Financial Report

(As of Saturday, Jan 19 2008)

Anaheim

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$105,662,593
Home Games Remaining33
Avg. Attendance18,866
Avg. Revenue/Game$1,811,124
Projected Revenue$59,767,092

Expenses

Pro Payroll$45,617,000
Farm Payroll$377,165
Prospect Fees$28,500
Coach$0,000
Games Remaining67
Total Game Expenses$561,252
Projected Expenses$37,603,885
Projected Balance$127,825,800

Salary Commitment

Year: 2007$45,994,165
Year: 2008$34,629,165
Year: 2009$30,990,000
Year: 2010$16,485,000

 Pro Payroll

Daniel Alfredsson 6,700,000(1)
Wade Redden 5,250,000(4)
Brendan Morrison 3,890,000(4)
Mathieu Schneider 3,750,000(3)
Jean-Sebastien Giguere3,250,000(3)
Jamie Langenbrunner 2,950,000(3)
Rod Brind'Amour 2,400,000(3)
Chris Phillips 2,400,000(4)
Dainius Zubrus 2,250,000(1)
Henrik Sedin 1,995,000(4)
Mike Fisher 1,875,000(2)
Sean O'Donnell 1,450,000(1)
Shane Hnidy 1,300,000(3)
Travis Moen 800,000(4)
Brad May 795,000(3)
Ilya Bryzgalov 760,000(4)
Kent Huskins 750,000(2)
Mark Mowers 590,000(4)
Tyler Kennedy 500,000(1)
Maxim Kondratiev 450,000(4)
Bjorn Melin 450,000(1)
Jaroslav Halak 400,000(2)
Joe Dipenta 350,000(4)
Chris Kelly 312,000(2)


 Farm Payroll

Randy Robitaille 90,000(2)
Jason King 89,565(2)
Dan LaCouture 87,600(2)
Aaron Rome 60,000(3)
Alexei Smirnov 35,000(2)
Jonathan Hedstrom 15,000(1)




Atlanta

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$105,148,902
Home Games Remaining33
Avg. Attendance17,718
Avg. Revenue/Game$1,700,988
Projected Revenue$56,132,604

Expenses

Pro Payroll$42,273,500
Farm Payroll$1,035,554
Prospect Fees$28,500
Coach$0,000
Games Remaining67
Total Game Expenses$528,507
Projected Expenses$35,409,953
Projected Balance$125,871,553

Salary Commitment

Year: 2007$43,309,054
Year: 2008$23,968,054
Year: 2009$11,779,554
Year: 2010$6,497,500

 Pro Payroll

Marian Hossa 7,300,000(1)
Ilya Kovalchuk 5,947,500(1)
Vyacheslav Kozlov 3,750,000(2)
Bobby Holik 3,650,000(3)
Alexei Zhitnik 3,000,000(2)
Todd White 2,325,000(4)
Steve Rucchin 2,255,000(4)
Ken Klee 1,907,000(1)
Niclas Havelid 1,900,000(2)
Johan Hedberg 1,900,000(2)
Pascal Dupuis 1,790,000(1)
Kari Lehtonen 1,075,000(2)
Garnet Exelby 1,025,000(1)
Brad Larsen 780,000(4)
Tobias Enstrom 700,000(4)
Chris Thorburn 700,000(1)
Eric Boulton 674,000(3)
Jim Slater 600,000(1)
Steve McCarthy 595,000(3)
Eric Perrin 400,000(2)


 Farm Payroll

Karel Pilar 190,000(4)
Fred Brathwaite 150,000(4)
Tomas Surovy 135,054(3)
Joel Kwiatkowski 110,000(2)
Jason Krog 87,500(3)
Alexandre Giroux 70,000(3)
Jesse Schultz 60,000(4)
Milan Bartovic 58,000(1)
Ben Simon 53,500(2)
Michael Garnett 39,500(3)
Mark Popovic 37,500(4)
Per Svartvadet 31,000(3)
Darren Haydar 13,500(1)




