NIHA Team Finances

Financial Report

(As of Friday, Apr 11 2008)

NewJersey

ArenaPrudential Center
Capacity19,040
Ticket Price$36.00


Income

Current Funds-$7,851,664
Home Games Remaining13
Avg. Attendance15,832
Avg. Revenue/Game$1,367,842
Projected Revenue$17,781,946

Expenses

Pro Payroll$55,030,400
Farm Payroll$1,089,500
Prospect Fees$1,500
Coach$250,000
Games Remaining26
Total Game Expenses$761,776
Projected Expenses$19,806,168
Projected Balance-$9,875,886

Salary Commitment

Year: 2007$56,119,900
Year: 2008$53,548,400
Year: 2009$28,377,900
Year: 2010$22,025,400

Pro Payroll

Keith Tkachuk 6,400,000(2)
Sergei Gonchar 6,350,000(5)
Alexei Kovalev 5,750,000(2)
Bill Guerin 4,000,000(4)
Ladislav Nagy 3,600,000(5)
Jean-Sebastien Giguere3,500,000(2)
John Madden 3,150,000(3)
Jamie Langenbrunner 3,000,000(2)
Jay Pandolfo 3,000,000(3)
Kevin Weekes 2,800,000(2)
Sergei Brylin 2,200,000(1)
Andrei Markov 1,890,000(5)
Colin White 1,700,000(4)
Karel Rachunek 1,675,000(4)
Vitaly Vishnevski 1,575,000(2)
Michael Rupp 910,000(2)
Mike Maniscalco 775,000(5)
Pierre-Marc Bouchard 755,400(5)
Arron Asham 500,000(2)
David Clarkson 500,000(5)
Eric Boguniecki 500,000(2)
John Oduya 500,000(4)


Farm Payroll

Mattias Timander 97,500(1)
Brandon Dubinsky 80,000(5)
Zac Bierk 74,000(1)
Tommi Santala 52,500(3)
Matt Hussey 50,000(2)
Matt Ryan 50,000(3)
Robert Reichel 50,000(1)
Alexander Buturlin 50,000(2)
Dan LaCouture 50,000(1)
Jason Podollan 50,000(3)
Martin Spanhel 50,000(1)
Peter Harrold 50,000(2)
Timo Helbling 50,000(4)
Yutaka Fukufuji 50,000(5)
Rod Pelley 50,000(5)
Sheldon Brookbank 50,000(3)
Andy Greene 50,000(4)
Mike Mottau 50,000(2)
Barry Tallackson 50,000(1)
Noah Clarke 35,500(2)




NewYork

ArenaMadison Square Garden
Capacity18,200
Ticket Price$40.00


Income

Current Funds$12,753,969
Home Games Remaining13
Avg. Attendance17,910
Avg. Revenue/Game$1,311,760
Projected Revenue$17,052,880

Expenses

Pro Payroll$49,974,000
Farm Payroll$1,620,000
Prospect Fees$1,500
Coach$88,500
Games Remaining27
Total Game Expenses$698,432
Projected Expenses$18,857,676
Projected Balance$10,949,173

Salary Commitment

Year: 2007$51,594,000
Year: 2008$42,519,000
Year: 2009$31,694,000
Year: 2010$17,880,000

Pro Payroll

Jaromir Jagr 7,000,000(5)
Martin St-Louis 5,750,000(3)
Nicklas Lidstrom 5,500,000(1)
Olli Jokinen 4,500,000(2)
Rob Blake 4,500,000(2)
Henrik Lundqvist 3,000,000(3)
Bryan Smolinski 2,800,000(1)
Mike VanRyn 2,300,000(4)
Thomas Vanek 2,300,000(3)
Tony Amonte 1,900,000(5)
Peter Schaefer 1,850,000(5)
Patrice Bergeron 1,635,000(3)
Michal Rozsival 1,025,000(2)
Christian Backman 989,000(3)
Dan Cloutier 900,000(5)
Darius Kasparaitis 900,000(5)
Jesse Young 775,000(5)
Rostislav Olesz 725,000(2)
Marcel Hossa 625,000(1)
Travis Green 500,000(5)
Richard Jackman 500,000(5)


Farm Payroll

Blair Betts 600,000(4)
Jason Strudwick 115,000(4)
Danny Syvret 90,000(5)
Ryan Callahan 90,000(3)
Daniel Girardi 75,000(2)
Stephen Valiquette 50,000(5)
Alex Bourret 50,000(5)
Antti Laaksonen 50,000(3)
Bobby Sanguinetti 50,000(5)
Shawn McEachern 50,000(5)
Artem Anisimov 50,000(5)
Ryan Hollweg 50,000(1)
Colton Orr 50,000(1)
Xavier Delisle 50,000(4)
Shane Endicott 50,000(1)
Sean McMorrow 50,000(5)
Mike Stuart 50,000(4)
Mathieu Biron 50,000(4)




LongIsland

ArenaNassau Coliseum
Capacity16,234
Ticket Price$25.00


Income

Current Funds$10,210,021
Home Games Remaining13
Avg. Attendance16,234
Avg. Revenue/Game$974,040
Projected Revenue$12,662,520

Expenses

Pro Payroll$39,640,000
Farm Payroll$1,115,600
Prospect Fees$0,000
Coach$600,000
Games Remaining27
Total Game Expenses$558,859
Projected Expenses$15,089,205
Projected Balance$7,783,336

Salary Commitment

Year: 2007$40,755,600
Year: 2008$34,990,900
Year: 2009$30,455,000
Year: 2010$29,135,000

Pro Payroll

Zdeno Chara 7,000,000(5)
Jason Arnott 4,350,000(4)
David Vyborny 3,880,000(5)
Erik Cole 3,250,000(4)
Rick DiPietro 3,000,000(2)
Marian Gaborik 2,900,000(5)
Lubomir Visnovsky 2,880,000(1)
Dainius Zubrus 2,250,000(5)
Eric Belanger 1,780,000(4)
Barret Jackman 1,400,000(1)
Nathan Horton 1,250,000(3)
Jeff Friesen 800,000(2)
John Pereira 775,000(5)
Jed Ortmeyer 725,000(1)
Greg Zanon 500,000(1)
Mark Mitera 500,000(5)
Jon Blum 500,000(5)
Robin Figren 500,000(5)
Sam Gagner 500,000(5)
Jordan Sigalet 500,000(5)
Wade Dubielewicz 400,000(2)


Farm Payroll

Tim Jackman 119,900(2)
Jon Sim 100,000(1)
Aaron Johnson 83,500(2)
Jordin Tootoo 70,000(1)
Jean-Marc Pelletier 70,000(3)
Kevin Klein 60,000(2)
Cal O'Reilly 50,000(5)
Sergei Ogorodnikov 50,000(5)
Nick Spaling 50,000(5)
Jesse Joensuu 50,000(5)
Shea Guthrie 50,000(5)
Maxim Gratchev 50,000(5)
Louis Robitaille 50,000(4)
Dustin Kohn 50,000(5)
Ben Walter 50,000(4)
Janne Laukkanen 50,000(1)
Darryl Bootland 39,700(1)
Frederick Meyer 37,500(2)
Sean Bergenheim 35,000(2)




Pittsburgh

ArenaMellon Arena
Capacity16,940
Ticket Price$25.00


Income

Current Funds$19,763,877
Home Games Remaining13
Avg. Attendance16,940
Avg. Revenue/Game$1,016,400
Projected Revenue$13,213,200

Expenses

Pro Payroll$28,965,000
Farm Payroll$1,434,000
Prospect Fees$3,000
Coach$600,000
Games Remaining26
Total Game Expenses$418,946
Projected Expenses$10,892,595
Projected Balance$22,084,482

Salary Commitment

Year: 2007$30,399,000
Year: 2008$29,399,000
Year: 2009$22,255,000
Year: 2010$15,725,000

Pro Payroll

Chris Pronger 8,000,000(4)
Kim Johnsson 3,550,000(2)
Justin Williams 2,500,000(3)
Tuomo Ruutu 2,100,000(4)
Maxime Talbot 1,400,000(3)
Daniel Cleary 1,320,000(2)
Eric Staal 1,250,000(3)
Ryan Miller 1,200,000(5)
Mike Commodore 950,000(2)
Josh Harding 800,000(2)
Dillon Murphy 775,000(5)
Robert Scuderi 620,000(1)
Alexei Cherepanov 500,000(5)
Kyle Turris 500,000(5)
Angelo Esposito 500,000(5)
Phil Kessel 500,000(4)
Marc Staal 500,000(5)
Michael Frolik 500,000(5)
Jordan Staal 500,000(5)
Jeff Taffe 500,000(3)
Alain Nasreddine 500,000(3)


