Financial Report

(As of Wednesday, Sep 16 2009)

Rockhounds

ArenaThe Pound
Capacity18,500
Ticket Price$38.00


Income

Current Funds$63,910,696
Home Games Remaining38
Avg. Attendance18,460
Avg. Revenue/Game$1,262,664
Projected Revenue$47,981,232

Expenses

Pro Payroll$44,929,000
Farm Payroll$1,181,000
Prospect Fees$46,500
Coach$1,350,000
Games Remaining76
Total Game Expenses$579,348
Projected Expenses$44,030,415
Projected Balance$67,861,513

Salary Commitment

Year: 2007$47,210,000
Year: 2008$30,833,500
Year: 2009$13,417,500
Year: 2010$10,250,000

 Pro Payroll

Joe Sakic 6,664,000(1)
Daniel Alfredsson 5,500,000(5)
Alex Tanguay 3,230,000(1)
Michael Peca 3,190,000(1)
Mike Sillinger 2,800,000(2)
Niklas Backstrom 2,700,000(4)
Sheldon Souray 2,600,000(2)
Teppo Numminen 2,500,000(2)
Mike Ribeiro 2,200,000(2)
Ethan Moreau 2,000,000(4)
Mathieu Dandenault 2,000,000(3)
Todd Marchant 1,750,000(2)
Ryan Malone 1,400,000(2)
Andrei Zyuzin 1,250,000(2)
Tuomo Ruutu 1,100,000(1)
Jay Bouwmeester 945,000(1)
Kurt Sauer 725,000(3)
Arron Asham 700,000(2)
Mika Noronen 675,000(2)
Rico Fata 600,000(2)
Branko Radivojevic 600,000(1)
Grant Stevenson 450,000(2)
Drew Stafford 450,000(1)


 Farm Payroll

Benoit Pouliot 85,000(3)
Alexander Svitov 70,000(2)
Chris Thorburn 67,500(2)
Bryan Bickell 67,500(3)
Matt Greene 67,500(2)
Peter Harrold 65,000(3)
Stephane Veilleux 55,000(1)
Patrick Ehelechner 51,000(2)
Matt Murley 50,000(2)
Chris Conner 50,000(4)
Lawrence Nycholat 50,000(2)
Garrett Stafford 50,000(1)
Tuomas Pihlman 47,500(1)
Mathieu Roy 45,000(2)
Josh Gorges 45,000(2)
Kyle Cumiskey 45,000(3)
Jason King 45,000(3)
Tom Gilbert 45,000(3)
Karel Pilar 45,000(2)
Joel Lundqvist 45,000(3)
Zach Stortini 45,000(3)
Erik Reitz 45,000(1)




Remparts

ArenaLe Montrichard
Capacity18,500
Ticket Price$35.00


Income

Current Funds$64,168,871
Home Games Remaining35
Avg. Attendance18,500
Avg. Revenue/Game$1,165,500
Projected Revenue$40,792,500

Expenses

Pro Payroll$47,122,500
Farm Payroll$1,217,000
Prospect Fees$45,000
Coach$1,425,000
Games Remaining70
Total Game Expenses$607,433
Projected Expenses$42,520,305
Projected Balance$62,441,066

Salary Commitment

Year: 2007$48,339,500
Year: 2008$35,247,000
Year: 2009$21,512,500
Year: 2010$19,850,000

 Pro Payroll

Olaf Kolzig 4,940,000(1)
Marc Savard 4,500,000(5)
Sergei Gonchar 4,400,000(4)
David Legwand 3,500,000(5)
Frantisek Kaberle 3,500,000(4)
Ed Belfour 3,200,000(1)
Derian Hatcher 3,000,000(2)
Jason Blake 2,750,000(4)
Justin Williams 2,425,000(2)
Alexei Zhamnov 2,000,000(2)
Tony Amonte 1,850,000(1)
Martin Gelinas 1,662,500(3)
Nils Ekman 1,650,000(2)
Matt Cullen 1,200,000(2)
Glen Wesley 1,200,000(1)
Mikael Samuelsson 900,000(4)
Jeff Jillson 850,000(2)
Alexander Steen 740,000(2)
Matt Walker 500,000(1)
Tyler Bouck 500,000(1)
Allan Rourke 500,000(2)
Mikhail Yakubov 455,000(2)
Ryane Clowe 450,000(2)
Wade Brookbank 450,000(1)


 Farm Payroll

Marc-Andre Fleury 300,000(4)
Denis Grebeshkov 90,000(1)
Steve Mccarthy 76,000(2)
Tomas Kopecky 67,500(2)
Kyle Wanvig 51,000(2)
Shane Willis 47,500(1)
Eric Healey 45,000(1)
Brad Defauw 45,000(1)
Matt Jones 45,000(1)
Keith Aucoin 45,000(1)
Matt Koalska 45,000(1)
Daniel Corso 45,000(2)
Aleksander Suglobov 45,000(2)
Shawn Thornton 45,000(2)
Brad Brown 45,000(1)
Scott Clemmensen 45,000(2)
Brendan Bell 45,000(2)
Steve Martins 45,000(1)
Danny Syvret 45,000(2)




Avangard

ArenaOmsk Arena
Capacity18,500
Ticket Price$35.00


Income

Current Funds$30,047,635
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$32,768,000
Farm Payroll$1,102,500
Prospect Fees$48,000
Coach$950,000
Games Remaining82
Total Game Expenses$425,226
Projected Expenses$34,868,500
Projected Balance-$4,820,865

Salary Commitment

Year: 2007$33,870,500
Year: 2008$30,342,500
Year: 2009$17,632,500
Year: 2010$6,130,000

 Pro Payroll

Mattias Ohlund 4,000,000(5)
Ruslan Salei 3,500,000(2)
Radek Bonk 3,500,000(2)
Nathan Horton 3,000,000(3)
Oleg Tverdovsky 2,200,000(2)
Sergei Brylin 1,800,000(2)
Niclas Wallin 1,750,000(3)
Ville Nieminen 1,500,000(3)
Mike Grier 1,500,000(3)
Jamal Mayers 1,400,000(3)
Scott Thornton 1,400,000(2)
Peter Budaj 1,250,000(4)
Alexander Radulov 850,000(3)
Hannu Toivonen 818,000(1)
Erik Westrum 800,000(4)
Wyatt Smith 650,000(1)
Jerred Smithson 600,000(1)
Mikhail Grabovski 450,000(3)
Jan Hejda 450,000(3)
Keith Yandle 450,000(3)
Dale Purinton 450,000(1)
Patrick Traverse 450,000(1)


 Farm Payroll

Jim Slater 85,000(2)
Ladislav Smid 85,000(3)
Pavel Vorobiev 85,000(1)
Simon Gamache 80,000(4)
Wade Dubielewicz 80,000(1)
Brian Finley 80,000(1)
Aaron Downey 75,000(2)
Petr Kalus 67,500(3)
Kiril Safronov 50,000(2)
Garret Stroshein 50,000(2)
Brad Leeb 50,000(2)
Casey Hankinson 45,000(1)
Anders Myrvold 45,000(1)
Tomas Mojzis 45,000(1)
Ryan Hollweg 45,000(1)
Ryan Ready 45,000(1)
Pascal Rheaume 45,000(1)
Jamie Allison 45,000(1)




Panthers

ArenaPussy Den
Capacity22,000
Ticket Price$42.00


Income

Current Funds$49,257,824
Home Games Remaining39
Avg. Attendance22,000
Avg. Revenue/Game$1,663,200
Projected Revenue$64,864,800

Expenses

Pro Payroll$45,023,000
Farm Payroll$1,282,500
Prospect Fees$15,000
Coach$1,325,000
Games Remaining77
Total Game Expenses$581,043
Projected Expenses$44,740,287
Projected Balance$69,382,337

Salary Commitment

Year: 2007$46,305,500
Year: 2008$28,372,500
Year: 2009$18,967,500
Year: 2010$9,185,000

