Financial Report

(As of dimanche, déc 16 2007)

New Jersey

ArenaContinental Arena
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$33 135 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$447 770
Projected Expenses$33 135 000
Projected Balance$16 865 000

Salary Commitment

Year: 7$13 160 000
Year: 8$6 675 000
Year: 9$2 575 000
Year: 10$1 000 000

 Pro Payroll

Patrik Elias 7 500 000(0)
Kevin Weekes 3 800 000(0)
John Madden 3 150 000(0)
Jamie Langenbrunner 2 500 000(1)
Dainius Zubrus 2 250 000(2)
Sergei Brylin 2 200 000(0)
Brian Gionta 1 850 000(2)
Colin White 1 700 000(0)
Karel Rachunek 1 675 000(1)
Vitaly Vishnevsky 1 575 000(3)
Paul Martin 1 400 000(1)
Jay Pandolfo 1 000 000(5)
Michael Rupp 910 000(1)
Martin Brodeur 625 000(0)
Zach Parise 500 000(0)
Travis Zajac 500 000(0)


 Farm Payroll




New York

ArenaMadison Scare Garden
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$33 445 200
Farm Payroll$35 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$452 435
Projected Expenses$33 480 200
Projected Balance$16 519 800

Salary Commitment

Year: 7$14 199 000
Year: 8$10 275 000
Year: 9$6 575 000
Year: 10$0 000

 Pro Payroll

Jaromir Jagr 5 900 000(0)
Scott Gomez 4 250 000(0)
Brendan Shanahan 3 750 000(0)
Chris Drury 3 250 000(3)
Paul Mara 3 075 000(2)
Marek Malik 2 399 000(1)
Martin Straka 1 750 000(3)
Jason Strudwick 1 600 000(0)
Sean Avery 1 575 000(3)
Michal Rozsival 1 025 000(1)
Fedor Tyutin 826 200(0)
Marcel Hossa 625 000(2)
Blair Betts 575 000(0)
Marc Staal 500 000(1)
Petr Prucha 500 000(0)
Ryan Hollweg 500 000(0)
Stephen Valiquette 500 000(0)
Ryan Callahan 450 000(0)
Henrik Lundqvist 395 000(0)


 Farm Payroll

Colton Orr 35 000(0)




LongIsland

ArenaNassau Coliseum
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$50 368 000
Farm Payroll$327 500
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$685 074
Projected Expenses$50 695 500
Projected Balance-$695 500

Salary Commitment

Year: 7$41 900 000
Year: 8$28 920 000
Year: 9$16 920 000
Year: 10$2 600 000

 Pro Payroll

Jonathan Sim 10 000 000(2)
Bill Guerin 6 275 000(1)
Miroslav Satan 4 300 000(3)
Bryan Berard 3 685 000(3)
Shawn Bates 3 000 000(0)
Rick Dipietro 3 000 000(0)
Ruslan Fedotenko 3 000 000(3)
Marc-Andre Bergeron 2 600 000(4)
Trent Hunter 2 500 000(3)
Andy Sutton 2 375 000(1)
Chris Simon 2 175 000(1)
Brendan Witt 1 970 000(2)
Mike Sillinger 1 748 000(0)
Radek Martinek 1 700 000(1)
Aaron Johnson 835 000(3)
Andy Hilbert 455 000(1)
Wade Dubielewicz 400 000(0)
Chris Campoli 350 000(0)


 Farm Payroll

Richard Park 225 000(0)
Frederick Meyer 37 500(0)
Bruno Gervais 35 000(0)
Sean Bergenheim 30 000(2)




Pittsburgh

ArenaMellon Arena
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$26 830 000
Farm Payroll$142 500
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$364 493
Projected Expenses$26 972 500
Projected Balance$23 027 500