Farm Payroll

Ty Conklin 230,000(1)
Niklas Sundstrom 150,000(3)
Mark Stuart 130,000(3)
Robert Schnabel 120,000(2)
Stan Neckar 72,500(2)
Turner Stevenson 67,500(2)
Rickard Wallin 59,000(2)
Yan Stastny 57,500(2)
Nick Tselios 52,500(2)
Denis Pederson 50,000(1)
Brett Lysak 50,000(3)
Travis Brigley 50,000(4)
Milan Lucic 50,000(5)
Zdenek Blatny 50,000(1)
Robert Dome 50,000(5)
Robert Francz 50,000(3)
Mike Glumac 50,000(2)
Connor James 50,000(1)
Dany Sabourin 45,000(2)




Boston

ArenaTD Banknorth Garden
Capacity17,565
Ticket Price$30.00


Income

Current Funds$10,681,134
Home Games Remaining13
Avg. Attendance16,001
Avg. Revenue/Game$1,152,126
Projected Revenue$14,977,638

Expenses

Pro Payroll$45,586,189
Farm Payroll$1,672,550
Prospect Fees$1,500
Coach$261,000
Games Remaining27
Total Game Expenses$642,179
Projected Expenses$17,338,830
Projected Balance$8,319,942

Salary Commitment

Year: 2007$47,258,739
Year: 2008$35,467,489
Year: 2009$27,094,500
Year: 2010$17,125,000

Pro Payroll

Ed Belfour 4,800,000(1)
Manny Legace 4,000,000(3)
Shawn Bates 3,325,000(5)
Sergei Zubov 3,000,000(1)
Chris Gratton 2,775,000(4)
Ryan Malone 2,700,000(2)
Martin Rucinsky 2,600,000(4)
Trent Hunter 2,500,000(2)
P.J. Axelsson 2,000,000(4)
Chris Clark 2,000,000(1)
Brendan Witt 1,970,000(4)
Mathieu Dandenault 1,890,000(1)
Dave Scatchard 1,500,000(5)
Brooks Orpik 1,400,000(5)
Manny Malhotra 1,310,000(3)
Rene Bourque 1,300,000(3)
Ryan Kesler 1,300,000(3)
Sean O'Donnell 1,150,000(2)
Christoph Schubert 1,100,000(3)
Wes Walz 900,000(3)
Fedor Tyutin 826,189(2)
Lee Stempniak 740,000(2)
Michael Zigomanis 500,000(5)


Farm Payroll

Alexander Perezhogin 200,000(5)
Alexander Svitov 200,000(5)
Nolan Baumgartner 110,000(2)
Ben Clymer 100,000(4)
Karl Stewart 65,000(4)
Garth Murray 62,500(2)
Tim Thomas 59,500(3)
Brian Sutherby 51,800(2)
Thomas Pock 51,250(1)
Andy Chiodo 50,000(4)
Zenon Konopka 50,000(2)
Barry Brust 50,000(4)
Bjorn Melin 50,000(2)
Matt Lashoff 50,000(2)
Jeremy Reich 50,000(1)
Cam Janssen 50,000(5)
Ben Ondrus 50,000(5)
David Liffiton 50,000(5)
Maxim Lapierre 50,000(5)
Nicklas Bergfors 50,000(5)
Vladimir Sobotka 50,000(5)
Matt Hunwick 50,000(5)
Bobby Allen 45,000(2)
Triston Grant 40,000(5)
Gregory Campbell 37,500(2)




Ottawa

ArenaScotiabank Place
Capacity19,153
Ticket Price$25.00


Income

Current Funds$7,391,045
Home Games Remaining13
Avg. Attendance19,153
Avg. Revenue/Game$1,149,180
Projected Revenue$14,939,340

Expenses

Pro Payroll$52,998,500
Farm Payroll$1,360,000
Prospect Fees$4,500
Coach$2,000,000
Games Remaining27
Total Game Expenses$761,662
Projected Expenses$20,564,878
Projected Balance$1,765,507

Salary Commitment

Year: 2007$54,358,500
Year: 2008$40,910,000
Year: 2009$38,275,000
Year: 2010$22,795,000

Pro Payroll

Marian Hossa 7,300,000(3)
Daniel Alfredsson 6,700,000(4)
Scott Niedermayer 6,150,000(1)
Wade Redden 5,250,000(5)
Dany Heatley 3,998,500(1)
Pavel Datsyuk 3,805,000(5)
Chris Drury 3,750,000(3)
Oleg Saprykin 3,200,000(5)
Chris Phillips 2,400,000(2)
Jason Spezza 2,000,000(3)
Patrick Lalime 2,000,000(1)
Ray Emery 1,070,000(5)
Keith Carney 1,000,000(1)
Wayne Gretzky 775,000(5)
Anton Volchenkov 600,000(4)
Thomas Hickey 500,000(5)
Brian Lee 500,000(5)
Denis Arkhipov 500,000(3)
Jan Hrdina 500,000(3)
Jan Bulis 500,000(3)
Nikita Alexeev 500,000(3)


Farm Payroll

Brian McGrattan 180,000(4)
Shean Donovan 175,000(3)
Luke Richardson 100,000(1)
Mark Streit 70,000(2)
Josh Hennessy 65,000(4)
Lawrence Nycholat 65,000(2)
Petr Nedved 55,000(3)
Alexander Kharitonov 50,000(1)
Lynn Loyns 50,000(5)
Travis Roche 50,000(2)
Norm Milley 50,000(1)
Alexei Zhamnov 50,000(3)
Jim O'Brien 50,000(5)
Dan McGillis 50,000(3)
Jussi Markkanen 50,000(1)
Eric Weinrich 50,000(3)
Vladimir Malakhov 50,000(3)
Steve Brule 50,000(1)
Stefan Liv 50,000(5)
Peter Bondra 50,000(2)




Montreal

ArenaBell Centre
Capacity21,273
Ticket Price$23.00


Income

Current Funds$22,571,200
Home Games Remaining13
Avg. Attendance20,917
Avg. Revenue/Game$1,154,681
Projected Revenue$15,010,853

Expenses

Pro Payroll$26,875,000
Farm Payroll$1,346,000
Prospect Fees$0,000
Coach$300,000
Games Remaining26
Total Game Expenses$385,419
Projected Expenses$10,020,892
Projected Balance$27,561,161

Salary Commitment

Year: 2007$28,221,000
Year: 2008$21,111,000
Year: 2009$15,646,000
Year: 2010$12,916,000

Pro Payroll

Roman Hamrlik 3,800,000(5)
Anson Carter 3,500,000(5)
Michael Ryder 3,400,000(1)
Pavel Kubina 2,900,000(2)
Taylor Pyatt 1,725,000(1)
Tomas Plekanec 1,500,000(3)
Tom Kostopoulos 1,335,000(1)
Marc-Andre Fleury 1,100,000(2)
Matthew Stajan 1,025,000(3)
Patrik Stefan 900,000(5)
James Lawe 775,000(5)
Dustin Penner 650,000(1)
Shaone Morrisonn 525,000(2)
Jaroslav Halak 500,000(4)
Chris Summers 500,000(5)
Guillaume Latendresse 500,000(4)
Ryan McDonagh 500,000(5)
Sergei Kostitsyn 500,000(5)
Nolan Yonkman 500,000(5)
Kyle Wellwood 390,000(2)
Andrei Kostitsyn 350,000(2)


Farm Payroll

Brandon Prust 170,000(5)
Josh Gorges 110,000(3)
Andrew Ladd 95,000(3)
Duncan Milroy 90,000(5)
Yann Danis 70,000(5)
Steve Ott 61,000(4)
Trevor Lewis 50,000(5)
Milan Bartovic 50,000(2)
Carsen Germyn 50,000(2)
Tomas Mojzis 50,000(2)
Ben Maxwell 50,000(5)
Ryan White 50,000(5)
Matt D'Agostini 50,000(5)
Ross Lupaschuk 50,000(2)
Brock Trotter 50,000(5)
Brent Krahn 50,000(5)
Bryce Lampman 50,000(5)
Drew Fata 50,000(5)
Mathieu Aubin 50,000(5)
Max Pacioretty 50,000(5)
Ryan Russell 50,000(5)




Buffalo

ArenaHSBC Arena
Capacity18,690
Ticket Price$29.00


Income

Current Funds$22,826,173
Home Games Remaining13
Avg. Attendance17,954
Avg. Revenue/Game$1,249,491
Projected Revenue$16,243,383

Expenses

Pro Payroll$33,821,000
Farm Payroll$1,473,300
Prospect Fees$1,500
Coach$300,000
Games Remaining27
Total Game Expenses$481,024
Projected Expenses$12,987,657
Projected Balance$26,081,899

Salary Commitment

Year: 2007$35,294,300
Year: 2008$28,077,500
Year: 2009$21,816,500
Year: 2010$13,754,000

Pro Payroll

Roberto Luongo 5,500,000(5)
Jochen Hecht 3,800,000(3)
Jocelyn Thibault 2,875,000(1)
Daniel Sedin 2,625,000(4)
Dmitri Kalinin 2,500,000(2)
Sami Salo 2,350,000(1)
Henrik Sedin 1,995,000(4)
Jaroslav Spacek 1,830,000(2)
Ales Kotalik 1,825,000(3)
Adam Mair 1,231,000(2)
Brian Campbell 1,200,000(5)
Henrik Tallinder 1,075,000(3)
Mikko Koivu 800,000(1)
Tim Connolly 800,000(3)
Pavel Bure 775,000(5)
Teppo Numminen 765,000(4)
Lukas Krajicek 555,000(1)
Daniel Paille 550,000(2)
Paul Gaustad 395,000(3)
Jason Pominville 375,000(1)


