Financial Report

(As of Saturday, Aug 11 2001)

WHALERS

ArenaHartford Civic Center
Capacity25,870
Ticket Price$35.00


Income

Current Funds$125,353,546
Home Games Remaining19
Avg. Attendance25,870
Avg. Revenue/Game$1,815,016
Projected Revenue$34,485,304

Expenses

Pro Payroll$53,425,000
Farm Payroll$700,500
Prospect Fees$0,000
Coach$100,000
Games Remaining37
Total Game Expenses$661,287
Projected Expenses$24,467,604
Projected Balance$135,371,246

Salary Commitment

Year: 2007$54,125,500
Year: 2008$50,555,500
Year: 2009$48,555,500
Year: 2010$28,293,000

 Pro Payroll

Pavel Bure 18,000,000(4)
Teemu Selanne 6,500,000(4)
Fredrik Olausson 6,000,000(3)
Mike Modano 4,500,000(3)
Darryl Sydor 3,200,000(3)
Alex Tanguay 3,000,000(3)
Tim Connolly 2,250,000(4)
Sergei Zubov 1,825,000(1)
Dave Manson 1,550,000(1)
Roman Turek 1,250,000(2)
Brad Isbister 1,250,000(3)
Pavel Brendl 900,000(3)
Martin Biron 750,000(3)
Miroslav Satan 600,000(2)
Philippe Audet 450,000(4)
Jeff Ulmer 450,000(4)
Lee Goren 200,000(3)
Jamie Lundmark 150,000(4)
Brandon Dietrich 150,000(2)
Mike Mottau 150,000(1)
Wes Jarvis 150,000(3)
Tomas Kloucek 150,000(4)


 Farm Payroll

Bill Muckalt 125,000(3)
Robyn Regehr 80,000(4)
Burke Henry 77,500(4)
Jeff Heerema 75,000(4)
Mathieu Garon 50,000(3)
Jason Doig 47,500(3)
Jonathan Cheechoo 45,000(1)
Dave Duerden 20,500(4)
Brian Sutherby 15,000(4)
Libor Ustrnul 15,000(3)
Jason Labarbera 15,000(3)
Richard Scott 15,000(3)
Justin Mapletoft 15,000(4)
Levente Szuper 15,000(4)
Marcel Hossa 15,000(4)
Brian Gionta 15,000(3)
Todd Hall 15,000(3)
Martin Samuelsson 15,000(3)
Garret Bembridge 15,000(4)
Frantisek Mrazek 15,000(4)




HITMEN

ArenaVerizon Center
Capacity18,100
Ticket Price$33.00


Income

Current Funds$81,915,017
Home Games Remaining20
Avg. Attendance18,100
Avg. Revenue/Game$1,262,863
Projected Revenue$25,257,260

Expenses

Pro Payroll$48,350,000
Farm Payroll$658,000
Prospect Fees$28,500
Coach$100,000
Games Remaining38
Total Game Expenses$599,226
Projected Expenses$22,770,573
Projected Balance$84,401,704

Salary Commitment

Year: 2007$49,008,000
Year: 2008$31,330,500
Year: 2009$19,172,000
Year: 2010$13,710,000

 Pro Payroll

Aaron Miller 4,500,000(4)
Jeff Friesen 4,250,000(4)
Mike Richter 3,900,000(1)
Adam Graves 3,250,000(1)
Claude Lemieux 3,000,000(2)
Adam Oates 3,000,000(2)
Roman Hamrlik 2,500,000(1)
Ray Sheppard 2,250,000(4)
Ulf Samuelsson 2,250,000(1)
Sami Kapanen 1,800,000(2)
Andrew Brunette 1,500,000(1)
Ken Daneyko 1,250,000(3)
Calle Johansson 1,250,000(1)
Doug Gilmour 1,250,000(4)
Richard Smehlik 1,200,000(2)
Stephane Quintal 1,000,000(3)
Matthew Barnaby 1,000,000(2)
Joe Thornton 925,000(2)
Rene Corbet 900,000(1)
Igor Ulanov 875,000(3)
Marc Denis 850,000(4)
Cameron Mann 800,000(3)
Kimmo Timonen 800,000(2)
Marco Sturm 800,000(1)
Hnat Domenichelli 550,000(3)
Peter Worrell 500,000(4)
Darryl Laplante 450,000(1)
Brad Brown 450,000(1)
Frank Banham 350,000(2)
Jani Hurme 350,000(3)
Jeff Halpern 300,000(3)
Alexei Vasiliev 150,000(1)
Todd Reirden 150,000(1)


 Farm Payroll

Espen Knutsen 82,000(3)
Karlis Skrastins 75,000(3)
Jason Strudwick 70,000(4)
Turner Stevenson 70,000(1)
P.J. Axelsson 42,500(1)
Jamal Mayers 40,000(3)
Seamus Kotyk 40,000(4)
Arron Asham 40,000(3)
Dave Scatchard 38,500(2)
Cale Hulse 35,000(3)
Marek Posmyk 35,000(3)
Reed Low 30,000(2)
Mike Harder 15,000(1)
Francois Fortier 15,000(3)
Zdenek Blatny 15,000(3)
Tony Tuzzolino 15,000(2)




ICE DRAGON

ArenaCoca-Cola Centre
Capacity19,040
Ticket Price$38.00


Income

Current Funds$60,547,041
Home Games Remaining19
Avg. Attendance18,778
Avg. Revenue/Game$1,367,320
Projected Revenue$25,979,080

Expenses

Pro Payroll$24,220,000
Farm Payroll$1,017,500
Prospect Fees$9,000
Coach$203,500
Games Remaining38
Total Game Expenses$310,366
Projected Expenses$11,793,902
Projected Balance$74,732,219

Salary Commitment

Year: 2007$25,237,500
Year: 2008$21,657,500
Year: 2009$19,872,500
Year: 2010$13,472,500

 Pro Payroll

Ron Tugnutt 5,000,000(4)
Fred Brathwaite 3,000,000(4)
Zigmund Palffy 3,000,000(3)
Dimitri Yushkevich 1,800,000(1)
Kyle McLaren 1,500,000(3)
J-P Dumont 1,000,000(4)
Jean-Yves Leroux 1,000,000(3)
Niklas Sundstrom 820,000(2)
Nikolai Antropov 800,000(1)
Richard Jackman 800,000(2)
Alexei Tezikov 800,000(4)
Wayne Primeau 800,000(4)
Tom Poti 650,000(1)
Michel Riesen 600,000(4)
Jason Spezza 500,000(4)
Ilya Kovalchuk 500,000(4)
Landon Wilson 450,000(3)
Shane Willis 450,000(4)
Tim Gleason 250,000(4)
Jeremy Adduono 200,000(3)
Vitali Yeremeyev 150,000(3)
Brandon Reid 150,000(1)


 Farm Payroll

Steve Konowalchuk 300,000(4)
Andreas Dackell 90,000(1)
Brad Lukowich 90,000(2)
Filip Kuba 60,000(4)
Radoslav Suchy 55,000(1)
Sergei Zholtok 50,000(3)
Mike Grier 40,000(2)
Chris Corrinet 35,000(1)
Johan Hedberg 35,000(4)
Mike Komisarek 25,000(4)
Harold Druken 20,000(3)
Benoit Dusablon 20,000(4)
Dan Tessier 20,000(2)
Zdeno Ciger 20,000(4)
Mikko Koivu 20,000(4)
Mike Zigomanis 17,500(4)
Justin Williams 15,000(3)
Alexander Kharitonov 15,000(4)
Chris Kenady 15,000(3)
Stefan Lundqvist 15,000(4)
Peter Smrek 15,000(4)
Jeff Taffe 15,000(4)
Filip Novak 15,000(2)
Igor Krayazev 15,000(4)




