NHL Team Finances

Financial Report

(As of Wednesday, Mar 21 2007)

Atlanta

ArenaPhillips Arena
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance11,139
Avg. Revenue/Game$55,688
Projected Revenue$0,000

Expenses

Pro Payroll$42,051,000
Farm Payroll$1,621,100
Prospect Fees$16,500
Coach$300,000
Games Remaining0
Total Game Expenses$536,446
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$43,672,100
Year: 2007$39,035,000
Year: 2008$12,317,500
Year: 2009$7,257,500

 Pro Payroll

Jarome Iginla 7,000,000(2)
Scott Niedermayer 6,750,000(2)
Alex Tanguay 5,000,000(2)
Bobby Holik 4,250,000(2)
Miikka Kiprusoff 3,500,000(3)
Greg de Vries 2,052,000(2)
Slava Kozlov 2,014,000(4)
Andy Sutton 2,000,000(4)
Pierre-Marc Bouchard 1,850,000(1)
Scott Mellanby 1,000,000(1)
Johan Hedberg 850,000(3)
Niko Kapanen 800,000(4)
Matthew Lombardi 800,000(4)
Steve McCarthy 775,000(1)
Andrew Ference 750,000(4)
Andy Delmore 650,000(2)
Jon Sim 610,000(3)
Glen Metropolit 500,000(4)
Colin Stuart 450,000(2)
Lee Stempniak 450,000(2)


 Farm Payroll

J.P. Viger 515,000(1)
Byron Ritchie 450,000(1)
Garnet Exelby 68,400(2)
Shane Hnidy 60,000(4)
Mark Popovic 60,000(4)
Andrei Zubarev 60,000(4)
Brett Sterling 60,000(4)
Grant Lewis 60,000(4)
Eric Boulton 50,000(3)
Fred Brathwaite 50,000(3)
Brad Larsen 48,500(4)
Dustin Boyd 47,100(2)
Darren Haydar 47,100(1)
Richie Regehr 45,000(4)




Boston

ArenaFleet Center
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance10,817
Avg. Revenue/Game$54,087
Projected Revenue$0,000

Expenses

Pro Payroll$22,003,000
Farm Payroll$1,880,700
Prospect Fees$13,500
Coach$600,000
Games Remaining0
Total Game Expenses$298,746
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$23,883,700
Year: 2007$20,838,700
Year: 2008$12,279,500
Year: 2009$5,572,500

 Pro Payroll

Jaroslav Spacek 3,225,000(2)
Patrice Bergeron 3,000,000(3)
Scott Hartnell 1,750,000(1)
Henrik Tallinder 1,600,000(2)
Brad Boyes 1,400,000(4)
Brian Leetch 1,400,000(2)
Wayne Primeau 1,150,000(3)
Shean Donovan 925,000(3)
Stanislav Chistov 800,000(1)
Brad Isbister 650,000(3)
Ryan Parent 600,000(4)
Jack Johnson 600,000(4)
Robert Earl 600,000(4)
Rob Schremp 600,000(4)
Shawn Thornton 600,000(2)
Shea Weber 600,000(2)
Tuukka Rask 600,000(4)
Hannu Toivonen 532,000(3)
Bobby Allen 471,000(2)
Mark Mowers 450,000(3)
Mathias Tjarnqvist 450,000(1)


 Farm Payroll

Philippe Sauve 550,000(2)
Milan Jurcina 500,000(4)
Jason York 500,000(4)
Andrew Alberts 66,100(2)
Mark Suart 60,000(4)
Martins Karsums 60,000(4)
Petr Tenkrat 52,500(4)
Nathan Robinson 47,100(2)
Jeff Hoggan 45,000(1)




Buffalo

ArenaHSBC Arena
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance12,262
Avg. Revenue/Game$61,310
Projected Revenue$0,000

Expenses

Pro Payroll$44,247,000
Farm Payroll$905,900
Prospect Fees$12,000
Coach$300,000
Games Remaining0
Total Game Expenses$554,450
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$45,152,900
Year: 2007$35,074,400
Year: 2008$17,109,900
Year: 2009$7,441,800

 Pro Payroll

Mats Sundin 7,600,000(2)
Daniel Briere 5,000,000(2)
Jean-Sebastien Giguere3,990,000(4)
Chris Drury 3,154,000(3)
Maxim Afinogenov 3,000,000(3)
Teppo Numminen 2,600,000(1)
Jochen Hecht 2,350,000(1)
Alex Kotalik 2,330,000(3)
Toni Lydman 2,300,000(1)
Tim Connolly 2,200,000(1)
Martin Biron 2,128,000(4)
Dmitri Kalinin 1,750,000(2)
Brian Campbell 1,250,000(2)
Thomas Vanek 942,000(3)
Jason Pominville 800,000(2)
Derek Roy 627,000(2)
Marek Zagrapan 600,000(4)
Jeff Jillson 510,000(2)
Clarke MacArthur 471,000(1)
Jiri Novotny 450,000(4)
Nathan Paetsch 195,000(3)


 Farm Payroll

Matt Cullen 310,000(2)
Alexi Kaigorodov 90,000(1)
Paul Gaustad 67,500(1)
Adam Mair 67,500(2)
Andrej Sekera 60,000(4)
Philippe Gogulla 60,000(4)
Marc-Andre Gragnani 60,000(4)
Daniel Paille 50,000(2)
Drew Stafford 47,800(4)
Adam Berkhoel 47,100(3)
Andrew Peters 46,000(4)




Calgary

ArenaSaddledome
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance11,805
Avg. Revenue/Game$59,029
Projected Revenue$0,000

Expenses

Pro Payroll$34,471,000
Farm Payroll$393,500
Prospect Fees$15,000
Coach$300,000
Games Remaining0
Total Game Expenses$429,018
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$35,364,500
Year: 2007$26,822,500
Year: 2008$16,126,000
Year: 2009$2,810,000

 Pro Payroll

Wade Redden 6,500,000(3)
Ilya Kovalchuk 5,000,000(2)
Roman Hamrlik 3,500,000(1)
Rhett Warrener 2,500,000(3)
Daymond Langkow 2,442,000(1)
Tony Amonte 1,850,000(3)
Jeff Friesen 1,600,000(2)
Kristian Huselius 1,400,000(2)
Marcus Nilson 1,368,000(2)
Andrei Zyuzin 1,325,000(3)
Chuck Kobasew 1,200,000(1)
Shawn Bates 1,200,000(2)
Marc-Andre Fleury 990,000(4)
Daniel Ryder 600,000(4)
Andrei Taratukhin 600,000(4)
Jamie McLennan 575,000(3)
Eric Godard 500,000(1)
Dion Phaneuf 471,000(3)
Mark Giordano 450,000(4)
Andre Roy 450,000(1)
Paul Ranger 450,000(1)