Boston

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$102,080,379
Home Games Remaining34
Avg. Attendance15,271
Avg. Revenue/Game$1,466,043
Projected Revenue$49,845,462

Expenses

Pro Payroll$44,236,000
Farm Payroll$881,460
Prospect Fees$22,500
Coach$0,000
Games Remaining67
Total Game Expenses$550,487
Projected Expenses$36,882,650
Projected Balance$115,043,191

Salary Commitment

Year: 2007$45,117,460
Year: 2008$42,466,100
Year: 2009$30,113,100
Year: 2010$10,182,100

 Pro Payroll

Markus Naslund 6,225,000(3)
Pavol Demitra 6,000,000(2)
Glen Murray 5,100,000(4)
Mattias Ohlund 3,500,000(3)
Bryan Smolinski 2,800,000(3)
Marco Sturm 2,771,000(3)
Dmitri Kalinin 2,500,000(3)
P.J. Axelsson 2,000,000(4)
Jonathan Cheechoo 1,900,000(1)
Peter Schaefer 1,850,000(2)
Craig Rivet 1,700,000(4)
Alex Auld 1,350,000(2)
Byron Ritchie 1,200,000(4)
Aaron Ward 1,015,000(3)
Stanislav Chistov 850,000(2)
Brandon Bochenski 700,000(2)
Mikko Koivu 700,000(2)
Marcel Goc 700,000(3)
Christian Ehrhoff 615,000(2)
Tim Thomas 410,000(1)
Dennis Wideman 350,000(3)


 Farm Payroll

Torey Mitchell 85,000(1)
Brian Finley 82,500(2)
Shawn Thornton 76,600(4)
Petteri Nokelainen 70,000(1)
Nate Thompson 70,000(4)
Tuukka Rask 70,000(3)
Jonathan Sigalet 70,000(2)
Milan Luci 70,000(1)
Mikko Lehtonen 70,000(2)
Bobby Allen 45,000(1)
Jordan Sigalet 39,500(2)
Jeremy Reich 36,360(1)
Martin Samuelsson 35,500(4)
Andrew Alberts 35,000(1)
Glen Metropolit 26,000(2)




Buffalo

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$104,473,973
Home Games Remaining33
Avg. Attendance13,544
Avg. Revenue/Game$1,300,176
Projected Revenue$42,905,808

Expenses

Pro Payroll$28,927,900
Farm Payroll$773,500
Prospect Fees$25,500
Coach$0,000
Games Remaining67
Total Game Expenses$362,523
Projected Expenses$24,289,052
Projected Balance$123,090,729

Salary Commitment

Year: 2007$29,701,400
Year: 2008$23,593,900
Year: 2009$16,340,400
Year: 2010$7,785,400

 Pro Payroll

Patrick Marleau 3,785,400(4)
Petr Sykora 3,500,000(2)
Jocelyn Thibault 2,875,000(4)
Joseph Corvo 2,125,000(3)
Jaroslav Spacek 1,830,000(3)
Ales Kotalik 1,825,000(1)
Toni Lydman 1,734,000(1)
Adam Mair 1,231,000(2)
Brian Campbell 1,200,000(2)
Henrik Tallinder 1,075,000(3)
Ray Emery 1,070,000(3)
Derek Roy 950,000(4)
Andrew Peters 900,000(2)
Antoine Vermette 875,000(3)
Teppo Numminen 765,000(1)
Drew Stafford 700,000(3)
Daniel Paille 700,000(1)
Patrick Eaves 700,000(1)
Chuck Kobasew 600,000(3)
Jason Pominville 375,000(2)
Paul Gaustad 112,500(1)