 Pro Payroll

Mats Sundin 6,840,000(1)
Zdeno Chara 5,000,000(3)
John Madden 3,861,000(1)
Jere Lehtinen 3,572,000(1)
Teemu Selanne 3,500,000(5)
Steve Sullivan 3,200,000(1)
Sergei Samsonov 3,000,000(2)
Nicholas Boynton 2,400,000(5)
Mike Comrie 2,300,000(2)
Mike York 1,800,000(3)
Dimitri Kalinin 1,600,000(3)
Jordan Leopold 1,500,000(5)
Henrik Lundqvist 1,500,000(2)
Mike Dunham 1,000,000(2)
Rostislav Olesz 900,000(5)
M-A Bergeron 750,000(4)
Jamie Lundmark 650,000(2)
Niklas Sundstrom 650,000(3)
Cody McCormick 500,000(3)
Tim Taylor 500,000(2)


 Farm Payroll

Mikael Tellqvist 85,000(4)
Brad May 75,000(3)
Jonathan Sim 70,000(2)
Andrew Hutchinson 70,000(1)
Enver Lisin 67,500(3)
Nolan Yonkman 57,500(1)
Garth Murray 55,000(2)
Grant Marshall 55,000(2)
Eric Nickulas 50,000(1)
Boyd Kane 50,000(1)
Tie Domi 50,000(1)
Ian White 50,000(5)
Stephen Valiquette 50,000(2)
Alexei Smirnov 47,500(1)
Matt Ellis 45,000(1)
Blair Jones 45,000(3)
Ryan Potulny 45,000(2)
Steven Regier 45,000(2)
Tomas Plihal 45,000(3)
Jordan Sigalet 45,000(2)
Jakub Cutta 45,000(1)
J-F Fortin 45,000(2)
Maxime Ouellet 45,000(1)
Jay Harrison 45,000(2)




Hitmen

ArenaPengrowth Saddledome
Capacity18,500
Ticket Price$42.00


Income

Current Funds$59,669,627
Home Games Remaining39
Avg. Attendance17,294
Avg. Revenue/Game$1,307,464
Projected Revenue$50,991,096

Expenses

Pro Payroll$46,681,000
Farm Payroll$920,000
Prospect Fees$27,000
Coach$1,275,000
Games Remaining77
Total Game Expenses$596,378
Projected Expenses$45,921,110
Projected Balance$64,739,613

Salary Commitment

Year: 2007$47,601,000
Year: 2008$38,465,000
Year: 2009$33,230,000
Year: 2010$17,800,000

 Pro Payroll

Jarome Iginla 7,000,000(5)
Henrik Zetterberg 5,000,000(5)
Adam Foote 4,600,000(1)
Shane Doan 4,000,000(3)
Craig Conroy 3,500,000(3)
Rick DiPietro 3,500,000(5)
Willie Mitchell 2,300,000(4)
Cory Sarich 2,130,000(3)
Mark Parrish 2,100,000(2)
Jeff O'Neill 1,750,000(2)
Jason Allison 1,500,000(1)
Anders Eriksson 1,200,000(3)
Chris Mason 950,000(3)
Matthew Lombardi 900,000(3)
Nolan Pratt 875,000(3)
Boyd Devereaux 825,000(3)
Matt Bradley 800,000(3)
Travis Green 800,000(2)
Jim Vandermeer 570,000(1)
Garnet Exelby 570,000(1)
Chris Kunitz 461,000(1)
Alex Burrows 450,000(2)
Valtteri Filppula 450,000(1)
Janne Niinimaa 450,000(1)


 Farm Payroll

Mark Eaton 90,000(1)
Brad Moran 55,000(1)
Mark Hartigan 55,000(1)
Colin Forbes 55,000(1)
Dwayne Zinger 55,000(1)
Denis Hamel 50,000(3)
Jordan Krestanovich 50,000(3)
Jani Rita 50,000(3)
Matthew Yeats 50,000(3)
Mike Stuart 50,000(3)
Alexandre R. Picard 45,000(2)
Mark Giordano 45,000(1)
Eric Meloche 45,000(1)
Ivan Huml 45,000(1)
Brett Lysak 45,000(1)
Owen Fussey 45,000(1)
Kevin Dallman 45,000(2)
Curtis McElhinney 45,000(2)




Wildcats

ArenaWildcat Den
Capacity22,000
Ticket Price$40.00


Income

Current Funds$45,279,237
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$40,275,000
Farm Payroll$1,320,000
Prospect Fees$61,500
Coach$1,125,000
Games Remaining82
Total Game Expenses$521,726
Projected Expenses$42,781,500
Projected Balance$2,497,737

Salary Commitment

Year: 2007$41,595,000
Year: 2008$31,837,500
Year: 2009$25,007,500
Year: 2010$19,117,500

 Pro Payroll

Paul Martin 4,000,000(4)
Derek Roy 4,000,000(4)
Martin Biron 4,000,000(5)
Jose Theodore 3,900,000(1)
Mikko Koivu 3,000,000(4)
Martin Straka 2,750,000(2)
Richard Zednik 2,500,000(1)
Matt Cooke 1,750,000(3)
Rostislav Klesla 1,500,000(3)
Shaone Morrisonn 1,500,000(4)
Braydon Coburn 1,500,000(4)
Jan Bulis 1,200,000(1)
Mike Ricci 1,000,000(1)
Tyler Wright 1,000,000(1)
Eric Boguniecki 1,000,000(2)
David Tanabe 950,000(2)
Andy Hilbert 850,000(5)
Robbie Schremp 850,000(3)
Jason Pominville 800,000(2)
Brandon Bochenski 650,000(3)
Milan Bartovic 600,000(3)
Radim Vrbata 525,000(2)
Maxime Talbot 450,000(2)


 Farm Payroll

Ty Conklin 200,000(3)
Marcel Hossa 95,000(2)
Jeff Woywitka 85,000(2)
Lars Jonsson 85,000(3)
James Howard 80,000(2)
Gregory Campbell 75,000(4)
Nathan Smith 75,000(3)
Matt Ellison 72,500(4)
Eric Cairns 67,500(1)
Ryan Stone 60,000(4)
P. A. Parenteau 60,000(4)
Igor Radulov 50,000(2)
Steven Goertzen 45,000(2)
Mark Mancari 45,000(3)
Shane O'Brien 45,000(3)
Karri Ramo 45,000(3)
Bryan Young 45,000(3)
Bob Boughner 45,000(1)
Sven Butenschon 45,000(1)




Bulldogs

ArenaDog Pound
Capacity22,000
Ticket Price$35.00


Income

Current Funds$66,421,471
Home Games Remaining30
Avg. Attendance22,000
Avg. Revenue/Game$1,386,000
Projected Revenue$41,580,000

Expenses

Pro Payroll$51,118,000
Farm Payroll$1,095,500
Prospect Fees$58,500
Coach$1,400,000
Games Remaining64
Total Game Expenses$654,537
Projected Expenses$41,890,341
Projected Balance$66,111,130

Salary Commitment

Year: 2007$52,213,500
Year: 2008$35,042,500
Year: 2009$27,842,500
Year: 2010$13,520,000

 Pro Payroll

Chris Pronger 5,750,000(5)
Daniel Briere 5,100,000(3)
Bill Guerin 3,800,000(3)
Andy McDonald 3,800,000(5)
Glen Murray 3,250,000(2)
Marty Turco 3,161,000(1)
Marco Sturm 2,500,000(5)
Brian Rolston 2,432,000(1)
Joe Nieuwendyk 2,250,000(1)
Scott Gomez 2,204,000(1)
Jozef Stumpel 2,000,000(3)
Alexander Frolov 2,000,000(1)
Mark Recchi 1,900,000(3)
Philippe Boucher 1,824,000(1)
Brad Stuart 1,750,000(2)
Dominik Hasek 1,520,000(1)
Mike VanRyn 1,400,000(2)
Francois Beauchemin 1,200,000(4)
Mike Commodore 1,000,000(3)
Shawn Bates 877,000(1)
Henrik Tallinder 800,000(2)
Brad Boyes 600,000(1)


 Farm Payroll

Chris Kelly 100,000(3)
Jeff Schultz 85,000(3)
Marcel Goc 80,000(5)
Travis Moen 77,500(5)
Loui Eriksson 67,500(3)
Boyd Gordon 67,500(5)
Nicklas Grossman 67,500(3)
David Krejci 67,500(3)
Ron Tugnutt 65,000(1)
Paul Gaustad 53,000(1)
Alexander Khavanov 50,000(1)
Tyson Nash 45,000(1)
Clarke Wilm 45,000(1)
Mark Fraser 45,000(3)
Jim Mckenzie 45,000(1)
Frans Nielsen 45,000(3)
Roman Polak 45,000(3)
Drew Miller 45,000(4)




