Financial Report

(As of Monday, May 11 2020)

Anaheim

ArenaArrowhead Pond
Capacity17,174
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance17,136
Avg. Revenue/Game$1,439,490
Projected Revenue$0,000

Expenses

Pro Payroll$57,525,000
Farm Payroll$2,457,500
Prospect Fees$16,500
Coach$900,000
Games Remaining0
Total Game Expenses$742,671
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2006$59,982,500
Year: 2007$44,027,500
Year: 2008$30,247,500
Year: 2009$13,485,000

Pro Payroll

Alexei Yashin 10,000,000(5)
Teppo Numminen 7,500,000(3)
Mario Lemieux 7,250,000(1)
Bryan McCabe 6,000,000(2)
Steve Rucchin 3,600,000(1)
JS Giguere 3,375,000(4)
Philippe Boucher 3,250,000(2)
Pierre-Marc Bouchard 3,000,000(3)
Kim Johnsson 2,800,000(3)
Matt Pettinger 2,000,000(1)
Rem Murray 1,250,000(3)
Adam Hauser 1,000,000(2)
Brian Willsie 1,000,000(1)
Kevin Dallman 950,000(3)
Ville Nieminen 900,000(2)
Patrick O'Sullivan 800,000(2)
David Moss 800,000(2)
Milan Jurcina 800,000(1)
John Pohl 750,000(1)
Nicklas Grossmann 500,000(2)


Farm Payroll

Brendan Bell 800,000(3)
Mike Brown 450,000(1)
Shane Hnidy 90,000(2)
Brad Brown 90,000(2)
Chris Mason 70,000(3)
Aaron Downey 65,000(2)
Brad Leeb 65,000(3)
Philippe Sauve 62,500(3)
Mark Fistric 60,000(3)
Blake Sloan 60,000(3)
Chris Dingman 60,000(1)
Jeff Paul 55,000(4)
Josef Boumedienne 55,000(4)
Ben Walter 50,000(2)
Jay Henderson 50,000(3)
Tim Taylor 50,000(2)
Raitis Ivanans 50,000(2)
Troy Riddle 50,000(3)
Matt Jones 45,000(2)
Jay Rosehill 45,000(2)
Robbie Earl 45,000(3)
Tim Brent 45,000(1)
Tim Konsorada 45,000(2)




Winnipeg

ArenaPhilips Arena
Capacity18,575
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance18,568
Avg. Revenue/Game$1,560,057
Projected Revenue$0,000

Expenses

Pro Payroll$52,850,000
Farm Payroll$1,590,000
Prospect Fees$20,500
Coach$450,000
Games Remaining0
Total Game Expenses$669,640
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2006$54,440,000
Year: 2007$43,190,000
Year: 2008$36,030,000
Year: 2009$26,550,000

Pro Payroll

Filip Kuba 6,000,000(5)
Peter Bondra 5,625,000(1)
Rhett Warrener 5,500,000(3)
Patrice Bergeron 3,400,000(5)
Brad Boyes 3,250,000(4)
Alexei Morozov 3,000,000(4)
Brad Isbister 3,000,000(3)
Mike Smith 3,000,000(4)
Jay Bouwmeester 2,600,000(4)
John LeClair 2,600,000(1)
Ryan Kesler 2,500,000(5)
Simon Gamache 2,500,000(2)
Jozef Stumpel 2,000,000(2)
Lance Ward 2,000,000(4)
Scott Thornton 1,750,000(1)
Kurtis Foster 850,000(3)
Darcy Hordichuk 825,000(2)
Brandon Segal 800,000(4)
Shane O'Brien 600,000(2)
Aaron Ward 600,000(1)
Michael Garnett 450,000(1)


Farm Payroll

Derek MacKenzie 800,000(2)
Manny Fernandez 125,000(2)
Garnet Exelby 90,000(1)
Patrick Rismiller 85,000(1)
Brad Winchester 80,000(3)
Ben Simon 75,000(2)
Tommi Santala 75,000(2)
Travis Roche 70,000(2)
Colin Stuart 50,000(3)
Ray DiLauro 50,000(1)
John Mitchell 45,000(2)
Triston Grant 45,000(2)




Boston

ArenaFleet Center
Capacity17,565
Ticket Price$35.00


Income

Current Funds$46,850,000
Home Games Remaining0
Avg. Attendance17,565
Avg. Revenue/Game$1,475,460
Projected Revenue$0,000

Expenses

Pro Payroll$57,490,000
Farm Payroll$2,107,500
Prospect Fees$8,750
Coach$425,000
Games Remaining0
Total Game Expenses$732,088
Projected Expenses$0,000
Projected Balance$46,850,000

Salary Commitment

Year: 2006$59,597,500
Year: 2007$27,650,000
Year: 2008$13,895,000
Year: 2009$4,850,000

Pro Payroll

Eric Daze 5,800,000(1)
Brent Johnson 5,000,000(2)
Martin Straka 4,750,000(2)
Kyle McLaren 4,750,000(3)
Patrik Stefan 4,000,000(3)
Aki Berg 3,500,000(1)
Dimitri Yushkevich 3,500,000(1)
Brian Rafalski 3,250,000(1)
Krys Kolanos 3,000,000(1)
Sergei Samsonov 2,800,000(1)
Andrei Zyuzin 2,750,000(5)
Karel Rachunek 2,500,000(1)
Dean McAmmond 2,300,000(1)
Andreas Johansson 2,000,000(4)
Todd Marchant 1,750,000(1)
Andy McDonald 1,450,000(2)
Dan Hinote 1,440,000(2)
Geoff Sanderson 1,150,000(1)
Mika Noronen 1,000,000(2)
Mike Grier 800,000(1)


Farm Payroll

Eric Belanger 780,000(1)
Gary Roberts 150,000(1)
Richard Jackman 150,000(1)
Lee Goren 97,500(1)
Justin Kurtz 80,000(3)
Tyler Moss 75,000(1)
Jarkko Immonen 70,000(1)
Jamie Heward 65,000(1)
Steve Gainey 65,000(3)
Nathan Dempsey 65,000(1)
Dwayne Roloson 65,000(2)
Paul Healey 55,000(1)
Donald MacLean 50,000(3)
Scott Parker 50,000(2)
Joey Tetarenko 50,000(4)
Petr Taticek 50,000(4)
Jason Krog 50,000(3)
Mark Rycroft 50,000(3)
Jakub Klepis 45,000(1)
Lars Jonsson 45,000(1)




Buffalo

ArenaMarine Midland Arena
Capacity18,690
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance18,468
Avg. Revenue/Game$1,551,415
Projected Revenue$0,000

Expenses

Pro Payroll$48,201,000
Farm Payroll$1,176,700
Prospect Fees$52,000
Coach$650,000
Games Remaining0
Total Game Expenses$610,728
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2006$49,377,700
Year: 2007$33,980,000
Year: 2008$21,225,000
Year: 2009$10,870,000

Pro Payroll

Steve Sullivan 5,500,000(3)
Ed Belfour 4,400,000(1)
Bryan Smolinski 4,000,000(1)
Tim Connolly 4,000,000(2)
Dan McGillis 3,500,000(2)
Brooks Orpik 3,000,000(5)
Nick Boynton 3,000,000(5)
Marcus Nilson 2,870,000(5)
John-Michael Liles 2,300,000(2)
Ryan Miller 2,200,000(3)
P.J. Axelsson 2,000,000(4)
Ivan Novoseltsev 1,500,000(2)
Oleg Saprykin 1,500,000(1)
John Erskine 1,100,000(1)
Denis Hamel 1,056,000(1)
Dmitri Kalinin 950,000(1)
Milan Kraft 925,000(1)
Matt Carle 900,000(3)
Petr Prucha 900,000(1)
Anze Kopitar 900,000(3)
Troy Brouwer 700,000(3)
Marc-Antoine Pouliot 500,000(2)
Konstantin Pushkarev 500,000(2)