 Farm Payroll

Michael Ryan 70,000(1)
Michael Funk 70,000(4)
Mike Card 70,000(1)
Clarke MacArthur 70,000(1)
David Booth 70,000(3)
Andrej Sekera 70,000(3)
Mark Mancari 70,000(3)
Patrick Kaleta 70,000(4)
Matt Lashoff 70,000(3)
Michael Zigomanis 61,000(1)
Ari Ahonen 47,500(2)
Nathan Paetsch 35,000(4)




Calgary

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$103,781,273
Home Games Remaining33
Avg. Attendance17,295
Avg. Revenue/Game$1,660,368
Projected Revenue$54,792,144

Expenses

Pro Payroll$48,996,100
Farm Payroll$2,413,940
Prospect Fees$28,500
Coach$0,000
Games Remaining67
Total Game Expenses$627,299
Projected Expenses$42,029,051
Projected Balance$116,544,366

Salary Commitment

Year: 2007$51,410,040
Year: 2008$33,864,440
Year: 2009$19,623,300
Year: 2010$14,993,300

 Pro Payroll

Jarome Iginla 6,400,000(4)
Adrian Aucoin 5,900,000(1)
Alex Tanguay 5,845,000(4)
Miikka Kiprusoff 3,625,000(1)
Daymond Langkow 3,590,000(1)
Craig Conroy 3,125,000(2)
Robyn Regehr 2,600,000(3)
Jeff Friesen 2,450,000(2)
Rhett Warrener 2,100,000(2)
Marcus Nilson 1,925,000(3)
Kristian Huselius 1,900,000(2)
Cory Sarich 1,850,000(4)
Wayne Primeau 1,800,000(1)
Anders Eriksson 1,800,000(2)
Stephane Yelle 1,440,000(2)
Matthew Lombardi 1,300,000(1)
David Moss 700,000(1)
Dion Phaneuf 350,000(2)
Eric Godard 296,100(1)


 Farm Payroll

Owen Nolan 505,000(2)
Tony Amonte 430,000(4)
Mike Leclerc 149,500(1)
Stephane Yelle 144,000(4)
David Hale 125,000(4)
Konstantin Koltsov 110,000(2)
Dave Lowry 91,700(2)
Petr Buzek 85,500(4)
Darren McCarty 84,140(2)
Jamie Lundmark 75,000(1)
Dustin Boyd 70,000(2)
Grant Stevenson 70,000(2)
Eric Nystrom 70,000(3)
Carsen Germyn 70,000(4)
Brandon Prust 70,000(1)
Mark Smith 68,800(2)
Boyd Kane 43,800(4)
Brent Krahn 41,500(2)
Andrei Medvedev 40,000(1)
Mark Giordano 35,000(2)
Richie Regehr 35,000(3)




Carolina

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$101,395,369
Home Games Remaining34
Avg. Attendance15,341
Avg. Revenue/Game$1,472,750
Projected Revenue$50,073,500

Expenses

Pro Payroll$47,728,000
Farm Payroll$777,900
Prospect Fees$28,500
Coach$0,000
Games Remaining67
Total Game Expenses$591,883
Projected Expenses$39,656,156
Projected Balance$111,812,713

Salary Commitment

Year: 2007$48,505,900
Year: 2008$31,498,400
Year: 2009$24,465,500
Year: 2010$12,767,500

 Pro Payroll

Sergei Gonchar 6,350,000(1)
Cory Stillman 5,500,000(4)
Evgeni Nabokov 4,500,000(1)
Scott Walker 4,386,000(3)
Daniel Briere 3,750,000(2)
Frantisek Kaberle 2,800,000(1)
Ray Whitney 2,600,000(3)
Justin Williams 2,500,000(1)
John Grahame 2,200,000(4)
Matt Cullen 1,600,000(3)
Trevor Letowski 1,550,000(4)
Bret Hedican 1,525,000(4)
Craig Adams 1,300,000(3)
David Tanabe 1,200,000(2)
Niclas Wallin 1,100,000(4)
Mike Commodore 950,000(2)
Steve Bernier 700,000(3)
Chad Larose 700,000(1)
Chris Kunitz 675,000(3)
Dennis Seidenberg 475,000(4)
Cory Larose 442,000(2)
Glen Wesley 365,000(4)
Scottie Upshall 350,000(2)
Jeff Hamilton 210,000(3)