Salary Commitment

Year: 7$17 392 500
Year: 8$15 842 500
Year: 9$8 100 000
Year: 10$6 200 000

 Pro Payroll

Sergei Gonchar 6 350 000(2)
Petr Sykora 3 500 000(4)
Ryan Malone 2 700 000(4)
Gary Roberts 1 700 000(0)
Mark Eaton 1 510 000(0)
Brooks Orpik 1 400 000(3)
Georges Laraque 1 250 000(0)
Darryl Sydor 1 250 000(2)
Jarkko Ruutu 1 150 000(0)
Marc-Andre Fleury 1 100 000(1)
Rob Scuderi 620 000(0)
Colby Armstrong 500 000(0)
Eric Christensen 500 000(0)
Sidney Crosby 500 000(0)
Kristopher Letang 500 000(3)
Evegeni Malkin 500 000(0)
Jordan Staal 500 000(0)
Maxime Talbot 500 000(0)
Dany Sabourin 450 000(1)
Ryan Whitney 350 000(0)


 Farm Payroll

Adam Hall 142 500(2)




Boston

Arenathe TD Banknorth Garden
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$31 877 000
Farm Payroll$150 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$432 797
Projected Expenses$32 027 000
Projected Balance$17 973 000

Salary Commitment

Year: 7$17 627 000
Year: 8$1 635 000
Year: 9$0 000
Year: 10$0 000

 Pro Payroll

Zdeno Chara 7 000 000(0)
Marc Savard 5 750 000(1)
Glen Murray 5 100 000(0)
Marco Sturm 2 771 000(1)
Manny Fernandez 2 500 000(1)
Peter Schaefer 1 850 000(1)
Patrice Bergeron 1 635 000(2)
Andrew Ference 1 545 000(1)
Shawn Thornton 766 000(1)
Phil Kessel 550 000(1)
Brandon Bochenski 500 000(0)
Tim Thomas 500 000(0)
Bobby Allen 450 000(0)
Mark Stuart 350 000(0)
Dennis Wideman 350 000(0)
Glen Metropolit 260 000(1)


 Farm Payroll

Andrew Alberts 50 000(0)
Tuukka Rask 50 000(0)
Jeremy Reich 50 000(0)




Ottawa

ArenaPlace Banque Scotia
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$34 844 000
Farm Payroll$270 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$474 514
Projected Expenses$35 114 000
Projected Balance$14 886 000

Salary Commitment

Year: 7$15 223 500
Year: 8$9 398 500
Year: 9$5 400 000
Year: 10$0 000

 Pro Payroll

Daniel Alfredsson 6 700 000(0)
Wade Redden 5 250 000(0)
Dany Heatley 3 998 500(2)
Martin Gerber 2 600 000(0)
Chris Phillips 2 400 000(1)
Joe Corvo 2 125 000(1)
Dean Mcammond 2 000 500(0)
Jason Spezza 2 000 000(3)
Mike Fisher 1 875 000(3)
Ray Emery 1 070 000(0)
Chris Neil 925 000(3)
Antoine Vermette 875 000(1)
Anton Volchenkov 600 000(3)
Patrick Eaves 500 000(0)
Chris Kelly 500 000(0)
Andrej Meszaros 500 000(0)
Christoph Schubert 500 000(0)
Luke Richardson 425 000(1)


 Farm Payroll

Randy Robitaille 220 000(0)
Brian McGrattan 50 000(0)




Montreal

ArenaCentre Bell
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$34 920 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$471 892
Projected Expenses$34 920 000
Projected Balance$15 080 000

Salary Commitment

Year: 7$29 975 000
Year: 8$27 935 000
Year: 9$13 440 000
Year: 10$5 290 000

 Pro Payroll

Alexei Kovalev 5 750 000(2)
Saku Koivu 5 020 000(2)
Roman Hamrlik 3 800 000(3)
Michael Ryder 3 400 000(5)
Bryan Smolinski 2 800 000(0)
Patrice Brisebois 2 700 000(3)
Mathieu Dandenault 1 890 000(2)
Andrei Markov 1 890 000(5)
Francis Bouillon 1 650 000(3)
Steve Begin 1 500 000(1)
Tom Kostopoulos 1 335 000(2)
Mike Komisarek 540 000(1)
Andrei Kostitsyn 500 000(0)
Guillaume Latendresse 500 000(0)
Carey Price 500 000(2)
Thomas Plekanec 425 000(0)
Christopher Higgins 370 000(0)
Mark Streit 350 000(0)