Farm Payroll

Konstantin Koltsov 150,000(2)
Branislav Mezei 120,000(1)
Jaroslav Balastik 110,000(3)
Keith Aucoin 100,000(2)
Matt Carkner 69,000(1)
Doug Janik 60,500(1)
Ryan Craig 55,000(2)
Jiri Novotny 55,000(2)
Ilkka Pikkarainen 52,000(1)
Drew Miller 50,000(2)
Norm Milley 50,000(1)
Andrew Peters 46,200(1)
Chris Thorburn 45,000(1)
Adam Pardy 45,000(2)
Bryan Young 45,000(3)
Milan Hnilicka 44,000(1)
Jeff MacMillan 40,000(1)
Kip Brennan 40,000(1)




Calgary

ArenaPengrowth Saddledome
Capacity17,139
Ticket Price$35.00


Income

Current Funds$47,225,000
Home Games Remaining0
Avg. Attendance16,906
Avg. Revenue/Game$1,420,017
Projected Revenue$0,000

Expenses

Pro Payroll$55,727,500
Farm Payroll$2,327,400
Prospect Fees$37,000
Coach$350,000
Games Remaining0
Total Game Expenses$712,706
Projected Expenses$0,000
Projected Balance$47,225,000

Salary Commitment

Year: 2006$58,054,900
Year: 2007$42,285,000
Year: 2008$20,445,000
Year: 2009$2,860,000

Pro Payroll

Teemu Selanne 10,000,000(3)
Roman Turek 5,937,500(2)
Glen Murray 5,312,500(2)
Mattias Norstrom 4,500,000(2)
Christian Backman 2,750,000(1)
Mike Ricci 2,750,000(1)
Marc Denis 2,500,000(3)
Nikolai Antropov 2,500,000(2)
Ronald Petrovicky 2,500,000(5)
Andrei Nikolishin 2,300,000(1)
Ossi Vaananen 2,000,000(1)
Boyd Devereaux 1,750,000(1)
Jon Sim 1,750,000(3)
Donald Brashear 1,562,500(1)
Nikita Alexeev 1,400,000(3)
Cole Jarrett 1,000,000(3)
Jon Disalvatore 975,000(2)
Scott Ferguson 900,000(1)
Ross Lupaschuk 840,000(2)
Ryan Callahan 700,000(3)
Joel Perreault 700,000(2)
Mike Danton 600,000(2)
Corey Locke 500,000(1)


Farm Payroll

Chad LaRose 800,000(1)
Craig Adams 110,000(4)
Todd Reirden 110,000(2)
Sean Hill 100,000(2)
Sean O'Donnell 100,000(2)
Martin Prusek 100,000(1)
Johan Holmqvist 95,000(5)
Jeff Halpern 95,000(1)
Mike Mottau 80,000(3)
Chris Holt 80,000(4)
Cody McCormick 75,000(4)
Steve Begin 75,000(2)
Jamie Wright 60,000(1)
Darryl Bootland 60,000(3)
Mathias Tjarnqvist 59,400(1)
Micki DuPont 58,000(1)
Jiri Bicek 50,000(3)
Andre Deveaux 45,000(1)
Francis Wathier 45,000(3)
Joe Jensen 45,000(2)
Danny Syvret 45,000(2)
Reid Simpson 40,000(1)




Carolina

ArenaRaleigh Sports Arena
Capacity18,730
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance18,730
Avg. Revenue/Game$1,573,320
Projected Revenue$0,000

Expenses

Pro Payroll$50,270,500
Farm Payroll$1,875,750
Prospect Fees$13,500
Coach$650,000
Games Remaining0
Total Game Expenses$644,021
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2006$52,146,250
Year: 2007$42,463,250
Year: 2008$27,885,750
Year: 2009$17,945,500

Pro Payroll

Sandis Ozolinsh 6,250,000(2)
Bobby Holik 5,500,000(1)
Alex Tanguay 5,250,000(5)
Brendan Morrison 5,000,000(4)
Chris Phillips 3,770,500(5)
Andrew Brunette 3,650,000(3)
Mike Rathje 3,000,000(2)
Anton Volchenkov 2,900,000(3)
Ryan Bayda 2,200,000(2)
Josef Vasicek 2,000,000(1)
Jason Chimera 2,000,000(5)
Chris Neil 1,925,000(5)
Travis Zajac 900,000(3)
Milan Michalek 900,000(3)
Randy Jones 900,000(2)
Joni Pitkanen 900,000(2)
Steve Bernier 900,000(2)
Jani Hurme 875,000(1)
Andrew Raycroft 850,000(1)
Clarke MacArthur 600,000(3)


Farm Payroll

Luke Richardson 195,000(3)
Chris Gratton 150,000(2)
Marcel Hossa 145,000(1)
Mike Sillinger 113,750(3)
Shane Willis 110,000(3)
Jesse Boulerice 105,000(3)
Jaroslav Halak 80,000(3)
Joel Kwiatkowski 78,000(3)
Mike Zigomanis 75,000(2)
Blair Betts 70,000(1)
Dustin Boyd 70,000(3)
JM Pelletier 67,500(3)
Niklas Nordgren 66,000(3)
Rob Zepp 62,500(2)
Ryan Potulny 60,000(3)
Brad Fast 60,000(1)
Cam Janssen 50,000(2)
Brett Lysak 48,000(1)
Brad Defauw 45,000(1)
Ian MacNeil 45,000(1)
Joe Callahan 45,000(1)
Stefan Meyer 45,000(2)
Mark Flood 45,000(3)
Dave Liffiton 45,000(2)




Chicago

ArenaUnited Center
Capacity20,500
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance18,911
Avg. Revenue/Game$1,588,508
Projected Revenue$0,000

Expenses

Pro Payroll$38,300,000
Farm Payroll$629,000
Prospect Fees$4,500
Coach$250,000
Games Remaining0
Total Game Expenses$477,848
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2006$38,929,000
Year: 2007$32,279,000
Year: 2008$26,770,000
Year: 2009$14,425,000

Pro Payroll

Scott Niedermayer 6,300,000(3)
Michael Nylander 4,500,000(3)
Todd White 4,250,000(5)
Jon Klemm 4,000,000(1)
Shean Donovan 3,500,000(4)
Jordan Leopold 2,600,000(4)
Jarkko Ruutu 2,000,000(4)
Patrick Sharp 2,000,000(4)
Alex Burrows 1,000,000(2)
Pascal Leclaire 900,000(3)
Kevin Bieska 900,000(1)
Mark Giordano 800,000(2)
Joe Pavelski 800,000(2)
R.J. Umberger 800,000(1)
Erik Christensen 800,000(2)
Duncan Keith 800,000(2)
Andrew Ladd 700,000(2)
Tyler Kennedy 600,000(3)
Marc-Andre Fleury 600,000(1)
Colin Fraser 450,000(2)


Farm Payroll

Alexander Korolyuk 99,000(2)
Patrick Traverse 80,000(1)
Matt Keith 75,000(5)
Steve Kelly 75,000(1)
Kyle Quincey 60,000(2)
Igor Radulov 55,000(1)
Pavel Vorobiev 50,000(1)
Corey Crawford 45,000(1)
Adam Munro 45,000(1)
Mark Fraser 45,000(3)




Quebec

ArenaPepsi Center
Capacity18,007
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance18,007
Avg. Revenue/Game$1,512,588
Projected Revenue$0,000

Expenses

Pro Payroll$56,767,500
Farm Payroll$815,000
Prospect Fees$3,000
Coach$250,000
Games Remaining0
Total Game Expenses$705,311
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2006$57,582,500
Year: 2007$29,750,000
Year: 2008$27,555,000
Year: 2009$8,300,000

Pro Payroll

Nicklas Lidstrom 10,000,000(3)
Darryl Sydor 5,160,000(4)
Andy Delmore 5,000,000(3)
Chris Osgood 4,875,000(1)
Jason Smith 4,500,000(1)
Jeff O'Neill 4,187,500(1)
Marian Gaborik 3,250,000(1)
Oleg Kvasha 3,000,000(1)
Sergei Fedorov 3,000,000(1)
Tomas Plekanec 3,000,000(4)
Marek Svatos 2,500,000(3)
Olli Jokinen 2,000,000(2)
Brian Pothier 950,000(3)
Nikolai Zherdev 900,000(1)
Jarret Stoll 900,000(1)
Juraj Kolnik 845,000(1)
Brett Lebda 800,000(1)
Evgeni Artukhin 700,000(1)
Chris Campoli 700,000(1)
Andy Chiodo 500,000(3)