 Farm Payroll

Michael Leighton 139,500(3)
Andrew Hutchinson 97,500(1)
Wade Brookbank 91,900(2)
Keith Aucoin 70,000(2)
Trevor Gillies 70,000(2)
David Gove 70,000(2)
Ryan Bayda 60,000(1)
Nick Tselios 52,500(4)
Jeff Heerema 47,500(3)
Steve Halko 40,000(3)
Anton Babchuk 39,000(2)




Chicago

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$102,913,856
Home Games Remaining33
Avg. Attendance12,034
Avg. Revenue/Game$1,155,228
Projected Revenue$38,122,524

Expenses

Pro Payroll$35,275,000
Farm Payroll$626,000
Prospect Fees$25,500
Coach$0,000
Games Remaining67
Total Game Expenses$438,128
Projected Expenses$29,354,579
Projected Balance$111,681,801

Salary Commitment

Year: 2007$35,901,000
Year: 2008$13,211,000
Year: 2009$8,963,500
Year: 2010$1,914,000

 Pro Payroll

Nikolai Khabibulin 5,200,000(1)
Patrick Lalime 4,350,000(1)
Brendan Shanahan 3,750,000(1)
Brent Sopel 3,450,000(3)
Sergei Samsonov 2,850,000(2)
Tuomo Ruutu 2,100,000(1)
Andrei Zyuzin 1,650,000(1)
Yanic Perreault 1,650,000(1)
Martin Lapointe 1,350,000(1)
Kevyn Adams 1,350,000(1)
Jim Vandermeer 1,300,000(3)
Nikita Alexeev 900,000(1)
Jonathan Toews 850,000(3)
Patrick Kane 850,000(2)
James Sheppard 850,000(3)
Rene Bourque 700,000(4)
Jason Williams 685,000(4)
Patrick Sharp 390,000(1)
Brent Seabrook 350,000(3)
Duncan Keith 350,000(4)
James Wisniewski 350,000(2)


 Farm Payroll

David Koci 70,000(2)
Dave Bolland 70,000(3)
Adam Burish 70,000(4)
Colin Fraser 70,000(3)
Bryan Bickell 70,000(4)
Jim Fahey 65,500(2)
Corey Crawford 39,500(3)
Pavel Vorobiev 39,000(4)
Cam Barker 35,000(3)
Danny Richmond 35,000(3)
Dustin Byfuglien 35,000(2)
Wade Flaherty 27,000(2)




Colorado

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$101,596,750
Home Games Remaining34
Avg. Attendance12,727
Avg. Revenue/Game$1,221,778
Projected Revenue$41,540,452

Expenses

Pro Payroll$40,168,500
Farm Payroll$915,200
Prospect Fees$30,000
Coach$0,000
Games Remaining68
Total Game Expenses$501,387
Projected Expenses$34,094,288
Projected Balance$109,042,914

Salary Commitment

Year: 2007$41,083,700
Year: 2008$36,029,200
Year: 2009$24,647,200
Year: 2010$9,375,200

 Pro Payroll

Joe Sakic 5,750,000(4)
Jose Theodore 5,375,000(2)
Ryan Smyth 5,250,000(3)
Michael Nylander 2,900,000(2)
Scott Hannan 2,300,000(3)
Jordan Leopold 2,200,000(1)
Andrew Brunette 2,100,000(1)
John-Michael Liles 1,930,000(3)
Karlis Skrastins 1,900,000(3)
Ian Laperriere 1,695,000(4)
Antti Laaksonen 1,550,000(3)
Ossi Vaananen 1,300,000(2)
Marc-Andre Fleury 1,100,000(4)
Alexander Semin 925,000(3)
Wojtek Wolski 700,000(3)
Cody McCormick 680,000(4)
Kurt Sauer 645,000(1)
Scott Parker 570,000(3)
Wyatt Smith 570,000(2)
Brett Clark 390,000(2)
Marek Svatos 338,500(2)