Farm Payroll

Denis Gauthier 250,000(5)
Nolan Pratt 185,000(4)
Andrew Peters 90,000(1)
Matthew Spiller 80,000(5)
Clarke MacArthur 79,000(4)
Michael Ryan 71,800(1)
Nathan Paetsch 67,500(3)
Jhonas Enroth 50,000(5)
Sergei Varlamov 50,000(1)
T.J. Brennan 50,000(5)
Andrej Sekera 50,000(5)
Patrick Kaleta 50,000(2)
Andrew Cassels 50,000(2)
Erik Westrum 50,000(3)
Marc Chouinard 50,000(3)
Vaclav Pletka 50,000(2)
Nathan Gerbe 50,000(5)
Corey Tropp 50,000(5)
Colin Hemingway 50,000(1)
Curtis Cruickshank 50,000(5)




Toronto

ArenaAir Canada Center
Capacity18,819
Ticket Price$25.00


Income

Current Funds$15,103,098
Home Games Remaining14
Avg. Attendance18,538
Avg. Revenue/Game$1,112,267
Projected Revenue$15,571,738

Expenses

Pro Payroll$43,830,000
Farm Payroll$1,605,500
Prospect Fees$1,500
Coach$183,000
Games Remaining27
Total Game Expenses$616,486
Projected Expenses$16,645,135
Projected Balance$14,029,701

Salary Commitment

Year: 2007$45,435,500
Year: 2008$42,180,500
Year: 2009$26,044,000
Year: 2010$6,457,500

Pro Payroll

Mats Sundin 6,115,000(2)
Saku Koivu 5,020,000(3)
Scott Walker 3,900,000(2)
Nik Antropov 3,200,000(5)
Tomas Kaberle 3,200,000(3)
Vesa Toskala 3,000,000(3)
Tom Poti 2,250,000(3)
Teemu Selanne 2,000,000(3)
Samuel Pahlsson 1,850,000(3)
Ryan Getzlaf 1,800,000(3)
Chad Kilger 1,800,000(2)
Hal Gill 1,760,000(1)
Rhett Warrener 1,700,000(2)
Steve Rucchin 1,300,000(2)
Boyd Devereaux 960,000(4)
Robert Lawe 775,000(5)
Ilya Bryzgalov 760,000(1)
Michael Cammalleri 650,000(1)
Anton Stralman 500,000(5)
Jonathan Toews 500,000(5)
Zbynek Michalek 410,000(2)
Carlo Colaiacovo 380,000(2)


Farm Payroll

Bates Battaglia 135,000(2)
Wade Belak 110,000(2)
Chris Neil 92,500(3)
Scott Clemmensen 85,500(2)
Alexander Edler 74,000(3)
Ryan Parent 72,500(5)
Simon Gamache 60,000(2)
Mike Dunham 50,000(3)
Mike Lundin 50,000(5)
Justin Pogge 50,000(5)
Nikolai Kulemin 50,000(5)
Robbie Earl 50,000(5)
Jeremy Williams 50,000(5)
Brent Aubin 50,000(5)
Jeff Jillson 50,000(3)
Kris Newbury 50,000(3)
Tyler Ruegsegger 50,000(5)
Chad Rau 50,000(5)
Tomas Plihal 50,000(3)
Tom Fitzgerald 50,000(2)
John Slaney 50,000(3)
Erik Reitz 50,000(2)
Alexandre Giroux 50,000(3)
Carl Corazzini 50,000(1)
Jason Jaffray 50,000(5)
Dominic Moore 41,000(2)
Ian White 35,000(1)




Atlanta

ArenaPhilips Arena
Capacity18,545
Ticket Price$25.00


Income

Current Funds$11,131,254
Home Games Remaining13
Avg. Attendance18,545
Avg. Revenue/Game$1,112,700
Projected Revenue$14,465,100

Expenses

Pro Payroll$46,493,000
Farm Payroll$1,033,900
Prospect Fees$7,500
Coach$700,000
Games Remaining27
Total Game Expenses$651,816
Projected Expenses$17,599,038
Projected Balance$7,997,316

Salary Commitment

Year: 2007$47,526,900
Year: 2008$32,814,400
Year: 2009$26,759,500
Year: 2010$24,017,500

Pro Payroll

Alexei Yashin 9,900,000(5)
Pavol Demitra 6,000,000(1)
Ilya Kovalchuk 5,947,500(5)
Alexei Zhitnik 3,200,000(4)
Bobby Holik 3,100,000(1)
Mark Recchi 3,000,000(1)
Niclas Havelid 1,900,000(3)
Johan Hedberg 1,800,000(2)
Pascal Dupuis 1,790,000(4)
Jay Bouwmeester 1,650,000(5)
Ken Klee 1,450,000(2)
Kari Lehtonen 1,075,000(2)
Brad Larsen 780,000(1)
Alex Lawe 775,000(5)
Jim Slater 667,000(3)
Wojtek Wolski 625,000(2)
Steve McCarthy 595,000(1)
Tobias Enstrom 500,000(5)
Mikko Lehtonen 500,000(1)
Chris Thorburn 500,000(1)
Eric Perrin 400,000(2)
Marek Svatos 338,500(2)


Farm Payroll

Josef Boumedienne 112,500(1)
Milan Hnilicka 75,000(1)
Darren Haydar 75,000(3)
Chris Nielsen 66,400(2)
Esa Pirnes 55,000(4)
Greg Jacina 50,000(4)
Joey Tenute 50,000(5)
Krzysztof Oliwa 50,000(5)
Maxim Balmochnykh 50,000(2)
Peter Sejna 50,000(2)
Stanislav Gron 50,000(3)
Martin Samuelsson 50,000(2)
Josh DeWolf 50,000(2)
Matt Carkner 50,000(1)
Mikko Jokela 50,000(3)
Simon Lajeunesse 50,000(4)
Eric Boulton 50,000(2)
Mark Popovic 50,000(2)




TampaBay

ArenaSt. Pete Times Forum
Capacity19,978
Ticket Price$30.00


Income

Current Funds$6,240,279
Home Games Remaining13
Avg. Attendance15,212
Avg. Revenue/Game$1,095,281
Projected Revenue$14,238,653

Expenses

Pro Payroll$48,726,000
Farm Payroll$1,135,500
Prospect Fees$0,000
Coach$500,000
Games Remaining27
Total Game Expenses$680,561
Projected Expenses$18,375,142
Projected Balance$2,103,790

Salary Commitment

Year: 2007$49,861,500
Year: 2008$37,643,500
Year: 2009$24,349,500
Year: 2010$10,759,500

Pro Payroll

Todd Bertuzzi 6,250,000(1)
Scott Gomez 4,250,000(1)
Vaclav Prospal 3,650,000(3)
Derek Morris 3,650,000(5)
Derek Armstrong 3,500,000(2)
Ruslan Fedotenko 3,000,000(4)
Frantisek Kaberle 2,800,000(2)
Marco Sturm 2,771,000(2)
David Legwand 2,750,000(3)
Shawn Horcoff 2,450,000(3)
Filip Kuba 1,750,000(2)
Brad Lukowich 1,700,000(3)
Alexei Ponikarovsky 1,675,000(4)
Garnet Exelby 1,400,000(5)
Craig Anderson 1,370,000(2)
Ryan Craig 1,250,000(3)
Ryan Suter 950,000(3)
Michel Ouellet 800,000(1)
Johan Holmqvist 800,000(2)
Doug Janik 750,000(1)
Jason Ward 710,000(3)
Matt Smaby 500,000(5)


Farm Payroll

Jan Hlavac 135,000(2)
Andreas Karlsson 100,000(4)
Andre Roy 80,000(4)
Jay Leach 80,000(3)
Scott Barney 68,000(1)
Stephen Peat 68,000(2)
Zdenek Kutlak 54,500(5)
Mathieu Darche 50,000(4)
Nick Tarnasky 50,000(5)
Craig MacDonald 50,000(4)
Toni Dahlman 50,000(2)
Blair Jones 50,000(5)
Kyle Wanvig 50,000(2)
Karri Ramo 50,000(4)
Dan Jancevski 50,000(4)
Robert Valicevic 50,000(1)
Steve Halko 50,000(3)
Wade Flaherty 50,000(1)




Florida

ArenaBankAtlantic Center
Capacity19,250
Ticket Price$20.00


Income

Current Funds$2,791,732
Home Games Remaining13
Avg. Attendance19,250
Avg. Revenue/Game$924,000
Projected Revenue$12,012,000

