250,000
Games Remaining36
Total Game Expenses$808,642
Projected Expenses$29,111,116
Projected Balance$16,300,884

Salary Commitment

Year: 2007$18,034,000
Year: 2008$9,434,000
Year: 2009$7,600,000
Year: 2010$0,000

 Pro Payroll

Sergei Gonchar 5,500,000(3)
Mark Recchi 2,280,000(0)
Gary Roberts 2,250,000(0)
John Leclair 2,100,000(3)
Marc-Andre Fleury 1,600,000(1)
Mark Eaton 1,600,000(1)
Jocelyn Thibault 1,500,000(0)
Ryan Malone 1,300,000(1)
Jarkko Ruutu 1,150,000(1)
Nils Ekman 1,100,000(0)
Georges Laraque 1,100,000(1)
Brooks Orpik 1,000,000(1)
Evgeny Malkin 984,000(2)
Ryan Whitney 901,000(0)
Sidney Crosby 850,000(1)
Jordan Staal 850,000(2)
Colby Armstrong 817,000(0)
Josef Melichar 750,000(0)
Robert Scuderi 550,000(0)
Maxime Talbot 545,000(0)
Michel Ouellet 500,000(0)
Joel Kwiatkowski 500,000(0)
Erik Christensen 488,000(0)


 Farm Payroll

Eric Cairns 58,900(0)
Niklas Nordgren 47,500(0)
Wade Brookbank 45,000(0)
Ronald Petrovicky 45,000(0)
Alain Nasreddine 45,000(0)




SanJose

ArenaSanJose
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance18,000
Avg. Revenue/Game$1,134,000
Projected Revenue$20,412,000

Expenses

Pro Payroll$43,028,300
Farm Payroll$659,000
Prospect Fees$9,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,156,482
Projected Expenses$41,633,337
Projected Balance$3,778,663

Salary Commitment

Year: 2007$32,853,800
Year: 2008$12,925,000
Year: 2009$2,500,000
Year: 2010$0,000

 Pro Payroll

Joe Thornton 6,670,000(1)
Patrick Marleau 4,000,000(1)
Teemu Selanne 3,750,000(0)
Mattias Ohlund 3,500,000(2)
Kyle Mclaren 2,500,000(2)
Joseph Corvo 2,500,000(3)
Craig Rivet 2,470,000(0)
Scott Hannan 2,204,000(0)
Bill Guerin 2,000,000(0)
Mike Grier 1,775,000(2)
Nikolai Zherdev 1,750,000(2)
Vesa Toskala 1,375,000(1)
Patrick Eaves 942,300(1)
Milan Michalek 942,000(1)
Gilbert Brule 850,000(2)
Ty Wishart 850,000(1)
Devin Setoguchi 850,000(1)
Taylor Dakers 850,000(1)
Jamie McGinn 850,000(1)
Josh Hennessy 850,000(1)
Christian Ehrhoff 800,000(1)
Joe Pavelski 750,000(1)


 Farm Payroll

Marcel Goc 77,500(1)
Mark Smith 70,000(0)
Curtis Brown 70,000(1)
Ole-Kristian Tollefs 52,600(0)
Christoph Schubert 52,500(0)
Patrick Rissmiller 52,000(1)
Scott Ferguson 50,000(0)
Ryane Clowe 50,000(2)
Grant Stevenson 49,400(0)
Doug Murray 45,000(0)
Rob Davison 45,000(0)
Nolan Schaefer 45,000(0)




StLouis

ArenaStLouis
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance12,734
Avg. Revenue/Game$802,242
Projected Revenue$14,440,356

Expenses

Pro Payroll$29,931,800
Farm Payroll$411,400
Prospect Fees$15,000
Coach$250,000
Games Remaining36
Total Game Expenses$805,479
Projected Expenses$28,997,242
Projected Balance$10,443,114