 Farm Payroll




Buffalo

ArenaHSBC Arena
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$27 605 000
Farm Payroll$123 100
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$374 704
Projected Expenses$27 728 100
Projected Balance$22 271 900

Salary Commitment

Year: 7$16 278 100
Year: 8$14 703 100
Year: 9$6 153 100
Year: 10$4 323 100

 Pro Payroll

Drew Stafford 5 000 000(0)
Jochen Hecht 3 800 000(2)
Jocelyn Thibault 2 875 000(0)
Maxim Afinogenov 2 200 000(5)
Nolan Pratt 1 850 000(2)
Jaroslav Spacek 1 830 000(3)
Ales Kotalik 1 825 000(2)
Brian Campbell 1 200 000(4)
Ryan Miller 1 200 000(1)
Henrik Tallinder 1 075 000(2)
Derek Roy 950 000(0)
Andrew Peters 900 000(0)
Tim Connolly 800 000(5)
Daniel Paille 500 000(0)
Thomas Vanek 500 000(0)
Paul Gaustad 375 000(1)
Jason Pominville 375 000(0)
Nathan Paetsch 350 000(0)


 Farm Payroll

Adam Mair 123 100(4)




Toronto

ArenaABCs, Arenas
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$0 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$50 000 000

Salary Commitment

Year: 7$0 000
Year: 8$0 000
Year: 9$0 000
Year: 10$0 000

 Pro Payroll



 Farm Payroll




Atlanta

ArenaPhilips Arena
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$41 892 000
Farm Payroll$964 700
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$579 145
Projected Expenses$42 856 700
Projected Balance$7 143 300

Salary Commitment

Year: 7$33 556 700
Year: 8$11 437 000
Year: 9$7 737 000
Year: 10$7 737 000

 Pro Payroll

Marian Hossa 7 300 000(1)
Ilya Kovalchuk 5 947 000(4)
Mark Recchi 5 100 000(0)
Vyacheslav Kozlov 3 750 000(0)
Bobby Holik 3 650 000(1)
Alexei Zhitnik 3 000 000(1)
Todd White 2 325 000(2)
Steve Rucchin 2 255 000(1)
Niclas Havelid 1 900 000(1)
Pascal Dupuis 1 790 000(4)
Kari Lehtonen 1 075 000(1)
Garnet Exelby 1 025 000(1)
Brad Larsen 780 000(2)
Steve Mccarthy 595 000(2)
Johan Hedberg 500 000(1)
Bryan Little 500 000(1)
Eric Perrin 400 000(0)


 Farm Payroll

Eric Boulton 674 000(1)
Ken Klee 190 700(1)
Jim Slater 50 000(1)
Chris Thorburn 50 000(0)




Tampa Bay

ArenaIce Palace Arena
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$42 111 400
Farm Payroll$1 813 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$593 573
Projected Expenses$43 924 400
Projected Balance$6 075 600

Salary Commitment

Year: 7$35 161 400
Year: 8$17 735 400
Year: 9$12 335 400
Year: 10$6 500 400

 Pro Payroll

Martin StLouis 6 590 000(1)
Vincent Lecavalier 6 500 400(5)
Brad Richards 5 125 000(3)
Shane Obrien 5 000 000(0)
Marc Denis 4 600 000(1)
Dan Boyle 4 000 000(1)
Vaclav Prospal 3 650 000(2)
Filip Kuba 1 750 000(2)
Brad Lukowich 1 700 000(0)
Johan Holmqvist 780 000(1)
Jason Ward 710 000(3)
Andre Roy 706 000(1)
Ryan Craig 500 000(0)
Michel Ouellet 500 000(0)