Expenses

Pro Payroll$47,035,000
Farm Payroll$1,743,000
Prospect Fees$7,500
Coach$500,000
Games Remaining27
Total Game Expenses$666,020
Projected Expenses$17,982,547
Projected Balance-$3,178,815

Salary Commitment

Year: 2007$48,778,000
Year: 2008$40,848,000
Year: 2009$34,218,000
Year: 2010$12,530,500

Pro Payroll

Brendan Shanahan 4,500,000(3)
Richard Zednik 3,500,000(2)
Petr Sykora 3,500,000(1)
Manny Fernandez 3,500,000(4)
Darcy Tucker 3,300,000(5)
Todd Marchant 3,025,000(3)
Radek Dvorak 2,950,000(3)
Jozef Stumpel 2,800,000(5)
Petr Prucha 2,750,000(3)
Henrik Zetterberg 2,500,000(3)
Aaron Ward 2,175,000(3)
Ruslan Salei 1,900,000(3)
Martin Straka 1,750,000(1)
Sean Avery 1,575,000(1)
Andrew Ference 1,545,000(4)
Alex Auld 1,350,000(2)
Brett Mclean 1,015,000(1)
Andrew Alberts 1,000,000(2)
Brett Lebda 1,000,000(3)
Steve Eminger 800,000(3)
Niklas Kronwall 600,000(2)


Farm Payroll

Jassen Cullimore 120,000(4)
Igor Knyazev 110,000(5)
Steve Montador 93,000(4)
Branislav Mezei 87,500(3)
Jade Eddy 77,500(5)
Noah Welch 75,000(2)
Mark Fraser 65,000(5)
Martin Houle 60,000(5)
Joe Piskula 55,000(5)
Jeremy Colliton 55,000(5)
Anthony Stewart 55,000(2)
David Booth 50,000(1)
Corey Crawford 50,000(5)
Ville Peltonen 50,000(2)
Steven Goertzen 50,000(5)
Jeremy Williams 50,000(5)
Josh Gratton 50,000(5)
Mark Giordano 50,000(5)
Kamil Kreps 50,000(4)
Alexei Kaigorodov 50,000(5)
Rob Globke 50,000(4)
Martin Lojek 50,000(4)
Grant Stevenson 50,000(5)
Derek Mackenzie 50,000(5)
Grant McNeill 50,000(5)
Igor Mirnov 50,000(5)
Dmitry Afanasenkov 50,000(5)
Andrew Hutchinson 50,000(5)
Johnny Pohl 40,000(1)




Carolina

ArenaRBC Center
Capacity18,730
Ticket Price$0.00


Income

Current Funds-$16,642,370
Home Games Remaining14
Avg. Attendance18,730
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$42,277,000
Farm Payroll$2,247,500
Prospect Fees$6,000
Coach$1,000,000
Games Remaining27
Total Game Expenses$615,277
Projected Expenses$16,612,480
Projected Balance-$33,254,850

Salary Commitment

Year: 2007$44,524,500
Year: 2008$40,809,500
Year: 2009$35,827,000
Year: 2010$14,335,000

Pro Payroll

Sidney Crosby 8,000,000(3)
Jeff O'Neill 5,000,000(5)
Sergei Samsonov 2,850,000(1)
Jamie Lundmark 2,800,000(5)
Colby Armstrong 2,700,000(3)
Curtis Joseph 2,450,000(3)
Kenny Jonsson 2,200,000(3)
Cam Ward 2,000,000(3)
Darryl Sydor 1,995,000(4)
Alexander Steen 1,900,000(2)
Francis Bouillon 1,650,000(4)
Trevor Letowski 1,550,000(3)
Bret Hedican 1,525,000(3)
David Tanabe 1,200,000(2)
Derek Roy 950,000(2)
William Moss 775,000(5)
Tim Gleason 700,000(2)
Chad Larose 667,000(3)
Jeff Hamilton 500,000(4)
Corey Locke 500,000(5)
Glen Wesley 365,000(1)


Farm Payroll

John Grahame 220,000(1)
Matt Greene 185,000(5)
Jonathan Sigalet 165,000(5)
Dennis Seidenberg 160,000(5)
Jakub Klepis 160,000(5)
Niclas Wallin 150,000(3)
Trent Whitfield 132,500(2)
Michael Leighton 110,000(1)
Wade Brookbank 100,000(2)
Tomas Popperle 80,000(5)
Pekka Rinne 65,000(5)
Ryan Bayda 60,000(1)
Craig Adams 60,000(1)
Ryan O'Byrne 50,000(5)
Shawn Belle 50,000(5)
Casey Borer 50,000(5)
Sebastien Bisaillon 50,000(5)
Konstantin Pushkarev 50,000(5)
Keith Aucoin 50,000(1)
Eric Fehr 50,000(5)
Nate Thompson 50,000(3)
Vojtech Polak 50,000(3)
Tim Brent 50,000(3)
Steve Regier 50,000(3)
Ty Jones 50,000(3)




Washington

ArenaVerizon Center
Capacity18,277
Ticket Price$25.00


Income

Current Funds$16,077,684
Home Games Remaining14
Avg. Attendance18,269
Avg. Revenue/Game$1,096,252
Projected Revenue$15,347,528

Expenses

Pro Payroll$44,220,000
Farm Payroll$1,080,000
Prospect Fees$0,000
Coach$500,000
Games Remaining27
Total Game Expenses$618,919
Projected Expenses$16,710,811
Projected Balance$14,714,401

Salary Commitment

Year: 2007$45,300,000
Year: 2008$35,692,000
Year: 2009$27,622,000
Year: 2010$21,150,000

Pro Payroll

Bryan McCabe 6,600,000(4)
Glen Murray 5,100,000(1)
Olaf Kolzig 4,800,000(5)
Paul Mara 3,075,000(5)
Rob Niedermayer 3,000,000(2)
Steve Reinprecht 3,000,000(1)
Michael Nylander 2,900,000(4)
Viktor Kozlov 2,725,000(4)
Matt Cullen 2,500,000(3)
Brian Gionta 1,850,000(2)
Brent Johnson 1,400,000(2)
Milan Jurcina 1,325,000(3)
Matt Pettinger 1,200,000(1)
Erik Christensen 900,000(3)
Brian Pothier 800,000(3)
Bobby Orr 775,000(5)
Chris Kunitz 675,000(2)
John Erskine 650,000(2)
Tomas Fleischmann 500,000(3)
Brooks Laich 395,000(2)
Mike Green 50,000(1)


Farm Payroll

Petr Buzek 85,500(1)
Kyle Chipchura 77,500(3)
Donald Brashear 75,000(5)
Peter Worrell 72,500(1)
Matt Bradley 70,000(3)
Dave Steckel 60,000(3)
Karl Alzner 50,000(5)
Jeff Schultz 50,000(3)
Tuukka Rask 50,000(5)
Eric Fehr 50,000(5)
Tony Martensson 50,000(2)
Riku Hahl 50,000(3)
Ryan Barnes 50,000(3)
Quintin Laing 50,000(3)
Petr Kanko 50,000(2)
Sami Helenius 50,000(1)
Richie Regehr 50,000(5)
Ron Tugnutt 50,000(1)
Joe Motzko 39,500(3)




Detroit

ArenaJoe Louis Arena
Capacity20,066
Ticket Price$25.00


Income

Current Funds$19,339,326
Home Games Remaining13
Avg. Attendance19,691
Avg. Revenue/Game$1,181,444
Projected Revenue$15,358,772

Expenses

Pro Payroll$35,322,000
Farm Payroll$1,371,000
Prospect Fees$0,000
Coach$2,000,000
Games Remaining27
Total Game Expenses$522,878
Projected Expenses$14,117,716
Projected Balance$20,580,382

Salary Commitment

Year: 2007$36,693,000
Year: 2008$31,347,000
Year: 2009$27,557,000
Year: 2010$18,367,000

Pro Payroll

Brendan Morrison 3,890,000(5)
Chris Osgood 3,500,000(5)
Kirk Maltby 3,000,000(4)
Andy Sutton 2,600,000(1)
Robyn Regehr 2,600,000(3)
Ray Whitney 2,600,000(2)
Mike Richards 1,800,000(3)
Dallas Drake 1,800,000(4)
Andrej Meszaros 1,750,000(3)
Tomas Holmstrom 1,605,000(5)
Dominik Hasek 1,500,000(1)
Shea Weber 1,500,000(3)
Radim Vrbata 1,415,000(4)
Bryan Allen 982,000(4)
Johan Franzen 950,000(2)
Mikael Samuelsson 895,000(3)
Antoine Vermette 875,000(4)
Chris Chelios 600,000(1)
Chuck Kobasew 600,000(4)
Bryan Little 500,000(5)
Corey Perry 360,000(1)