Salary Commitment

Year: 2007$14,252,500
Year: 2008$2,252,500
Year: 2009$950,000
Year: 2010$0,000

 Pro Payroll

Doug Weight 3,500,000(1)
Eric Brewer 2,014,000(0)
Oleg Kvasha 2,000,000(0)
Martin Rucinsky 1,750,000(1)
Petr Cajanek 1,700,000(1)
Jay Mckee 1,596,000(0)
Brad Boyes 1,400,000(1)
Bryce Salvador 1,300,000(0)
Dallas Drake 1,200,000(1)
Manny Legace 1,162,800(0)
Barret Jackman 1,140,000(2)
Tomas Surovy 1,000,000(1)
Radek Dvorak 1,000,000(0)
Christian Backman 912,000(0)
Jamal Mayers 900,000(3)
Ryan Johnson 800,000(1)
Scott Young 750,000(0)
Ville Nieminen 700,000(0)
Jay Mcclement 650,000(1)
Curtis Sanford 560,000(0)
Jason Bacashihua 532,000(0)
Tomas Mojzis 500,000(0)
Glen Metropolit 500,000(0)
Timofei Shishkanov 500,000(0)
Jeff Woywitka 500,000(0)
Matt Walker 465,000(0)
Jamie Rivers 450,000(0)
Lee Stempniak 450,000(0)


 Farm Payroll

Dan Hinote 100,000(2)
Vladimir Orszagh 62,500(2)
Peter Sejna 53,400(0)
Yan Stastny 50,000(3)
Mike Glumac 50,000(0)
Jon Disalvatore 50,000(0)
Trent Whitfield 45,500(0)




TampaBay

ArenaTampaBay
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance17,326
Avg. Revenue/Game$1,091,538
Projected Revenue$19,647,684

Expenses

Pro Payroll$44,082,000
Farm Payroll$0,000
Prospect Fees$18,500
Coach$250,000
Games Remaining36
Total Game Expenses$1,167,118
Projected Expenses$42,016,263
Projected Balance$2,631,421

Salary Commitment

Year: 2007$34,992,000
Year: 2008$27,717,000
Year: 2009$14,750,000
Year: 2010$13,800,000

 Pro Payroll

Brad Richards 7,800,000(4)
Vincent Lecavalier 7,167,000(2)
Martin St. Louis 6,000,000(4)
Dan Boyle 3,625,000(1)
Filip Kuba 3,000,000(2)
Marc Denis 2,800,000(2)
Cory Sarich 1,900,000(0)
Vaclav Prospal 1,900,000(1)
Ruslan Fedotenko 1,650,000(0)
Andre Roy 1,000,000(1)
Tim Taylor 750,000(1)
Jason Ward 650,000(0)
Johan Holmqvist 600,000(0)
Luke Richardson 500,000(0)
Evgeny Artyukhin 500,000(3)
Joel Bouchard 500,000(0)
Rob Dimaio 500,000(0)
Kyle Wanvig 495,000(0)
Ryan Craig 495,000(0)
Karl Stewart 450,000(0)
Eric Perrin 450,000(0)
Nick Tarnasky 450,000(0)
Norman Milley 450,000(3)
Paul Ranger 450,000(0)


 Farm Payroll




Toronto

ArenaToronto
Capacity18,000
Ticket Price$35.00


Income

Current Funds$24,995,000
Home Games Remaining19
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,715,000
Farm Payroll$0,000
Prospect Fees$9,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,394,053
Projected Expenses$50,185,895
Projected Balance-$25,190,895

Salary Commitment

Year: 2007$40,943,000
Year: 2008$25,950,000
Year: 2009$19,900,000
Year: 2010$14,400,000

 Pro Payroll

Bryan Mccabe 7,150,000(4)
Mats Sundin 6,840,000(1)
Pavel Kubina 5,000,000(3)
Tomas Kaberle 4,250,000(4)
Darcy Tucker 3,000,000(4)
Brian Leetch 2,900,000(0)
Michael Peca 2,500,000(0)
Hal Gill 2,050,000(2)
Andrew Raycroft 1,800,000(2)
Jeff O'Neill 1,500,000(0)
Chad Kilger 1,200,000(2)
Nik Antropov 1,007,000(0)
Kyle Wellwood 950,000(1)
Carlo Colaiacovo 902,000(0)
Justin Pogge 850,000(1)
Jiri Tlusty 850,000(1)
Robbie Earl 850,000(1)
Nikolai Kulemin 850,000(1)
Matt Stajan 800,000(1)
Alex Steen 770,000(1)
Alexei Ponikarovsky 725,000(0)
Yanic Perreault 700,000(0)
Wade Belak 675,000(1)
Tyson Nash 608,000(1)
Jean-Sebastien Aubin 525,000(0)
Ian White 513,000(0)
Ben Ondrus 500,000(2)
Erik Westrum 500,000(2)
Staffan Kronwall 500,000(3)
Travis Green 500,000(0)
Andrew Wozniewski 475,000(1)
John Pohl 475,000(1)