 Farm Payroll

Brent Johnson 178,500(2)
Mark Rycroft 150,000(2)
Jeff Jillson 110,000(2)
Dale Purinton 80,200(4)
Ben Guite 70,000(3)
Brad Richardson 70,000(4)
Kyle Cumiskey 70,000(2)
Jeff Finger 70,000(1)
Vitaly Kolesnik 39,500(1)
Riku Hahl 39,000(3)
Matt Hussey 38,000(3)




Columbus

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$103,649,575
Home Games Remaining34
Avg. Attendance15,710
Avg. Revenue/Game$1,508,160
Projected Revenue$51,277,440

Expenses

Pro Payroll$37,870,000
Farm Payroll$1,326,700
Prospect Fees$28,500
Coach$0,000
Games Remaining68
Total Game Expenses$478,356
Projected Expenses$32,528,215
Projected Balance$122,398,800

Salary Commitment

Year: 2007$39,196,700
Year: 2008$19,074,200
Year: 2009$12,789,200
Year: 2010$8,637,700

 Pro Payroll

Sergei Fedorov 5,275,000(1)
Adam Foote 3,995,000(1)
David Vyborny 3,880,000(1)
Fredrik Modin 3,800,000(1)
Michael Peca 3,500,000(4)
Rick Nash 2,750,000(4)
Anson Carter 2,200,000(1)
Nikolai Zherdev 1,925,000(2)
Jason Chimera 1,325,000(3)
Manny Malhotra 1,310,000(3)
Rostislav Klesla 1,200,000(2)
Pascal Leclaire 860,000(1)
Duvie Westcott 850,000(2)
Gilbert Brule 700,000(2)
Jiri Novotny 700,000(2)
Jared Boll 700,000(4)
Jan Hejda 700,000(4)
Fredrik Norrena 700,000(2)
Dan Fritsche 400,000(4)
Ron Hainsey 400,000(3)
Filip Novak 350,000(3)
Ole-Kristian Tollefson350,000(4)


 Farm Payroll

Jan Hrdina 300,000(3)
Martin Prusek 256,500(3)
Jody Shelley 80,200(4)
Alexandre Picard 70,000(2)
Kris Beech 70,000(2)
Geoff Platt 70,000(2)
Joakim Lindstrom 70,000(3)
Curtis Glencross 70,000(3)
Zenon Konopka 70,000(3)
Steven Goertzen 70,000(1)
Jaroslav Balastik 70,000(4)
Jaroslav Kristek 45,000(4)
Alexander Svitov 42,500(4)
Derek Mackenzie 42,500(1)




Dallas

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$100,331,702
Home Games Remaining34
Avg. Attendance11,837
Avg. Revenue/Game$1,136,256
Projected Revenue$38,632,704

Expenses

Pro Payroll$44,165,000
Farm Payroll$451,670
Prospect Fees$27,000
Coach$0,000
Games Remaining68
Total Game Expenses$544,435
Projected Expenses$37,021,580
Projected Balance$101,942,826

Salary Commitment

Year: 2007$44,616,670
Year: 2008$37,501,670
Year: 2009$16,273,670
Year: 2010$12,608,670