 Farm Payroll

Doug Janik 750 000(1)
Andreas Karlsson 563 000(0)
Nick Tarnasky 500 000(0)




Florida

ArenaCCM Florida Panthers Arena
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$982 000
Farm Payroll$137 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$15 122
Projected Expenses$1 119 000
Projected Balance$48 881 000

Salary Commitment

Year: 7$1 119 000
Year: 8$982 000
Year: 9$982 000
Year: 10$0 000

 Pro Payroll

Bryan Allen 982 000(3)


 Farm Payroll

Craig Andersson 137 000(1)




Carolina

ArenaRBC Center Home
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$34 746 000
Farm Payroll$216 500
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$472 466
Projected Expenses$34 962 500
Projected Balance$15 037 500

Salary Commitment

Year: 7$31 826 000
Year: 8$9 330 000
Year: 9$7 675 000
Year: 10$2 500 000

 Pro Payroll

Cory Stillman 4 500 000(1)
Scott Walker 4 386 000(1)
Erik Cole 3 250 000(1)
Frantisek Kaberle 2 800 000(1)
Ray Whitney 2 600 000(0)
Justin Williams 2 500 000(5)
Rod Brind'Amour 2 400 000(1)
John Grahame 2 200 000(1)
Matt Cullen 1 600 000(1)
Trevor Letowski 1 550 000(3)
Bret Hedican 1 525 000(2)
Eric Staal 1 250 000(3)
David Tanabe 1 200 000(3)
Niclas Wallin 1 100 000(1)
Tim Gleason 700 000(3)
Andrew Ladd 500 000(0)
Dennis Seidenberg 475 000(3)
Jeff Hamilton 210 000(1)


 Farm Payroll

Craig Adams 130 000(2)
Chad Larose 50 000(1)
Glen Wesley 36 500(0)




Washington

ArenaVerizon Center
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$0 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$50 000 000

Salary Commitment

Year: 7$0 000
Year: 8$0 000
Year: 9$0 000
Year: 10$0 000

 Pro Payroll



 Farm Payroll




Detroit

ArenaJos-Louis Arena
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 255 000
Farm Payroll$66 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$531 365
Projected Expenses$39 321 000
Projected Balance$10 679 000

Salary Commitment

Year: 7$32 271 000
Year: 8$11 871 000
Year: 9$2 500 000
Year: 10$0 000

 Pro Payroll

Nicklas Lidstrom 5 500 000(1)
Chris Osgood 4 900 000(1)
Brian Rafalski 4 250 000(0)
Pavel Datsyuk 3 805 000(2)
Dominik Hasek 3 000 000(1)
Kirk Maltby 3 000 000(2)
Kris Draper 2 900 000(1)
Henrik Zetterberg 2 500 000(3)
Andreas Lilja 1 900 000(1)
Tomas Holmstrom 1 605 000(2)
Dallas Drake 1 200 000(1)
Chris Chelios 1 000 000(1)
Mikael Samuelsson 895 000(2)
Niklas Kronwall 600 000(0)
Valtteri Filppula 500 000(0)
Johan Franzen 500 000(0)
Tomas Kopecky 500 000(0)
Jiri Hudler 350 000(0)
Brett Lebda 350 000(0)


 Farm Payroll

Mark Hartigan 66 000(2)




St. Louis

ArenaSky Blues 'Arena
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$0 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$50 000 000

Salary Commitment

Year: 7$0 000
Year: 8$0 000
Year: 9$0 000
Year: 10$0 000

 Pro Payroll



 Farm Payroll




Nashville

ArenaNashville Arena
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$0 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$50 000 000

Salary Commitment

Year: 7$0 000
Year: 8$0 000
Year: 9$0 000
Year: 10$0 000

 Pro Payroll



 Farm Payroll




Columbus

ArenaNationwide Arena
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$33 195 000
Farm Payroll$130 200
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$450 341
Projected Expenses$33 325 200
Projected Balance$16 674 800