Farm Payroll

Stephane Yelle 115,000(2)
Ian Moran 100,000(1)
Alexander Auld 100,000(3)
Colby Armstrong 80,000(3)
Andreas Karlsson 80,000(2)
Rickard Wallin 75,000(1)
Eric Boulton 75,000(3)
Branko Radivojevic 50,000(4)
Scott Mellanby 50,000(3)
Matt Walker 50,000(4)
Tomas Malec 40,000(4)




Columbus

ArenaNationwide Arena
Capacity18,600
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance18,600
Avg. Revenue/Game$1,562,400
Projected Revenue$0,000

Expenses

Pro Payroll$57,853,800
Farm Payroll$1,527,000
Prospect Fees$17,750
Coach$450,000
Games Remaining0
Total Game Expenses$729,860
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2006$59,380,800
Year: 2007$42,095,800
Year: 2008$27,061,300
Year: 2009$25,356,300

Pro Payroll

Joe Sakic 10,000,000(5)
Ed Jovanovski 7,000,000(1)
Nikolai Khabibulin 6,816,300(4)
Brian Rolston 5,937,500(2)
Daymond Langkow 5,500,000(1)
Patrick Marleau 5,000,000(4)
Jere Lehtinen 4,450,000(2)
Jim Fahey 3,500,000(4)
Stanislav Chistov 2,750,000(2)
David Hale 1,000,000(1)
Thomas Vanek 900,000(3)
Denis Grebeshkov 700,000(1)
Tomas Fleischmann 700,000(2)
Jason Pominville 700,000(1)
Barry Brust 500,000(2)
Kyle Cumiskey 500,000(3)
Max Kondratiev 500,000(1)
Johnny Boychuk 500,000(1)
Lauri Tukonen 450,000(2)
Lukas Kaspar 450,000(1)


Farm Payroll

Jamie McLennan 450,000(1)
Matt Kinch 400,000(1)
Robert Dome 67,000(2)
Karl Goehring 60,000(2)
Kiel McLeod 55,000(3)
Evgeny Lazarev 50,000(3)
Tomas Plihal 45,000(1)
Richard Park 40,000(3)
Fedor Fedorov 40,000(2)
Dennis Packard 40,000(3)
Jordan Krestanovich 40,000(2)
Tim Conboy 40,000(3)
Dallas Drake 40,000(2)
Ryan Glenn 40,000(3)
Victor Uchevatov 40,000(4)
Darcy Robinson 40,000(1)
Lawrence Nycholat 40,000(3)




Dallas

ArenaReunion Arena
Capacity16,928
Ticket Price$35.00


Income

Current Funds$46,850,000
Home Games Remaining0
Avg. Attendance16,928
Avg. Revenue/Game$1,421,952
Projected Revenue$0,000

Expenses

Pro Payroll$57,876,250
Farm Payroll$2,725,000
Prospect Fees$10,500
Coach$500,000
Games Remaining0
Total Game Expenses$745,265
Projected Expenses$0,000
Projected Balance$46,850,000

Salary Commitment

Year: 2006$60,601,250
Year: 2007$43,940,000
Year: 2008$37,670,000
Year: 2009$27,640,000

Pro Payroll

Michael Peca 9,500,000(5)
Jarome Iginla 6,200,000(4)
Mattias Ohlund 5,750,000(4)
Daniel Alfredsson 5,500,000(1)
Ryan Smyth 5,500,000(3)
Tommy Salo 3,900,000(1)
Ilya Kovalchuk 3,630,000(3)
Tom Preissing 3,500,000(5)
Boris Mironov 2,600,000(1)
Pavel Datsyuk 2,500,000(4)
Yannick Tremblay 1,200,000(1)
Danil Markov 1,156,250(1)
Brad Lukowich 1,000,000(1)
Radoslav Suchy 1,000,000(2)
Paul Stastny 900,000(3)
Steve Ott 900,000(2)
Tim Gleason 875,000(2)
Bates Battaglia 875,000(2)
Jason Williams 700,000(2)
Jason Labarbera 690,000(1)


Farm Payroll

Mathieu Roy 500,000(1)
Nicklas Bergfors 450,000(2)
Nathan McIver 450,000(2)
Andreas Dackell 210,000(2)
Mikko Eloranta 180,000(2)
Steve Staios 100,000(2)
Jamie Lundmark 90,000(2)
Mike Weaver 70,000(2)
Michael Ryan 70,000(1)
Brad Moran 70,000(5)
Tom Kostopoulos 65,000(4)
Curtis McElhinney 60,000(2)
Ryan Caldwell 60,000(2)
David LeNeveu 55,000(4)
Aaron Gavey 50,000(2)
Matt Hendricks 50,000(2)
Jamie Allison 50,000(2)
Bryan Muir 50,000(2)
Mike Keane 50,000(2)
Owen Fussey 45,000(1)




Detroit

ArenaJoe Louis Arena
Capacity19,983
Ticket Price$35.00


Income

Current Funds$46,925,000
Home Games Remaining0
Avg. Attendance19,983
Avg. Revenue/Game$1,678,572
Projected Revenue$0,000

Expenses

Pro Payroll$57,200,000
Farm Payroll$2,771,500
Prospect Fees$15,000
Coach$1,250,000
Games Remaining0
Total Game Expenses$746,787
Projected Expenses$0,000
Projected Balance$46,925,000

Salary Commitment

Year: 2006$59,971,500
Year: 2007$51,636,500
Year: 2008$38,302,500
Year: 2009$22,110,000

Pro Payroll

Markus Naslund 10,000,000(4)
Milan Hejduk 5,400,000(3)
Henrik Zetterberg 5,000,000(3)
Jocelyn Thibault 4,600,000(2)
Sean Brown 3,750,000(3)
Nathan Horton 3,500,000(5)
Paul Mara 3,250,000(4)
Alexander Khavanov 3,000,000(1)
Derek Roy 2,700,000(5)
Mathieu Dandenault 2,500,000(4)
Brian Sutherby 2,200,000(2)
Bryan Berard 2,100,000(2)
Radim Vrbata 1,900,000(2)
Mathieu Biron 1,750,000(1)
Tomas Kloucek 1,250,000(1)
Jussi Jokinen 900,000(1)
Wojtek Wolski 900,000(3)
Alexander Radulov 900,000(3)
Bruno Gervais 800,000(2)
Jason Bacashihua 800,000(2)


Farm Payroll

Fredrik Sjostrom 875,000(1)
Maxim Kuznetsov 160,000(5)
Mattais Weinhandl 140,000(2)
Christoph Schubert 129,000(2)
Steve Eminger 110,000(3)
Bill Lindsay 100,000(1)
Jamie Rivers 100,000(2)
Dustin Penner 80,000(1)
Jason Blake 80,000(2)
Stephen Peat 75,000(1)
Justin Mapletoft 75,000(2)
Chris St. Croix 75,000(2)
Kris Newbury 72,500(3)
Artem Chubarov 70,000(2)
Ryan Shannon 70,000(2)
Dwight Helminen 60,000(1)
Justin Cox 60,000(1)
Cal O'Reilly 60,000(3)
Craig Weller 50,000(2)
Joel Bouchard 50,000(1)
Peter Ratchuk 50,000(2)
Daniel Paille 50,000(1)
David Van Der Gulik 50,000(2)
Drew MacIntyre 45,000(1)
Vojtech Polak 45,000(2)
Brett Clark 40,000(1)




Edmonton

ArenaSky Reach Centre
Capacity17,100
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance17,036
Avg. Revenue/Game$1,431,103
Projected Revenue$0,000

Expenses

Pro Payroll$52,950,000
Farm Payroll$2,442,000
Prospect Fees$15,000
Coach$350,000
Games Remaining0
Total Game Expenses$679,963
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2006$55,392,000
Year: 2007$50,547,000
Year: 2008$32,042,000
Year: 2009$16,810,000