Gladiators

ArenaThe Colosseum
Capacity19,000
Ticket Price$39.00


Income

Current Funds$78,894,486
Home Games Remaining35
Avg. Attendance19,000
Avg. Revenue/Game$1,333,800
Projected Revenue$46,683,000

Expenses

Pro Payroll$45,875,000
Farm Payroll$1,348,500
Prospect Fees$70,500
Coach$1,500,000
Games Remaining71
Total Game Expenses$595,049
Projected Expenses$42,248,463
Projected Balance$83,329,023

Salary Commitment

Year: 2007$47,223,500
Year: 2008$43,688,500
Year: 2009$36,512,500
Year: 2010$19,327,500

 Pro Payroll

Vincent Lecavalier 6,500,000(3)
Martin StLouis 5,300,000(5)
Roman Hamrlik 4,750,000(5)
Miikka Kiprusoff 3,800,000(3)
Dion Phaneuf 3,250,000(4)
Corey Perry 3,200,000(5)
Manny Fernandez 2,600,000(4)
Sean Hill 2,250,000(2)
Robyn Regehr 2,100,000(3)
Cory Stillman 1,750,000(1)
Brent Seabrook 1,600,000(3)
Jeff Carter 1,500,000(2)
Derek Armstrong 1,500,000(2)
Ian Laperriere 1,400,000(3)
Stephane Yelle 1,300,000(3)
Jay Pandolfo 1,100,000(1)
Milan Michalek 900,000(2)
Samuel Pahlsson 625,000(1)
George Parros 450,000(2)


 Farm Payroll

Mike Green 200,000(3)
Brent Burns 150,000(3)
Jeff Tambellini 95,000(2)
Cam Barker 95,000(4)
Daniel Paille 87,500(4)
Craig Adams 60,000(1)
Jamie Mclennan 60,000(2)
David LeNeveu 51,000(2)
Eric Perrin 50,000(2)
Mark Rycroft 50,000(2)
Patrick Kaleta 45,000(3)
Ryan Caldwell 45,000(2)
Jim Fahey 45,000(2)
Hugh Jessiman 45,000(3)
Petr Kanko 45,000(2)
Joel Perrault 45,000(2)
Richard Petiot 45,000(2)
Mark Cullen 45,000(2)
Kris Newbury 45,000(3)
Patrick Thoresen 45,000(4)




Vampyres

ArenaThe Cave
Capacity18,500
Ticket Price$39.00


Income

Current Funds$65,550,400
Home Games Remaining37
Avg. Attendance18,500
Avg. Revenue/Game$1,298,700
Projected Revenue$48,051,900

Expenses

Pro Payroll$55,038,000
Farm Payroll$1,178,500
Prospect Fees$85,500
Coach$1,275,000
Games Remaining75
Total Game Expenses$702,159
Projected Expenses$52,661,890
Projected Balance$60,940,410

Salary Commitment

Year: 2007$56,216,500
Year: 2008$44,601,000
Year: 2009$32,525,000
Year: 2010$20,775,000

 Pro Payroll

Joe Thornton 7,000,000(2)
Keith Tkachuk 7,000,000(1)
Patrik Elias 5,250,000(5)
Rob Blake 5,250,000(4)
Thomas Vanek 4,000,000(5)
Patrice Bergeron 3,000,000(5)
Greg DeVries 3,000,000(3)
Ryan Miller 2,700,000(3)
Bret Hedican 2,432,000(1)
Curtis Joseph 2,250,000(3)
Jason Smith 1,976,000(1)
Mike Richards 1,800,000(3)
Mike Rathje 1,800,000(2)
Jarret Stoll 1,750,000(4)
Steve Bernier 1,250,000(5)
Andrew Ladd 850,000(2)
Shea Weber 800,000(2)
Eric Fehr 700,000(2)
Wade Belak 650,000(3)
Paul Ranger 650,000(3)
Eric Boulton 480,000(3)
Greg Zanon 450,000(2)


 Farm Payroll

Luke Richardson 120,000(2)
Patrick O'Sullivan 90,000(4)
Ryan Parent 85,000(3)
Matt Carle 67,500(2)
Greg Mauldin 57,500(1)
Mark Popovic 55,500(2)
Jamie Rivers 54,000(1)
Jason Krog 50,000(2)
Craig MacDonald 50,000(4)
Jamie Storr 50,000(1)
Mike Weaver 48,000(2)
Darren Haydar 46,000(1)
Jonathan Boutin 45,000(2)
Tim Brent 45,000(3)
Troy Brouwer 45,000(3)
Bill Thomas 45,000(2)
Mike Card 45,000(3)
Connor James 45,000(5)
Corey Potter 45,000(4)
Jeremy Williams 45,000(4)
Geoff Platt 45,000(2)




Storm

ArenaPort of Miami Arena
Capacity18,500
Ticket Price$35.00


Income

Current Funds$50,689,547
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,693,000
Farm Payroll$1,705,000
Prospect Fees$37,500
Coach$1,250,000
Games Remaining82
Total Game Expenses$569,335
Projected Expenses$46,685,500
Projected Balance$4,004,047

Salary Commitment

Year: 2007$45,398,000
Year: 2008$39,120,000
Year: 2009$33,417,500
Year: 2010$12,385,000

 Pro Payroll

Brian Leetch 5,000,000(3)
Todd Bertuzzi 5,000,000(4)
Eric Staal 4,200,000(3)
Shawn Horcoff 4,000,000(5)
Michael Ryder 3,250,000(3)
Cam Ward 3,200,000(5)
Craig Rivet 2,128,000(1)
Kevin Weekes 2,000,000(1)
Paul Mara 1,900,000(2)
Keith Carney 1,900,000(3)
Ryan Kesler 1,600,000(3)
Denis Gauthier 1,500,000(2)
Ryan Getzlaf 1,200,000(2)
Dustin Brown 1,100,000(3)
Stephane Robidas 990,000(1)
Anthony Stewart 750,000(3)
Brooks Orpik 750,000(3)
Adam Hall 700,000(2)
David Backes 675,000(3)
David Booth 675,000(3)
Guillaume Latendresse 675,000(3)
Martin Cibak 500,000(1)


 Farm Payroll

Steve Eminger 110,000(1)
Jason York 100,000(2)
Kurtis Foster 100,000(4)
Ben Eager 85,000(2)
Alexandre Picard 85,000(1)
Luc Bourdon 85,000(3)
Mike Smith 85,000(4)
Jack Johnson 85,000(3)
Lauri Tukonen 85,000(3)
Kevin Klein 67,500(2)
Jeremy Colliton 67,500(1)
Michael Ryan 67,500(1)
Michael Funk 67,500(3)
Doug Lynch 55,000(1)
Quintin Laing 50,000(1)
Chad Wiseman 50,000(2)
Bryce Lampman 50,000(2)
Yann Danis 50,000(2)
Derek Meech 45,000(3)
David Clarkson 45,000(3)
Jonathan Ferland 45,000(1)
Michael Lambert 45,000(1)
Kyle Brodziak 45,000(1)
Adam Burish 45,000(3)
Nathan McIver 45,000(1)
Jesse Schultz 45,000(1)




Norsemen

ArenaIslet Falls Arena
Capacity22,000
Ticket Price$36.00


Income

Current Funds$56,760,625
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$29,675,000
Farm Payroll$1,427,500
Prospect Fees$37,500
Coach$2,500,000
Games Remaining82
Total Game Expenses$410,244
Projected Expenses$33,640,000
Projected Balance$23,120,625

Salary Commitment

Year: 2007$31,102,500
Year: 2008$28,377,500
Year: 2009$14,352,500
Year: 2010$4,862,500