Farm Payroll

Andreas Lilja 240,000(3)
Adam Hall 142,500(3)
Artem Chubarov 135,000(3)
Valtteri Filppula 82,500(3)
Eric Messier 70,000(1)
Mark Hartigan 66,000(1)
Jean-Francois Fortin 55,000(2)
Matt Ellis 50,000(1)
Aaron Downey 50,000(1)
Derek Meech 50,000(5)
Brad Moran 50,000(2)
Cam Severson 50,000(5)
Goran Bezina 50,000(2)
Jamie Pushor 50,000(1)
Jean-Philippe Cote 50,000(4)
Jomar Cruz 50,000(2)
Matt Underhill 50,000(4)
Tomas Kopecky 45,000(3)
Jiri Hudler 35,000(2)




St.Louis

ArenaScottrade Center
Capacity19,022
Ticket Price$25.00


Income

Current Funds$7,768,388
Home Games Remaining14
Avg. Attendance19,022
Avg. Revenue/Game$1,141,320
Projected Revenue$15,978,480

Expenses

Pro Payroll$50,060,730
Farm Payroll$3,200,500
Prospect Fees$3,000
Coach$700,000
Games Remaining27
Total Game Expenses$729,246
Projected Expenses$19,689,651
Projected Balance$4,057,217

Salary Commitment

Year: 2007$53,261,230
Year: 2008$40,221,830
Year: 2009$35,818,830
Year: 2010$18,715,000

Pro Payroll

Vincent Lecavalier 6,500,400(1)
Mathieu Schneider 5,300,000(4)
Tomas Vokoun 4,700,000(4)
Marc Denis 4,600,000(3)
Cory Stillman 4,333,330(3)
Sheldon Souray 3,000,000(5)
Eric Brewer 2,700,000(2)
Martin Erat 2,590,000(1)
Marek Malik 2,399,000(1)
Mike Johnson 2,075,000(3)
Alexander Frolov 1,850,000(4)
Zach Parise 1,750,000(4)
Jay McKee 1,500,000(1)
Jamal Mayers 1,275,000(3)
Bryce Salvador 1,125,000(3)
Jay McClement 1,000,000(3)
Wilson Estevao 775,000(5)
Brad Boyes 698,000(2)
Ryan Johnson 500,000(3)
Mark Bell 500,000(4)
Yuri Butsayev 500,000(2)
Brent Burns 390,000(4)


Farm Payroll

David Backes 1,823,000(3)
Dan Hinote 112,000(2)
Rob Davison 110,000(2)
Bryan Bickell 100,000(5)
Micki Dupont 75,500(2)
Matt Walker 72,500(3)
Hannu Toivonen 57,500(2)
Theo Fleury 50,000(3)
Derrick Walser 50,000(5)
Jeff Woywitka 50,000(3)
D.J. King 50,000(3)
Jay Harrison 50,000(4)
Marek Schwarz 50,000(5)
Jiri Fischer 50,000(3)
Josef Melichar 50,000(2)
Kyle Quincey 50,000(3)
Michael Garnett 50,000(4)
Michael Wall 50,000(4)
Lauri Tukonen 50,000(4)
Layne Ulmer 50,000(2)
Matt Koalska 50,000(3)
Peter Sarno 50,000(1)
Ryan Kraft 50,000(2)
Ryan Jardine 50,000(4)




Nashville

ArenaSommet Center
Capacity17,113
Ticket Price$25.00


Income

Current Funds$3,396,796
Home Games Remaining14
Avg. Attendance17,113
Avg. Revenue/Game$1,026,780
Projected Revenue$14,374,920

Expenses

Pro Payroll$51,543,000
Farm Payroll$1,086,500
Prospect Fees$1,500
Coach$1,000,000
Games Remaining27
Total Game Expenses$724,743
Projected Expenses$19,568,068
Projected Balance-$1,796,352

Salary Commitment

Year: 2007$52,629,500
Year: 2008$36,729,500
Year: 2009$25,661,500
Year: 2010$12,676,500

Pro Payroll

Patrik Elias 7,500,000(1)
Steve Sullivan 4,900,000(4)
Miroslav Satan 4,300,000(3)
Dan Boyle 4,200,000(3)
Bryan Berard 3,685,000(4)
Marek Zidlicky 3,200,000(2)
Radek Bonk 3,200,000(1)
Rod Brind'Amour 2,600,000(5)
Scott Hartnell 2,450,000(2)
Greg deVries 2,200,000(1)
Josef Vasicek 2,000,000(2)
Jean-Sebastien Aubin 1,900,000(1)
Mike Sillinger 1,748,000(2)
Radek Martinek 1,700,000(3)
Martin Gelinas 1,700,000(3)
Pascal Leclaire 860,000(2)
Darcy Hordichuk 775,000(4)
Vernon Fiddler 625,000(3)
Glen Metropolit 500,000(2)
Aki Berg 500,000(1)
Michael Funk 500,000(5)
Yannick Tremblay 500,000(1)


Farm Payroll

Scott Nichol 130,000(3)
Jason Ryznar 85,000(3)
Matt Murley 75,000(3)
Dan Ellis 70,000(3)
Kip Brennan 66,500(4)
Petr Taticek 60,000(2)
Antti Pihlstrom 50,000(5)
Alan LeTang 50,000(1)
Jerred Smithson 50,000(4)
Matt Higgins 50,000(3)
Martin Sonnenberg 50,000(3)
Jeff Heerema 50,000(2)
Michael Henrich 50,000(2)
Patrick Coulombe 50,000(5)
Phil Sauve 50,000(1)
Rich Peverley 50,000(2)
Tomas Kloucek 50,000(2)
Vladimir Chebaturkin 50,000(2)




Columbus

ArenaNationwide Arena
Capacity18,136
Ticket Price$25.00


Income

Current Funds$14,225,337
Home Games Remaining14
Avg. Attendance15,407
Avg. Revenue/Game$924,388
Projected Revenue$12,941,432

Expenses

Pro Payroll$32,697,000
Farm Payroll$2,405,500
Prospect Fees$6,000
Coach$700,000
Games Remaining27
Total Game Expenses$483,899
Projected Expenses$13,065,264
Projected Balance$14,101,505

Salary Commitment

Year: 2007$35,102,500
Year: 2008$27,632,500
Year: 2009$15,587,000
Year: 2010$7,127,000

Pro Payroll

Sergei Fedorov 5,275,000(2)
Adam Foote 3,995,000(1)
Fredrik Modin 3,800,000(3)
Michael Peca 3,500,000(2)
Mike Comrie 2,450,000(1)
Chris Simon 2,175,000(3)
Nikolai Zherdev 1,925,000(5)
Jason Chimera 1,325,000(2)
Rostislav Klesla 1,200,000(5)
Gilbert Brule 1,000,000(3)
Duvie Westcott 850,000(4)
Jody Shelley 802,000(5)
Boyd Gordon 600,000(4)
Alex Fomitchev 500,000(1)
Kyle Okposo 500,000(5)
Derick Brassard 500,000(5)
Jan Hejda 500,000(2)
Ole-Kristian Tollefson500,000(3)
Fredrik Norrena 500,000(5)
Ron Hainsey 400,000(1)
Dan Fritsche 400,000(2)


Farm Payroll

Bruno Gervais 750,000(2)
Jiri Novotny 750,000(3)
Tyler Bouck 75,000(2)
Sebastien Centomo 75,000(1)
Peter Smrek 65,500(2)
Jeff Tambellini 55,000(2)
David Krejci 50,000(4)
Jakub Voracek 50,000(5)
Steve Mason 50,000(5)
Curtis Glencross 50,000(4)
Tim Taylor 50,000(1)
Timo Parssinen 50,000(3)
Richard Scott 50,000(3)
Marc Methot 50,000(3)
Pat Kavanagh 50,000(3)
Sasha Goc 50,000(2)
Mike Card 50,000(5)
Todd Reirden 50,000(2)
Joakim Lindstrom 35,000(3)




Chicago

ArenaUnited Center
Capacity20,500
Ticket Price$20.00


Income

Current Funds$18,055,622
Home Games Remaining14
Avg. Attendance20,476
Avg. Revenue/Game$982,847
Projected Revenue$13,759,858

Expenses

Pro Payroll$41,105,000
Farm Payroll$1,965,000
Prospect Fees$7,500
Coach$500,000
Games Remaining27
Total Game Expenses$588,885
Projected Expenses$15,899,899
Projected Balance$15,915,581

Salary Commitment

Year: 2007$43,070,000
Year: 2008$31,080,000
Year: 2009$21,425,000
Year: 2010$12,825,000

Pro Payroll

Robert Lang 6,400,000(1)
Nikolai Khabibulin 5,200,000(3)
Petr Cajanek 4,000,000(5)
Joe Corvo 4,000,000(1)
Jason Blake 3,240,000(2)
Ryan Whitney 2,400,000(3)
Nils Ekman 2,250,000(5)
Kris Draper 2,200,000(2)
Stanislav Chistov 2,000,000(5)
Duncan Keith 1,270,000(2)
Dennis Wideman 1,000,000(3)
Martin Lapointe 1,000,000(1)
Kevin Bieksa 995,000(2)
James Wisniewski 800,000(2)
Rick Poulidge 775,000(5)
Jason Williams 685,000(2)
Al Montoya 500,000(5)
Patrick Kane 500,000(5)
James Sheppard 500,000(5)
Daniel Tjarnqvist 500,000(5)
Logan MacMillan 500,000(5)
Patrick Sharp 390,000(1)