 Farm Payroll

Darren McCarty 80,000(2)
Kris Chucko 60,000(4)
Tim Ramholt 60,000(4)
David McKee 50,000(4)
David Moss 48,500(2)
Brent Krahn 47,500(3)
Brad Ference 47,500(3)




Carolina

ArenaJoe Louis Arena
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance11,184
Avg. Revenue/Game$55,923
Projected Revenue$0,000

Expenses

Pro Payroll$42,655,000
Farm Payroll$47,100
Prospect Fees$19,500
Coach$300,000
Games Remaining0
Total Game Expenses$524,654
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$42,702,100
Year: 2007$25,455,000
Year: 2008$10,905,000
Year: 2009$4,021,000

 Pro Payroll

Marc Savard 5,000,000(1)
Tomas Kaberle 4,250,000(2)
Rod Brind'Amour 4,000,000(1)
Eric Staal 4,000,000(3)
Mike Comrie 3,000,000(1)
Henrik Zetterberg 2,600,000(2)
Michael Peca 2,500,000(1)
Frantisek Kaberle 2,200,000(3)
Hal Gill 2,050,000(2)
Lubomir Visnovsky 1,900,000(2)
Michael Cammalleri 1,700,000(4)
Daniel Tjarnqvist 1,625,000(2)
Jeff O'Neill 1,500,000(1)
John Grahame 1,400,000(4)
Glen Wesley 1,200,000(1)
Dustin Brown 1,175,000(2)
Cam Ward 684,000(3)
Duvie Westcott 500,000(2)
Konstantin Pushkarev 471,000(4)
Toby Petersen 450,000(4)
Ryan Bayda 450,000(2)


 Farm Payroll

Craig Kowalski 47,100(1)




Chicago

ArenaUnited Center
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance11,131
Avg. Revenue/Game$55,658
Projected Revenue$0,000

Expenses

Pro Payroll$39,807,000
Farm Payroll$1,579,200
Prospect Fees$16,500
Coach$300,000
Games Remaining0
Total Game Expenses$508,570
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$41,386,200
Year: 2007$37,954,500
Year: 2008$23,702,500
Year: 2009$15,363,000

 Pro Payroll

Nikolai Khabibulin 6,750,000(4)
Martin Havlat 6,000,000(3)
Adrian Aucoin 4,000,000(2)
Erik Cole 4,000,000(2)
Martin Lapointe 2,400,000(4)
Michal Handzus 2,128,000(4)
Jassen Cullimore 1,900,000(2)
Tuomo Ruutu 1,875,000(2)
Bryan Smolinski 1,520,000(4)
Anton Volchenkov 1,500,000(1)
Nik Antropov 1,007,000(3)
Duncan Keith 1,000,000(4)
Brent Seabrook 942,000(2)
Denis Arkhipov 900,000(2)
Marc-Edouard Vlasic 735,000(3)
Patrick Sharp 725,000(4)
Jonathan Toews 600,000(4)
Brian Boucher 475,000(3)
Dustin Penner 450,000(2)
Craig MacDonald 450,000(1)
Rene Bourque 450,000(1)


 Farm Payroll

Dustin Byfuglien 500,000(1)
Jeff Hamilton 475,000(1)
Radim Vrbata 122,500(3)
Patrick Lalime 70,000(2)
Tony Salmelainen 65,000(2)
Dave Bolland 60,000(4)
Jack Skille 60,000(4)
Cory Crawford 60,000(4)
Danny Richmond 60,000(4)
James Wisniewski 56,700(1)
Karl Stewart 50,000(2)




Colorado

ArenaPepsi Center
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance8,460
Avg. Revenue/Game$42,306
Projected Revenue$0,000

Expenses

Pro Payroll$36,101,000
Farm Payroll$401,600
Prospect Fees$22,500
Coach$300,000
Games Remaining0
Total Game Expenses$449,087
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$36,502,600
Year: 2007$27,532,000
Year: 2008$19,212,000
Year: 2009$6,961,000

 Pro Payroll

Joe Sakic 5,750,000(3)
Jose Theodore 5,500,000(1)
Milan Hejduk 3,800,000(3)
Patrice Brisebois 3,000,000(2)
Karlis Skrastins 2,400,000(4)
Brett Clark 1,500,000(2)
Pierre Turgeon 1,500,000(2)
Jordan Leopold 1,250,000(1)
John-Michael Liles 1,250,000(4)
Mathieu Garon 1,216,000(3)
Ian Laperriere 1,064,000(4)
Marek Svatos 1,050,000(1)
Ossi Vaananen 997,000(4)
Wojtek Wolski 984,000(1)
Tyler Arnason 950,000(2)
Andrew Brunette 800,000(3)
Brad May 700,000(4)
Kurt Sauer 685,000(3)
Antti Laaksonen 684,000(2)
Mark Rycroft 550,000(4)
Paul Stastny 471,000(2)


 Farm Payroll

Petteri Nummelin 100,000(2)
Ken Klee 70,000(2)
Cody McCormick 49,500(1)
Kyle Cumiskey 47,100(1)
Ben Guite 45,000(1)
Tyler Weiman 45,000(1)
Peter Worrell 45,000(2)




Columbus

ArenaNationwide Arena
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance11,011
Avg. Revenue/Game$55,050
Projected Revenue$0,000

Expenses

Pro Payroll$42,455,000
Farm Payroll$1,197,500
Prospect Fees$15,000
Coach$300,000
Games Remaining0
Total Game Expenses$536,189
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$43,652,500
Year: 2007$32,602,500
Year: 2008$24,507,500
Year: 2009$13,365,000

 Pro Payroll

Sergei Federov 6,080,000(3)
Rob Blake 6,000,000(4)
Pavel Kubina 5,000,000(1)
Rick Nash 4,500,000(4)
Anson Carter 2,500,000(2)
Gary Roberts 2,250,000(2)
David Vborny 2,200,000(3)
Eric Brewer 2,000,000(1)
David Aebischer 1,900,000(4)
Nikolai Zherdev 1,750,000(1)
Petr Cajanek 1,700,000(1)
Matt Pettinger 900,000(3)
Manny Malhotra 900,000(2)
Gilbert Brule 850,000(2)
Alexander Svitov 800,000(2)
Jason Chimera 750,000(2)
Pascal Leclaire 700,000(3)
Anders Eriksson 600,000(3)
Ron Hainsey 575,000(4)
Filip Novak 500,000(3)