Salary Commitment

Year: 7$31 775 200
Year: 8$25 915 200
Year: 9$15 540 200
Year: 10$7 910 200

 Pro Payroll

Jiri Novotny 5 000 000(1)
Adam Foote 3 995 000(3)
David Vyborny 3 880 000(4)
Fredrik Modin 3 800 000(2)
Michael Peca 3 500 000(2)
Rick Nash 2 750 000(5)
Nikolai Zherdev 1 925 000(3)
Jason Chimera 1 325 000(2)
Manny Malhotra 1 310 000(3)
Rostislav Klesla 1 200 000(4)
Pascal Leclaire 860 000(1)
Duvie Westcott 850 000(2)
Gilbert Brule 500 000(0)
Fredrik Norrena 500 000(0)
Kris Russell 500 000(2)
Ole-Kristian Tollefsen500 000(0)
Dan Fritsche 400 000(3)
Ron Hainsey 400 000(2)


 Farm Payroll

Jody Shelley 80 200(4)
Jan Hejda 50 000(0)




Chicago

ArenaGlacier Ice Arena
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$35 325 000
Farm Payroll$300 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$481 419
Projected Expenses$35 625 000
Projected Balance$14 375 000

Salary Commitment

Year: 7$35 625 000
Year: 8$11 925 000
Year: 9$7 100 000
Year: 10$2 265 000

 Pro Payroll

Robert Lang 6 100 000(1)
Nikolai Khabibulin 5 200 000(1)
Patrick Lalime 4 350 000(1)
Martin Havlat 4 300 000(2)
Brent Sopel 3 000 000(1)
Sergei Samsonov 2 850 000(3)
Tuomo Ruutu 2 100 000(5)
Yanic Perreault 1 650 000(1)
Martin Lapointe 1 350 000(1)
Jim Vandermeer 1 300 000(3)
Jason Williams 685 000(3)
Rene Bourque 500 000(1)
Jonathan Toews 500 000(1)
Patrick Sharp 390 000(2)
Duncan Keith 350 000(1)
Brent Seabrook 350 000(1)
James Wisniewski 350 000(1)


 Farm Payroll

Andrei Zyuzin 165 000(5)
Kevyn Adams 135 000(2)




Colorado

ArenaPepsi Center
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$41 796 060
Farm Payroll$225 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$567 852
Projected Expenses$42 021 060
Projected Balance$7 978 940

Salary Commitment

Year: 7$41 626 060
Year: 8$30 339 060
Year: 9$23 239 060
Year: 10$4 230 000

 Pro Payroll

Milan Hejduk 7 100 000(2)
Joe Sakic 5 750 000(3)
Jose Theodore 5 375 000(1)
Ryan Smyth 5 250 000(3)
Tyler Arnason 2 857 560(3)
Scott Hannan 2 300 000(5)
Jordan Leopold 2 200 000(3)
Andrew Brunette 2 100 000(1)
John-Michael Liles 1 930 000(5)
Karlis Skrastins 1 900 000(3)
Ian Laperriere 1 695 000(1)
Kurt Sauer 645 000(3)
Wyatt Smith 570 000(1)
Paut Stastny 500 000(1)
Wojtek Wolski 500 000(1)
Peter Budaj 395 000(0)
Brett Clark 390 000(1)
Marek Svatos 338 500(3)


 Farm Payroll

Cody McCormick 68 000(3)
Scott Parker 57 000(1)
Ben Guite 50 000(1)
Brad Richardson 50 000(1)




Vancouver

ArenaGeneral Motors Place
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$0 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$50 000 000

Salary Commitment

Year: 7$0 000
Year: 8$0 000
Year: 9$0 000
Year: 10$0 000

 Pro Payroll



 Farm Payroll




Calgary

ArenaPengrowth Saddledome
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$48 796 100
Farm Payroll$193 800
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$662 026
Projected Expenses$48 989 900
Projected Balance$1 010 100