Pro Payroll

Jaroslav Modry 6,750,000(2)
Martin Biron 5,300,000(3)
Brenden Morrow 5,000,000(4)
Mariusz Czerkawski 4,500,000(2)
Todd Bertuzzi 4,500,000(3)
Kris Beech 4,150,000(5)
Niklas Kronwall 3,000,000(5)
Jiri Hudler 2,600,000(5)
Ladislav Nagy 2,250,000(3)
Colin White 2,150,000(3)
Marc Cavosie 2,000,000(4)
Travis Green 1,800,000(1)
Arturs Irbe 1,750,000(2)
Shaone Morrisonn 1,400,000(2)
Matthew Stajan 1,250,000(1)
Darren McCarty 1,250,000(2)
Glen Wesley 900,000(2)
Jordan Staal 900,000(3)
Brent Burns 800,000(1)
Daniel Girardi 700,000(2)


Farm Payroll

Nathan Oystrick 700,000(2)
Connor James 450,000(1)
Trevor Linden 250,000(2)
Pierre Dagenais 125,000(2)
Jim Dowd 110,000(1)
Wade Belak 100,000(2)
Matthew Barnaby 100,000(1)
Andy Sutton 80,000(2)
Keith Carney 75,000(1)
Alexei Semenov 72,000(3)
Doug Lynch 70,000(1)
Dan Baum 60,000(4)
Michael Morrison 60,000(3)
Joel Lundqvist 60,000(1)
Kenny Smith 45,000(1)
Curtis Glencross 45,000(1)
Eric Fichaud 40,000(1)




Florida

ArenaNational Car Rental Center
Capacity19,080
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance18,439
Avg. Revenue/Game$1,548,832
Projected Revenue$0,000

Expenses

Pro Payroll$58,000,000
Farm Payroll$3,140,000
Prospect Fees$28,500
Coach$1,500,000
Games Remaining0
Total Game Expenses$764,250
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2006$61,140,000
Year: 2007$46,060,000
Year: 2008$34,315,000
Year: 2009$22,250,000

Pro Payroll

Eric Lindros 10,000,000(1)
Vaclav Prospal 7,600,000(4)
Todd Simpson 5,000,000(2)
Jamie Langenbrunner 4,800,000(4)
Tomas Holmstrom 3,500,000(3)
Brad Ference 3,500,000(5)
Steven Reinprecht 2,500,000(5)
Ruslan Fedotenko 2,500,000(3)
Mikael Samuelsson 2,300,000(3)
Willie Mitchell 2,000,000(2)
Jay Pandolfo 2,000,000(5)
Eric Perrin 1,850,000(4)
Chuck Kobasew 1,600,000(2)
Marty Turco 1,600,000(1)
Barret Jackman 1,500,000(2)
Ray Emery 1,500,000(1)
Ivan Huml 950,000(3)
Nolan Pratt 900,000(1)
Dion Phaneuf 900,000(2)
Drew Stafford 800,000(3)
Jim Slater 700,000(1)


Farm Payroll

Jeff Schultz 700,000(3)
Mark Mancari 700,000(2)
Jamal Mayers 300,000(3)
Andreas Lilja 300,000(3)
Alyn McCauley 250,000(3)
Ian Laperriere 250,000(3)
Tim Thomas 100,000(1)
Alfie Michaud 100,000(1)
Janis Sprukts 70,000(1)
Francois Beauchemin 65,000(1)
Byron Ritchie 60,000(3)
Serge Payer 55,000(3)
Deryk Engelland 50,000(3)
Karri Ramo 50,000(3)
Petr Vrana 45,000(2)
Eric Nystrom 45,000(1)




LosAngeles

ArenaStaples Center
Capacity18,500
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance18,500
Avg. Revenue/Game$1,554,000
Projected Revenue$0,000

Expenses

Pro Payroll$58,617,500
Farm Payroll$1,126,000
Prospect Fees$12,000
Coach$450,000
Games Remaining0
Total Game Expenses$734,213
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2006$59,743,500
Year: 2007$47,131,000
Year: 2008$25,291,000
Year: 2009$7,875,000

Pro Payroll

Chris Pronger 10,000,000(3)
Sergei Gonchar 6,700,000(3)
Mike York 5,175,000(5)
Michal Handzus 5,000,000(2)
Jan Hrdina 4,000,000(2)
Scott Gomez 4,000,000(2)
Oleg Tverdovsky 3,812,500(1)
Janne Niinimaa 3,700,000(1)
Mike Cammalleri 2,800,000(2)
Kari Lehtonen 2,700,000(4)
Ales Hemsky 2,500,000(2)
Petr Cajanek 1,500,000(1)
Sergei Brylin 1,000,000(2)
Cristobal Huet 980,000(1)
Jamie Pushor 900,000(2)
Brian Campbell 800,000(2)
Mathieu Darche 800,000(1)
Andrew Alberts 700,000(1)
Jean-Francois Jacques 600,000(2)
Vyacheslav Kozlov 500,000(3)
Nick Tarnasky 450,000(1)


Farm Payroll

Brett Skinner 500,000(1)
Milan Bartovic 71,000(3)
John Zeiler 50,000(2)
Jonathan Ferland 50,000(3)
Rob Scuderi 50,000(2)
George Parros 50,000(2)
Claude Lapointe 50,000(3)
Kirk Maltby 50,000(2)
Richard Petiot 45,000(1)
Mikael Tellqvist 45,000(1)
Joe Corvo 45,000(3)
Charlie Stephens 40,000(1)
Petteri Nummelin 40,000(1)
Marc Moro 40,000(2)




Minnesota

ArenaSt. Paul Arena
Capacity18,600
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance18,600
Avg. Revenue/Game$1,562,400
Projected Revenue$0,000

Expenses

Pro Payroll$58,200,000
Farm Payroll$1,247,500
Prospect Fees$9,000
Coach$900,000
Games Remaining0
Total Game Expenses$736,055
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2006$59,447,500
Year: 2007$54,295,000
Year: 2008$38,297,500
Year: 2009$28,100,000

Pro Payroll

Pavol Demitra 9,000,000(2)
Doug Weight 6,550,000(5)
Niklas Sundstrom 6,500,000(5)
Kristian Huselius 6,500,000(5)
Zdeno Chara 5,000,000(2)
Jonas Hoglund 4,600,000(3)
Johan Hedberg 3,400,000(3)
Mike Komisarek 2,500,000(4)
Zbynek Michalek 2,500,000(4)
Anton Babchuk 2,100,000(5)
Olaf Kolzig 1,500,000(3)
Chris Simon 1,450,000(5)
Alex Ovechkin 900,000(1)
Sidney Crosby 900,000(2)
Andre Roy 825,000(2)
Thomas Pock 800,000(1)
Bryce Lampman 750,000(1)
Greg Zanon 725,000(1)
Niko Kapanen 650,000(1)
Francis Bouillon 600,000(3)
Peter Olvecky 450,000(1)


Farm Payroll

Martin Hlinka 350,000(1)
Greg deVries 175,000(1)
Cory Larose 100,000(2)
Ari Ahonen 97,500(3)
Jason Morgan 95,000(1)
Nils Ekman 87,500(1)
Wes Walz 80,000(1)
J.P. Vigier 67,500(2)
Jonathan Ericsson 60,000(2)
Steve Martins 45,000(2)
Derek Bekar 45,000(1)
Jason Ryznar 45,000(1)




Montreal

ArenaMolson Centre
Capacity21,273
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance21,273
Avg. Revenue/Game$1,786,932
Projected Revenue$0,000

Expenses

Pro Payroll$56,425,000
Farm Payroll$1,217,500
Prospect Fees$18,000
Coach$500,000
Games Remaining0
Total Game Expenses$709,274
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2006$57,642,500
Year: 2007$46,962,500
Year: 2008$34,567,500
Year: 2009$22,507,500

Pro Payroll

Adam Foote 6,600,000(4)
Patrice Brisebois 6,000,000(3)
Bill Guerin 6,000,000(4)
Jose Theodore 4,150,000(1)
Yanic Perreault 4,000,000(2)
Rod Brind'Amour 4,000,000(4)
Hal Gill 3,100,000(2)
Justin Williams 3,075,000(2)
Andrei Markov 3,000,000(4)
Matt Cooke 2,500,000(1)
Chad Kilger 2,250,000(3)
Scott Clemmensen 1,900,000(4)
Stephane Robidas 1,750,000(1)
Bret Hedican 1,500,000(3)
Jan Bulis 1,250,000(1)
Jozef Balej 1,200,000(3)
Brandon Bochenski 1,000,000(2)
Chris Higgins 925,000(4)
Zenon Konopka 825,000(2)
Dan Fritsche 800,000(3)
Noah Welch 600,000(1)