 Farm Payroll

Bryan Muir 600,000(1)
Jody Shelley 60,000(3)
Derick Brassard 60,000(4)
Adam Pineault 60,000(4)
Alexandre Picard 60,000(4)
Daniel Lacosta 60,000(4)
Adam McQuaid 60,000(4)
Jaroslav Balastik 52,500(3)
Ty Conklin 50,000(3)
Aaron Johnson 45,000(4)
Joe Motzko 45,000(4)
Jamie Pushor 45,000(2)




Dallas

ArenaAmerican Airlines Center
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance12,375
Avg. Revenue/Game$61,872
Projected Revenue$0,000

Expenses

Pro Payroll$40,417,000
Farm Payroll$1,015,300
Prospect Fees$27,000
Coach$300,000
Games Remaining0
Total Game Expenses$509,260
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$41,432,300
Year: 2007$22,922,000
Year: 2008$16,854,000
Year: 2009$5,819,000

 Pro Payroll

Marty Turco 6,000,000(1)
Mike Modano 4,250,000(1)
Sergei Zubov 4,000,000(1)
Jamie Langenbrunner 2,800,000(3)
Jere Lehtinen 2,774,000(4)
Philippe Boucher 2,500,000(3)
Brenden Morrow 2,200,000(3)
Darryl Sydor 2,128,000(2)
Jeff Halpren 2,000,000(4)
Jaroslav Modry 1,900,000(2)
Mike Ribeiro 1,900,000(2)
Eric Lindros 1,550,000(1)
Stu Barnes 1,140,000(3)
Jon Klemm 950,000(3)
Trevor Daley 775,000(1)
Steve Ott 775,000(3)
Jussi Jokinen 700,000(1)
Matthew Barnaby 625,000(3)
Stephane Robidas 550,000(4)
Loui Eriksson 450,000(4)
Mike Smith 450,000(1)


 Farm Payroll

Niklas Hagman 675,000(1)
Patrick Stefan 90,000(2)
Tobias Stephan 63,200(1)
Dan Ellis 50,000(2)
Joel Lundqvist 47,100(1)
Chris Conner 45,000(3)
Antti Miettinen 45,000(4)




Detroit

ArenaJoe Louis Arena
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance10,951
Avg. Revenue/Game$54,750
Projected Revenue$0,000

Expenses

Pro Payroll$37,981,000
Farm Payroll$371,000
Prospect Fees$24,000
Coach$300,000
Games Remaining0
Total Game Expenses$471,659
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$38,352,000
Year: 2007$30,914,000
Year: 2008$17,378,000
Year: 2009$5,930,000

 Pro Payroll

Niklas Lidstrom 7,600,000(2)
Pavel Datsyuk 3,900,000(3)
Robert Lang 3,800,000(4)
Matheiu Schneider 3,300,000(1)
Danny Markov 2,500,000(3)
Kris Draper 2,128,000(1)
Cory Stillman 1,750,000(3)
Tomas Holmstrom 1,501,000(2)
Jiri Fischer 1,444,000(2)
Kirk Maltby 1,368,000(3)
Mikael Samuelsson 1,200,000(2)
Andreas Lilja 1,000,000(4)
Chris Osgood 900,000(1)
Chris Chelios 850,000(2)
Johan Franzen 775,000(2)
Dominik Hasek 750,000(3)
Daniel Cleary 675,000(3)
Brett Lebda 550,000(4)
Jiri Hudler 525,000(4)
Josh Lanfeld 515,000(1)
Peter Bondra 500,000(1)
Boyd Devereaux 450,000(3)


 Farm Payroll

Valtteri Filppula 71,000(2)
Stefan Liv 55,000(4)
Cory Cross 55,000(3)
Jimmy Howard 50,000(1)
Greg Johnson 50,000(2)
Tomas Kopecky 45,000(2)
Eric Himelfarb 45,000(1)




Edmonton

ArenaRexall Place
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance9,352
Avg. Revenue/Game$46,749
Projected Revenue$0,000

Expenses

Pro Payroll$40,006,000
Farm Payroll$1,815,100
Prospect Fees$21,000
Coach$300,000
Games Remaining0
Total Game Expenses$513,928
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$41,821,100
Year: 2007$30,236,000
Year: 2008$16,914,000
Year: 2009$7,364,000

 Pro Payroll

Dwayne Roloson 4,000,000(1)
Shawn Horcoff 3,600,000(1)
Alex Hemsky 3,500,000(3)
Ryan Smyth 3,500,000(3)
Martin Straka 3,100,000(2)
Brad Stuart 2,400,000(4)
Petr Nedved 2,356,000(1)
Jarret Stoll 2,200,000(2)
Alexander Frolov 2,000,000(4)
Jason Smith 1,976,000(2)
Steve Staios 1,615,000(2)
Joffrey Lupul 1,500,000(3)
Mike Commodore 1,200,000(2)
Ethan Moreau 1,026,000(2)
Andrew Ladd 984,000(1)
Marc-Andre Bergeron 969,000(4)
Marty Reasoner 950,000(4)
Raffi Torres 925,000(4)
Matt Greene 855,000(2)
Jussi Markkanen 850,000(2)
Francois Beauchemin 500,000(2)


 Farm Payroll

Chris Simon 1,000,000(3)
Colton Orr 500,000(1)
Tom Gilbert 60,000(4)
J.F. Jacques 60,000(4)
Patrick Thoresen 55,100(1)
Brad Winchester 50,000(3)
Mathieu Roy 45,000(1)
Devan Dubnyk 45,000(1)




Florida

ArenaBank Atlantic Center
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance10,569
Avg. Revenue/Game$52,849
Projected Revenue$0,000

Expenses

Pro Payroll$32,013,000
Farm Payroll$1,703,200
Prospect Fees$15,000
Coach$300,000
Games Remaining0
Total Game Expenses$415,015
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$33,716,200
Year: 2007$28,542,200
Year: 2008$18,492,200
Year: 2009$12,659,200

 Pro Payroll

Olli Jokinen 5,000,000(4)
Sergei Samsonov 3,525,000(2)
Ruslan Salei 2,775,000(4)
Fredrik Modin 2,204,000(3)
Jay Bouwmeester 2,100,000(3)
Jozef Stumpel 1,750,000(1)
Mike Van Ryan 1,700,000(4)
Jason Allison 1,600,000(2)
Bryan Allen 1,550,000(1)
Chris Gratton 1,500,000(2)
Alexander Auld 1,475,000(2)
Nathan Horton 1,100,000(1)
Rostislav Olesz 984,000(3)
Martin Gelinas 975,000(4)
Branislav Mezei 800,000(2)
Ed Belfour 750,000(4)
Ville Peltonen 650,000(2)
Michael Frolik 600,000(4)
Steve Montador 500,000(2)
Gregory Campbell 475,000(4)