Farm Payroll

Petr Kalus 220,000(5)
Jimmy Howard 195,000(5)
Tomas Malec 175,000(5)
Andrei Zyuzin 165,000(2)
Kevyn Adams 135,000(2)
Roman Polak 130,000(5)
Drew Larman 80,000(5)
Ben Eager 65,000(2)
Nigel Dawes 50,000(1)
Alexei Emelin 50,000(5)
Gerald Coleman 50,000(5)
Juraj Kolnik 50,000(5)
David Leneveu 50,000(5)
Niklas Grossman 50,000(5)
Michal Barinka 50,000(5)
Frans Nielsen 50,000(5)
Dave Bolland 50,000(1)
Adam Burish 50,000(5)
Michael Blunden 50,000(5)
Troy Brouwer 50,000(1)
Colin Fraser 50,000(1)
David Koci 50,000(2)
Danny Richmond 50,000(2)
Martin St-Pierre 50,000(5)




Colorado

ArenaPepsi Center
Capacity18,007
Ticket Price$35.00


Income

Current Funds$16,777,319
Home Games Remaining13
Avg. Attendance16,159
Avg. Revenue/Game$1,357,284
Projected Revenue$17,644,692

Expenses

Pro Payroll$46,032,950
Farm Payroll$979,000
Prospect Fees$7,500
Coach$500,000
Games Remaining27
Total Game Expenses$642,155
Projected Expenses$17,338,178
Projected Balance$17,083,833

Salary Commitment

Year: 2007$47,011,950
Year: 2008$38,117,900
Year: 2009$26,521,500
Year: 2010$15,248,000

Pro Payroll

Joe Sakic 5,750,000(4)
Jose Theodore 5,375,000(1)
Ryan Smyth 5,250,000(3)
Tyler Arnason 2,857,550(1)
Rick Nash 2,750,000(2)
Andrew Brunette 2,500,000(2)
Ian Laperriere 2,400,000(2)
Todd White 2,325,000(3)
Jordan Leopold 2,200,000(5)
Mathieu Garon 2,125,000(4)
John-Michael Liles 1,930,000(4)
Karlis Skrastins 1,900,000(3)
Peter Budaj 1,700,000(2)
Ales Hemsky 1,375,400(2)
Paul Stastny 1,200,000(5)
Brad Richardson 975,000(3)
Michael Sawchuk 775,000(5)
Kurt Sauer 645,000(3)
Bryce Swan 500,000(5)
Jamie Heward 500,000(2)
Jeff Finger 500,000(4)
Scott Parker 500,000(1)


Farm Payroll

Mattias Weinhandl 78,500(3)
Cody McCormick 68,000(5)
Serge Payer 62,500(2)
Wyatt Smith 61,500(1)
Kirill Safronov 58,500(2)
Alexei Smirnov 50,000(1)
Barrett Heisten 50,000(2)
Chris Bala 50,000(1)
Jamie Wright 50,000(2)
Garret Stroshein 50,000(4)
Graham Mink 50,000(3)
Ben Guite 50,000(4)
Karel Mosovsky 50,000(2)
Luke Sellars 50,000(2)
Mike Farrell 50,000(2)
Prestin Ryan 50,000(3)
Rob McVicar 50,000(5)
Kyle Cumiskey 50,000(5)




Vancouver

ArenaGM Place
Capacity18,630
Ticket Price$30.00


Income

Current Funds$16,833,084
Home Games Remaining14
Avg. Attendance17,145
Avg. Revenue/Game$1,234,478
Projected Revenue$17,282,692

Expenses

Pro Payroll$42,415,000
Farm Payroll$1,240,500
Prospect Fees$0,000
Coach$249,000
Games Remaining28
Total Game Expenses$593,304
Projected Expenses$16,612,514
Projected Balance$17,503,262

Salary Commitment

Year: 2007$43,655,500
Year: 2008$38,280,500
Year: 2009$27,615,500
Year: 2010$17,423,000

Pro Payroll

Danny Markov 4,600,000(5)
Mike Modano 4,350,000(2)
Martin Havlat 4,300,000(5)
Michal Handzus 3,625,000(1)
Mattias Ohlund 3,500,000(3)
Alex Ovechkin 3,300,000(3)
Mike Rathje 3,000,000(2)
Cristobal Huet 2,500,000(4)
Matt Cooke 1,900,000(5)
Willie Mitchell 1,700,000(3)
Keith Ballard 1,600,000(2)
Curtis Sanford 1,415,000(2)
Shane Hnidy 1,000,000(5)
Trevor Linden 1,000,000(4)
Ryan Shannon 1,000,000(3)
Ray Bourque 775,000(5)
Kris Beech 700,000(5)
Alex Burrows 650,000(1)
Alexander Radulov 500,000(3)
Drew Stafford 500,000(1)
Ronald Petrovicky 500,000(1)


Farm Payroll

Jeff Cowan 142,500(3)
Nathan McIver 78,000(4)
Rico Fata 70,000(5)
Jonathan Ferland 50,000(5)
Kristopher Letang 50,000(5)
Jamie Hunt 50,000(2)
Cory Schneider 50,000(5)
Pat White 50,000(5)
Luc Bourdon 50,000(3)
Marek Zagrapan 50,000(5)
Maxime Ouellet 50,000(2)
Jannik Hansen 50,000(5)
Mason Raymond 50,000(5)
Timofei Shishkanov 50,000(2)
Evgeny Lazarev 50,000(5)
Drew MacIntyre 50,000(5)
Jarkko Immonen 50,000(2)
Jussi Timonen 50,000(2)
Jakub Cutta 50,000(1)
Janis Sprukts 50,000(4)
Jaroslav Balastik 50,000(1)
Jonas Johansson 50,000(2)




Calgary

ArenaPengrowth Saddledome
Capacity19,289
Ticket Price$24.00


Income

Current Funds$8,947,075
Home Games Remaining14
Avg. Attendance19,289
Avg. Revenue/Game$1,111,046
Projected Revenue$15,554,644

Expenses

Pro Payroll$46,210,000
Farm Payroll$1,485,000
Prospect Fees$3,000
Coach$100,000
Games Remaining28
Total Game Expenses$645,919
Projected Expenses$18,085,730
Projected Balance$6,415,989

Salary Commitment

Year: 2007$47,695,000
Year: 2008$35,465,000
Year: 2009$17,415,000
Year: 2010$10,475,000

Pro Payroll

Markus Naslund 6,225,000(2)
Adrian Aucoin 5,900,000(2)
Alex Tanguay 5,845,000(1)
Miikka Kiprusoff 3,625,000(1)
Daymond Langkow 3,590,000(2)
Craig Conroy 2,900,000(4)
Dion Phaneuf 2,800,000(3)
Owen Nolan 2,400,000(1)
Marcus Nilson 1,925,000(5)
Kristian Huselius 1,900,000(4)
Stephane Yelle 1,440,000(3)
Paul Martin 1,400,000(4)
Patrick Eaves 1,300,000(3)
Matthew Lombardi 1,300,000(3)
Anders Eriksson 950,000(2)
Peter Forrestall 775,000(5)
Mike Komisarek 540,000(4)
Eric Nystrom 525,000(2)
Curtis McElhinney 500,000(5)
Christopher Higgins 370,000(2)


Farm Payroll

Cory Sarich 185,000(5)
Wayne Primeau 180,000(2)
David Hale 125,000(1)
Tomas Zizka 110,000(2)
Tyler Moss 100,000(1)
Vitaly Kolesnik 85,000(1)
Eric Godard 50,000(4)
P.K. Subban 50,000(5)
Greg Mauldin 50,000(3)
Jared Aulin 50,000(5)
Jimmie Olvestad 50,000(1)
Dustin Boyd 50,000(4)
David Moss 50,000(4)
Mark Smith 50,000(2)
Jiri Bicek 50,000(4)
Mikhail Kuleshov 50,000(4)
Petr Schastlivy 50,000(2)
Sheldon Keefe 50,000(2)
Paul Manning 50,000(3)
Martti Jarventie 50,000(2)




Edmonton

ArenaRexall Place
Capacity16,839
Ticket Price$25.00


Income

Current Funds$8,209,520
Home Games Remaining14
Avg. Attendance16,821
Avg. Revenue/Game$1,009,231
Projected Revenue$14,129,234

Expenses

Pro Payroll$42,985,500
Farm Payroll$2,642,200
Prospect Fees$6,000
Coach$800,000
Games Remaining27
Total Game Expenses$627,482
Projected Expenses$16,942,026
Projected Balance$5,396,728

Salary Commitment

Year: 2007$45,627,700
Year: 2008$40,392,200
Year: 2009$28,144,200
Year: 2010$24,550,000