 Farm Payroll




Vancouver

ArenaVancouver
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance18,000
Avg. Revenue/Game$1,134,000
Projected Revenue$20,412,000

Expenses

Pro Payroll$49,184,400
Farm Payroll$307,500
Prospect Fees$9,000
Coach$250,000
Games Remaining36
Total Game Expenses$1,309,234
Projected Expenses$47,132,432
Projected Balance-$1,720,432

Salary Commitment

Year: 2007$39,082,400
Year: 2008$22,335,000
Year: 2009$14,000,000
Year: 2010$3,500,000

 Pro Payroll

Roberto Luongo 6,500,000(3)
Markus Naslund 6,000,000(1)
Daniel Sedin 3,575,000(2)
Henrik Sedin 3,575,000(2)
Sami Salo 3,500,000(4)
Willie Mitchell 3,500,000(3)
Brendan Morrison 3,200,000(1)
Brent Sopel 2,400,000(1)
Ryan Kesler 1,900,000(0)
Bryan Smolinski 1,520,000(0)
Matt Cooke 1,500,000(1)
Eric Weinrich 1,330,000(0)
Jan Bulis 1,300,000(0)
Marc Chouinard 1,100,000(1)
Matthew Carle 942,400(1)
Cory Schneider 850,000(1)
Marc-�douard Vlasic 735,000(2)
Taylor Pyatt 700,000(0)
Lukas Krajicek 625,000(0)
Trevor Linden 600,000(0)
Jeff Cowan 532,000(0)
Kevin Bieksa 500,000(1)
Lee Goren 500,000(0)
Rick Rypien 500,000(3)
Dany Sabourin 450,000(0)
Josh Green 450,000(0)
Tyler Bouck 450,000(0)
Alexandre Burrows 450,000(2)


 Farm Payroll

Luc Bourdon 85,000(1)
Alexander Edler 85,000(1)
Michael Grabner 85,000(1)
Rory Fitzpatrick 52,500(0)




Washington

ArenaWashington
Capacity18,000
Ticket Price$35.00


Income

Current Funds$25,000,000
Home Games Remaining18
Avg. Attendance14,256
Avg. Revenue/Game$898,128
Projected Revenue$16,166,304

Expenses

Pro Payroll$25,633,200
Farm Payroll$0,000
Prospect Fees$15,000
Coach$250,000
Games Remaining36
Total Game Expenses$681,532
Projected Expenses$24,535,137
Projected Balance$16,631,167

Salary Commitment

Year: 2007$18,636,200
Year: 2008$6,050,000
Year: 2009$3,000,000
Year: 2010$0,000

 Pro Payroll

Olaf Kolzig 5,450,000(1)
Brian Pothier 2,500,000(3)
Alexander Semin 1,400,000(1)
Chris Clark 1,002,000(1)
Donald Brashear 1,000,000(1)
Steve Eminger 993,000(0)
Alexander Ovechkin 984,200(1)
Matt Pettinger 900,000(2)
Shaone Morrisonn 900,000(1)
Ben Clymer 850,000(2)
Brian Sutherby 800,000(0)
Brent Johnson 800,000(2)
Jakub Klepis 722,000(0)
Kris Beech 700,000(0)
Matt Bradley 700,000(1)
Boyd Gordon 650,000(1)
Brooks Laich 606,000(0)
Bryan Muir 600,000(0)
John Erskine 575,000(0)
Rico Fata 551,000(0)
David Steckel 500,000(1)
Eric Fehr 500,000(2)
Mike Green 500,000(0)
Tomas Fleischmann 500,000(3)
Milan Jurcina 500,000(0)
Jiri Novotny 450,000(0)


 Farm Payroll




Hosted by www.Geocities.ws

1