Farm Payroll

Jiri Slegr 200,000(2)
Mathieu Garon 130,000(3)
Arron Asham 110,000(3)
Jeff Cowan 100,000(2)
Steve Passmore 100,000(1)
Eric Chouinard 100,000(1)
Alexander Perezhogin 82,500(4)
Jason Ward 70,000(3)
Tyler Weiman 50,000(2)
Benoit Gratton 50,000(1)
Andrew Archer 45,000(1)
Jakub Koreis 45,000(1)
Kamil Kreps 45,000(1)
Pierre-Luc Letourneau-45,000(2)
Ole-Kristian Tollefsen45,000(1)




Nashville

ArenaNashville Arena
Capacity17,500
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance17,500
Avg. Revenue/Game$1,470,000
Projected Revenue$0,000

Expenses

Pro Payroll$55,562,500
Farm Payroll$900,000
Prospect Fees$32,500
Coach$500,000
Games Remaining0
Total Game Expenses$695,061
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2006$56,462,500
Year: 2007$45,852,500
Year: 2008$26,532,500
Year: 2009$17,100,000

Pro Payroll

Petr Nedved 7,312,500(3)
David Legwand 6,000,000(5)
Richard Matvichuk 5,250,000(2)
Dan Hamhuis 4,500,000(4)
Jay McKee 3,750,000(2)
Scott Hartnell 3,500,000(1)
Paul Martin 3,000,000(2)
Tomas Vokoun 2,800,000(2)
Adam Hall 2,500,000(2)
Darren Haydar 2,500,000(1)
Petr Tenkrat 2,350,000(5)
Denis Arkhipov 2,250,000(4)
Trevor Letowski 2,000,000(5)
Adrian Aucoin 2,000,000(1)
Timofei Shishkanov 1,000,000(3)
Petr Schastlivy 950,000(2)
Kyle Wellwood 900,000(1)
Mark Streit 900,000(3)
Kevin Klein 700,000(2)
Mike Richards 700,000(1)
Cam Ward 700,000(1)


Farm Payroll

Brian Finley 140,000(2)
Andrew Hutchinson 140,000(3)
Mark Eaton 130,000(1)
Hannu Toivonen 80,000(3)
Carlo Colaiacovo 65,000(2)
Jed Ortmeyer 60,000(2)
Jonas Andersson 60,000(2)
Darren Reid 45,000(1)
Derek Meech 45,000(1)
D.J. King 45,000(1)
Ryan Stone 45,000(2)
Staffan Kronwall 45,000(1)




NewJersey

ArenaContinental Airlines Arena
Capacity19,040
Ticket Price$35.00


Income

Current Funds$46,700,000
Home Games Remaining0
Avg. Attendance19,021
Avg. Revenue/Game$1,597,738
Projected Revenue$0,000

Expenses

Pro Payroll$56,840,440
Farm Payroll$3,942,250
Prospect Fees$12,000
Coach$650,000
Games Remaining0
Total Game Expenses$749,325
Projected Expenses$0,000
Projected Balance$46,700,000

Salary Commitment

Year: 2006$60,782,690
Year: 2007$46,802,940
Year: 2008$24,340,000
Year: 2009$3,415,000

Pro Payroll

Brendan Shanahan 7,500,000(2)
Derek Morris 4,400,000(3)
Jeff Friesen 4,125,000(3)
John Madden 4,000,000(2)
Dave Scatchard 4,000,000(3)
Steve Shields 3,750,000(2)
Vincent Lecavalier 3,750,000(1)
Brendan Witt 3,600,000(3)
Martin Lapointe 3,500,000(2)
Mike Dunham 3,120,000(1)
Lubomir Visnovsky 2,700,000(3)
Pascal Dupuis 2,000,000(5)
Adam Mair 1,750,000(1)
Vaclav Varada 1,400,000(1)
Steve Montador 1,350,000(4)
Brad Tapper 1,250,000(2)
Josh Green 1,045,440(2)
Grant Marshall 1,000,000(1)
Andrej Meszaros 900,000(1)
Ryan Getzlaf 900,000(2)
Marc-Edouard Vlasic 800,000(3)


Farm Payroll

Scott Lachance 1,350,000(1)
Mikko Luoma 1,300,000(3)
Steve McCarthy 153,750(1)
Mike Knuble 103,500(1)
Aleksander Suglobov 80,000(2)
Martin Grenier 80,000(1)
Mike Wilson 75,000(2)
Christian Berglund 75,000(2)
Aaron Voros 70,000(2)
Billy Tibbetts 70,000(1)
Patrick DesRochers 70,000(1)
Jay McClement 67,500(2)
Tony Salmelainen 65,000(4)
Tuomas Pihlman 60,000(2)
Michael Rupp 52,500(1)
Ivan Majesky 50,000(1)
Doug O'Brien 45,000(1)
Maxim Lapierre 45,000(2)
Riley Cote 45,000(1)
Mark Stuart 45,000(2)
Travis Scott 40,000(1)




NYIslander

ArenaNassau Coliseum
Capacity16,297
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance16,297
Avg. Revenue/Game$1,368,948
Projected Revenue$0,000

Expenses

Pro Payroll$57,849,440
Farm Payroll$2,105,000
Prospect Fees$13,300
Coach$250,000
Games Remaining0
Total Game Expenses$734,363
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2006$59,954,440
Year: 2007$37,975,690
Year: 2008$24,260,690
Year: 2009$14,155,690

Pro Payroll

Mike Modano 10,000,000(3)
Martin Brodeur 8,205,690(5)
Alexei Kovalev 6,250,000(1)
Wade Redden 5,500,000(2)
Alexei Zhitnik 5,250,000(2)
Dainius Zubrus 5,000,000(4)
Ilja Bryzgalov 1,850,000(1)
Antoine Vermette 1,750,000(1)
Martin Erat 1,750,000(1)
Ron Hainsey 1,500,000(2)
Freddy Meyer 1,500,000(1)
Alexander Semin 1,500,000(1)
Martin Havlat 1,000,000(1)
Cory Sarich 1,000,000(1)
Jonathan Cheechoo 975,000(1)
Mike Fisher 956,250(1)
Brooks Laich 950,000(4)
Marek Malik 812,500(1)
Matthew Lombardi 750,000(1)
Johnny Oduya 700,000(1)
J.P. Cote 650,000(1)


Farm Payroll

David Backes 800,000(2)
Kyle Brodziak 450,000(2)
Rick DiPietro 140,000(1)
Martin Gelinas 125,000(1)
Samuel Pahlsson 100,000(1)
Marty Reasoner 80,000(2)
Landon Wilson 75,000(1)
Thomas Greiss 60,000(3)
Alexandre Picard 50,000(1)
Patrick Dwyer 45,000(1)
Chris Bourque 45,000(2)
Steven Regier 45,000(2)
Greg Moore 45,000(2)
Matt Smaby 45,000(3)




NYRangers

ArenaMadison Square Garden
Capacity18,000
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance17,899
Avg. Revenue/Game$1,503,584
Projected Revenue$0,000

Expenses

Pro Payroll$57,550,000
Farm Payroll$637,160
Prospect Fees$14,000
Coach$650,000
Games Remaining0
Total Game Expenses$717,697
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2006$58,187,160
Year: 2007$35,963,160
Year: 2008$18,400,000
Year: 2009$8,200,000

Pro Payroll

Brian Leetch 10,000,000(1)
Patrik Elias 7,000,000(1)
Dominik Hasek 5,750,000(2)
Marian Hossa 5,000,000(4)
Jan Hlavac 5,000,000(3)
Darius Kasparaitis 4,250,000(3)
Stu Barnes 3,800,000(2)
Shawn Bates 3,000,000(2)
Fedor Tutin 2,100,000(5)
Brad Richards 1,975,000(1)
Sean Avery 1,325,000(2)
Johan Franzen 1,100,000(5)
Alexander Steen 900,000(2)
Bryce Salvador 900,000(2)
Henrik Lundqvist 900,000(1)
Mikko Koivu 900,000(3)
Mike Commodore 800,000(1)
Ryan Whitney 800,000(1)
Greg Campbell 750,000(2)
Shea Weber 700,000(2)
Ryan Clowe 600,000(1)