 Farm Payroll

Anthony Stewart 684,000(1)
David Booth 450,000(3)
Stephen Weiss 90,000(1)
Kenndal McArdle 60,000(4)
Janis Sprukts 60,000(4)
Drew Bagnall 60,000(4)
Tyler Plante 60,000(4)
Joel Kwiatkowski 50,000(4)
Rob Globke 50,000(3)
Martin Lojek 47,100(4)
Juraj Kolnik 47,100(4)
Jean-Marc Pelletier 45,000(3)




LosAngeles

ArenaStaples Center
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance9,041
Avg. Revenue/Game$45,196
Projected Revenue$0,000

Expenses

Pro Payroll$30,169,000
Farm Payroll$2,192,000
Prospect Fees$22,500
Coach$300,000
Games Remaining0
Total Game Expenses$398,579
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$32,361,000
Year: 2007$19,326,000
Year: 2008$11,669,000
Year: 2009$8,614,000

 Pro Payroll

Dan Cloutier 2,550,000(1)
Oleg Tverdovsky 2,500,000(1)
Bret Hedican 2,432,000(4)
Brent Sopel 2,400,000(2)
Aaron Miller 2,280,000(4)
Niclas Wallin 1,725,000(4)
Martin Skoula 1,625,000(3)
Scott Walker 1,520,000(4)
Ray Whitney 1,500,000(1)
Scott Thornton 1,500,000(2)
Eric Belanger 1,300,000(1)
Sean Avery 1,100,000(1)
Ilya Bryzgalov 1,000,000(1)
Chris Kunitz 962,000(2)
Anze Kopitar 850,000(2)
Brian Willsie 800,000(1)
Trevor Letowski 800,000(3)
Derek Armstrong 760,000(2)
Graig Adams 600,000(1)
Jamie Lundmark 600,000(2)
Kevin Dallman 465,000(1)
Barry Burst 450,000(2)
Marty Murray 450,000(3)


 Farm Payroll

Tim Gleason 1,175,000(1)
Tom Kostopoulos 600,000(4)
Anton Babchuk 90,000(3)
David Tanabe 90,000(3)
Richard Petiot 57,000(4)
Andrew Hutchinson 45,000(2)
Raitis Ivanans 45,000(2)
Jesse Boulerice 45,000(2)
Chad LaRose 45,000(1)




Minnisota

ArenaXCEL Energy Center
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance11,578
Avg. Revenue/Game$57,886
Projected Revenue$0,000

Expenses

Pro Payroll$39,080,000
Farm Payroll$2,030,000
Prospect Fees$24,000
Coach$300,000
Games Remaining0
Total Game Expenses$505,293
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$41,110,000
Year: 2007$36,256,000
Year: 2008$32,814,000
Year: 2009$11,070,000

 Pro Payroll

Ed Jovanovski 7,000,000(3)
Marian Gaborik 5,000,000(4)
Keith Tkachuk 3,800,000(3)
Andy McDonald 3,300,000(3)
Kyle Calder 2,950,000(3)
Ryan Miller 2,600,000(4)
Sheldon Souray 2,432,000(1)
Richard Zednik 1,976,000(3)
Vesa Toskala 1,375,000(4)
Nick Schultz 1,187,000(2)
Mikko Koivu 902,000(1)
Viktor Kozlov 865,000(2)
Richard Jackman 800,000(3)
Mattias Weinhandl 800,000(1)
Pascal Dupuis 798,000(3)
Kurtis Foster 775,000(2)
Branko Radivojevic 600,000(1)
Derek Boogaard 525,000(2)
Shane O'Brien 495,000(3)
Brendan Bell 450,000(4)
Vernon Fiddler 450,000(4)


 Farm Payroll

Phil Kessel 850,000(4)
Daniel Corso 500,000(3)
Niklas Backstrom 75,000(3)
Brett McLean 75,000(1)
Roman Voloshenko 60,000(4)
Benoit Pouliot 60,000(4)
James Sheppard 60,000(4)
Steve Downie 60,000(4)
Yuri Alexandrov 60,000(4)
Wyatt Smith 50,000(3)
George Parros 45,000(4)
Shawn Belle 45,000(1)
Erik Reitz 45,000(2)
Tomas Plekanec 45,000(2)




Montreal

ArenaMontreal Forum
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance10,506
Avg. Revenue/Game$52,528
Projected Revenue$0,000

Expenses

Pro Payroll$31,049,000
Farm Payroll$1,174,500
Prospect Fees$21,000
Coach$300,000
Games Remaining0
Total Game Expenses$396,884
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$32,823,500
Year: 2007$22,481,500
Year: 2008$17,127,000
Year: 2009$11,030,000

 Pro Payroll

Joe Thornton 6,670,000(4)
Cristobal Huet 3,000,000(1)
Janne Niinimaa 2,508,000(3)
Craig Rivet 2,470,000(1)
Radek Bonk 2,394,000(1)
Andrei Markov 2,000,000(2)
Mike Johnson 1,900,000(1)
Mathieu Dandenault 1,700,000(2)
Rostislav Klesla 1,050,000(3)
Mike Komisarek 946,000(3)
Guillaume Latendresse 850,000(2)
Brent Burns 775,000(4)
Fredrik Norrena 750,000(4)
Christopher Higgins 673,000(4)
Steve Begin 646,000(3)
Alexander Perezhogin 627,000(4)
Andrei Kostsitsyn 600,000(4)
Garth Murray 575,000(4)
Maxim Lapierre 562,000(2)
Duncan Milroy 478,000(1)
Aaron Downey 475,000(3)


 Farm Payroll

Dennis Wideman 472,000(3)
Francis Bouillon 187,500(2)
Mark Streit 60,000(4)
Mikhail Grabovsky 60,000(4)
Kris Russell 60,000(4)
Kyle Chipchura 60,000(4)
David Fischer 60,000(4)
T.J. Oshie 60,000(4)
Francis Lessard 55,000(1)
Yann Danis 55,000(2)
Mathieu Biron 45,000(1)




Nashville

ArenaGaylord Entertainment
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance11,236
Avg. Revenue/Game$56,186
Projected Revenue$0,000

Expenses

Pro Payroll$42,501,000
Farm Payroll$535,000
Prospect Fees$18,000
Coach$300,000
Games Remaining0
Total Game Expenses$528,707
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$43,036,000
Year: 2007$28,645,000
Year: 2008$21,945,000
Year: 2009$9,515,000