OILERS

ArenaCanadian Airlines Center
Capacity27,000
Ticket Price$28.00


Income

Current Funds$84,762,891
Home Games Remaining17
Avg. Attendance27,000
Avg. Revenue/Game$1,483,650
Projected Revenue$25,222,050

Expenses

Pro Payroll$46,625,000
Farm Payroll$577,500
Prospect Fees$0,000
Coach$100,000
Games Remaining38
Total Game Expenses$576,860
Projected Expenses$21,920,671
Projected Balance$88,064,270

Salary Commitment

Year: 2007$47,202,500
Year: 2008$35,877,500
Year: 2009$23,527,500
Year: 2010$8,527,500

 Pro Payroll

Paul Kariya 8,000,000(3)
Curtis Joseph 6,000,000(4)
Pierre Turgeon 5,000,000(2)
Mark Recchi 4,000,000(1)
Trevor Linden 3,750,000(1)
Nicklas Lidstrom 3,000,000(2)
Viktor Kozlov 2,250,000(4)
Pavol Demitra 2,000,000(3)
Jason Allison 2,000,000(2)
Mathieu Biron 1,750,000(1)
Mike Johnson 1,500,000(3)
Chris Therien 1,250,000(3)
Dainius Zubrus 1,100,000(2)
Mike Rathje 1,000,000(3)
Vincent Lecavalier 1,000,000(3)
Sean O'Donnell 900,000(1)
Sergei Berezin 800,000(2)
Milan Kraft 625,000(1)
Andrei Markov 400,000(2)
Gregg Naumenko 300,000(1)


 Farm Payroll

Tomas Vokoun 90,000(3)
Brian Campbell 82,500(4)
Michael Henrich 80,000(3)
Ossi Vaananen 50,000(2)
Dmitriy Yakushin 20,000(3)
Antii-Jussi Niemi 15,000(4)
Niko Kapanen 15,000(4)
Kristofer Ottoson 15,000(4)
Lars Jonsson 15,000(4)
Petr Tenkrat 15,000(4)
Ryan Miller 15,000(4)
Mattias Weinhandl 15,000(4)
Simon Gamanche 15,000(4)
Dmitri Vlasenkov 15,000(3)
Kristian Heselius 15,000(3)
Layne Ulmer 15,000(4)
Michel Sivek 15,000(4)
Pavel Vorobiev 15,000(4)
Mikhail Yakubov 15,000(4)
Brad Tapper 15,000(3)
Denis Arkhipov 15,000(3)
Alexander Khavanov 15,000(4)




BULLIES

ArenaPelle Lindbergh Mem. Coliseum
Capacity22,500
Ticket Price$36.00


Income

Current Funds$44,935,231
Home Games Remaining19
Avg. Attendance22,500
Avg. Revenue/Game$1,557,409
Projected Revenue$29,590,771

Expenses

Pro Payroll$46,375,000
Farm Payroll$680,000
Prospect Fees$1,500
Coach$150,000
Games Remaining36
Total Game Expenses$575,689
Projected Expenses$20,724,805
Projected Balance$53,801,197

Salary Commitment

Year: 2007$47,055,000
Year: 2008$39,000,000
Year: 2009$25,550,000
Year: 2010$11,960,000

 Pro Payroll

Keith Tkachuk 6,500,000(3)
Chris Pronger 6,000,000(4)
Brett Hull 5,000,000(2)
Jeremy Roenick 3,600,000(3)
Arturs Irbe 3,000,000(2)
Eric Desjardins 3,000,000(1)
Dave Andreychuk 2,750,000(1)
Valeri Zelepukin 2,750,000(4)
Scott Gomez 2,250,000(4)
Jason York 1,800,000(3)
Don Sweeney 1,500,000(2)
Jozef Stumpel 1,400,000(2)
Trevor Kidd 1,300,000(1)
Brad Werenka 1,250,000(2)
Brian Rolston 1,000,000(3)
Maxime Ouelette 775,000(4)
Tomas Kaberle 600,000(2)
Mike York 500,000(3)
Pavel Rosa 500,000(1)
Richard Zednik 325,000(2)
Lukas Hvila 150,000(1)
Vaclav Pletka 150,000(2)
Martin Skoula 150,000(1)
Dana Muryzn 125,000(3)


 Farm Payroll

Josef Marha 70,000(2)
Greg Hawgood 70,000(1)
Darren Van-Impe 65,000(3)
Jaroslav Spacek 50,000(4)
Todd White 50,000(1)
Mark Greig 50,000(2)
Travis Brigley 45,000(2)
Harry York 35,000(1)
Stan Drulia 30,000(2)
John Jakopin 30,000(1)
Erich Goldmann 20,000(1)
Darryl Bootland 15,000(2)
Ty Conklin 15,000(4)
Dan Hamhuis 15,000(4)
Christian Berglund 15,000(4)
Jiri Dopita 15,000(4)
Mike Lephart 15,000(4)
Matt Swain 15,000(4)
Stephan Wiess 15,000(4)
Scott Clemmnensen 15,000(4)
Jeff Panzer 15,000(4)
Denis Hamel 15,000(2)




AMERICANS

ArenaBlue Cross Center
Capacity18,600
Ticket Price$30.00


Income

Current Funds$79,130,775
Home Games Remaining20
Avg. Attendance18,525
Avg. Revenue/Game$1,111,207
Projected Revenue$22,224,140

Expenses

Pro Payroll$33,100,000
Farm Payroll$1,256,500
Prospect Fees$5,000
Coach$183,000
Games Remaining38
Total Game Expenses$421,274
Projected Expenses$16,008,427
Projected Balance$85,346,488

Salary Commitment

Year: 2007$33,606,500
Year: 2008$27,581,500
Year: 2009$19,556,500
Year: 2010$1,350,000

 Pro Payroll

Patrick Roy 6,000,000(3)
Chris Gratton 3,500,000(2)
Gary Suter 3,000,000(3)
Phil Housley 2,500,000(1)
Maxim Afinogenov 2,250,000(3)
Rhett Warrener 2,000,000(3)
Jason Woolley 2,000,000(3)
Sergei Nemchinov 1,600,000(3)
Erik Rasmussen 1,250,000(2)
Ryan Smyth 1,100,000(1)
Brian Holzinger 950,000(2)
Sheldon Souray 900,000(1)
Trevor Halverson 800,000(4)
Kelly Buchberger 725,000(2)
Stanislav Neckar 650,000(1)
Steven Halko 600,000(1)
Chris Dingman 600,000(0)
Dmitri Kalinin 500,000(4)
Ray Giroux 450,000(3)
Christian Matte 450,000(3)
Dwayne Roloson 425,000(2)
Grant Marshall 400,000(2)
Gregor Baumgartner 300,000(2)
Jason Jaspers 150,000(3)


 Farm Payroll

Bob Bassen 100,000(0)
Drew Bannister 95,000(1)
Eric Cairns 87,500(2)
Alexei Gusarov 85,000(3)
Ed Ward 80,000(2)
Marty Reasoner 80,000(2)
Jeff Ware 67,500(1)
Sebastien Charpentier 57,500(1)
JF Labbe 50,000(4)
Pascal Trepanier 50,000(2)
Mark Janssens 50,000(3)
Jamie Pushor 50,000(0)
Marcus Nilson 47,500(3)
Jarkko Ruutu 45,000(2)
Andy Sutton 45,000(3)
Chris Taylor 45,000(2)
Marcel Cousineau 41,500(3)
Steve Valiquette 40,000(1)
Brantt Myhres 37,500(3)
Brett Clark 37,500(2)
Brian Noonan 30,000(2)
Mark Smith 20,000(2)
Steve Martins 15,000(1)