Farm Payroll

Alexei Ponikarovsky 87,500(2)
Garth Murray 80,000(2)
Martin Brochu 70,000(2)
Dominic Moore 60,000(1)
Jaroslav Svoboda 55,660(2)
Blake Comeau 50,000(3)
Joakim Lindstrom 50,000(2)
Clayton Stoner 50,000(2)
Daniel Carcillo 45,000(2)
Ryan Hollweg 45,000(1)
Riku Hahl 44,000(1)




Ottawa

ArenaCorel Center
Capacity18,500
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance18,500
Avg. Revenue/Game$1,554,000
Projected Revenue$0,000

Expenses

Pro Payroll$55,175,000
Farm Payroll$3,110,000
Prospect Fees$6,000
Coach$550,000
Games Remaining0
Total Game Expenses$717,573
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2006$58,285,000
Year: 2007$41,055,000
Year: 2008$18,735,000
Year: 2009$8,980,000

Pro Payroll

Mark Recchi 8,000,000(2)
Chris Drury 4,500,000(1)
Alexander Karpovtsev 4,250,000(1)
Jason Spezza 4,000,000(3)
Marek Zidlicky 3,750,000(2)
Dan Boyle 3,350,000(4)
Deron Quint 3,300,000(5)
Brian Gionta 2,750,000(2)
David Vyborny 2,500,000(2)
Jamie Storr 2,175,000(1)
Manny Malhotra 2,000,000(1)
Pascal Rheaume 2,000,000(3)
Robert Lang 1,900,000(4)
Mike Johnson 1,750,000(3)
Dany Sabourin 1,700,000(2)
Dennis Seidenberg 1,700,000(1)
Jean-Luc Grand-Pierre 1,600,000(1)
Dmitri Afanasenkov 1,000,000(2)
Eric Reitz 950,000(2)
Nigel Dawes 700,000(2)
Paul Gaustad 700,000(2)
Matt Greene 600,000(1)


Farm Payroll

Todd Fedoruk 950,000(3)
Boris Valabik 500,000(3)
Fredrik Olausson 150,000(1)
Glen Metropolit 120,000(3)
David Steckel 100,000(5)
Lasse Pirjeta 100,000(4)
Matt Ellison 90,000(4)
Jaroslav Spacek 80,000(2)
Jason Marshall 80,000(1)
Timo Helbling 80,000(3)
Dale Purinton 75,000(2)
Jeff Giuliano 70,000(4)
Joe Rullier 70,000(4)
Dick Tarnstrom 70,000(3)
Matt Davidson 65,000(1)
Reed Low 65,000(1)
Dieter Kochan 65,000(3)
Daniel Tkaczuk 65,000(3)
Sylvain Blouin 65,000(2)
Mark Smith 55,000(3)
Matt D'Agostini 50,000(3)
Lauri Korpikoski 50,000(3)
Chris Conner 50,000(2)
Andrew Murray 45,000(1)




Philly

ArenaFirst Union Center
Capacity19,515
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance18,734
Avg. Revenue/Game$1,573,502
Projected Revenue$0,000

Expenses

Pro Payroll$52,400,000
Farm Payroll$2,265,000
Prospect Fees$16,500
Coach$500,000
Games Remaining0
Total Game Expenses$672,945
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2006$54,665,000
Year: 2007$48,148,000
Year: 2008$28,618,000
Year: 2009$23,760,000

Pro Payroll

Jeremy Roenick 10,000,000(2)
Sami Salo 6,250,000(4)
Curtis Joseph 4,300,000(2)
Jeff Jillson 4,000,000(5)
Jochen Hecht 4,000,000(5)
Robyn Regehr 3,750,000(5)
Eric Weinrich 3,500,000(1)
Stephen Weiss 3,000,000(3)
Rick Nash 2,800,000(4)
Pavel Brendl 1,800,000(5)
Jeff Woywitka 1,100,000(5)
Jeff Carter 900,000(2)
Corey Perry 900,000(2)
Rostislav Olesz 800,000(2)
Lasse Kukkonen 800,000(1)
Josh Harding 700,000(1)
Alex Picard 600,000(2)
Jeremy Williams 600,000(1)
Matt Moulson 600,000(2)
Jim Howard 500,000(2)
Aaron Rome 500,000(1)
Dane Byers 500,000(3)
Bryan Bickell 500,000(3)


Farm Payroll

Brad Richardson 600,000(2)
Alexander Edler 600,000(3)
Maxime Ouellet 200,000(1)
Bruno St. Jacques 85,000(2)
Burke Henry 70,000(1)
Greg Mauldin 60,000(5)
Matt Lashoff 60,000(3)
Francois Methot 58,000(3)
Nikos Tselios 57,000(1)
Rene Vydareny 55,000(2)
David Printz 50,000(2)
Francis Lessard 50,000(2)
Guillaume Lefebvre 50,000(3)
Rick Rypien 45,000(2)
Petr Kanko 45,000(1)
Jonas Johansson 45,000(1)
Mike Vernace 45,000(3)
Ryan O'Byrne 45,000(2)
Patrick Davis 45,000(3)




Phoenix

ArenaAmerica West Arena
Capacity16,210
Ticket Price$35.00


Income

Current Funds$45,075,000
Home Games Remaining0
Avg. Attendance16,210
Avg. Revenue/Game$1,361,640
Projected Revenue$0,000

Expenses

Pro Payroll$58,085,000
Farm Payroll$1,120,000
Prospect Fees$21,000
Coach$350,000
Games Remaining0
Total Game Expenses$726,537
Projected Expenses$0,000
Projected Balance$45,075,000

Salary Commitment

Year: 2006$59,205,000
Year: 2007$51,565,000
Year: 2008$30,425,000
Year: 2009$2,495,000

Pro Payroll

Rob Blake 10,000,000(2)
Radek Bonk 8,000,000(3)
Chris Chelios 7,500,000(3)
Sean Burke 5,250,000(2)
Radek Dvorak 3,750,000(3)
Michal Rozsival 3,000,000(2)
Toby Petersen 3,000,000(3)
Nick Schultz 2,500,000(3)
Tuomo Ruutu 2,400,000(4)
Shawn Horcoff 2,000,000(1)
Craig Andersson 1,600,000(1)
Georges Laraque 1,500,000(3)
Tim Jackman 1,500,000(2)
Jeff Taffe 1,200,000(1)
Bryan Allen 975,000(1)
Scott Barney 910,000(1)
Phil Kessel 800,000(3)
Ladislav Smid 600,000(2)
Mikhail Grabovski 600,000(2)
P.A. Parenteau 500,000(1)
Jannik Hansen 500,000(3)


Farm Payroll

Marc-Andre Bergeron 95,000(5)
Denis Pederson 95,000(1)
Travis Moen 90,000(3)
Ramzi Abid 90,000(1)
Matthew Spiller 90,000(3)
Tyler Sloan 90,000(2)
Robert Esche 90,000(1)
Jason Jaspers 70,000(1)
Erik Westrum 65,000(1)
Blair Jones 60,000(3)
Jordin Tootoo 55,000(2)
Adam Pineault 50,000(3)
Joey Mormina 45,000(1)
Shawn Belle 45,000(2)
Marek Schwarz 45,000(3)
Mike Card 45,000(3)




Pittsburgh

ArenaCivic Arena
Capacity16,958
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance16,661
Avg. Revenue/Game$1,399,541
Projected Revenue$0,000

Expenses

Pro Payroll$55,980,000
Farm Payroll$1,842,000
Prospect Fees$24,000
Coach$350,000
Games Remaining0
Total Game Expenses$709,707
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2006$57,822,000
Year: 2007$38,587,000
Year: 2008$22,370,000
Year: 2009$7,675,000