 Pro Payroll

Chris Pronger 6,250,000(3)
Pavol Demitra 4,500,000(1)
Jason Arnott 4,500,000(2)
Paul Kariya 4,500,000(1)
Steve Sullivan 3,200,000(4)
Tomas Vokoun 2,280,000(3)
Kimmo Timonen 2,280,000(4)
Dan Hamhuis 2,000,000(3)
J.P. Dumont 2,000,000(4)
David Legwand 1,650,000(1)
Martin Erat 1,600,000(4)
Josef Vasicek 1,300,000(3)
Chris Mason 1,250,000(1)
Jim Vandermeer 1,225,000(2)
Stephane Veilleux 550,000(3)
Alexander Radulov 550,000(1)
Scott Nichol 525,000(2)
Scottie Upshall 500,000(1)
Ryan Suter 471,000(1)
Darcy Hordichuk 470,000(1)
Greg Zanon 450,000(1)
Alex Henry 450,000(2)


 Farm Payroll

Maxim Kondratiev 60,000(4)
Ryan Flynn 60,000(4)
Cal O'Reilly 60,000(4)
Blake Geoffrion 60,000(4)
John Vigilante 60,000(4)
Jordin Tootoo 50,000(3)
Ramzi Abid 50,000(1)
Jerred Smithson 45,000(4)
Nolan Yonkman 45,000(4)
Scott Reid 45,000(4)




New Jersey

ArenaNewark Arena
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance11,278
Avg. Revenue/Game$56,393
Projected Revenue$0,000

Expenses

Pro Payroll$45,891,000
Farm Payroll$1,265,000
Prospect Fees$28,500
Coach$350,000
Games Remaining0
Total Game Expenses$579,689
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$47,156,000
Year: 2007$32,115,000
Year: 2008$16,825,000
Year: 2009$9,939,000

 Pro Payroll

Patrick Elias 7,500,000(2)
Martin Brodeur 5,200,000(4)
Scott Gomez 5,000,000(2)
Brian Rafalski 4,200,000(1)
Brian Gionta 4,000,000(3)
John Madden 3,893,000(1)
Alexander Mogilny 3,200,000(1)
Colin White 3,000,000(1)
Paul Martin 2,000,000(4)
Sergei Brylin 1,520,000(2)
Brad Lukowich 1,000,000(3)
Travis Zajac 984,000(4)
Jay Pandolfo 836,000(3)
Zach Parise 703,000(1)
David Hale 550,000(2)
Johnny Oduya 505,000(3)
Scott Clemmensen 450,000(2)
Jim Dowd 450,000(3)
Erik Rasmussen 450,000(4)
Michael Rupp 450,000(4)


 Farm Payroll

Grant Marshall 760,000(4)
Dan McGillis 220,000(2)
Jason Wiemer 95,000(3)
Jim Fahey 50,000(2)
Scott Lachance 50,000(4)
Alex Brooks 45,000(4)
Frank Doyle 45,000(1)




NY Isles

ArenaNasseau Collesium
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance11,769
Avg. Revenue/Game$58,849
Projected Revenue$0,000

Expenses

Pro Payroll$36,176,000
Farm Payroll$1,790,500
Prospect Fees$16,500
Coach$300,000
Games Remaining0
Total Game Expenses$466,866
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$37,966,500
Year: 2007$35,122,500
Year: 2008$19,607,500
Year: 2009$13,832,500

 Pro Payroll

Saku Koivu 4,750,000(4)
Rick DiPietro 4,500,000(2)
Miroslav Satan 4,250,000(2)
Paul Mara 3,000,000(3)
Brian Pothier 2,500,000(4)
Brian Rolston 2,432,000(4)
Craig Conroy 2,394,000(1)
Mike Sillinger 2,100,000(4)
Robyn Regehr 1,900,000(2)
Steve Rucchin 1,850,000(2)
Nils Ekman 1,100,000(2)
Arron Asham 950,000(4)
Dean McAmmond 725,000(2)
Sean Hill 600,000(2)
Tom Preissing 600,000(3)
Randy Robitaille 600,000(3)
Mike Dunham 500,000(3)
Rob DiMaio 500,000(2)
Richard Park 475,000(3)
Chris Campoli 450,000(1)


 Farm Payroll

Noah Welch 600,000(3)
Kyle Okposo 600,000(4)
Alex Goligoski 60,000(4)
Kris Letang 60,000(4)
Justin Keller 60,000(4)
Jeff Tambellini 60,000(4)
Petteri Nokelainen 60,000(4)
Ryan O'Marra 60,000(4)
Brandon Cullen 50,500(4)
Andy Hilbert 45,000(2)
Nick Tarnasky 45,000(4)
Peter Ferraro 45,000(2)
Karri Ramo 45,000(4)




NY Rangers

ArenaMadison Square Garden
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance12,255
Avg. Revenue/Game$61,265
Projected Revenue$0,000

Expenses

Pro Payroll$36,493,000
Farm Payroll$922,500
Prospect Fees$28,500
Coach$300,000
Games Remaining0
Total Game Expenses$460,293
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$37,415,500
Year: 2007$32,765,500
Year: 2008$23,663,000
Year: 2009$17,496,000

 Pro Payroll

Marian Hossa 6,000,000(4)
Brendan Shanahan 4,000,000(2)
Sandis Ozolinsh 2,750,000(4)
Michael Nylander 2,280,000(2)
Michael Ryder 2,200,000(1)
Michal Rozsival 2,100,000(4)
Kevin Weekes 2,000,000(4)
Dainius Zubrus 1,850,000(3)
P.J. Axelsson 1,850,000(1)
Karel Rachunek 1,800,000(2)
Adam Hall 975,000(3)
Fedor Tyutin 950,000(4)
Mike Green 825,000(3)
Henrik Lundqvist 817,000(3)
Thomas Pock 600,000(1)
Peter Mueller 600,000(4)
Marcel Hossa 600,000(4)
Nicklas Backstrom 600,000(4)
Marc Staal 600,000(4)
Blair Betts 550,000(3)
Jason Krog 550,000(3)
Petr Prucha 550,000(3)
Bjorn Melin 500,000(2)
Robert Nilsson 475,000(2)
Jeff Schultz 471,000(4)


 Farm Payroll

Sean Bergenheim 600,000(4)
Marek Schwarz 60,000(4)
Nigel Dawes 60,000(4)
Hugh Jessiman 60,000(4)
Stephen Valiquette 50,000(3)
Daniel Girardi 47,500(2)
Kent Huskins 45,000(4)