 Pro Payroll

Michal Rozsival 4,250,000(2)
Petr Sykora 3,750,000(3)
Kristian Huselius 3,000,000(2)
Tomas Plekanec 2,500,000(2)
Ron Hainsey 1,750,000(3)
Chuck Kobasew 1,500,000(4)
Jussi Jokinen 1,450,000(2)
Radoslav Suchy 1,300,000(3)
Scottie Upshall 1,200,000(4)
John Grahame 1,200,000(2)
Anton Babchuk 1,000,000(4)
Jiri Hudler 950,000(3)
Jordan Staal 850,000(3)
Lee Stempniak 800,000(2)
Jean-Pierre Vigier 750,000(1)
Rob Davison 750,000(1)
Marc-Edouard Vlasic 675,000(3)
Josh Harding 650,000(2)
Derek Boogaard 450,000(5)
Jason Marshall 450,000(1)
Krystofer Kolanos 450,000(4)


 Farm Payroll

Erik Christensen 95,000(5)
Kyle Chipchura 87,500(4)
Matt Lashoff 85,000(3)
Marek Schwarz 85,000(3)
Mark Stuart 85,000(2)
Chad LaRose 80,000(5)
Alexander Naurov 75,000(1)
Martin Grenier 75,000(1)
Bobby Allen 75,000(1)
Ryan Bayda 52,500(1)
Ari Ahonen 47,500(1)
Aaron Gavey 45,000(1)
Clarke MacArthur 45,000(3)
Stefan Ruzicka 45,000(2)
Alain Nasreddine 45,000(1)
Rastislav Stana 45,000(1)
Chris Taylor 45,000(1)
Trevor Gillies 45,000(2)
Jaroslav Svoboda 45,000(1)
Adam Berkhoel 45,000(1)
Petr Tenkrat 45,000(1)
Jay Leach 45,000(1)
Scott Ferguson 45,000(1)
Mike Pandolfo 45,000(1)




Titans

ArenaUFC Center
Capacity18,500
Ticket Price$35.00


Income

Current Funds$107,379,173
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$33,922,000
Farm Payroll$1,320,000
Prospect Fees$37,500
Coach$950,000
Games Remaining82
Total Game Expenses$441,823
Projected Expenses$36,229,500
Projected Balance$71,149,673

Salary Commitment

Year: 2007$35,242,000
Year: 2008$21,670,000
Year: 2009$11,460,000
Year: 2010$6,580,000

 Pro Payroll

Lubomir Visnovsky 4,500,000(4)
Robert Lang 3,800,000(1)
Scott Walker 3,000,000(2)
Bryan Berard 2,500,000(2)
Gary Roberts 2,250,000(1)
Patrick Lalime 2,000,000(4)
Richard Jackman 1,750,000(3)
Tom Preissing 1,750,000(3)
Dwayne Roloson 1,672,000(1)
Greg Johnson 1,500,000(1)
Richard Matvichuk 1,500,000(2)
Yanic Perreault 1,100,000(2)
Vladimir Orszagh 950,000(2)
Steve Montador 850,000(2)
Rem Murray 750,000(1)
Antti Miettinen 700,000(3)
Brett Clark 600,000(3)
Vernon Fiddler 500,000(1)
Benjamin Simon 450,000(1)
Josh Langfeld 450,000(1)
Noah Clarke 450,000(1)
Garrett Burnett 450,000(1)
Zenon Konopka 450,000(1)


 Farm Payroll

Petteri Nokelainen 85,000(2)
Alexei Semenov 80,000(4)
Doug Janik 80,000(3)
Kyle Wellwood 75,000(1)
Joakim Lindstrom 67,500(2)
Filip Novak 67,500(2)
Dennis Seidenberg 55,000(1)
Scott Barney 45,000(1)
Christoph Schubert 45,000(1)
Benoit Gratton 45,000(1)
Ben Guite 45,000(1)
Richie Regehr 45,000(2)
Mark Streit 45,000(2)
Patrick Leahy 45,000(1)
Zac Bierk 45,000(1)
Pierre Hedin 45,000(1)
Ian Moran 45,000(1)
Josh Gratton 45,000(1)
Dan Jancevski 45,000(1)
Niklas Nordgren 45,000(1)
Rob McVicar 45,000(1)
Chris Holt 45,000(1)
Jeremy Stevenson 45,000(1)
Rick Rypien 45,000(1)
Mathieu Darche 45,000(1)




Phantoms

ArenaJoe Louis Arena
Capacity22,000
Ticket Price$40.00


Income

Current Funds$80,219,334
Home Games Remaining31
Avg. Attendance22,000
Avg. Revenue/Game$1,584,000
Projected Revenue$49,104,000

Expenses

Pro Payroll$44,365,000
Farm Payroll$1,100,000
Prospect Fees$19,500
Coach$1,275,000
Games Remaining59
Total Game Expenses$570,238
Projected Expenses$33,644,030
Projected Balance$95,679,304

Salary Commitment

Year: 2007$45,465,000
Year: 2008$35,810,000
Year: 2009$26,465,000
Year: 2010$25,405,000

 Pro Payroll

Pavel Datsyuk 6,200,000(5)
Wade Redden 5,500,000(4)
Martin Brodeur 5,500,000(5)
Martin Havlat 5,000,000(5)
Brian Rafalski 4,200,000(1)
Chris Phillips 3,000,000(4)
Vyacheslav Kozlov 3,000,000(2)
Zach Parise 1,500,000(2)
Steve Konowalchuk 1,100,000(1)
Scott Young 1,000,000(1)
Jason Williams 1,000,000(2)
Keith Ballard 950,000(2)
Marc Chouinard 890,000(2)
Georges Laraque 850,000(2)
David Aebischer 850,000(3)
Bryan Marchment 800,000(2)
Chris Simon 750,000(1)
Kiel McLeod 675,000(1)
Josef Boumedienne 650,000(1)
Nathan Perrott 500,000(1)
John Gruden 450,000(1)


 Farm Payroll

Kyle Quincey 85,000(5)
Jonas Johansson 85,000(2)
Mike Mottau 75,000(4)
Konstantin Pushkarev 67,500(2)
Jeremy Reich 65,000(3)
Michael Leighton 55,000(2)
Josh Green 55,000(2)
Yannick Tremblay 55,000(1)
Andy Greene 50,000(3)
Jim Sharrow 50,000(3)
Derek MacKenzie 50,000(1)
Grant McNeill 47,500(2)
Yanick Lehoux 45,000(2)
Nolan Schaefer 45,000(1)
Kris Vernarsky 45,000(1)
Kevin Colley 45,000(1)
Shane Endicott 45,000(1)
Stanislav Neckar 45,000(1)
Jeff Heerema 45,000(4)
Sean McMorrow 45,000(3)




Barracudas

ArenaMotodome
Capacity18,500
Ticket Price$39.00


Income

Current Funds$98,777,207
Home Games Remaining32
Avg. Attendance18,500
Avg. Revenue/Game$1,298,700
Projected Revenue$41,558,400

Expenses

Pro Payroll$51,241,000
Farm Payroll$1,123,000
Prospect Fees$52,500
Coach$1,425,000
Games Remaining63
Total Game Expenses$656,604
Projected Expenses$41,366,030
Projected Balance$98,969,577

Salary Commitment

Year: 2007$52,364,000
Year: 2008$45,614,000
Year: 2009$28,123,500
Year: 2010$22,385,000

 Pro Payroll

Scott Niedermayer 6,750,000(1)
Paul Kariya 5,900,000(4)
Saku Koivu 5,000,000(4)
Patrick Marleau 4,750,000(2)
Tomas Kaberle 4,200,000(4)
Brenden Morrow 3,400,000(2)
Ales Hemsky 3,250,000(4)
Jonathan Cheechoo 2,500,000(2)
Mike Komisarek 2,151,000(3)
Dan Hamhuis 1,800,000(5)
Vesa Toskala 1,750,000(3)
Nik Antropov 1,700,000(2)
Barret Jackman 1,400,000(2)
Chris Higgins 1,200,000(4)
Stephen Weiss 1,000,000(2)
Andrei Kostitsyn 990,000(2)
Tom Kostopoulos 850,000(4)
Shane Hnidy 775,000(3)
Maxim Lapierre 675,000(2)
Steve Begin 650,000(2)
Bruno Gervais 550,000(3)