ICE RATS

ArenaBrennan Burns Arena
Capacity19,500
Ticket Price$28.00


Income

Current Funds$99,638,752
Home Games Remaining17
Avg. Attendance19,500
Avg. Revenue/Game$1,105,649
Projected Revenue$18,796,033

Expenses

Pro Payroll$40,000,000
Farm Payroll$1,155,000
Prospect Fees$35,500
Coach$300,000
Games Remaining37
Total Game Expenses$505,982
Projected Expenses$18,721,323
Projected Balance$99,713,462

Salary Commitment

Year: 2007$41,051,000
Year: 2008$34,471,000
Year: 2009$21,941,000
Year: 2010$12,550,000

 Pro Payroll

Scott Stevens 4,500,000(3)
Bill Guerin 4,250,000(1)
Alexander Mogilny 3,750,000(4)
Martin Brodeur 3,500,000(2)
Craig Johnson 3,000,000(4)
Mattias Ohlund 2,800,000(2)
Bobby Holik 2,000,000(3)
Scott Niedermayer 2,000,000(4)
Jonas Hoglund 1,750,000(2)
Daymond Langkow 1,250,000(1)
Richard Matvichuk 1,250,000(2)
Brenden Morrow 1,250,000(3)
Juha Ylonen 1,200,000(4)
Michal Handzus 1,000,000(4)
Jamie Storr 1,000,000(4)
Mike Eastwood 1,000,000(2)
Scott Hannan 850,000(3)
Bates Battaglia 800,000(2)
Cory Sarich 750,000(1)
Sergei Brylin 600,000(4)
Denis Gauthier 500,000(2)
Sergei Krivokrasov 450,000(3)
Pierre Dagenais 400,000(2)
Brian Rafalski 150,000(3)


 Farm Payroll

Jeff Shantz 97,500(2)
Peter Popovic 90,000(3)
Jim Cummins 87,500(1)
Steve McCarthy 75,000(2)
Trent Klatt 72,500(2)
Michal Rozsival 72,500(2)
John MacLean 70,000(2)
John Slaney 50,000(1)
Jan Mertzig 50,000(0)
Dan Keczmer 45,000(1)
Scott Langkow 45,000(3)
Craig Millar 40,000(1)
Jamie Wright 40,000(1)
Greg deVries 36,000(3)
Willie Mitchell 35,000(1)
Pascal Rheaume 35,000(2)
Krzysztof Oliwa 32,500(1)
Jeff Williams 30,000(2)
Jason Elliot 27,500(0)
BJ Young 27,500(2)
Chris Murray 26,500(0)
Jiri Bicek 20,000(2)
Josh Langfeld 20,000(3)
Josh DeWolf 15,000(2)
Steve Brule 15,000(2)




BLADES

ArenaEA Sports Arena
Capacity30,000
Ticket Price$34.00


Income

Current Funds$54,763,630
Home Games Remaining20
Avg. Attendance21,038
Avg. Revenue/Game$1,388,050
Projected Revenue$27,761,000

Expenses

Pro Payroll$22,520,000
Farm Payroll$1,249,000
Prospect Fees$4,500
Coach$100,000
Games Remaining38
Total Game Expenses$291,140
Projected Expenses$11,063,329
Projected Balance$71,461,301

Salary Commitment

Year: 2007$23,769,000
Year: 2008$19,624,000
Year: 2009$6,507,500
Year: 2010$1,642,500

 Pro Payroll

Mark Messier 5,000,000(2)
Alexei Zhamnov 2,800,000(2)
Bill Lindsay 2,500,000(2)
Felix Potvin 2,500,000(3)
Dallas Drake 2,250,000(1)
Marty McInnis 1,250,000(1)
Jarome Iginla 1,000,000(4)
Kim Johnsson 850,000(3)
Jean-Luc Grand-Pierre 750,000(3)
Jochen Hecht 600,000(2)
Serge Aubin 400,000(1)
Sebastien Bordeleau 350,000(2)
Jason Elders 320,000(2)
Jeff Zehr 250,000(2)
Brian Gowdy 250,000(4)
Matt van Horlick 250,000(2)
Daniel Goneau 200,000(2)
Sascha Goc 200,000(3)
Mike Souza 200,000(2)
Sandy Allen 150,000(4)
Jan Houkko 150,000(4)
Ron Hanzey 150,000(2)
Steve Reinprecht 150,000(3)


 Farm Payroll

Tony Granato 150,000(2)
Kevin Haller 120,000(3)
Joe Murphy 100,000(3)
Joe Reekie 96,500(2)
John Spoltore 90,000(2)
Stephane Matteau 80,000(2)
Patrick DesRochers 75,000(3)
Maxim Balmochnykh 67,500(4)
Karl Dykhuis 50,000(1)
Robert Schnabel 50,000(3)
Kelly Fairchild 40,000(1)
Louie DeBrusk 40,000(1)
Phillipe Sauve 40,000(2)
Scott Parker 40,000(1)
Phillipe Sauve 40,000(1)
Terry Yake 40,000(3)
Ville Peltonen 35,000(1)
Andy MacIntyre 30,000(3)
Danny Bousquet 25,000(4)
Yuri Babenko 20,000(2)
Daryl Andrews 20,000(2)




SCORPIONS

ArenaAztec Arena
Capacity22,375
Ticket Price$30.00


Income

Current Funds$79,445,292
Home Games Remaining20
Avg. Attendance22,345
Avg. Revenue/Game$1,350,206
Projected Revenue$27,004,120

Expenses

Pro Payroll$28,500,000
Farm Payroll$740,000
Prospect Fees$13,000
Coach$100,000
Games Remaining39
Total Game Expenses$357,963
Projected Expenses$13,960,573
Projected Balance$92,488,839

Salary Commitment

Year: 2007$29,125,500
Year: 2008$26,433,000
Year: 2009$19,135,000
Year: 2010$12,700,000

 Pro Payroll

Brendan Shanahan 10,000,000(4)
Jeff Hackett 2,000,000(2)
Rob Niedermayer 1,800,000(2)
Stu Barnes 1,500,000(3)
Janne Niinimaa 1,500,000(2)
Gord Murphy 1,100,000(1)
Anders Eriksson 1,000,000(4)
Stephane Fiset 1,000,000(3)
Tyson Nash 900,000(3)
Martin Lapointe 850,000(4)
Marek Malik 850,000(4)
Byron Ritchie 750,000(3)
Pavel Kubina 750,000(3)
Brendan Morrison 700,000(3)
Michael Nylander 700,000(1)
Alexander Korolyuk 700,000(2)
Glen Murray 600,000(2)
Mikko Eloranta 450,000(3)
Martin St. Louis 400,000(2)
Steve Passmore 400,000(1)
Dennis Mullen 300,000(3)
Jan Horacek 250,000(1)