Salary Commitment

Year: 7$45 889 900
Year: 8$33 275 000
Year: 9$16 770 000
Year: 10$7 745 000

 Pro Payroll

Adrian Aucoin 5 900 000(2)
Alex Tanguay 5 845 000(5)
Owen Nolan 5 050 000(1)
Jarome Iginla 5 000 000(3)
Miikka Kiprusoff 3 600 000(1)
Daymond Langkow 3 590 000(2)
Craig Conroy 3 100 000(0)
Robyn Regehr 2 600 000(3)
Marcus Nilson 1 925 000(2)
Kristian Huselius 1 900 000(5)
Cory Sarich 1 850 000(2)
Anders Eriksson 1 800 000(1)
Wayne Primeau 1 800 000(2)
Stephane Yelle 1 440 000(2)
Matthew Lombardi 1 300 000(3)
Dion Phaneuf 1 000 000(1)
Rhett Warrener 800 000(1)
Eric Godard 296 100(1)


 Farm Payroll

David Hale 125 000(3)
Mark Smith 68 800(1)




Edmonton

ArenaRexall Place
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$27 475 400
Farm Payroll$70 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$372 235
Projected Expenses$27 545 400
Projected Balance$22 454 600

Salary Commitment

Year: 7$26 475 400
Year: 8$10 150 400
Year: 9$7 050 400
Year: 10$4 600 400

 Pro Payroll

Dwayne Roloson 3 200 000(1)
Sheldon Souray 2 700 000(1)
Steve Staios 2 600 000(2)
Shawn Horcoff 2 450 000(3)
Joni Pitkanen 2 325 000(5)
Geoff Sanderson 2 250 000(1)
Mathieu Garon 2 125 000(1)
Ethan Moreau 2 100 000(1)
Raffi Torres 1 400 000(1)
Ales Hemsky 1 375 400(5)
Marty Reasoner 1 300 000(1)
Fernando Pisani 1 250 000(1)
Jarret Stoll 900 000(5)
Andrew Cogliano 500 000(2)
Dustin Penner 500 000(0)
Ladislav Smid 500 000(0)


 Farm Payroll

Matt Greene 35 000(0)
Mathieu Roy 35 000(0)




Minnesota

ArenaXCEL Energie Center
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$0 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$50 000 000

Salary Commitment

Year: 7$0 000
Year: 8$0 000
Year: 9$0 000
Year: 10$0 000

 Pro Payroll



 Farm Payroll




LosAngeles

ArenaStaples Center
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$0 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$50 000 000

Salary Commitment

Year: 7$0 000
Year: 8$0 000
Year: 9$0 000
Year: 10$0 000

 Pro Payroll



 Farm Payroll




San Jose

ArenaHP Pavillion
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$30 720 400
Farm Payroll$190 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$417 708
Projected Expenses$30 910 400
Projected Balance$19 089 600

Salary Commitment

Year: 7$26 940 400
Year: 8$18 140 400
Year: 9$14 060 400
Year: 10$3 785 400

 Pro Payroll

Joe Thornton 7 125 000(3)
Evgeni Nabokov 4 500 000(1)
Jeremy Roenick 4 300 000(1)
Patrick Marleau 3 785 400(5)
Kyle Mclaren 2 300 000(2)
Jonathan Cheechoo 1 900 000(3)
Craig Rivet 1 700 000(2)
Mike Grier 1 000 000(0)
Christian Ehrhoff 615 000(3)
Milan Michalek 525 000(3)
Steve Bernier 500 000(0)
Ryane Clowe 500 000(0)
Marcel Goc 500 000(0)
Joe Pavelski 500 000(0)
Matt Carle 350 000(0)
Doug Murray 350 000(0)
Patrick Rissmiller 270 000(0)


 Farm Payroll

Rob Davison 110 000(3)
Curtis Brown 80 000(2)