 Farm Payroll

Marty Reasoner 80,000(4)
Pascal Leclaire 80,000(3)
Kris Beech 75,000(3)
Michael Blunden 67,500(3)
Tomas Kloucek 60,000(2)
Nathan Paetsch 55,000(5)
Sebastien Centomo 50,000(3)
Raitis Ivanans 50,000(2)
Brian McGrattan 50,000(3)
Bruno St-Jacques 50,000(4)
Tomas Zizka 50,000(3)
Jean-Philippe Cote 50,000(3)
Darcy Verot 45,500(2)
Dany Sabourin 45,000(2)
Doug Murray 45,000(2)
Yan Stastny 45,000(2)
Staffan Kronwall 45,000(2)
Jeff Hoggan 45,000(2)
Ole-Kristian Tollefsen45,000(2)
Martin Houle 45,000(3)
Tom Maki 45,000(3)




Firebirds

ArenaGediminas Castle
Capacity18,500
Ticket Price$35.00


Income

Current Funds$48,026,969
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$39,533,000
Farm Payroll$907,500
Prospect Fees$42,000
Coach$1,200,000
Games Remaining82
Total Game Expenses$508,323
Projected Expenses$41,682,500
Projected Balance$6,344,469

Salary Commitment

Year: 2007$40,440,500
Year: 2008$31,762,500
Year: 2009$24,942,500
Year: 2010$7,750,000

 Pro Payroll

Ilya Kovalchuk 7,500,000(3)
Kimmo Timonen 4,500,000(5)
Doug Weight 3,250,000(4)
Brendan Witt 2,850,000(3)
Kyle Mclaren 2,200,000(3)
Vladimir Malakhov 1,750,000(2)
Mike Fisher 1,500,000(1)
Andrei Markov 1,500,000(1)
Scott Mellanby 1,500,000(2)
Dennis Wideman 1,350,000(3)
Chris Clark 1,250,000(3)
Tim Thomas 1,200,000(2)
Tim Connolly 1,036,000(1)
Matt Pettinger 1,000,000(3)
Pierre-Marc Bouchard 950,000(1)
Darren McCarty 900,000(1)
Andrej Meszaros 850,000(1)
Antti Laaksonen 850,000(2)
Colby Armstrong 778,000(1)
Jason Chimera 750,000(2)
Brett McLean 600,000(3)
Curtis Sanford 560,000(2)
Brian Campbell 459,000(1)
Matt Underhill 450,000(1)


 Farm Payroll

Phil Kessel 85,000(3)
Ryan Craig 75,000(3)
Jay McClement 75,000(3)
Ben Clymer 75,000(2)
Paul Stastny 67,500(3)
Todd Fedoruk 60,000(1)
Travis Roche 60,000(1)
Mark Smith 50,000(3)
Byron Ritchie 45,000(2)
Dustin Boyd 45,000(3)
Darrel Scoville 45,000(1)
Todd Rohloff 45,000(1)
Michal Grosek 45,000(1)
Kevin Bieksa 45,000(2)
Nick Tarnasky 45,000(2)
David Moss 45,000(3)




Canucks

ArenaPacific Coliseum
Capacity18,500
Ticket Price$35.00


Income

Current Funds$84,872,379
Home Games Remaining39
Avg. Attendance17,674
Avg. Revenue/Game$1,113,494
Projected Revenue$43,426,266

Expenses

Pro Payroll$40,508,000
Farm Payroll$1,082,500
Prospect Fees$22,500
Coach$850,000
Games Remaining78
Total Game Expenses$517,841
Projected Expenses$40,391,634
Projected Balance$87,907,011

Salary Commitment

Year: 2007$41,590,500
Year: 2008$28,120,000
Year: 2009$15,425,000
Year: 2010$4,150,000

 Pro Payroll

Brendan Shanahan 5,000,000(3)
Pavol Demitra 4,500,000(1)
Brendan Morrison 3,500,000(3)
Anson Carter 3,000,000(2)
Joe Corvo 2,500,000(4)
Dave Scatchard 2,200,000(1)
Scott Hannan 2,150,000(2)
Filip Kuba 2,100,000(2)
Petr Nedved 2,000,000(1)
Matthew Stajan 1,450,000(4)
Niklas Kronwall 1,350,000(2)
Wayne Primeau 1,300,000(2)
Dean Mcammond 1,300,000(3)
Ruslan Fedotenko 1,300,000(1)
Christian Backman 1,250,000(3)
Ray Emery 1,250,000(2)
Scott Hartnell 1,000,000(1)
Nick Dimitrakos 750,000(1)
Brent Johnson 750,000(2)
Jason Ward 700,000(1)
Christian Ehrhoff 608,000(1)
Frederick Meyer 550,000(2)


 Farm Payroll

Robert Nilsson 125,000(4)
Sean Bergenheim 90,000(3)
Jason Bacashihua 85,000(2)
Alexander Perezhogin 85,000(2)
Jody Shelley 75,000(4)
Jon Klemm 75,000(2)
Darryl Bootland 50,000(1)
Peter Sejna 47,500(1)
Ivan Majesky 45,000(1)
Todd Simpson 45,000(1)
Brian Swanson 45,000(1)
Brian Eklund 45,000(1)
Alexander Edler 45,000(3)
Tristan Grant 45,000(3)
Mike Zigomanis 45,000(1)
Doug O'Brien 45,000(3)
Jiri Dopita 45,000(1)
Mark Mowers 45,000(1)




IceDragons

ArenaIce Palace
Capacity18,500
Ticket Price$37.00


Income

Current Funds$50,977,529
Home Games Remaining38
Avg. Attendance16,331
Avg. Revenue/Game$1,087,689
Projected Revenue$41,332,182

Expenses

Pro Payroll$43,195,400
Farm Payroll$2,022,500
Prospect Fees$34,500
Coach$1,250,000
Games Remaining76
Total Game Expenses$567,102
Projected Expenses$43,099,785
Projected Balance$49,209,926

Salary Commitment

Year: 2007$45,217,900
Year: 2008$35,327,900
Year: 2009$23,447,900
Year: 2010$7,630,400

 Pro Payroll

Alexei Kovalev 4,500,000(1)
Roberto Luongo 4,500,000(2)
Dan Boyle 3,900,000(4)
Henrik Sedin 3,500,000(3)
Daniel Sedin 3,500,000(3)
Antoine Vermette 2,250,000(5)
Bryan Smolinski 2,100,000(3)
Rob Niedermayer 2,000,000(1)
Darryl Sydor 1,800,000(3)
Jan Hrdina 1,800,000(3)
Andy Sutton 1,800,000(1)
Andreas Lilja 1,600,000(2)
Alexei Ponikarovsky 1,500,000(2)
Marek Svatos 1,500,000(3)
Sami Salo 1,500,000(1)
Andrew Ference 1,300,000(2)
Alyn Mccauley 1,200,000(3)
Patrik Stefan 1,170,400(4)
Juraj Kolnik 900,000(2)
Antero Niittymaki 875,000(2)


 Farm Payroll

Mariusz Czerkawski 210,000(2)
Jeff Friesen 200,000(2)
Mike Leclerc 120,000(2)
Brett Lebda 120,000(5)
Michel Ouellet 100,000(3)
Chris Neil 100,000(4)
Anze Kopitar 85,000(3)
Wojtek Wolski 85,000(2)
Alexei Mikhnov 85,000(3)
Kent Huskins 80,000(2)
Branislav Mezei 75,000(2)
Martin Prusek 68,000(2)
Barry Tallackson 67,500(2)
Dustin Penner 60,000(2)
Ryan Shannon 57,500(3)
Fred Brathwaite 52,000(2)
Andre Roy 50,000(2)
Lasse Kukkonen 47,500(2)
Martin St. Pierre 45,000(2)
Aaron Rome 45,000(3)
Brandon Reid 45,000(4)
Matt Hussey 45,000(4)
Michal Barinka 45,000(1)
Kristopher Letang 45,000(3)
Petteri Nummelin 45,000(1)
Milan Jurcina 45,000(2)




Chiefs

ArenaSiouxplex Arena
Capacity18,500
Ticket Price$35.00


Income

Current Funds$71,317,197
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$38,987,500
Farm Payroll$896,000
Prospect Fees$54,000
Coach$1,375,000
Games Remaining82
Total Game Expenses$503,811
Projected Expenses$41,312,500
Projected Balance$30,004,697

Salary Commitment

Year: 2007$39,883,500
Year: 2008$38,696,000
Year: 2009$25,878,500
Year: 2010$17,175,000