Ottawa

ArenaScotia Bank Place
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance12,224
Avg. Revenue/Game$61,125
Projected Revenue$0,000

Expenses

Pro Payroll$34,448,000
Farm Payroll$2,622,000
Prospect Fees$16,500
Coach$300,000
Games Remaining0
Total Game Expenses$455,933
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$37,070,000
Year: 2007$34,432,200
Year: 2008$18,861,000
Year: 2009$6,990,000

 Pro Payroll

Dany Heatley 4,500,000(3)
Jason Spezza 4,000,000(2)
Tom Poti 2,750,000(2)
Kyle McLaren 2,500,000(2)
Brendan Witt 2,500,000(2)
Jonathan Cheechoo 2,500,000(3)
Todd Marchant 2,470,000(4)
Rob Niedermayer 2,000,000(3)
Jason Blake 1,558,000(2)
Stephane Yelle 1,550,000(2)
Mike Fisher 1,500,000(4)
Chris Neil 1,000,000(4)
Andrej Meszaros 984,000(1)
Ray Emery 925,000(1)
Jason Ward 650,000(4)
Mikael Telleqvist 589,000(1)
Jed Ortmeyer 551,000(2)
Christoph Schubert 525,000(4)
Eric Boguniecki 475,000(3)
Braydon Coburn 471,000(3)
Denis Hamel 450,000(3)


 Farm Payroll

Antoine Vermette 925,000(3)
Tim Brent 550,000(3)
Brain McGrattan 500,000(4)
Lasse Kukkonen 67,500(2)
Ilya Zubov 60,000(4)
Jeff Glass 60,000(4)
Igor Mirnov 60,000(4)
Eric Gryba 60,000(4)
Bryan Little 60,000(4)
Michal Barinka 47,800(1)
Ryan Shannon 47,700(2)
Kelly Guard 47,000(1)
Brian Maloney 47,000(2)
Jamie Allison 45,000(1)
Jeff Heerema 45,000(4)




Philly

ArenaWachovia Center
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance10,452
Avg. Revenue/Game$52,259
Projected Revenue$0,000

Expenses

Pro Payroll$30,025,000
Farm Payroll$534,600
Prospect Fees$24,000
Coach$300,000
Games Remaining0
Total Game Expenses$376,629
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$30,559,600
Year: 2007$24,857,600
Year: 2008$13,306,000
Year: 2009$9,785,000

 Pro Payroll

Olaf Kolzig 5,450,000(2)
Derian Hatcher 3,500,000(4)
Alexei Zhitnik 3,500,000(4)
Mike York 2,850,000(3)
Sami Kapanen 1,520,000(1)
Mike Knuble 1,520,000(2)
Alexander Semin 1,300,000(2)
Nolan Baumgartner 1,200,000(2)
R.J. Umberger 1,050,000(1)
Antero Niittymaki 1,000,000(4)
Steve Eminger 992,000(2)
Evgeni Malkin 984,000(1)
Jeff Carter 942,000(1)
Mike Richards 942,000(4)
Dmitry Afanasenkov 738,000(4)
Nate Guenin 550,000(1)
Randy Jones 525,000(2)
Ben Eager 475,000(3)
Alexandre Picard 471,000(1)
Jordan Staal 471,000(2)
Todd Fedoruk 45,000(4)


 Farm Payroll

Jarkko Ruutu 115,000(1)
Ryan Potulny 83,500(3)
Kris Beech 70,000(1)
Niko Dimitrakos 67,500(3)
Josh Harding 60,000(4)
Micael Leighton 47,500(2)
Eric Meloche 46,100(2)
Mark Cullen 45,000(3)




Phoenix

ArenaGlendale Arena
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance9,196
Avg. Revenue/Game$45,974
Projected Revenue$0,000

Expenses

Pro Payroll$32,163,000
Farm Payroll$612,100
Prospect Fees$24,000
Coach$300,000
Games Remaining0
Total Game Expenses$403,648
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$32,775,100
Year: 2007$23,080,100
Year: 2008$15,160,100
Year: 2009$9,138,100

 Pro Payroll

Alexei Zhamnov 4,100,000(1)
Derek Morris 3,900,000(4)
Martin Gerber 3,700,000(2)
Shane Doan 3,382,000(3)
Dave Scatchard 2,100,000(2)
Curtis Joesph 2,000,000(2)
Steven Reinprecht 2,000,000(1)
Sean O'Donnell 1,520,000(3)
Mike Ricci 1,520,000(1)
Owen Nolan 1,225,000(1)
Georges Laraque 1,200,000(4)
Oleg Saprykin 1,064,000(4)
Christian Ehrhoff 800,000(1)
Dennis Seidenberg 750,000(4)
Patrick Fischer 575,000(3)
Aaron Rome 500,000(4)
Matt Jones 471,000(4)
Ryan Hollweg 456,000(4)
Michael Zigomanis 450,000(3)
Pascal Rheaume 450,000(4)


 Farm Payroll

Fredrik Sjostrom 75,000(2)
Dennis Persson 60,000(4)
Enver Lisin 60,000(4)
David LeNeveu 60,000(4)
Martin Hanzal 60,000(4)
Josh Hennessy 60,000(4)
Joe DiPenta 50,000(1)
Josh Gratton 50,000(3)
Joel Perreault 47,100(4)
Travis Roche 45,000(2)
Steve Passmore 45,000(3)




Pittsburgh

ArenaMellon Arena
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance11,274
Avg. Revenue/Game$56,372
Projected Revenue$0,000

Expenses

Pro Payroll$42,398,000
Farm Payroll$571,000
Prospect Fees$10,500
Coach$300,000
Games Remaining0
Total Game Expenses$527,799
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$42,969,000
Year: 2007$33,605,900
Year: 2008$25,112,000
Year: 2009$2,841,000

 Pro Payroll

Alexei Yashin 7,600,000(3)
Peter Forsberg 5,750,000(1)
Adam Foote 4,600,000(2)
Sergei Gonchar 4,500,000(3)
Darius Kasparaitis 3,268,000(3)
Mark Recchi 2,280,000(2)
Mark Eaton 1,600,000(4)
Kari Lehtonen 1,500,000(3)
Jocelyn Thibault 1,500,000(2)
John LeClair 1,500,000(3)
Ryan Malone 1,300,000(1)
Chad Kilger 1,200,000(3)
Brooks Orpik 1,000,000(1)
Sidney Crosby 850,000(3)
Colby Armstrong 816,000(1)
Dominic Moore 700,000(3)
Freddy Meyer 525,000(3)
Michel Ouellet 500,000(4)
Erik Christensen 488,000(3)
Maxime Talbot 471,000(4)
Micki Dupont 450,000(1)