 Pro Payroll

Marty Turco 5,500,000(2)
Mike Modano 4,350,000(2)
Brenden Morrow 3,800,000(2)
Philippe Boucher 3,300,000(4)
Mike Ribeiro 3,200,000(4)
Jeff Halpern 2,975,000(1)
Sergei Zubov 2,750,000(2)
Patrik Stefan 2,725,000(4)
Jere Lehtinen 2,075,000(3)
Daniel Tjarnqvist 1,700,000(2)
Stu Barnes 1,250,000(2)
Stephane Robidas 1,200,000(1)
Niklas Hagman 1,140,000(2)
Mattias Norstrom 835,000(4)
Todd Fedoruk 750,000(3)
Joel Lundqvist 700,000(4)
Krys Barch 700,000(4)
Mike Smith 700,000(1)
Jussi Jokinen 700,000(1)
Matt Niskanen 700,000(3)
Loui Eriksson 700,000(1)
Brad Winchester 700,000(1)
Trevor Daley 630,000(2)
Steve Ott 610,000(4)
Antti Miettinen 475,000(4)


 Farm Payroll

Junior Lessard 70,000(1)
Konstantin Pushkarev 70,000(1)
Vojtech Polak 70,000(3)
Niklas Grossman 70,000(2)
Roman Polak 70,000(3)
Toby Petersen 38,570(4)
Nolan Baumgartner 38,000(2)
Eric Fichaud 25,100(4)




Detroit

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$105,991,422
Home Games Remaining34
Avg. Attendance19,133
Avg. Revenue/Game$1,836,795
Projected Revenue$62,451,030

Expenses

Pro Payroll$39,674,000
Farm Payroll$515,000
Prospect Fees$27,000
Coach$0,000
Games Remaining68
Total Game Expenses$490,439
Projected Expenses$33,349,854
Projected Balance$135,092,598

Salary Commitment

Year: 2007$40,189,000
Year: 2008$27,189,000
Year: 2009$12,981,500
Year: 2010$1,479,500

 Pro Payroll

Nicklas Lidstrom 5,500,000(1)
Chris Osgood 4,900,000(1)
Brian Rafalski 4,250,000(3)
Pavel Datsyuk 3,805,000(2)
Kirk Maltby 3,000,000(3)
Kris Draper 2,900,000(2)
Henrik Zetterberg 2,500,000(2)
Andreas Lilja 1,900,000(3)
Tomas Holmstrom 1,605,000(2)
Daniel Cleary 1,320,000(1)
Dallas Drake 1,200,000(3)
Mikael Samuelsson 895,000(2)
Dan Ellis 860,000(1)
Tomas Kopecky 700,000(2)
Johan Franzen 700,000(2)
Valtteri Filppula 700,000(3)
Niklas Kronwall 600,000(2)
Aaron Downey 514,000(4)
Chris Chelios 400,000(2)
Dominik Hasek 375,000(4)
Brett Lebda 350,000(4)
Kyle Quincey 350,000(1)
Jiri Hudler 350,000(3)


 Farm Payroll

Brad Ference 102,500(2)
Derek Meech 70,000(4)
Mark Cullen 70,000(1)
Mark Hartigan 66,000(4)
Carl Corazzini 65,000(4)
Stefan Liv 62,500(3)
Adam Berkhoel 39,500(4)
Jimmy Howard 39,500(3)




Edmonton

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$102,131,429
Home Games Remaining34
Avg. Attendance13,879
Avg. Revenue/Game$1,332,357
Projected Revenue$45,300,138

Expenses

Pro Payroll$40,190,400
Farm Payroll$1,791,600
Prospect Fees$25,500
Coach$0,000
Games Remaining68
Total Game Expenses$512,287
Projected Expenses$34,835,488
Projected Balance$112,596,079

Salary Commitment

Year: 2007$41,982,000
Year: 2008$28,625,500
Year: 2009$21,715,000
Year: 2010$15,418,500