 Pro Payroll

Mathieu Schneider 5,000,000(4)
Jeff Halpern 4,000,000(4)
Eric Brewer 3,750,000(5)
Martin Rucinsky 3,500,000(2)
Rhett Warrener 3,250,000(3)
Tom Poti 3,000,000(2)
Martin Lapointe 2,500,000(2)
Martin Skoula 1,750,000(4)
Chris Osgood 1,750,000(4)
Randy Robitaille 1,662,500(3)
Darius Kasparaitis 1,500,000(2)
Chris Gratton 1,250,000(3)
Fernando Pisani 1,200,000(3)
Ville Peltonen 925,000(4)
Alexei Morozov 900,000(2)
Alexei Kaigorodov 600,000(3)
Jim Dowd 550,000(3)
Bates Battaglia 500,000(2)
Philippe Sauve 500,000(1)
Michael Garnett 450,000(2)
Jamie Heward 450,000(1)


 Farm Payroll

Jiri Novotny 85,000(2)
Shawn Belle 85,000(3)
Michael Rupp 62,500(2)
Eric Godard 60,000(3)
Jeffrey Hamilton 57,500(1)
Toby Petersen 48,000(2)
Martin Samuelsson 47,000(2)
Andy Chiodo 46,000(3)
Jason Ryznar 45,000(2)
Rene Bourque 45,000(2)
Micki Dupont 45,000(2)
Andrew Alberts 45,000(2)
Michal Sivek 45,000(1)
Jonathan Hedstrom 45,000(1)
Sean Pronger 45,000(1)
David Printz 45,000(2)
Travis Brigley 45,000(1)




Roadrunner

ArenaSpider Pond
Capacity18,500
Ticket Price$38.00


Income

Current Funds$51,239,816
Home Games Remaining29
Avg. Attendance18,500
Avg. Revenue/Game$1,265,400
Projected Revenue$36,696,600

Expenses

Pro Payroll$47,839,000
Farm Payroll$1,397,500
Prospect Fees$28,500
Coach$1,000,000
Games Remaining59
Total Game Expenses$612,988
Projected Expenses$36,166,280
Projected Balance$51,770,136

Salary Commitment

Year: 2007$49,236,500
Year: 2008$25,972,500
Year: 2009$19,860,000
Year: 2010$7,505,000

 Pro Payroll

Sergei Fedorov 6,080,000(1)
Jeremy Roenick 5,000,000(2)
Mike Modano 4,250,000(1)
Eric Daze 3,500,000(3)
Kris Draper 2,500,000(3)
Jocelyn Thibault 2,500,000(4)
Marek Malik 2,500,000(1)
Jay Mckee 2,000,000(3)
Sean O'Donnell 2,000,000(1)
Andrew Cassels 2,000,000(1)
Geoff Sanderson 1,900,000(1)
Raffi Torres 1,800,000(4)
Cale Hulse 1,750,000(3)
Tyler Arnason 1,600,000(5)
Dick Tarnstrom 1,600,000(1)
Mike Knuble 1,520,000(1)
Karlis Skrastins 1,500,000(3)
Pascal Dupuis 1,300,000(4)
Martin Gerber 1,064,000(1)
Chad Kilger 750,000(2)
Aaron Johnson 725,000(3)


 Farm Payroll

Bryce Salvador 100,000(3)
Gilbert Brule 85,000(2)
Curtis Glencross 85,000(4)
Rod Pelley 85,000(4)
Stephen Peat 75,000(2)
Chris Hajt 75,000(3)
Brad Winchester 75,000(5)
Jordin Tootoo 70,000(2)
Matt Carkner 67,500(2)
Miroslav Zalesak 65,000(2)
Kyle Rossiter 65,000(3)
Pierre Dagenais 60,000(1)
Nathan Robinson 60,000(1)
Brad Richardson 60,000(4)
Guillaume Lefebvre 50,000(3)
Kip Brennan 50,000(1)
Jussi Timonen 45,000(3)
Mathieu Chouinard 45,000(1)
Andrei Nazarov 45,000(1)
Mike Morrison 45,000(1)
Mike Bishai 45,000(1)
Marc Methot 45,000(3)




Muskies

ArenaTrogan cave
Capacity18,500
Ticket Price$35.00


Income

Current Funds$28,894,936
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$55,578,000
Farm Payroll$1,303,500
Prospect Fees$30,000
Coach$950,000
Games Remaining82
Total Game Expenses$705,628
Projected Expenses$57,861,500
Projected Balance-$28,966,564

Salary Commitment

Year: 2007$56,881,500
Year: 2008$44,734,000
Year: 2009$36,008,000
Year: 2010$25,212,000

 Pro Payroll

Milan Hejduk 6,712,000(4)
Jason Spezza 5,250,000(5)
Nikolai Khabibulin 4,800,000(2)
Ed Jovanovski 4,500,000(3)
Ryan Smyth 3,500,000(1)
Joni Pitkanen 3,200,000(5)
Daymond Langkow 3,150,000(4)
Chris Chelios 2,250,000(2)
Ales Kotalik 2,100,000(5)
John LeClair 2,000,000(1)
Pierre Turgeon 2,000,000(1)
Toni Lydman 2,000,000(4)
Niclas Havelid 1,800,000(1)
Petr Cajanek 1,626,000(3)
Andrew Raycroft 1,500,000(4)
Stu Barnes 1,500,000(3)
Jiri Slegr 1,450,000(3)
Petr Prucha 1,300,000(5)
Erik Cole 1,140,000(1)
Cory Cross 900,000(2)
Nolan Baumgartner 750,000(1)
Ronald Petrovicky 700,000(3)
Erik Rasmussen 550,000(1)
Pekka Rinne 450,000(2)
Joe Pavelski 450,000(3)


 Farm Payroll

Matthew Barnaby 175,000(3)
Brian Sutherby 75,000(3)
David Bolland 67,500(3)
Duncan Milroy 67,500(3)
Rory Fitzpatrick 66,000(2)
Justin Papineau 60,000(2)
Brad Larsen 60,000(1)
Igor Grigorenko 60,000(1)
Scott Nichol 60,000(2)
Derrick Walser 57,500(1)
Joe Dipenta 50,000(1)
Adam Munro 50,000(3)
Ross Lupaschuk 50,000(2)
Roman Tvrdon 45,000(1)
Ryan Callahan 45,000(3)
Gerald Coleman 45,000(2)
Eric Weinrich 45,000(1)
Jeff Cowan 45,000(1)
Junior Lessard 45,000(2)
Brandon Prust 45,000(3)
Jonathan Sigalet 45,000(3)
Igor Ulanov 45,000(1)




PurpleAces

ArenaFrank Zamboni Center
Capacity18,500
Ticket Price$35.00


Income

Current Funds$70,016,631
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$28,871,600
Farm Payroll$952,500
Prospect Fees$37,500
Coach$1,525,000
Games Remaining82
Total Game Expenses$382,763
Projected Expenses$31,386,600
Projected Balance$38,630,031

Salary Commitment

Year: 2007$29,824,100
Year: 2008$18,957,500
Year: 2009$11,860,000
Year: 2010$5,800,000

 Pro Payroll

Alexei Yashin 3,950,000(2)
Dany Heatley 3,500,000(1)
Viktor Kozlov 2,500,000(3)
Evgeni Malkin 2,000,000(5)
Curtis Brown 1,600,000(3)
P.J. Axelsson 1,500,000(2)
Ryan Whitney 1,500,000(4)
Stanislav Chistov 1,100,000(1)
Ryan Suter 1,100,000(4)
Anton Volchenkov 1,100,000(1)
Josef Vasicek 1,000,000(1)
Johan Hedberg 1,000,000(1)
Kari Lehtonen 900,600(1)
Alexander Semin 900,000(3)
Joffrey Lupul 900,000(1)
Dan Hinote 800,000(2)
Patrick Sharp 700,000(3)
Duncan Keith 621,000(1)
Francis Bouillon 600,000(1)
Nigel Dawes 600,000(4)
Niko Kapanen 500,000(4)
Josef Melichar 500,000(2)