 Farm Payroll

Bob Probert 168,000(2)
Steve Poapst 65,000(2)
Mike Crowley 65,000(1)
Scott Swanson 57,500(1)
Nolan Baumgartner 50,000(3)
Andrej Podkonicky 45,000(1)
Jere Karalahti 40,000(1)
Chris Neil 40,000(0)
Phil Crowe 40,000(0)
Marquis Mathieu 35,000(3)
Ivan Ciernik 35,000(1)
Doug Friedman 34,500(0)
Derek Wilkinson 30,000(2)
Craig Mills 20,000(2)
Mika Alatalo 15,000(2)




SASQUATCHE

ArenaThe Sasquatch Den
Capacity22,000
Ticket Price$31.00


Income

Current Funds$85,931,222
Home Games Remaining18
Avg. Attendance22,000
Avg. Revenue/Game$1,449,990
Projected Revenue$26,099,820

Expenses

Pro Payroll$20,325,000
Farm Payroll$677,400
Prospect Fees$1,500
Coach$100,000
Games Remaining37
Total Game Expenses$257,365
Projected Expenses$9,522,491
Projected Balance$102,508,551

Salary Commitment

Year: 2007$21,002,400
Year: 2008$17,972,400
Year: 2009$12,517,500
Year: 2010$4,217,500

 Pro Payroll

Robert Svehla 2,650,000(4)
Doug Weight 2,300,000(3)
Valeri Kamensky 2,000,000(3)
Murray Baron 1,900,000(2)
Travis Green 1,350,000(2)
Igor Korolev 1,000,000(1)
Simon Gagne 950,000(1)
Keith Jones 950,000(2)
Vladimir Orszagh 875,000(3)
Paul Mara 750,000(3)
Mike Wilson 600,000(4)
Andy Delmore 500,000(3)
Martin Sonnenberg 500,000(3)
Jeff Cowan 450,000(3)
Kevin Dean 425,000(2)
Frederic Chabot 400,000(3)
Mike Buzak 400,000(4)
Vaclav Varada 400,000(2)
Bryan Adams 400,000(4)
Zenith Komarniski 400,000(1)
Jan Hlavac 350,000(1)
Danil Markov 325,000(2)
Raffi Torres 150,000(1)
Roman Cechmanek 150,000(3)
Ruslan Fedotenko 150,000(3)


 Farm Payroll

Mike Fisher 60,000(1)
Philippe Boucher 55,000(3)
Dan Focht 55,000(1)
Chris Wells 52,500(4)
Bert Robertsson 50,000(3)
Pascal LeClair 50,000(4)
Ivan Novoseltsev 40,000(4)
Eric Bertrand 40,000(1)
Michel Picard 39,900(2)
Brad Bombardir 35,000(2)
Boris Protsenko 30,000(3)
Kevin Dahl 30,000(2)
Marc Moro 30,000(3)
Ricard Persson 25,000(4)
Kevin Hodson 25,000(1)
Marc Popovic 15,000(3)
Keil Mcleod 15,000(3)
Greg Crozier 15,000(3)
Ashlin Halfnight 15,000(3)




S&Ms

ArenaMGM Grand Arena
Capacity26,250
Ticket Price$32.00


Income

Current Funds$99,821,999
Home Games Remaining20
Avg. Attendance26,032
Avg. Revenue/Game$1,628,369
Projected Revenue$32,567,380

Expenses

Pro Payroll$35,040,000
Farm Payroll$1,125,000
Prospect Fees$5,250
Coach$150,000
Games Remaining39
Total Game Expenses$442,930
Projected Expenses$17,274,265
Projected Balance$115,115,114

Salary Commitment

Year: 2007$36,150,000
Year: 2008$30,007,500
Year: 2009$19,695,000
Year: 2010$11,237,500

 Pro Payroll

Peter Forsberg 7,000,000(2)
Mats Sundin 4,000,000(3)
Ed Belfour 3,800,000(4)
Rem Murray 2,250,000(4)
Kevin Stevens 1,750,000(4)
Eric Weinrich 1,500,000(1)
Jiri Slegr 1,500,000(2)
Sami Helenius 1,500,000(4)
Garry Galley 1,400,000(1)
Tie Domi 1,000,000(3)
Bobby Dollas 1,000,000(1)
Alyn McCauley 890,000(4)
Kevyn Adams 850,000(1)
Oleg Petrov 850,000(3)
Andrei Nazarov 800,000(2)
Joel Bouchard 800,000(3)
Dave Karpa 800,000(4)
Colin Forbes 750,000(2)
Garth Snow 675,000(3)
Curtis Brown 600,000(1)
Per Axelsson 425,000(1)
Shean Donovan 400,000(3)
Marek Posmyk 350,000(3)
Scott Mellanby 150,000(3)


 Farm Payroll

Marty Turco 95,000(3)
Olli Jokinen 92,500(1)
J.J. Daigneault 90,000(1)
Boyd Devereaux 87,500(2)
Jassen Cullimore 75,000(2)
Mike McBain 70,000(1)
Ryan Johnson 67,500(4)
Nick Boynton 60,000(3)
Vladimir Chebaturkin 60,000(2)
Jaroslav Modry 60,000(4)
Mike Rucinski 50,000(4)
Bob Essensa 40,000(1)
Wade Flaherty 40,000(2)
Steve Staios 40,000(1)
Evgeny Korolev 40,000(3)
Robert Esche 40,000(4)
Blair Atcheynum 37,500(3)
Alex Hicks 35,000(1)
Kip Miller 30,000(4)
Niklas Andersson 15,000(0)




NORTHSTARS

ArenaWD40 Coliseum
Capacity19,191
Ticket Price$29.00


Income

Current Funds$87,767,918
Home Games Remaining20
Avg. Attendance19,191
Avg. Revenue/Game$1,097,177
Projected Revenue$21,943,540

Expenses

Pro Payroll$49,195,000
Farm Payroll$847,500
Prospect Fees$7,500
Coach$150,000
Games Remaining39
Total Game Expenses$612,195
Projected Expenses$23,875,610
Projected Balance$85,835,848

Salary Commitment

Year: 2007$49,977,500
Year: 2008$26,822,500
Year: 2009$17,487,500
Year: 2010$7,205,000

 Pro Payroll

Eric Lindros 8,300,000(1)
Tony Amonte 5,000,000(3)
Marian Hossa 3,500,000(4)
Peter Bondra 3,500,000(1)
Alexei Yashin 3,300,000(1)
Nikolai Khabibulin 3,000,000(2)
Martin Rucinsky 3,000,000(1)
Alexei Zhitnik 2,500,000(4)
Kevin Hatcher 2,500,000(3)
Jocelyn Thibault 2,500,000(2)
Patrick Marleau 1,500,000(2)
Radek Dvorak 1,250,000(1)
Andrei Kovalenko 1,100,000(1)
Eric Daze 1,000,000(2)
Dan McGillis 1,000,000(3)
Wade Redden 1,000,000(1)
Petr Svoboda 1,000,000(4)
Zdeno Chara 875,000(3)
Lubos Bartecko 750,000(3)
Mark Lawrence 650,000(1)
Tom Fitzgerald 520,000(1)
Mathieu Chouinard 500,000(2)
Jason Smith 400,000(2)
Miika Elomo 400,000(1)
Craig Reichert 150,000(2)


 Farm Payroll

David Aebischer 150,000(2)
Ben Clymer 75,000(2)
Juha Lind 75,000(1)
Andrei Trefilov 72,500(3)
Mikhial Chernov 60,000(4)
Per Svartvadet 50,000(4)
Jonathan Aitken 50,000(4)
Craig Darby 45,000(2)
Greg Leeb 45,000(1)
Matt Johnson 40,000(3)
Yves Sarault 35,000(0)
Francis Bouillon 30,000(4)
Joel Prpic 30,000(0)
Eric Nickulas 30,000(3)
Jason Beckett 15,000(3)
Aaron Downey 15,000(1)
Warren Luhning 15,000(2)
Jean-Guy Trudel 15,000(4)