Anaheim

ArenaHonda Center
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 799 000
Farm Payroll$1 409 500
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$556 872
Projected Expenses$41 208 500
Projected Balance$8 791 500

Salary Commitment

Year: 7$22 533 500
Year: 8$1 397 500
Year: 9$518 000
Year: 10$0 000

 Pro Payroll

Chris Pronger 8 000 000(0)
Todd Bertuzzi 6 750 000(0)
Scott Niedermayer 6 150 000(1)
Mathieu Schneider 3 750 000(1)
J-S Giguere 3 250 000(0)
Todd Marchant 3 025 000(1)
Andy McDonald 1 750 000(1)
Samuel Pahlsson 1 750 000(1)
Sean O'Donnell 1 450 000(1)
Corey Perry 1 000 000(1)
Travis Moen 800 000(2)
Chris Kunitz 675 000(0)
Brian Sutherby 518 000(3)
Joe Dipenta 350 000(1)
Francois Beauchemin 306 000(1)
Georges Parros 275 000(1)


 Farm Payroll

Shane Hnidy 1 300 000(1)
Brad May 79 500(2)
Kent Huskins 30 000(1)




Dallas

ArenaAmerican Airlines Center
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$32 620 000
Farm Payroll$50 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$441 486
Projected Expenses$32 670 000
Projected Balance$17 330 000

Salary Commitment

Year: 7$32 170 000
Year: 8$18 975 000
Year: 9$8 420 000
Year: 10$4 340 000

 Pro Payroll

Marty Turco 5 500 000(1)
Mike Modano 4 350 000(2)
Brenden Morrow 3 800 000(2)
Mike Ribeiro 3 200 000(4)
Jeff Halpern 2 975 000(3)
Sergei Zubov 2 750 000(1)
Jere Lehtinen 2 075 000(2)
Stu Barnes 1 250 000(1)
Stephane Robidas 1 200 000(1)
Niklas Hagman 1 140 000(5)
Mattias Norstrom 835 000(1)
Trevor Daley 630 000(3)
Steve Ott 610 000(1)
Jussi Jokinen 500 000(1)
Mike Smith 500 000(1)
Brad Winchester 500 000(0)
Antti Miettinen 475 000(3)
Philippe Boucher 330 000(2)


 Farm Payroll

Joel Lundqvist 50 000(1)




Phoenix

ArenaAmerica West Arena
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$0 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$50 000 000

Salary Commitment

Year: 7$0 000
Year: 8$0 000
Year: 9$0 000
Year: 10$0 000

 Pro Payroll



 Farm Payroll




Philly

ArenaFirst Union Center
Capacity17 000
Ticket Price$35,00


Income

Current Funds$50 000 000
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$37 830 000
Farm Payroll$91 000
Prospect Fees$0 000
Coach$0 000
Games Remaining74
Total Game Expenses$512 446
Projected Expenses$37 921 000
Projected Balance$12 079 000

Salary Commitment

Year: 7$36 880 000
Year: 8$26 650 000
Year: 9$18 950 000
Year: 10$11 675 000

 Pro Payroll

Martin Biron 3 925 000(1)
Daniel Briere 3 750 000(2)
Kimmo Timonen 3 425 000(2)
Derian Hatcher 3 300 000(5)
Sami Kapanen 3 250 000(3)
Simon Gagne 3 175 000(5)
Jason Smith 2 650 000(4)
Mike Rathje 2 550 000(4)
Scott Hartnell 2 450 000(3)
Mike Knuble 2 300 000(1)
Joffrey Lupul 1 525 000(3)
Antero Niittymaki 1 500 000(1)
Rory Fitzpatrick 655 000(1)
Lasse Kukkonen 525 000(2)
Jeff Carter 500 000(0)
Brayndon Coburn 500 000(0)
Ben Eager 500 000(1)
Mike Richards 500 000(1)
R.J Umberger 500 000(1)
Scottie Upshall 350 000(1)


 Farm Payroll

Randy Jones 50 000(3)
Jim Dowd 41 000(0)