Pro Payroll

Zigmund Palffy 8,000,000(2)
Jason Arnott 7,500,000(3)
Joe Thornton 6,500,000(1)
Peter Schaefer 4,500,000(4)
Jason Strudwick 3,750,000(3)
Eric Cairns 3,700,000(1)
Jassen Cullimore 3,000,000(1)
Erik Cole 2,500,000(3)
Martin Gerber 2,250,000(1)
Christian Ehrhoff 2,100,000(4)
Jody Shelley 2,000,000(2)
Trent Whitfield 2,000,000(1)
Dan LaCouture 1,500,000(2)
Steve Valiquette 1,500,000(2)
Serge Aubin 1,000,000(4)
Joffrey Lupul 900,000(2)
Matt Murley 780,000(1)
Josh Gorges 700,000(2)
Paul Ranger 700,000(2)
Maxime Talbot 600,000(2)
Martins Karsums 500,000(3)


Farm Payroll

Ken Klee 230,000(1)
Raffi Torres 230,000(2)
Robert Reichel 225,000(1)
Greg Classen 120,000(1)
Wyatt Smith 80,000(3)
Drew Fata 75,000(4)
Shane Endicott 75,000(1)
Sebastien Caron 65,000(1)
Andrej Sekera 60,000(3)
Mikko Lehtonen 60,000(3)
Tomas Surovy 55,000(3)
Brandon Prust 50,000(1)
Jason Woolley 50,000(1)
Henrik Tallinder 50,000(1)
Brad Norton 50,000(1)
Brian Salcido 50,000(3)
Roman Polak 50,000(3)
Ben Eager 45,000(1)
Rob Globke 45,000(1)
Jonathan Filewich 45,000(2)
Patrick Kaleta 45,000(3)
Justin Pogge 45,000(3)
David Koci 42,000(2)




St.Louis

ArenaKiel Center
Capacity19,260
Ticket Price$35.00


Income

Current Funds$45,000,000
Home Games Remaining0
Avg. Attendance19,260
Avg. Revenue/Game$1,617,840
Projected Revenue$0,000

Expenses

Pro Payroll$57,718,750
Farm Payroll$1,519,603
Prospect Fees$7,500
Coach$650,000
Games Remaining0
Total Game Expenses$730,437
Projected Expenses$0,000
Projected Balance$45,000,000

Salary Commitment

Year: 2006$59,238,353
Year: 2007$52,723,750
Year: 2008$47,285,000
Year: 2009$35,390,000

Pro Payroll

Jaromir Jagr 10,000,000(5)
Dany Heatley 5,850,000(5)
Tom Poti 5,500,000(4)
Mike Comrie 4,750,000(4)
Petr Sykora 4,300,000(1)
Martin Skoula 4,000,000(4)
Tomas Kaberle 4,000,000(4)
Anson Carter 2,968,750(2)
Dan Cloutier 2,700,000(3)
Aaron Johnson 2,500,000(3)
Radek Martinek 2,000,000(3)
Michel Ouellet 1,600,000(3)
Alexander Svitov 1,500,000(1)
Toni Dahlman 1,200,000(3)
Niklas Backstrom 900,000(3)
Marc Chouinard 900,000(5)
Eric Staal 900,000(2)
James Wisniewski 700,000(2)
Marcel Goc 500,000(1)
Jonathan Sigalet 500,000(2)
Jeff Glass 450,000(3)


Farm Payroll

Daniel Corso 130,000(3)
Mike Van Ryn 124,603(1)
John Grahame 120,000(4)
Randy Robitaille 110,000(4)
Kevyn Adams 100,000(3)
Jonathan Hedstrom 100,000(3)
Craig Rivet 100,000(3)
Cory Cross 90,000(2)
Jason Holland 90,000(5)
Jason York 90,000(2)
Jeff Panzer 80,000(2)
Trevor Byrne 70,000(3)
Phil Osaer 70,000(4)
Josh Olson 60,000(2)
Maxime Daigneault 50,000(2)
Adam Henrich 45,000(1)
Adam Berti 45,000(3)
Barry Tallackson 45,000(1)




San Jose

ArenaSan Jose Arena
Capacity17,483
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance17,483
Avg. Revenue/Game$1,468,572
Projected Revenue$0,000

Expenses

Pro Payroll$58,204,875
Farm Payroll$1,581,250
Prospect Fees$37,000
Coach$500,000
Games Remaining0
Total Game Expenses$735,648
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2006$59,786,125
Year: 2007$48,147,375
Year: 2008$21,602,000
Year: 2009$10,400,000

Pro Payroll

Keith Tkachuk 10,000,000(2)
Mark Parrish 5,500,000(4)
Richard Zednik 4,900,000(4)
Rostislav Klesla 4,250,000(2)
Fred Brathwaite 4,050,000(3)
Kyle Calder 3,850,000(1)
Kenny Jonsson 3,500,000(2)
Kurt Sauer 3,000,000(2)
Martin Samuelsson 3,000,000(3)
J-P Dumont 3,000,000(2)
Kevin Weekes 2,000,000(1)
Niklas Havelid 1,657,000(3)
Joe Nieuwendyk 1,520,000(1)
Taylor Pyatt 1,356,000(2)
Kimmo Timonen 1,062,500(1)
Tomas Kopecky 1,000,000(1)
Matt Foy 950,000(3)
Fredrik Norrena 900,000(3)
Nolan Yonkman 850,000(1)
Niko Dimitrakos 800,000(1)
Mark Bell 609,375(2)
Benoit Pouliot 450,000(3)


Farm Payroll

Rico Fata 146,250(1)
Curtis Sanford 100,000(1)
Erik Rasmussen 100,000(2)
Wayne Primeau 90,000(2)
Lukas Krajicek 80,000(3)
Matt Bradley 80,000(2)
Blake Bellefeuille 80,000(2)
Nolan Schaefer 80,000(1)
David Cornacchia 75,000(1)
Gilbert Brule 70,000(3)
Jeremy Colliton 60,000(2)
Justin Papineau 60,000(1)
Duvie Westcott 60,000(2)
Ryan Kraft 60,000(2)
Jesse Fibiger 55,000(2)
Kyle Wanvig 50,000(2)
Tom Cavanagh 50,000(1)
Shawn Thornton 50,000(2)
Nate Guenin 50,000(2)
Dan Spang 50,000(2)
Paul Bissonnette 45,000(1)
Miroslav Zalesak 45,000(2)
Justin Peters 45,000(3)




Tampa Bay

ArenaIce Palace
Capacity19,758
Ticket Price$35.00


Income

Current Funds$47,150,000
Home Games Remaining0
Avg. Attendance19,758
Avg. Revenue/Game$1,659,672
Projected Revenue$0,000

Expenses

Pro Payroll$57,138,749
Farm Payroll$720,000
Prospect Fees$31,500
Coach$200,000
Games Remaining0
Total Game Expenses$708,418
Projected Expenses$0,000
Projected Balance$47,150,000

Salary Commitment

Year: 2006$57,858,749
Year: 2007$43,036,250
Year: 2008$12,633,750
Year: 2009$4,318,750

Pro Payroll

Mats Sundin 9,750,000(2)
Owen Nolan 6,562,500(2)
Martin St. Louis 4,500,000(1)
Shane Doan 4,500,000(3)
Marc Savard 4,500,000(2)
Pavel Kubina 4,250,000(2)
Fredrik Modin 4,093,750(5)
Sheldon Souray 2,899,999(1)
Ben Clymer 2,750,000(3)
Kris Draper 2,000,000(1)
David Aebischer 1,750,000(1)
Andrew Ference 1,500,000(2)
Andy Hilbert 1,250,000(2)
Jussi Markkanen 1,125,000(1)
Vladimir Orszagh 1,000,000(3)
Mattias Timander 950,000(2)
Chris Kunitz 907,500(1)
Aaron Miller 900,000(1)
Scottie Upshall 800,000(2)
Chris McAllister 700,000(2)
Danny Richmond 450,000(1)


Farm Payroll

Derek Boogaard 80,000(5)
J-S Aubin 75,000(4)
Ryan Johnson 70,000(4)
Ville Peltonen 70,000(2)
Tyler Arnason 70,000(2)
Brandon Nolan 65,000(3)
Rory Fitzpatrick 60,000(1)
Ryan Tobler 60,000(1)
Peter Sarno 60,000(1)
Jani Rita 60,000(1)
Trent Hunter 50,000(1)