REDWINGS

ArenaJoe Louis Arena
Capacity30,000
Ticket Price$20.00


Income

Current Funds$69,111,377
Home Games Remaining18
Avg. Attendance30,000
Avg. Revenue/Game$1,150,435
Projected Revenue$20,707,830

Expenses

Pro Payroll$38,000,000
Farm Payroll$746,000
Prospect Fees$4,500
Coach$358,000
Games Remaining37
Total Game Expenses$476,933
Projected Expenses$17,646,518
Projected Balance$72,172,689

Salary Commitment

Year: 2007$38,200,000
Year: 2008$29,575,000
Year: 2009$12,510,000
Year: 2010$3,505,000

 Pro Payroll

Sergei Fedorov 8,500,000(2)
Steve Yzerman 4,500,000(1)
Mark Tinordi 3,000,000(3)
Chris Osgood 3,000,000(2)
Larry Murphy 2,350,000(1)
Igor Larionov 1,900,000(2)
Vyacheslav Kozlov 1,900,000(3)
Donald Audette 1,800,000(2)
Mattias Norstrom 1,300,000(1)
Ken Wregget 1,100,000(2)
Stephen Webb 900,000(3)
Jiri Fischer 875,000(3)
Tomas Holmstrom 800,000(3)
Kris Draper 800,000(10)
Doug Brown 750,000(3)
Andre Roy 750,000(2)
Jonathan Girard 650,000(4)
Todd Warriner 575,000(4)
Mathieu Dandenault 500,000(4)
Brad Norton 500,000(4)
Kirk Maltby 425,000(1)
Aaron Ward 425,000(3)
Ted Drury 400,000(0)
Rico Fata 300,000(4)


 Farm Payroll

Brent Gilchrist 135,000(3)
Todd Gill 120,000(3)
Jason Wiemer 80,000(0)
Sergei Vyshedkevich 77,500(4)
Stacy Roest 50,000(4)
Joey Kocur 46,000(0)
Yuri Butsayev 37,500(4)
Rob Valicevic 30,000(3)
Peter Skudra 25,000(3)
Nick Smith 20,000(0)
Matthieu Descoteaux 20,000(1)
Maxim Kuznetsov 15,000(4)
Sven Butenschon 15,000(1)
Sylvain Blouin 15,000(1)
Matt Kinch 15,000(2)
Thacher Bell 15,000(3)
Niklas Kronwall 15,000(3)
Pavel Datsyuk 15,000(3)




WOLVES

ArenaStarbucks Center
Capacity19,000
Ticket Price$25.00


Income

Current Funds$17,608,157
Home Games Remaining18
Avg. Attendance19,000
Avg. Revenue/Game$954,132
Projected Revenue$17,174,376

Expenses

Pro Payroll$29,960,000
Farm Payroll$1,732,701
Prospect Fees$56,500
Coach$300,000
Games Remaining38
Total Game Expenses$390,844
Projected Expenses$14,852,069
Projected Balance$19,930,464

Salary Commitment

Year: 2007$31,559,201
Year: 2008$19,339,201
Year: 2009$15,345,000
Year: 2010$2,550,000

 Pro Payroll

Dominik Hasek 8,000,000(3)
Ron Francis 3,000,000(1)
Andrew Cassels 2,500,000(2)
Mike Keane 1,750,000(1)
Kirk Muller 1,500,000(3)
Bryan Marchment 1,500,000(3)
Adam Burt 1,000,000(1)
Brian Savage 1,000,000(1)
Steve Sullivan 985,000(4)
Sergei Samsonov 925,000(1)
Stu Grimson 900,000(1)
Stephen Heinze 900,000(1)
Kevin Dineen 900,000(3)
Manny Legace 800,000(4)
Patrick Traverse 700,000(2)
Mike Knuble 600,000(1)
Greg Andrusak 550,000(1)
Bob Rouse 500,000(2)
Mark Mowers 500,000(3)
Craig Rivet 450,000(1)
Rob Dimaio 400,000(1)
Eric Messier 300,000(1)
Sergei Varlamov 150,000(3)
Ted Crowley 150,000(1)


 Farm Payroll

Sandy McCarthy 300,000(4)
Tom Barrasso 200,000(4)
Gerald Diduck 130,000(2)
Tim Taylor 125,000(4)
Rick Tabaracci 100,000(3)
Johan Garpenlov 85,000(1)
Rob Ray 70,000(4)
J.F. Jomphe 70,000(4)
Mike Sullivan 55,000(3)
Jim McKenzie 50,000(3)
Milan Hnilicka 50,000(0)
Ryan VandenBussche 50,000(1)
Dave Roche 45,000(1)
Eric Fichaud 45,000(0)
Kelly Chase 40,000(2)
Jeff Odgers 40,000(3)
Jim Dowd 40,000(1)
Glen Metropolit 40,000(2)
Bryan Muir 39,201(2)
David Nemirovsky 38,500(0)
Jarrod Skalde 35,000(1)
Darren Van Oene 30,000(2)
Chris O'Sullivan 25,000(1)
Sylvain Cloutier 15,000(1)
Aris Brimanis 15,000(2)




BLACK KNIG

ArenaCopper Center
Capacity18,100
Ticket Price$33.00


Income

Current Funds$108,827,294
Home Games Remaining20
Avg. Attendance18,100
Avg. Revenue/Game$1,228,732
Projected Revenue$24,574,640

Expenses

Pro Payroll$22,425,000
Farm Payroll$871,000
Prospect Fees$45,500
Coach$150,000
Games Remaining38
Total Game Expenses$286,482
Projected Expenses$10,886,305
Projected Balance$122,515,629

Salary Commitment

Year: 2007$23,296,000
Year: 2008$19,961,000
Year: 2009$14,536,000
Year: 2010$7,535,000

 Pro Payroll

Jose Theodore 3,000,000(4)
Jamie Langenbrunner 2,500,000(4)
Oleg Tverdovsky 2,500,000(3)
Valeri Bure 2,000,000(2)
Steve Duchesne 2,000,000(3)
Chris Drury 1,800,000(2)
Cliff Ronning 1,250,000(3)
Patrick Lalime 800,000(1)
Georges Laraque 750,000(4)
Andrew Ference 750,000(4)
Robert Dome 725,000(2)
Mark Bell 600,000(1)
Mattias Timander 525,000(1)
Vitali Vishnevsky 500,000(1)
Alexander Volchkov 375,000(3)
Steve Kariya 350,000(2)
Mark Eaton 350,000(2)
Ian Herbers 350,000(4)
Tyler Wright 300,000(3)
Lee Sorochan 300,000(1)
Adam Colagiacomo 250,000(1)
Justin Papineau 150,000(3)
Ramzi Abid 150,000(1)
Rick Berry 150,000(3)


 Farm Payroll

Rick DiPietro 90,000(1)
Shawn Burr 85,000(2)
Josh Green 75,000(4)
Ladislav Nagy 75,000(2)
Yogi Svejkovsky 70,000(1)
Jeff Staples 65,000(4)
Stephane Yelle 60,000(3)
Martin Brochu 57,500(3)
Jody Hull 53,500(3)
Jay Legault 50,000(1)
Josef Beranek 45,000(4)
Clarke Wilm 45,000(3)
David Wilkie 30,000(3)
Tavis Hansen 30,000(3)
Evgeny Tsybouk 25,000(2)
Brad Tiley 15,000(2)