 Farm Payroll

Ryan Stone 60,000(4)
Ryan Lannon 60,000(4)
Carl Sneep 60,000(4)
Eric Carins 58,900(2)
Robert Scuderi 55,000(2)
Joel Bouchard 50,000(3)
Bruno Gervais 47,100(1)
Alain Nasreddine 45,000(4)
Ronald Petrovicky 45,000(3)
Chris Thorburn 45,000(4)
Andrew Penner 45,000(3)




San Jose

ArenaHP Pavilion
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance13,213
Avg. Revenue/Game$66,059
Projected Revenue$0,000

Expenses

Pro Payroll$43,494,000
Farm Payroll$2,651,100
Prospect Fees$12,000
Coach$300,000
Games Remaining0
Total Game Expenses$566,550
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$46,145,100
Year: 2007$39,795,100
Year: 2008$26,603,500
Year: 2009$19,846,000

 Pro Payroll

Zdeno Chara 7,500,000(4)
Simon Gagne 5,250,000(4)
Evgeni Nabokov 5,000,000(3)
Daniel Alfredsson 4,677,000(2)
Patrick Marleau 4,000,000(4)
Joe Corvo 2,500,000(1)
Scott Hannan 2,204,000(4)
Keith Carney 2,100,000(2)
Mark Bell 2,000,000(2)
Robert Esche 1,000,000(3)
Matt Carle 942,000(2)
Steve Bernier 850,000(1)
Marcel Goc 775,000(2)
Joe Pavelski 750,000(2)
Curtis Brown 700,000(3)
Ville Nieminen 700,000(1)
Devin Setoguchi 600,000(4)
Ryane Clowe 525,000(1)
Doug Murray 500,000(2)
Milan Michalek 471,000(2)
Josh Gorges 450,000(2)


 Farm Payroll

Mike Grier 1,775,000(1)
Vladimir Malakhov 360,000(2)
Mark Smith 70,000(2)
Lukas Kaspar 60,000(4)
Torrey Mitchell 60,000(4)
Mike Morris 60,000(4)
Dan Spang 60,000(4)
Scott Parker 57,500(3)
Pat Rissmiller 52,000(4)
Rob Davison 49,500(2)
Dimitri Patzold 47,100(2)




St. Louis

ArenaSavvis Center
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance10,799
Avg. Revenue/Game$54,005
Projected Revenue$0,000

Expenses

Pro Payroll$43,683,000
Farm Payroll$1,373,500
Prospect Fees$15,000
Coach$300,000
Games Remaining0
Total Game Expenses$553,311
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$45,056,500
Year: 2007$30,955,500
Year: 2008$21,941,000
Year: 2009$8,760,000

 Pro Payroll

Jaromir Jagr 8,360,000(1)
Todd Bertuzzi 5,269,000(1)
Alexei Kovalev 4,500,000(4)
Doug Weight 3,500,000(3)
Marek Zidlicky 3,200,000(2)
Aaron Ward 2,750,000(3)
Bill Guerin 2,000,000(3)
Martin Rucinsky 1,750,000(3)
Barret Jackman 1,482,000(2)
Manny Legace 1,400,000(3)
Bryce Salvador 1,400,000(4)
Christian Backman 1,300,000(2)
Dallas Drake 1,200,000(4)
Radek Dvorak 1,000,000(2)
Dan Hinote 1,000,000(2)
Vladimir Orszagh 875,000(2)
Jay McClement 650,000(3)
Jeff Woywitka 600,000(4)
Andreas Karlsson 500,000(3)
David Backes 475,000(3)
Curtis Sanford 472,000(1)


 Farm Payroll

Jamal Mayers 900,000(4)
Ryan Johnson 80,000(2)
Mariusz Czerkawski 77,500(2)
Carl Soderberg 60,000(4)
Jason Bacashihua 58,500(3)
Jamie Rivers 52,500(3)
Matt Walker 52,500(4)
Peter Sejna 47,500(4)
D.J. King 45,000(3)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance12,996
Avg. Revenue/Game$64,981
Projected Revenue$0,000

Expenses

Pro Payroll$39,330,000
Farm Payroll$4,452,500
Prospect Fees$18,000
Coach$300,000
Games Remaining0
Total Game Expenses$537,811
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$43,782,500
Year: 2007$30,162,500
Year: 2008$14,688,000
Year: 2009$9,513,000

 Pro Payroll

Vincent Lecavalier 7,167,000(2)
Martin St. Louis 6,000,000(1)
Mattias Norstrom 4,250,000(2)
Dan Boyle 3,625,000(3)
Filip Kuba 3,000,000(1)
Marc Denis 2,800,000(4)
Cory Sarich 1,900,000(1)
Vaclav Prospal 1,900,000(2)
Geoff Sanderson 1,500,000(1)
Wes Walz 1,368,000(4)
Trent Hunter 1,000,000(4)
Tim Taylor 725,000(1)
Radek Martinek 700,000(2)
Johan Holmqvist 600,000(3)
Luke Richardson 500,000(3)
Ryan Craig 495,000(2)
Johnny Pohl 450,000(2)
Nikita Alexeev 450,000(1)
Blair Jones 450,000(3)
Eric Perrin 450,000(2)


 Farm Payroll

Jay McKee 4,000,000(4)
Nolan Pratt 62,500(2)
Jakub Klepis 60,000(4)
Leland Irving 60,000(4)
Denis Grebeshkov 60,000(4)
Gord Baldwin 60,000(4)
Vladimir Mihalik 60,000(4)
Wade Dubielewicz 45,000(1)
Matt Smaby 45,000(4)




Toronto

ArenaAir Canada Center
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance12,628
Avg. Revenue/Game$63,133
Projected Revenue$0,000

Expenses

Pro Payroll$45,036,000
Farm Payroll$1,122,500
Prospect Fees$21,000
Coach$300,000
Games Remaining0
Total Game Expenses$566,823
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$46,158,500
Year: 2007$36,206,000
Year: 2008$26,802,500
Year: 2009$9,737,500

 Pro Payroll

Brad Richards 7,800,000(3)
Bryan McCabe 7,150,000(4)
Glen Murray 4,150,000(1)
Kim Johnsson 4,050,000(1)
Manny Fernandez 3,750,000(2)
Teemu Selanne 3,750,000(2)
Fernando Pisani 2,500,000(3)
Alyn McCauley 2,000,000(3)
Jason Williams 1,600,000(3)
Niklas Kronwall 1,140,000(3)
Carlo Colaiacovo 901,000(2)
Brent Johnson 900,000(4)
Kyle Wellwood 800,000(2)
Alexander Steen 770,000(3)
Dennis Seidenberg 750,000(4)
Travis Green 750,000(1)
Matt Bradley 700,000(3)
Jiri Tlusty 600,000(4)
Bates Battaglia 500,000(3)
Ian White 475,000(1)