 Farm Payroll

Lukas Krajicek 90,000(3)
Corey Crawford 90,000(3)
Blake Comeau 67,500(3)
Josh Hennessy 67,500(3)
Noah Welch 67,500(2)
Tomas Fleischmann 67,500(2)
Rob Globke 67,500(2)
Richard Park 50,000(2)
Kamil Kreps 50,000(4)
Matt Johnson 50,000(1)
Matt Keith 50,000(4)
Chris Mcallister 50,000(1)
James Wisniewski 50,000(2)
Rob Collins 45,000(1)
Dustin Byfuglien 45,000(2)
Andrej Sekera 45,000(3)




Eagles

ArenaThe Temple
Capacity19,000
Ticket Price$42.00


Income

Current Funds$60,180,297
Home Games Remaining33
Avg. Attendance19,000
Avg. Revenue/Game$1,436,400
Projected Revenue$47,401,200

Expenses

Pro Payroll$54,890,000
Farm Payroll$1,037,500
Prospect Fees$34,500
Coach$2,000,000
Games Remaining66
Total Game Expenses$706,854
Projected Expenses$46,652,341
Projected Balance$60,929,156

Salary Commitment

Year: 2007$55,927,500
Year: 2008$45,172,500
Year: 2009$30,347,500
Year: 2010$17,050,000

 Pro Payroll

Jaromir Jagr 7,800,000(1)
Marian Hossa 6,000,000(2)
Brad Richards 5,250,000(3)
Marian Gaborik 5,250,000(5)
Olli Jokinen 5,000,000(2)
Patrice Brisebois 3,250,000(4)
Derek Morris 3,250,000(3)
Mike Cammalleri 3,000,000(4)
Martin Erat 3,000,000(4)
John-Michael Liles 2,200,000(5)
Fedor Tyutin 2,000,000(3)
Robert Esche 1,500,000(1)
Mike Johnson 1,500,000(3)
Brad Lukowich 1,300,000(2)
Jussi Markannen 1,250,000(2)
Marek Zidlicky 1,140,000(1)
Dallas Drake 1,000,000(2)
Blair Betts 600,000(3)
Mattias Weinhandl 600,000(3)


 Farm Payroll

Tobias Enstrom 97,500(3)
Robert Scuderi 80,000(2)
Thomas Pock 75,000(4)
Brad Ference 60,000(2)
Vaclav Nedorost 55,000(4)
Eric Chouinard 55,000(4)
Tommi Santala 55,000(4)
Ivan Novoseltsev 55,000(4)
Patrick Desrochers 55,000(4)
Ben Ondrus 45,000(2)
Jaroslav Balastik 45,000(2)
Alexandre Giroux 45,000(2)
Aaron Miller 45,000(1)
Jason Doig 45,000(1)
Krzysztof Oliwa 45,000(1)
Frederic Cassivi 45,000(1)
Sandy McCarthy 45,000(1)
Zdenek Blatny 45,000(1)
Eric Manlow 45,000(1)




Warriors

ArenaMadison Square Garden
Capacity19,500
Ticket Price$40.00


Income

Current Funds$46,789,134
Home Games Remaining35
Avg. Attendance19,500
Avg. Revenue/Game$1,404,000
Projected Revenue$49,140,000

Expenses

Pro Payroll$53,799,000
Farm Payroll$1,167,500
Prospect Fees$15,000
Coach$1,500,000
Games Remaining71
Total Game Expenses$688,799
Projected Expenses$48,904,713
Projected Balance$47,024,421

Salary Commitment

Year: 2007$54,966,500
Year: 2008$36,817,500
Year: 2009$28,815,000
Year: 2010$18,160,000

 Pro Payroll

Peter Forsberg 5,750,000(1)
J-S Giguere 5,000,000(2)
Simon Gagne 5,000,000(5)
Evgeni Nabokov 5,000,000(5)
Rod Brind'Amour 4,100,000(3)
Bryan McCabe 3,458,000(1)
Owen Nolan 2,900,000(3)
Jaroslav Spacek 2,750,000(3)
Pavel Kubina 2,250,000(4)
Colin White 2,000,000(4)
Sandis Ozolinsh 2,000,000(1)
Radek Dvorak 2,000,000(4)
Kirk Maltby 1,875,000(1)
Jamie Langenbrunner 1,655,000(1)
Darcy Tucker 1,596,000(1)
Trevor Linden 1,520,000(1)
Sean Avery 1,500,000(5)
Donald Brashear 1,000,000(2)
Sidney Crosby 850,000(2)
Fredrik Sjostrom 820,000(2)
Ryan Johnson 775,000(3)


 Farm Payroll

Jan Hlavac 110,000(2)
Dan Girardi 100,000(4)
Marcus Nilson 80,000(4)
Jed Ortmeyer 70,000(3)
J.F. Jacques 67,500(2)
David Liffiton 65,000(5)
Dominic Moore 60,000(2)
Chris Therien 60,000(1)
Jason Strudwick 60,000(3)
Colton Orr 60,000(4)
Mathieu Biron 55,000(1)
Randy Jones 55,000(4)
Todd Harvey 50,000(2)
Tony Salmelainen 50,000(5)
Bryan Helmer 45,000(1)
Yutaka Fukufuji 45,000(2)
Dan Lacouture 45,000(1)
Cory Larose 45,000(1)
Harold Druken 45,000(1)




Whalers

ArenaThe Fish Bowl
Capacity18,500
Ticket Price$24.00


Income

Current Funds$2,896,857
Home Games Remaining38
Avg. Attendance18,500
Avg. Revenue/Game$799,200
Projected Revenue$30,369,600

Expenses

Pro Payroll$46,819,000
Farm Payroll$1,182,500
Prospect Fees$45,000
Coach$1,325,000
Games Remaining76
Total Game Expenses$602,091
Projected Expenses$45,758,951
Projected Balance-$12,492,494

Salary Commitment

Year: 2007$47,956,500
Year: 2008$38,036,500
Year: 2009$35,151,500
Year: 2010$17,650,000

 Pro Payroll

Alexander Ovechkin 7,800,000(5)
Brian Gionta 6,000,000(5)
Tomas Vokoun 5,900,000(3)
Sergei Zubov 4,750,000(3)
Alexander Mogilny 3,000,000(1)
Brent Sopel 2,550,000(3)
Danil Markov 2,356,000(1)
Daniel Cleary 1,950,000(4)
Jochen Hecht 1,900,000(1)
Sami Kapanen 1,500,000(2)
Nick Schultz 1,200,000(3)
Mark Bell 1,200,000(3)
Travis Zajac 1,200,000(4)
Peter Schaefer 988,000(1)
Brian Boucher 955,000(3)
Daniel Tjarnqvist 800,000(2)
Jarkko Ruutu 675,000(1)
Brian Willsie 650,000(4)
Serge Payer 500,000(2)
Jeff Finger 475,000(3)
Mikael Holmqvist 470,000(1)


 Farm Payroll

David Steckel 85,000(3)
Jakub Klepis 85,000(2)
Timofei Shishkanov 80,000(1)
Andy Delmore 75,000(3)
Dan Ellis 75,000(3)
Nikita Alexeev 50,000(3)
Mike Brown 50,000(3)
Jame Pollock 50,000(4)
Jason Morgan 46,000(1)
Norm Milley 46,000(3)
Tomas Malec 45,500(3)
Nate Guenin 45,000(3)
Andy Wozniewski 45,000(1)
Jeff Finley 45,000(1)
Matt Ryan 45,000(1)
Louis Robitaille 45,000(1)
Johnathan Aitken 45,000(1)
Blake Bellefeuille 45,000(0)
Adam Hauser 45,000(1)
Todd Reirden 45,000(1)
Mike Danton 45,000(1)
Lee Goren 45,000(1)




Devils

ArenaFirestone Stadium
Capacity18,500
Ticket Price$36.00


Income

Current Funds$49,595,594
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$38,676,000
Farm Payroll$1,150,000
Prospect Fees$21,000
Coach$1,200,000
Games Remaining82
Total Game Expenses$500,573
Projected Expenses$41,047,000
Projected Balance$8,548,594

Salary Commitment

Year: 2007$39,826,000
Year: 2008$33,935,000
Year: 2009$26,255,000
Year: 2010$14,440,000