ICE

ArenaGreen Bay Arena
Capacity18,500
Ticket Price$30.00


Income

Current Funds$66,018,720
Home Games Remaining20
Avg. Attendance18,382
Avg. Revenue/Game$1,070,316
Projected Revenue$21,406,320

Expenses

Pro Payroll$34,250,000
Farm Payroll$816,000
Prospect Fees$7,500
Coach$150,000
Games Remaining39
Total Game Expenses$429,555
Projected Expenses$16,752,640
Projected Balance$70,672,400

Salary Commitment

Year: 2007$35,066,000
Year: 2008$28,586,500
Year: 2009$17,440,000
Year: 2010$12,700,000

 Pro Payroll

Theoren Fleury 6,000,000(4)
Alexander Selivanov 3,750,000(4)
Keith Primeau 3,000,000(1)
Joe Juneau 2,200,000(3)
Lyle Odelein 2,000,000(1)
Jyrki Lumme 2,000,000(2)
Yanic Perreault 2,000,000(2)
Derek King 1,450,000(3)
Claude Lapointe 1,250,000(2)
Chris Tamer 1,250,000(4)
Shane Doan 1,250,000(2)
Pat Falloon 1,200,000(1)
Scott Young 1,050,000(2)
Kent Manderville 875,000(2)
Mike Watt 850,000(4)
Michal Grosek 850,000(4)
Nolan Pratt 800,000(2)
Darryl Shannon 700,000(2)
Lance Pitlick 475,000(3)
Christian Laflamme 450,000(2)
Mike Dunham 450,000(3)
Dominic Roussel 400,000(2)


 Farm Payroll

David Legwand 110,000(1)
Chad Kilger 85,000(2)
Todd Harvey 80,000(3)
Shjon Podein 65,000(3)
Tyler Moss 61,500(2)
Vitali Yachmenev 60,000(1)
Richard Pilon 52,500(2)
Dan Hinote 50,000(1)
Garry Valk 47,500(2)
Libor Prochazka 41,500(2)
Terran Sandwith 36,500(2)
Jon Sim 34,500(1)
Geordie Kinnear 25,500(2)
Sean Haggerty 25,000(1)
Richard Shulmistra 21,500(2)
Remi Royer 20,000(3)




LORDS

ArenaSexy Bitch Center
Capacity20,000
Ticket Price$34.00


Income

Current Funds$98,336,205
Home Games Remaining20
Avg. Attendance20,000
Avg. Revenue/Game$1,466,856
Projected Revenue$29,337,120

Expenses

Pro Payroll$44,250,000
Farm Payroll$872,500
Prospect Fees$7,500
Coach$150,000
Games Remaining38
Total Game Expenses$552,195
Projected Expenses$20,983,415
Projected Balance$106,689,910

Salary Commitment

Year: 2007$45,122,500
Year: 2008$32,345,000
Year: 2009$25,725,000
Year: 2010$24,530,000

 Pro Payroll

Mathieu Schneider 7,000,000(4)
Byron Dafoe 7,000,000(4)
David Harlock 4,500,000(4)
Michael Peca 3,000,000(1)
Saku Koivu 3,000,000(1)
Luc Robitaille 2,500,000(1)
Anson Carter 2,250,000(4)
Alexei Kovalev 2,000,000(1)
Radek Bonk 2,000,000(2)
German Titov 1,500,000(2)
Sylvain Lefebvre 1,150,000(3)
Dale Purinton 1,000,000(4)
Ruslan Salei 1,000,000(4)
Jay McKee 900,000(2)
John Madden 900,000(4)
Alexei Morozov 850,000(2)
Juraj Kolnik 650,000(2)
Mike Leclerc 600,000(1)
Peter Schaefer 500,000(1)
Dan Cloutier 450,000(2)
Peter Ferraro 450,000(1)
Brandon Smith 450,000(4)
Todd Marchant 350,000(1)
Eric Houde 250,000(1)


 Farm Payroll

Vaclav Prospal 125,000(4)
Damian Rhodes 100,000(4)
Andrei Zyuzin 87,500(2)
JM Pelletier 75,000(4)
Daniel Briere 65,000(2)
JF Fortin 57,500(1)
Kyle Rossiter 55,000(1)
Roman Vopat 50,000(4)
Alexei Volkov 45,000(2)
Johan Holmqvist 40,000(4)
Ruman Ndur 37,500(2)
Stephane Robidas 35,000(2)
David Ling 30,000(3)
Pierre Sevigny 20,000(4)
Casey Hankinson 20,000(4)
Andrew Long 15,000(3)
Steve Moore 15,000(1)




KINGS

ArenaThunderdome
Capacity22,894
Ticket Price$31.00


Income

Current Funds$71,550,890
Home Games Remaining21
Avg. Attendance22,894
Avg. Revenue/Game$1,394,588
Projected Revenue$29,286,348

Expenses

Pro Payroll$42,625,000
Farm Payroll$1,592,000
Prospect Fees$13,500
Coach$150,000
Games Remaining39
Total Game Expenses$541,226
Projected Expenses$21,107,799
Projected Balance$79,729,439

Salary Commitment

Year: 2007$44,217,000
Year: 2008$33,427,000
Year: 2009$22,705,000
Year: 2010$11,260,000

 Pro Payroll

Chris Chelios 4,000,000(2)
Vincent Damphousse 3,750,000(1)
Vlad Malakhov 3,500,000(3)
Rob Blake 3,150,000(3)
Kenny Jonsson 2,250,000(4)
Bryan Smolinski 2,000,000(4)
Patrik Elias 2,000,000(4)
Olaf Kolzig 2,000,000(3)
Adam Deadmarsh 1,900,000(2)
Jason Arnott 1,800,000(2)
Greg Adams 1,550,000(1)
Petr Sykora 1,500,000(3)
Daniel Sedin 1,500,000(4)
Bryan Berard 1,500,000(2)
Jere Lehtinen 1,500,000(1)
Mika Noronen 1,350,000(4)
Henrik Sedin 1,200,000(1)
Petr Buzek 1,000,000(4)
Derek Plante 950,000(1)
Marc Savard 900,000(1)
Derek Morris 875,000(1)
Bret Hedican 850,000(2)
Bryan Allen 800,000(3)
Martin Straka 400,000(4)
Martin Havlat 250,000(2)
Marian Goborik 150,000(3)


 Farm Payroll

Drake Berehowsky 250,000(4)
Geoff Sanderson 220,000(4)
Denis Shvidki 200,000(4)
Roberto Luongo 97,500(3)
Brad Stuart 90,000(2)
Kris Beech 87,500(3)
Konstantin Koltsov 87,500(2)
Rostislav Klesla 85,000(2)
Dave Tanabe 80,000(3)
Adam Mair 65,000(1)
Brad Richards 60,000(2)
Karel Rachunek 50,000(3)
Eric Chouinard 45,000(2)
Brad Ference 34,500(2)
Petr Schastlivy 20,000(2)
Hendrik Tallinder 15,000(4)
Erik Cole 15,000(4)
Brad DeFauw 15,000(3)
Jani Rita 15,000(3)
Mike Commodore 15,000(4)
Daniel Corso 15,000(4)
Brooks Orpik 15,000(4)
Vaclav Nedorost 15,000(4)