 Farm Payroll

Andy Wozniewski 475,000(1)
Shaone Morrisonn 90,000(4)
Wade Belak 67,500(4)
Jamie Heward 67,500(2)
Justin Pogge 60,000(4)
Jeremy Williams 60,000(4)
Staffan Kronwall 60,000(4)
Aleksander Suglobov 55,000(3)
J-S Aubin 52,500(1)
Kris Newbury 45,000(2)
Doug Janik 45,000(2)
J-F Racine 45,000(2)




Vancouver

ArenaGM Place
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance11,632
Avg. Revenue/Game$58,160
Projected Revenue$0,000

Expenses

Pro Payroll$40,117,000
Farm Payroll$585,700
Prospect Fees$18,000
Coach$300,000
Games Remaining0
Total Game Expenses$500,252
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$40,702,700
Year: 2007$31,110,200
Year: 2008$25,915,000
Year: 2009$8,975,000

 Pro Payroll

Roberto Luongo 6,000,000(3)
Markus Naslund 6,000,000(4)
Henrik Sedin 3,575,000(1)
Daniel Sedin 3,575,000(3)
Willie Mitchell 3,500,000(1)
Mattias Ohlund 3,500,000(2)
Brendan Morrison 3,200,000(3)
Sami Salo 1,500,000(3)
Matt Cooke 1,500,000(3)
Marc Chouinard 1,100,000(4)
Patrick Eaves 942,000(2)
Taylor Pyatt 700,000(2)
Samuel Pahlsson 650,000(1)
Lukas Krajicek 625,000(1)
Trevor Linden 600,000(1)
Luc Bourdon 600,000(4)
Mason Raymond 600,000(4)
Dany Sabourin 500,000(3)
Kevin Bieksa 500,000(3)
Alexander Edler 500,000(1)
Alexandre Burrows 450,000(4)


 Farm Payroll

Wade Flaherty 70,000(3)
Michael Grabner 60,000(4)
Kirill Koltsov 60,000(4)
Jannik Hansen 60,000(4)
Jeff Cowan 53,200(2)
Rory Fitzpatrick 52,500(1)
Patrick Coulombe 50,000(3)
Josh Green 45,000(1)
Rick Rypien 45,000(1)
Tommi Santala 45,000(4)
Yannick Tremblay 45,000(3)




Washington

ArenaMCI Center
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance10,737
Avg. Revenue/Game$53,684
Projected Revenue$0,000

Expenses

Pro Payroll$26,846,000
Farm Payroll$3,265,200
Prospect Fees$13,500
Coach$600,000
Games Remaining0
Total Game Expenses$374,691
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$30,111,200
Year: 2007$22,684,200
Year: 2008$11,968,200
Year: 2009$6,134,200

 Pro Payroll

Ladislav Nagy 3,000,000(1)
Petr Sykora 2,900,000(3)
Marek Malik 2,500,000(2)
Bryan Berard 2,500,000(2)
Nick Boynton 1,950,000(3)
Andrew Raycroft 1,800,000(2)
Ruslan Fedotenko 1,650,000(1)
Darcy Tucker 1,596,000(2)
Chris Clark 1,002,000(1)
Alexander Ovechkin 984,000(3)
Ryan Whitney 900,000(2)
Ben Clymer 850,000(4)
Matthew Stajan 800,000(2)
Brain Sutherby 800,000(1)
Alexei Ponikarovsky 725,000(4)
Yanic Perreault 700,000(4)
Corey Perry 614,000(4)
Ladislav Smid 600,000(4)
Frederic Cassivi 500,000(1)
Dan Fritsche 475,000(1)


 Farm Payroll

Jan Hejda 942,000(4)
Boyd Gordon 650,000(4)
Chris Bourque 600,000(4)
John Erskine 575,000(2)
Donald Brashear 100,000(4)
Brooks Laich 60,600(4)
Andy Rogers 60,000(4)
Marc-Antoine Pouliot 60,000(4)
Frabcois Bouchard 60,000(4)
Tomas Fleischmann 60,000(4)
Ole-Kristian Tollefsen52,600(4)
Lawrence Nycholat 45,000(2)




Winnipeg

ArenaWinnipeg Arena
Capacity19,000
Ticket Price$50.00


Income

Current Funds$44,000,000
Home Games Remaining0
Avg. Attendance9,875
Avg. Revenue/Game$49,386
Projected Revenue$0,000

Expenses

Pro Payroll$27,668,000
Farm Payroll$2,269,600
Prospect Fees$18,000
Coach$300,000
Games Remaining0
Total Game Expenses$368,971
Projected Expenses$0,000
Projected Balance$44,000,000

Salary Commitment

Year: 2006$29,937,600
Year: 2007$21,773,600
Year: 2008$14,777,500
Year: 2009$5,355,000

 Pro Payroll

Justin Williams 3,500,000(1)
Mark Parrish 2,250,000(4)
Chris Phillips 2,204,000(2)
Marco Sturm 2,100,000(1)
Joni Pitkanen 2,000,000(3)
Ryan Kesler 1,900,000(2)
Peter Schaefer 1,700,000(3)
Todd White 1,550,000(3)
Vitaly Vishnevski 1,550,000(4)
Jan Bulis 1,300,000(2)
Jeremy Roenick 1,200,000(1)
Tim Thomas 1,200,000(3)
Keith Ballard 900,000(2)
Patrick O'Sullivan 800,000(3)
Ryan Getzlaf 739,000(1)
Mikael Holmqvist 625,000(1)
Erik Johnson 600,000(4)
Petr Budaj 600,000(2)
Cam Barker 500,000(3)
Eric Fehr 450,000(4)


 Farm Payroll

Zbynek Michalek 900,000(3)
Chris Kelly 725,000(3)
Jim Slater 90,000(4)
Nick Foligno 60,000(4)
Bobby Ryan 60,000(4)
Brian Lee 60,000(4)
Riku Helenius 60,000(4)
Brendan Mikkelson 60,000(4)
Mark Mitera 60,000(4)
Sebastien Caron 55,000(4)
Travis Moen 47,500(3)
Lauri Tukonen 47,100(2)
Matt Keith 45,000(2)




Hosted by www.Geocities.ws

1