Toronto

ArenaAir Canada Center
Capacity18,800
Ticket Price$35.00


Income

Current Funds$46,850,000
Home Games Remaining0
Avg. Attendance18,781
Avg. Revenue/Game$1,577,506
Projected Revenue$0,000

Expenses

Pro Payroll$57,888,333
Farm Payroll$1,570,000
Prospect Fees$7,500
Coach$750,000
Games Remaining0
Total Game Expenses$734,339
Projected Expenses$0,000
Projected Balance$46,850,000

Salary Commitment

Year: 2006$59,458,333
Year: 2007$36,338,333
Year: 2008$18,130,000
Year: 2009$10,600,000

Pro Payroll

Tony Amonte 6,000,000(1)
Denis Gauthier 5,600,000(5)
Derian Hatcher 5,330,000(1)
Marco Sturm 5,000,000(1)
Roberto Luongo 5,000,000(4)
Sergei Zubov 5,000,000(2)
Roman Cechmanek 4,333,333(2)
Daniel Briere 3,500,000(3)
Darcy Tucker 3,375,000(2)
Cory Stillman 3,150,000(3)
Matt Cullen 2,750,000(1)
Brent Sopel 2,750,000(2)
Anders Eriksson 1,500,000(2)
Trevor Daley 800,000(1)
Rene Bourque 800,000(1)
Matt Ellis 700,000(1)
Kris Versteeg 700,000(3)
Eric Fehr 600,000(2)
Fernando Pisani 500,000(1)
Kent Manderville 500,000(2)


Farm Payroll

Kris Vernarsky 850,000(1)
Tomas Mojzis 100,000(3)
Brad May 80,000(1)
Tyson Nash 80,000(3)
Clarke Wilm 80,000(2)
Jeff Finger 70,000(2)
Vesa Toskala 70,000(1)
Antti Laaksonen 70,000(1)
Karel Pilar 60,000(1)
Kent Huskins 60,000(1)
Pekka Rinne 50,000(1)




Vancouver

ArenaGM Place
Capacity18,422
Ticket Price$35.00


Income

Current Funds$44,850,000
Home Games Remaining0
Avg. Attendance18,422
Avg. Revenue/Game$1,547,448
Projected Revenue$0,000

Expenses

Pro Payroll$54,429,400
Farm Payroll$1,814,000
Prospect Fees$7,500
Coach$875,000
Games Remaining0
Total Game Expenses$696,657
Projected Expenses$0,000
Projected Balance$44,850,000

Salary Commitment

Year: 2006$56,243,400
Year: 2007$36,824,000
Year: 2008$18,660,000
Year: 2009$18,565,000

Pro Payroll

Brian Boucher 8,000,000(5)
Sami Kapanen 7,000,000(5)
Ray Whitney 7,000,000(2)
Viktor Kozlov 4,500,000(1)
Brad Stuart 4,375,000(1)
Martin Rucinsky 3,750,000(1)
Claude Lemieux 3,000,000(2)
Mark Popovic 2,500,000(2)
Daniel Cleary 2,250,000(4)
Jiri Fischer 2,000,000(1)
Ty Conklin 1,500,000(2)
Jason King 1,150,000(5)
Ethan Moreau 950,000(2)
Brent Seabrook 900,000(1)
Patrick Eaves 800,000(2)
Keith Ballard 800,000(1)
Sean Bergenheim 700,000(2)
Dennis Wideman 700,000(1)
Andy Greene 700,000(1)
Henrik Sedin 640,000(2)
Daniel Sedin 614,400(1)
Saku Koivu 600,000(1)


Farm Payroll

Ian White 700,000(2)
Mikka Kiprusoff 150,000(1)
Tyler Bouck 95,000(1)
Chris Clark 85,000(4)
Nathan Smith 80,000(4)
Braydon Coburn 70,000(2)
Rich Peverley 70,000(1)
Sheldon Brookbank 70,000(1)
Aris Brimanis 60,000(2)
Jakub Cutta 60,000(2)
Martin Lojek 50,000(3)
Derrick Walser 50,000(1)
Rod Pelley 50,000(2)
Steven Goertzen 45,000(1)
Stefan Ruzicka 45,000(2)
Al Montoya 45,000(2)
Mike Funk 45,000(3)
Brandon Reid 44,000(2)




Washington

ArenaMCI Center
Capacity19,700
Ticket Price$35.00


Income

Current Funds$46,550,000
Home Games Remaining0
Avg. Attendance19,700
Avg. Revenue/Game$1,654,800
Projected Revenue$0,000

Expenses

Pro Payroll$54,900,000
Farm Payroll$1,259,000
Prospect Fees$12,000
Coach$800,000
Games Remaining0
Total Game Expenses$694,768
Projected Expenses$0,000
Projected Balance$46,550,000

Salary Commitment

Year: 2006$56,159,000
Year: 2007$44,599,000
Year: 2008$30,105,000
Year: 2009$13,765,000

Pro Payroll

Simon Gagne 6,000,000(2)
Craig Conroy 4,400,000(3)
Miroslav Satan 4,250,000(1)
Mathieu Schneider 4,250,000(3)
Patrick Lalime 4,100,000(3)
Eric Brewer 4,000,000(4)
Toni Lydman 3,550,000(4)
Niklas Hagman 3,250,000(4)
Alexander Frolov 2,900,000(4)
Pierre Turgeon 2,500,000(2)
Frantisek Kaberle 2,300,000(3)
Niclas Wallin 2,250,000(1)
Dave Tanabe 2,250,000(1)
Curtis Brown 2,000,000(2)
Rob Niedermayer 2,000,000(2)
Rick Berry 1,000,000(3)
Peter Budaj 900,000(1)
Brett Sterling 800,000(2)
Jeff Tambellini 800,000(2)
Robert Nilsson 700,000(1)
Nathan Paetsch 700,000(1)


Farm Payroll

Igor Ulanov 150,000(1)
Brad Larsen 100,000(3)
Marty Murray 100,000(1)
Colin Forbes 100,000(1)
Guillaume Latendresse 80,000(3)
Jay Harrison 70,000(1)
Krys Barch 65,000(4)
Josh Hennessy 60,000(2)
Jeff Hoggan 60,000(2)
Kyle Wilson 60,000(3)
Colton Orr 50,000(3)
Yan Stastny 50,000(2)
Tomas Popperle 50,000(2)
Michal Barinka 45,000(1)
Dominic D'Amour 45,000(1)
Zack Stortini 45,000(2)
Joey Crabb 45,000(2)
Derek Gustafson 44,000(2)
Stephane Veilleux 40,000(2)




Las Vegas

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,850,000
Farm Payroll$601,500
Prospect Fees$13,500
Coach$0,000
Games Remaining0
Total Game Expenses$700,793
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2006$57,451,500
Year: 2007$34,700,000
Year: 2008$22,155,000
Year: 2009$20,550,000

Pro Payroll

Peter Forsberg 10,000,000(2)
Paul Kariya 9,000,000(4)
Evgeni Nabokov 6,000,000(1)
Scott Hannan 4,950,000(5)
Karlis Skrastins 4,000,000(5)
Roman Hamrlik 3,900,000(1)
Vitali Vishnevsky 2,750,000(1)
Manny Legace 2,600,000(4)
Ryan Malone 2,500,000(1)
Mike Ribeiro 1,750,000(1)
Josef Melichar 1,500,000(3)
Boyd Gordon 1,500,000(1)
Yanick Lehoux 1,000,000(2)
Maxim Afinogenov 1,000,000(1)
Dustin Brown 800,000(1)
Ryan Suter 800,000(2)
Lee Stempniak 700,000(2)
Antti Miettinen 700,000(1)
Jeff Heerema 700,000(1)
Valtteri Filppula 700,000(1)


Farm Payroll

Ruslan Salei 120,000(1)
Ales Kotalik 114,000(1)
Antero Nittymaki 92,500(1)
Noah Clarke 80,000(1)
Petr Kalus 60,000(3)
Michael Leighton 45,000(1)
Hugh Jessiman 45,000(2)
Masi Marjamaki 45,000(3)