Pro Payroll

Brent Sopel 4,500,000(5)
Ed Jovanovski 3,850,000(4)
Vyacheslav Kozlov 3,600,000(2)
Jason Allison 3,500,000(5)
Dwayne Roloson 3,000,000(2)
Steve Staios 2,600,000(2)
Fernando Pisani 2,500,000(4)
Raffi Torres 2,400,000(1)
Joni Pitkanen 2,325,000(5)
Scott Hannan 2,300,000(4)
Dean McAmmond 2,000,500(1)
Ethan Moreau 2,000,000(4)
Stephen Weiss 1,700,000(2)
Marty Reasoner 1,300,000(3)
Paul Ranger 1,250,000(2)
Jarret Stoll 900,000(4)
M-A Castillo Jr. 775,000(5)
Aleksey Morozov 750,000(3)
Allan Rourke 735,000(1)
Carey Price 500,000(5)
Andrew Cogliano 500,000(5)


Farm Payroll

Robert Nilsson 1,200,000(3)
Ladislav Smid 500,000(5)
Marc-Antoine Pouliot 66,700(3)
Jean-Francois Jacques 65,000(3)
Yannick Lehoux 62,500(3)
Benoit Pouliot 50,000(5)
Tom Gilbert 50,000(3)
Mikhail Grabovski 50,000(5)
Kyle Brodziak 50,000(5)
Jeff Petry 50,000(5)
Zach Stortini 50,000(3)
Patrick Thoresen 50,000(3)
Mathieu Roy 50,000(4)
Rob Schremp 50,000(4)
Bryan Young 50,000(5)
Tuomas Pihlman 50,000(2)
Tomi Maki 50,000(5)
Olivier Michaud 50,000(1)
Neil Little 50,000(1)
Denis Grebeshkov 48,000(2)




Minnesota

ArenaXcel Energy Center
Capacity18,064
Ticket Price$25.00


Income

Current Funds$17,218,777
Home Games Remaining14
Avg. Attendance18,064
Avg. Revenue/Game$1,083,840
Projected Revenue$15,173,760

Expenses

Pro Payroll$40,075,000
Farm Payroll$3,813,500
Prospect Fees$3,000
Coach$329,408
Games Remaining27
Total Game Expenses$597,580
Projected Expenses$16,134,656
Projected Balance$16,257,881

Salary Commitment

Year: 2007$43,888,500
Year: 2008$28,593,500
Year: 2009$24,130,000
Year: 2010$9,405,000

Pro Payroll

Doug Weight 5,100,000(1)
Brian Rafalski 4,250,000(4)
Shane Doan 4,200,000(2)
Brian Rolston 3,240,000(3)
Mark Parrish 2,750,000(3)
Yanic Perreault 2,200,000(1)
Geoff Sanderson 2,000,000(1)
Niklas Backstrom 2,000,000(3)
Branko Radivojevic 1,880,000(4)
Martin Skoula 1,800,000(3)
Evgeni Malkin 1,800,000(1)
Gary Roberts 1,700,000(1)
Sean Hill 1,600,000(3)
Nick Schultz 1,215,000(1)
Brandon Bochenski 1,200,000(3)
Jeff Whittaker 775,000(5)
Petteri Nummelin 500,000(3)
Alexander Mogilny 500,000(3)
Brian Boucher 500,000(3)
Alyn McCauley 500,000(1)
Kurtis Foster 365,000(3)


Farm Payroll

Richard Park 2,250,000(4)
Mark Eaton 140,000(3)
Todd Fedoruk 130,000(3)
Georges Laraque 125,000(2)
Jarkko Ruutu 110,000(4)
Derek Boogaard 90,000(2)
Nicholas Dimitrakos 90,000(4)
Stephane Veilleux 80,000(1)
Dustin Byfuglien 50,000(1)
Norm Maracle 50,000(1)
Greg Johnson 50,000(1)
Milan Kraft 50,000(1)
Valeri Bure 50,000(1)
Alexandre Daigle 50,000(1)
Toby Petersen 50,000(1)
Ville Nieminen 50,000(1)
Tommy Salo 50,000(1)
Dick Tarnstrom 50,000(1)
Jiri Slegr 50,000(1)
Richard Matvichuk 50,000(1)
Mikael Holmqvist 50,000(1)
Adam Berkhoel 50,000(1)
Colton Gillies 50,000(5)
Matt Foy 48,500(2)




LosAngeles

ArenaStaples Center
Capacity18,118
Ticket Price$30.00


Income

Current Funds$24,289,458
Home Games Remaining14
Avg. Attendance16,003
Avg. Revenue/Game$1,152,176
Projected Revenue$16,130,464

Expenses

Pro Payroll$29,036,000
Farm Payroll$991,000
Prospect Fees$7,500
Coach$600,000
Games Remaining27
Total Game Expenses$413,980
Projected Expenses$11,177,453
Projected Balance$29,242,469

Salary Commitment

Year: 2007$30,027,000
Year: 2008$22,161,500
Year: 2009$21,191,000
Year: 2010$14,255,000

Pro Payroll

Paul Kariya 4,400,000(1)
Brad Stuart 3,150,000(4)
Maxim Afinogenov 2,200,000(4)
Brent Seabrook 2,200,000(3)
Randy Robitaille 2,200,000(1)
Kyle Calder 1,900,000(5)
Jaroslav Modry 1,900,000(3)
Mike Fisher 1,875,000(4)
Chris Mason 1,800,000(3)
Anze Kopitar 1,000,000(4)
Scott Thornton 1,000,000(1)
Zacky Vengeance 775,000(5)
Jason Labarbera 650,000(2)
Patrick O'Sullivan 600,000(5)
Shane O'Brien 500,000(3)
Erik Johnson 500,000(5)
Jack Johnson 500,000(5)
Ilya Zubov 500,000(5)
Jiri Tlusty 500,000(5)
Brian Boyle 500,000(5)
Dustin Brown 386,000(3)


Farm Payroll

J-F Damphousse 78,000(2)
Martin Grenier 72,500(2)
Cam Barker 70,000(2)
Brian Willsie 65,500(1)
Mikhail Yakubov 55,000(5)
Raitis Ivanans 50,000(3)
Jeff Giuliano 50,000(3)
John Zeiler 50,000(2)
Kevin Dallman 50,000(4)
Gabe Gauthier 50,000(1)
Jon Klemm 50,000(4)
Petteri Nokelainen 50,000(1)
Rob Collins 50,000(1)
Pierre Parenteau 50,000(5)
Tomi Pettinen 50,000(1)
Wade Skolney 50,000(2)
Lars Jonsson 50,000(5)
Joey MacDonald 50,000(3)




SanJose

ArenaHP Pavillion
Capacity17,496
Ticket Price$25.00


Income

Current Funds$14,496,844
Home Games Remaining14
Avg. Attendance17,496
Avg. Revenue/Game$1,049,760
Projected Revenue$14,696,640

Expenses

Pro Payroll$39,150,400
Farm Payroll$1,455,000
Prospect Fees$6,000
Coach$500,000
Games Remaining28
Total Game Expenses$555,559
Projected Expenses$15,555,665
Projected Balance$13,637,819

Salary Commitment

Year: 2007$40,605,400
Year: 2008$37,092,900
Year: 2009$25,000,000
Year: 2010$14,050,000

Pro Payroll

Joe Thornton 7,125,000(2)
Evgeni Nabokov 4,500,000(5)
Patrick Marleau 3,785,400(2)
Sandis Ozolinsh 2,750,000(4)
Jeremy Roenick 2,500,000(4)
Kyle McLaren 2,300,000(1)
Jonathan Cheechoo 1,900,000(5)
Curtis Brown 1,800,000(3)
Mike Grier 1,800,000(3)
Craig Rivet 1,700,000(3)
Steve Bernier 1,500,000(3)
Marcel Goc 900,000(2)
Alexei Semenov 900,000(5)
Chad Fillagre 775,000(5)
Dimitri Patzold 750,000(3)
Matthew Carle 725,000(3)
Pat Rissmiller 700,000(3)
Christian Ehrhoff 615,000(3)
Ryane Clowe 600,000(3)
Milan Michalek 525,000(4)
Joe Pavelski 500,000(1)
Marc-Edouard Vlasic 500,000(3)


Farm Payroll

Doug Murray 500,000(1)
Rob Davison 110,000(3)
Andrej Nedorost 80,000(2)
Joey Tetarenko 62,500(1)
Adam Munro 52,500(2)
Adam Hauser 50,000(3)
Andrej Podkonicky 50,000(3)
Benoit Dusablon 50,000(5)
Chad Wiseman 50,000(2)
Edo Terglav 50,000(4)
Eric Beaudoin 50,000(1)
Francis Belanger 50,000(2)
Igor Radulov 50,000(4)
Jani Rita 50,000(2)
Jeremy Yablonski 50,000(4)
Joel Ward 50,000(3)
John Gruden 50,000(1)
John Jakopin 50,000(1)




Anaheim

ArenaHonda Center
Capacity17,174
Ticket Price$45.00


Income

Current Funds$14,262,490
Home Games Remaining14
Avg. Attendance17,031
Avg. Revenue/Game$1,301,699
Projected Revenue$18,223,786