76ERS

ArenaCanada Airlines Center
Capacity19,500
Ticket Price$30.00


Income

Current Funds$70,683,926
Home Games Remaining19
Avg. Attendance19,490
Avg. Revenue/Game$1,211,862
Projected Revenue$23,025,378

Expenses

Pro Payroll$33,215,000
Farm Payroll$1,787,500
Prospect Fees$0,000
Coach$328,000
Games Remaining39
Total Game Expenses$430,860
Projected Expenses$16,803,530
Projected Balance$76,905,774

Salary Commitment

Year: 2007$34,727,500
Year: 2008$25,727,500
Year: 2009$14,440,000
Year: 2010$8,800,000

 Pro Payroll

Cory Cross 3,000,000(4)
Mike Sillinger 3,000,000(4)
Gary Roberts 2,500,000(2)
Sean Hill 2,250,000(3)
Rick Tocchet 2,000,000(4)
Shawn McEachern 2,000,000(1)
Patrice Brisebois 2,000,000(1)
Mikael Renberg 1,800,000(2)
Randy McKay 1,500,000(1)
Steve Rucchin 1,500,000(2)
Dmitri Mironov 1,500,000(2)
Chris Simon 1,000,000(3)
Alexandre Daigle 1,000,000(1)
Stephane Richer 1,000,000(3)
J-S Aubin 975,000(2)
Curtis Leschyshyn 900,000(2)
Marcus Ragnarsson 850,000(1)
Dixon Ward 800,000(3)
Matt Cullen 800,000(2)
Jeff Toms 750,000(4)
Jamie McLennan 600,000(1)
Patric Kjellberg 500,000(1)
Joel Kwiatkowski 400,000(2)
Ville Nieminen 350,000(1)
Steve Begin 240,000(2)


 Farm Payroll

Benoit Hogue 375,000(3)
John Vanbiesbrouck 220,000(2)
Nelson Emerson 110,000(3)
Marc Bureau 100,000(2)
P.J. Stock 100,000(2)
Patrick Poulin 70,000(1)
Michal Pivonka 65,000(1)
Ladislav Kohn 65,000(3)
Frantisek Kucera 65,000(0)
Denis Pederson 62,500(2)
Scott Ferguson 55,000(0)
Rocky Thompson 52,500(0)
Antti Laaksonen 50,000(4)
Peter Ratchuk 50,000(1)
Jason Krog 50,000(2)
Ken Sutton 50,000(2)
Michal Sykora 50,000(0)
Paul Kruse 50,000(2)
Zac Bierk 40,000(3)
Jim Waite 40,000(2)
Patrick Cote 37,500(0)
Matt Higgins 15,000(0)
Eric Landry 15,000(1)




OIL BARONS

ArenaThickwood Arena
Capacity17,500
Ticket Price$27.00


Income

Current Funds$74,499,492
Home Games Remaining21
Avg. Attendance17,500
Avg. Revenue/Game$928,464
Projected Revenue$19,497,744

Expenses

Pro Payroll$31,597,500
Farm Payroll$972,500
Prospect Fees$9,000
Coach$150,000
Games Remaining39
Total Game Expenses$399,134
Projected Expenses$15,566,232
Projected Balance$78,431,004

Salary Commitment

Year: 2007$32,555,000
Year: 2008$26,795,000
Year: 2009$14,540,000
Year: 2010$3,470,000

 Pro Payroll

John LeClair 4,500,000(2)
Brian Leetch 3,500,000(2)
Derian Hatcher 3,000,000(3)
Sandis Ozolinsh 2,500,000(3)
Milan Hejduk 2,000,000(3)
Ray Whitney 2,000,000(4)
Glen Wesley 1,750,000(3)
Martin Gelinas 1,300,000(2)
Todd Bertuzzi 1,225,000(4)
Robert Lang 1,200,000(2)
Oleg Kvasha 1,000,000(1)
Kevin Weekes 1,000,000(1)
Patrik Stefan 987,500(3)
Chris Phillips 875,000(1)
Dean McAmmond 800,000(2)
Jan Bulis 770,000(2)
Daniel Tkaczuk 750,000(1)
Jason Ward 700,000(1)
Frantisek Kaberle 450,000(1)
Yan Golubovsky 440,000(3)
Steve Shields 400,000(1)
Brad Smyth 300,000(1)
Peter Sykora 150,000(1)


 Farm Payroll

Rich Parent 80,000(3)
Scott Walker 80,000(3)
Chris Ferraro 75,000(4)
Ulf Dahlen 75,000(2)
Darren Langdon 70,000(4)
Corey Hirsch 65,000(3)
Ronnie Stern 65,000(3)
Mike Comrie 55,000(1)
Aki Berg 50,000(4)
Brandon Convery 50,000(1)
Sean Brown 50,000(4)
Reid Simpson 40,000(2)
Miloslav Guren 40,000(2)
Kevin Brown 37,500(3)
Brent Peterson 35,000(3)
Jeff Nielsen 30,000(2)
Colin White 15,000(0)
Benoit Gratton 15,000(1)
Dan LaCouture 15,000(3)
David Van Drunen 15,000(1)
Lubomir Sekeras 15,000(3)




FLAMES

ArenaAsa Corpse Memorial Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$49,409,574
Home Games Remaining20
Avg. Attendance20,000
Avg. Revenue/Game$1,345,714
Projected Revenue$26,914,280

Expenses

Pro Payroll$38,480,000
Farm Payroll$826,000
Prospect Fees$15,500
Coach$150,000
Games Remaining38
Total Game Expenses$481,360
Projected Expenses$18,291,671
Projected Balance$58,032,183

Salary Commitment

Year: 2007$39,171,000
Year: 2008$32,648,500
Year: 2009$24,190,000
Year: 2010$14,155,000

 Pro Payroll

Shayne Corson 5,000,000(4)
Mario Lemieux 5,000,000(3)
Mike Ricci 3,500,000(10)
Al MacInnis 3,500,000(2)
Mike Vernon 3,100,000(1)
Darcy Tucker 2,000,000(4)
Mariusz Czerkawski 2,000,000(2)
Steve Thomas 1,800,000(2)
Cory Stillman 1,750,000(4)
Sergei Gonchar 1,150,000(3)
Darius Kasparaitis 1,100,000(2)
Brad May 1,000,000(1)
Eric Brewer 1,000,000(4)
Brian Boucher 950,000(3)
Todd Simpson 900,000(3)
Jan Hrdina 800,000(4)
Scott Lachance 800,000(1)
Paul Laus 650,000(1)
Vadim Sharifijanov 630,000(3)
Wade Belak 600,000(3)
Vladimir Tsyplakov 500,000(1)
Trent McCleary 300,000(3)
Benjamin Carpentier 150,000(1)
Ray Schultz 150,000(3)
Keli Corpse 150,000(3)


 Farm Payroll

Scott Thornton 125,000(1)
Glenn Healy 120,000(0)
Ian Laperriere 60,000(1)
Eric Lacroix 60,000(3)
Shawn Bates 58,500(2)
Steve Dubinsky 45,000(1)
Jeff Finley 45,000(3)
Lonny Bohonos 45,000(4)
Mark Lamothe 40,000(3)
Aaron Gavey 40,000(1)
Sean Pronger 37,500(1)
Teemu Riihijarvi 35,000(4)
Chris Clark 30,000(3)
Jim Baxter 30,000(3)
Sean Gagnon 25,000(4)
Sasha Lakovic 15,000(0)
Joe Hulbig 15,000(1)