 Pro Payroll

Michael Nylander 6,500,000(4)
Kim Johnsson 4,400,000(5)
Ray Whitney 4,000,000(3)
Chris Drury 4,000,000(3)
Jean-Pierre Dumont 3,300,000(2)
Nikolai Zherdev 2,650,000(4)
Johan Franzen 2,200,000(2)
Oleg Saprykin 1,250,000(1)
Nathan Dempsey 1,100,000(3)
Alexander Auld 1,000,000(2)
Sean Burke 1,000,000(1)
Kevyn Adams 900,000(3)
Tomas Surovy 850,000(1)
Alexandre Daigle 850,000(1)
David Hale 800,000(4)
Sean Brown 750,000(1)
Zbynek Michalek 700,000(2)
Duvie Westcott 700,000(3)
Joel Kwiatkowski 675,000(3)
Trevor Letowski 551,000(1)
Chris Dingman 500,000(1)


 Farm Payroll

Marc-Antoine Pouliot 120,000(2)
Jason Labarbera 90,000(4)
Bryan Muir 85,000(3)
Brent Krahn 85,000(3)
Vojtech Polak 67,500(2)
Danny Richmond 67,500(2)
Donald MacLean 49,000(1)
Jesse Boulerice 46,000(1)
Johnny Oduya 45,000(2)
Martin Lojek 45,000(3)
Evgeny Artyukhin 45,000(2)
Adam Berti 45,000(3)
Scott McCulloch 45,000(3)
Jay Rosehill 45,000(3)
Richard Clune 45,000(3)
Matt Foy 45,000(2)
Ben Walter 45,000(2)
Mike Glumac 45,000(2)
Sean Zimmerman 45,000(3)
John Tripp 45,000(1)




IceBreaker

ArenaMassacre Coliseum
Capacity18,500
Ticket Price$38.00


Income

Current Funds$69,265,788
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$48,189,000
Farm Payroll$1,510,000
Prospect Fees$19,500
Coach$1,175,000
Games Remaining82
Total Game Expenses$620,652
Projected Expenses$50,893,500
Projected Balance$18,372,288

Salary Commitment

Year: 2007$49,699,000
Year: 2008$38,127,500
Year: 2009$28,727,500
Year: 2010$22,225,000

 Pro Payroll

Nicklas Lidstrom 7,000,000(5)
Miroslav Satan 4,750,000(4)
Manny Legace 3,250,000(3)
Tomas Holmstrom 3,000,000(4)
Andrew Brunette 3,000,000(4)
Ladislav Nagy 2,750,000(2)
Alexei Zhitnik 2,600,000(2)
Maxim Afinogenov 2,500,000(4)
Todd White 2,500,000(3)
Fredrik Modin 2,204,000(1)
Dainius Zubrus 2,200,000(1)
Jaroslav Modry 1,950,000(2)
Vaclav Prospal 1,900,000(1)
Mathieu Garon 1,800,000(5)
Mattias Norstrom 1,750,000(2)
Aaron Ward 1,500,000(1)
David Vyborny 1,140,000(1)
Bryan Allen 965,000(1)
Eric Belanger 925,000(1)
Peter Bondra 505,000(1)


 Farm Payroll

Tim Gleason 175,000(4)
Ilja Bryzgalov 150,000(2)
Radek Martinek 133,000(3)
Patrick Eaves 100,000(3)
Brooks Laich 97,000(3)
Petr Taticek 85,000(2)
Andy Rogers 85,000(1)
J-Sebastien Aubin 70,000(2)
Eric Nystrom 70,000(3)
Jonas Nordqvist 67,500(3)
Mathias Tjarnqvist 60,000(3)
Joe Motzko 60,000(3)
Graham Mink 60,000(3)
Jarkko Immonen 60,000(3)
Ramzi Abid 52,500(1)
Justin Mapletoft 50,000(1)
David Koci 45,000(3)
Lasse Pirjeta 45,000(1)
Carsen Germyn 45,000(2)




Outlaws

ArenaHard Rock Center
Capacity22,000
Ticket Price$35.00


Income

Current Funds$74,673,197
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$28,567,800
Farm Payroll$992,400
Prospect Fees$37,500
Coach$1,250,000
Games Remaining82
Total Game Expenses$376,191
Projected Expenses$30,847,700
Projected Balance$43,825,497

Salary Commitment

Year: 2007$29,560,200
Year: 2008$23,257,200
Year: 2009$19,219,200
Year: 2010$11,524,800

 Pro Payroll

Jason Arnott 5,250,000(4)
Dan Cloutier 2,450,000(1)
Michal Handzus 2,128,000(1)
Brian Pothier 2,100,000(3)
Steven Reinprecht 1,700,000(4)
Ken Klee 1,500,000(2)
Trent Hunter 1,400,000(3)
Taylor Pyatt 1,350,000(4)
Wes Walz 1,200,000(2)
Steve Rucchin 1,150,000(2)
R.J. Umberger 1,000,000(3)
Brad Isbister 950,000(3)
Carlo Colaiacovo 900,000(5)
Dimitri Afanasenkov 800,000(3)
Niklas Hagman 712,800(4)
Trevor Daley 700,000(4)
Fredrik Norrena 650,000(4)
Maxim Kondratiev 627,000(3)
Joel Bouchard 600,000(1)
Andrew Peters 500,000(3)
Denis Arkhipov 450,000(1)
Brad Norton 450,000(1)


 Farm Payroll

Pavel Brendl 89,900(3)
Pat Rissmiller 70,000(2)
Glen Metropolit 65,000(4)
Dan Fritsche 60,000(2)
Trent Whitfield 58,000(2)
Mike Keane 52,500(4)
Fedor Fedorov 50,000(4)
Peter Smrek 49,500(4)
Sheldon Brookbank 47,500(3)
Jaroslav Halak 45,000(3)
J-Luc Grand-Pierre 45,000(1)
Barry Brust 45,000(3)
Jozef Balej 45,000(3)
Johan Holmqvist 45,000(3)
Drew Larman 45,000(4)
Cole Jarrett 45,000(1)
Dan Smith 45,000(1)
Colin Hemingway 45,000(1)
Craig Darby 45,000(1)




Bandits

ArenaBaltimore Freezone
Capacity18,500
Ticket Price$39.00


Income

Current Funds$58,276,125
Home Games Remaining38
Avg. Attendance18,500
Avg. Revenue/Game$1,298,700
Projected Revenue$49,350,600

Expenses

Pro Payroll$40,110,000
Farm Payroll$1,134,500
Prospect Fees$40,500
Coach$1,125,000
Games Remaining74
Total Game Expenses$517,195
Projected Expenses$38,272,439
Projected Balance$69,354,286

Salary Commitment

Year: 2007$41,244,500
Year: 2008$21,133,500
Year: 2009$18,812,500
Year: 2010$10,200,000

 Pro Payroll

Markus Naslund 6,150,000(4)
Bobby Holik 5,000,000(1)
Adrian Aucoin 4,000,000(1)
Rick Nash 3,500,000(1)
Hal Gill 2,750,000(3)
Steve Staios 2,600,000(4)
Marc Denis 1,672,000(1)
Eric Lindros 1,550,000(1)
Oleg Kvasha 1,350,000(4)
Vitaly Vishnevski 1,350,000(3)
Kyle Calder 1,311,000(1)
Manny Malhotra 1,200,000(3)
Cristobal Huet 1,000,000(2)
Ossi Vaananen 1,000,000(3)
Jason Wiemer 950,000(1)
Karel Rachunek 750,000(3)
Steve Ott 725,000(3)
Shean Donovan 627,000(1)
Adam Mair 625,000(2)
Alex Henry 600,000(2)
Darcy Hordichuk 500,000(1)
Daniel Carcillo 450,000(3)
Chris Campoli 450,000(1)


 Farm Payroll

Jassen Cullimore 160,000(1)
Sebastien Caron 70,000(3)
Brandon Dubinsky 67,500(3)
John Erskine 60,000(1)
Scott Parker 58,500(1)
Jeff Taffe 55,000(3)
Matthew Spiller 55,000(4)
Craig Andersson 55,000(3)
Cam Janssen 50,000(2)
Francis Lessard 50,000(3)
Tim Jackman 47,500(1)
Steve Shields 46,000(2)
Colin Fraser 45,000(3)
Cam Severson 45,000(1)
John Disalvatore 45,000(1)
Jeff Giuliano 45,000(1)
Jamie Pushor 45,000(1)
John Pohl 45,000(3)
Karl Stewart 45,000(4)
Rick Berry 45,000(1)