Expenses

Pro Payroll$54,864,000
Farm Payroll$1,384,065
Prospect Fees$4,500
Coach$2,000,000
Games Remaining28
Total Game Expenses$787,197
Projected Expenses$22,041,511
Projected Balance$10,444,765

Salary Commitment

Year: 2007$56,248,065
Year: 2008$47,703,500
Year: 2009$37,034,500
Year: 2010$22,605,000

Pro Payroll

Peter Forsberg 9,900,000(5)
Milan Hejduk 7,100,000(2)
Jarome Iginla 6,400,000(3)
Martin Brodeur 6,250,000(5)
Marc Savard 5,750,000(1)
Brad Richards 5,125,000(3)
Robert Esche 2,000,000(5)
Francois Beauchemin 1,800,000(3)
Brett Clark 1,750,000(1)
Toni Lydman 1,734,000(2)
Tom Preissing 1,600,000(2)
Alexander Semin 925,000(3)
Travis Moen 800,000(5)
Dustin Harriman 775,000(5)
Bryan Muir 500,000(4)
Travis Zajac 500,000(5)
Nicklas Backstrom 500,000(5)
Bobby Ryan 500,000(5)
Joe Dipenta 500,000(1)
Andy Hilbert 455,000(1)


Farm Payroll

Alexandre Picard 200,000(5)
Jason Bacashihua 130,000(5)
Geoff Platt 100,000(3)
Jason King 89,565(1)
Ossi Vaananen 80,000(4)
Brad May 79,500(3)
Staffan Kronwall 75,000(2)
Mark Mowers 65,000(2)
Jesse Schultz 60,000(5)
Mark Mancari 60,000(5)
Jonas Hiller 50,000(5)
Jack Skille 50,000(5)
Matt Ellison 50,000(5)
Brendan Mikkelson 50,000(5)
Kent Huskins 50,000(2)
Mark Rycroft 50,000(4)
Evgeny Artyukhin 50,000(5)
George Parros 50,000(5)
Maxim Kondratiev 45,000(2)




Dallas

ArenaAmerican Airlines Center
Capacity18,532
Ticket Price$23.00


Income

Current Funds$11,280,928
Home Games Remaining14
Avg. Attendance18,532
Avg. Revenue/Game$1,022,966
Projected Revenue$14,321,524

Expenses

Pro Payroll$39,870,000
Farm Payroll$2,963,500
Prospect Fees$4,500
Coach$600,000
Games Remaining28
Total Game Expenses$587,000
Projected Expenses$16,436,000
Projected Balance$9,166,452

Salary Commitment

Year: 2007$42,833,500
Year: 2008$38,863,500
Year: 2009$33,677,000
Year: 2010$14,545,000

Pro Payroll

Marty Turco 5,500,000(5)
Andy McDonald 4,000,000(3)
Brenden Morrow 3,800,000(3)
Philippe Boucher 3,300,000(4)
Mike Ribeiro 3,200,000(5)
Jeff Halpern 2,975,000(2)
Jere Lehtinen 2,075,000(3)
Jussi Jokinen 2,000,000(3)
Mattias Norstrom 2,000,000(3)
Dan Hamhuis 1,900,000(1)
Steve Begin 1,800,000(3)
Stephane Robidas 1,500,000(2)
Niklas Hagman 1,140,000(3)
Avenge Morstrom 775,000(5)
Mike Smith 750,000(3)
Trevor Daley 630,000(3)
Richard Petiot 550,000(3)
Matt Niskanen 500,000(5)
Jean-Pierre Vigier 500,000(4)
Krys Barch 500,000(5)
Antti Miettinen 475,000(2)


Farm Payroll

Stu Barnes 1,800,000(1)
Loui Eriksson 120,000(3)
Jan Lasak 120,000(4)
Justin Papineau 80,000(3)
Evgeny Konstantinov 75,000(3)
Zenith Komarniski 70,000(1)
Matt Keith 69,000(2)
Kyle Rossiter 62,000(3)
Brad Winchester 60,000(2)
Kristian Kudroc 57,500(2)
Justin Mapletoft 50,000(3)
Kris Vernarsky 50,000(1)
Masi Marjamaki 50,000(5)
Mike Siklenka 50,000(4)
Marc Moro 50,000(2)
Ladislav Benysek 50,000(1)
Joel Lundqvist 50,000(1)
Chris Conner 50,000(4)
Junior Lessard 50,000(1)




Phoenix

ArenaJobing.com Arena
Capacity17,799
Ticket Price$25.00


Income

Current Funds$18,810,368
Home Games Remaining14
Avg. Attendance16,044
Avg. Revenue/Game$962,564
Projected Revenue$13,475,896

Expenses

Pro Payroll$31,495,000
Farm Payroll$966,453
Prospect Fees$6,000
Coach$1,000,000
Games Remaining28
Total Game Expenses$452,263
Projected Expenses$12,663,361
Projected Balance$19,622,903

Salary Commitment

Year: 2007$32,461,453
Year: 2008$28,411,453
Year: 2009$23,185,053
Year: 2010$16,125,000

Pro Payroll

Andrew Raycroft 4,600,000(5)
Anton Babchuk 4,000,000(4)
David Aebischer 3,645,000(2)
Mike York 3,250,000(4)
Patrice Brisebois 2,700,000(1)
Martin Gerber 2,600,000(3)
Nick Boynton 2,500,000(3)
Niko Kapanen 800,000(4)
Vissa Timonen 775,000(5)
Chris Kelly 750,000(1)
Fredrik Sjostrom 750,000(2)
Matt Jones 575,000(3)
Blake Comeau 500,000(4)
Nick Foligno 500,000(5)
Martin Hanzal 500,000(5)
Daniel Carcillo 500,000(1)
Tony Salmelainen 500,000(2)
Mathias Tjarnqvist 500,000(3)
Keith Yandle 500,000(3)
Enver Lisin 500,000(4)
Bill Thomas 500,000(4)
Brendan Bell 50,000(1)


Farm Payroll

Tomas Surovy 135,053(3)
Mikael Tellqvist 107,900(2)
Pavel Brendl 73,500(2)
Daniel Winnik 50,000(5)
Craig Weller 50,000(5)
Yuri Babenko 50,000(3)
Thomas Ziegler 50,000(3)
Vaclav Nedorost 50,000(3)
Joel Perrault 50,000(4)
Ryan Flinn 50,000(2)
Pavel Vorobiev 50,000(1)
Miroslav Zalesak 50,000(2)
Cole Jarrett 50,000(3)
Ryan Caldwell 50,000(4)
Darcy Campbell 50,000(3)
Doug Lynch 50,000(2)




Philly

ArenaWachovia Center
Capacity19,523
Ticket Price$24.00


Income

Current Funds$18,066,493
Home Games Remaining14
Avg. Attendance19,466
Avg. Revenue/Game$1,121,224
Projected Revenue$15,697,136

Expenses

Pro Payroll$42,600,000
Farm Payroll$2,109,500
Prospect Fees$3,000
Coach$100,000
Games Remaining28
Total Game Expenses$605,574
Projected Expenses$16,956,081
Projected Balance$16,807,548

Salary Commitment

Year: 2007$44,709,500
Year: 2008$36,099,500
Year: 2009$29,519,500
Year: 2010$22,594,500

Pro Payroll

Martin Biron 3,925,000(4)
Daniel Briere 3,750,000(4)
Mike Knuble 3,600,000(1)
Kimmo Timonen 3,425,000(4)
Derian Hatcher 3,300,000(1)
Sami Kapanen 3,250,000(5)
Simon Gagne 3,175,000(5)
Jason Smith 2,650,000(4)
J.P. Dumont 2,600,000(3)
Marc-Andre Bergeron 2,600,000(3)
Joffrey Lupul 1,525,000(2)
R.J. Umberger 1,500,000(3)
Antero Niittymaki 1,500,000(4)
Jim Vandermeer 1,300,000(2)
Jeff Carter 1,250,000(2)
Chris Campoli 1,025,000(2)
Eric Daze 500,000(1)
John LeClair 500,000(2)
Keith Primeau 500,000(1)
Randy Jones 375,000(2)
Scottie Upshall 350,000(2)


Farm Payroll

Riley Cote 700,000(4)
Lasse Kukkonen 525,000(1)
Alexandre Picard (d) 75,000(3)
Jesse Boulerice 69,500(4)
Michal Sivek 55,000(2)
Krystofer Kolanos 50,000(1)
Mike Danton 50,000(3)
Matt Zultek 50,000(2)
Mike Pandolfo 50,000(2)
Michel Riesen 50,000(2)
Kent McDonell 50,000(2)
Evan Lindsay 50,000(3)
Donald Choukalos 50,000(5)
Stefan Ruzicka 50,000(3)
Rory Fitzpatrick 50,000(4)
Ryan Potulny 50,000(1)
Nate Guenin 50,000(5)
Braydon Coburn 45,000(1)
Jim Dowd 40,000(1)




Hosted by www.Geocities.ws

1