STINGRAYS

ArenaTrans-America Sports Center
Capacity21,545
Ticket Price$30.00


Income

Current Funds$73,157,602
Home Games Remaining18
Avg. Attendance21,545
Avg. Revenue/Game$1,382,628
Projected Revenue$24,887,304

Expenses

Pro Payroll$41,165,000
Farm Payroll$1,671,250
Prospect Fees$18,000
Coach$100,000
Games Remaining39
Total Game Expenses$523,832
Projected Expenses$20,429,460
Projected Balance$77,615,446

Salary Commitment

Year: 2007$42,646,250
Year: 2008$39,086,250
Year: 2009$23,630,000
Year: 2010$14,650,000

 Pro Payroll

Tommy Salo 6,000,000(4)
Joe Sakic 5,000,000(3)
Petr Nedved 4,500,000(2)
Dmitri Khristich 3,850,000(4)
Pat Verbeek 3,000,000(2)
Ken Klee 3,000,000(4)
Owen Nolan 2,700,000(2)
Adam Foote 2,000,000(1)
Adrian Aucoin 1,750,000(3)
Bill Houlder 1,500,000(4)
Keith Carney 1,200,000(2)
Bryan McCabe 1,000,000(2)
Robert Reichel 1,000,000(3)
Fredrik Modin 900,000(2)
Dmitri Nabokov 850,000(3)
Dave Reid 700,000(1)
Greg Johnson 600,000(2)
Corey Schwab 400,000(2)
Gordie Dwyer 400,000(1)
Tom Buckley 340,000(2)
Emmanuel Fernandez 325,000(2)
Nils Ekman 150,000(3)


 Farm Payroll

Tomas Divisek 250,000(4)
Shawn Chambers 190,000(0)
Janne Laukkanen 180,000(2)
Alexander Karpovtsev 145,000(1)
Ted Donato 96,250(2)
Mats Lindgren 90,000(1)
Enrico Ciccone 80,000(2)
Jamie Rivers 70,000(1)
Jamie Allison 70,000(1)
Tom Chorske 60,000(3)
James Black 55,000(3)
Mikka Kiprusoff 55,000(2)
Johan Davidsson 50,000(3)
Bryan Helmer 45,000(1)
Rob Brown 40,000(1)
Darby Hendrickson 40,000(2)
Dwayne Hay 40,000(2)
J-F Damphousse 35,000(4)
Stewart Malgunas 35,000(3)
Michel Larocque 15,000(3)
Vlad Serov 15,000(4)
Xavier Delisle 15,000(3)




CANADIENS

ArenaThe Forum
Capacity30,000
Ticket Price$30.00


Income

Current Funds$119,893,108
Home Games Remaining13
Avg. Attendance30,000
Avg. Revenue/Game$1,807,714
Projected Revenue$23,500,282

Expenses

Pro Payroll$43,800,000
Farm Payroll$1,342,500
Prospect Fees$1,500
Coach$100,000
Games Remaining35
Total Game Expenses$551,756
Projected Expenses$19,311,463
Projected Balance$124,081,927

Salary Commitment

Year: 2007$45,142,500
Year: 2008$33,427,500
Year: 2009$17,207,500
Year: 2010$6,470,000

 Pro Payroll

Jaromir Jagr 8,500,000(1)
Ray Bourque 6,500,000(2)
Guy Hebert 4,000,000(2)
Rod Brind'Amour 3,000,000(1)
Joe Nieuwendyk 2,800,000(2)
Teppo Numminen 2,500,000(4)
Sean Burke 2,500,000(3)
Daniel Alfredsson 2,250,000(3)
Mike Ribeiro 2,000,000(4)
Rob Zamuner 1,250,000(2)
Boris Mironov 1,100,000(3)
Yannick Tremblay 1,000,000(2)
Evgeny Nabakov 1,000,000(4)
Magnus Arvedson 1,000,000(3)
Mark Parrish 925,000(3)
Kirill Safronov 900,000(3)
Craig Conroy 825,000(3)
Sami Salo 800,000(3)
Shawn Horcoff 600,000(4)
Samuel Pahlsson 200,000(2)
Taylor Pyatt 150,000(3)


 Farm Payroll

Trevor Letowski 400,000(2)
Hal Gill 125,000(4)
Jeff Farkas 125,000(4)
Darren McCarty 90,000(3)
Daniel Cleary 85,000(1)
JS Giguere 70,000(1)
Ethan Moreau 57,500(3)
Josh Holden 50,000(2)
Chris McAlpine 40,000(1)
David Ytfeldt 30,000(3)
Dan Boyle 25,000(3)
Wyatt Smith 25,000(3)
Paul Comrie 20,000(1)
Donald MacLean 20,000(2)
Trent Hunter 15,000(4)
Petr Svoboda 15,000(4)
Dan Blackburn 15,000(4)
Mikael Tellqvist 15,000(3)
Ross Lupaschuck 15,000(4)
Alexander Suitov 15,000(4)
Bryce Salvador 15,000(3)
Barret Heistein 15,000(4)
Jason Crain 15,000(4)
Roman Simicek 15,000(3)
Charlie Stevens 15,000(4)
Bobby Allen 15,000(3)




TERMINATOR

ArenaVince Carter Arena
Capacity25,000
Ticket Price$30.00


Income

Current Funds$69,052,364
Home Games Remaining19
Avg. Attendance24,534
Avg. Revenue/Game$1,507,060
Projected Revenue$28,634,140

Expenses

Pro Payroll$14,275,000
Farm Payroll$664,500
Prospect Fees$6,000
Coach$314,000
Games Remaining39
Total Game Expenses$186,091
Projected Expenses$7,257,567
Projected Balance$90,428,937

Salary Commitment

Year: 2007$14,939,500
Year: 2008$8,134,500
Year: 2009$5,324,500
Year: 2010$4,064,500

 Pro Payroll

Markus Naslund 1,850,000(1)
Jeff O'Neill 1,800,000(1)
Ed Jovanovski 1,500,000(4)
Jay Pandolfo 975,000(1)
Oleg Saprykin 950,000(1)
Pavel Trnka 900,000(2)
Brent Johnson 900,000(2)
Brad Larsen 800,000(4)
Blake Sloan 750,000(4)
Manny Malhotra 500,000(3)
Bryce Wandler 450,000(4)
Sergei Klimentiev 350,000(3)
Ryan Savoia 350,000(2)
Jaroslav Svoboda 300,000(2)
Marian Cisar 300,000(2)
Jan Nemecek 300,000(1)
Kirby Law 200,000(1)
Shawn Heins 200,000(1)
Jan Lasak 150,000(4)
Alan Rourke 150,000(3)
Dany Heatley 150,000(1)
R.J. Umberger 150,000(4)
Fredrik Lindquist 150,000(4)
Lubomir Visnovsky 150,000(3)


 Farm Payroll

Brendan Witt 140,000(1)
Matt Cooke 82,500(4)
Donald Brashear 80,000(1)
Artem Chubarov 50,000(3)
Dan Kesa 45,000(1)
Rob Zettler 40,000(1)
Roman Lyashenko 35,000(2)
Chris Herperger 30,000(1)
Johan Witehall 25,000(2)
Rory Fitzpatrick 25,000(1)
Evan Lindsay 20,000(1)
David Vyborny 15,000(4)
Andres Lilja 15,000(3)
Jorgen Jonsson 15,000(4)
Jeff Brown 15,000(3)
Karel Betik 15,000(3)
Tomi Kallio 15,000(3)
Kevin Sawyer 2,000(4)




Site hosted by Angelfire.com: Build your free website today!