 Pro Payroll

Paul Kariya 4,400,000(4)
Steve Reinprecht 3,200,000(4)
Dwayne Roloson 3,200,000(1)
Sandis Ozolinsh 2,750,000(1)
Sheldon Souray 2,700,000(1)
Steve Staios 2,600,000(2)
Shawn Horcoff 2,450,000(4)
Joni Pitkanen 2,325,000(3)
Geoff Sanderson 2,250,000(3)
Mathieu Garon 2,125,000(1)
Ethan Moreau 2,100,000(4)
Radim Vrbata 1,415,000(3)
Barret Jackman 1,400,000(4)
Ales Hemsky 1,375,400(4)
Marty Reasoner 1,300,000(2)
Fernando Pisani 1,250,000(1)
Jarret Stoll 900,000(2)
Andrew Cogliano 700,000(2)
Tom Gilbert 700,000(2)
Sam Gagner 700,000(1)
Matt Greene 350,000(4)


 Farm Payroll

Dick Tarnstrom 422,500(2)
Jussi Markkanen 360,000(1)
Alex Henry 100,000(3)
Corey Schwab 74,500(2)
Allan Rourke 73,500(2)
Sebastien Bisaillon 70,000(4)
Marc-Antoine Pouliot 70,000(3)
Rob Schremp 70,000(2)
Zach Stortini 70,000(3)
Alexei Mikhnov 70,000(1)
Patrick Thoresen 70,000(2)
Josh Green 66,500(3)
Denis Grebeshkov 48,000(1)
Ryan Flinn 47,500(4)
Michel Riesen 46,000(1)
Peter Sejna 37,500(1)
Danny Syvret 35,000(1)
Mathieu Roy 35,000(1)
Michael Henrich 25,600(4)




Florida

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$103,998,970
Home Games Remaining34
Avg. Attendance18,442
Avg. Revenue/Game$1,770,446
Projected Revenue$60,195,164

Expenses

Pro Payroll$50,332,000
Farm Payroll$1,103,400
Prospect Fees$31,500
Coach$0,000
Games Remaining68
Total Game Expenses$627,645
Projected Expenses$42,679,868
Projected Balance$121,514,266

Salary Commitment

Year: 2007$51,435,400
Year: 2008$35,467,000
Year: 2009$17,302,500
Year: 2010$7,914,500

 Pro Payroll

Patrik Elias 7,500,000(1)
Thomas Vanek 7,000,000(2)
Tomas Vokoun 4,700,000(2)
Michael Ryder 3,400,000(3)
Ed Belfour 3,350,000(1)
Radek Dvorak 2,950,000(2)
Mike VanRyn 2,300,000(4)
Kyle McLaren 2,300,000(2)
Jozef Stumpel 2,250,000(3)
Matt Cooke 1,900,000(4)
Ruslan Salei 1,900,000(3)
Taylor Pyatt 1,725,000(3)
Francis Bouillon 1,650,000(4)
Juraj Kolnik 1,350,000(1)
Brad Isbister 1,310,000(1)
Brett Mclean 1,015,000(1)
Bryan Allen 982,000(4)
Branislav Mezei 875,000(4)
Tim Connolly 800,000(1)
Ville Peltonen 700,000(2)
Gregory Campbell 375,000(1)


 Farm Payroll

Pierre Dagenais 167,500(2)
Craig Anderson 137,000(2)
Ivan Novoseltsev 113,000(3)
Steve Montador 93,000(1)
Christian Berglund 72,400(1)
Martin Lojek 70,000(2)
Anthony Stewart 70,000(4)
Rob Globke 70,000(2)
Drew Larman 70,000(4)
Kamil Kreps 70,000(2)
Denis Shvidki 67,500(4)
Vaclav Nedorost 52,000(1)
Mikhail Yakubov 51,000(1)




LA

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$99,511,512
Home Games Remaining34
Avg. Attendance9,929
Avg. Revenue/Game$953,184
Projected Revenue$32,408,256

Expenses

Pro Payroll$40,646,000
Farm Payroll$1,268,700
Prospect Fees$27,000
Coach$0,000
Games Remaining68
Total Game Expenses$511,484
Projected Expenses$34,780,922
Projected Balance$97,138,846

Salary Commitment

Year: 2007$41,914,700
Year: 2008$32,939,700
Year: 2009$22,989,700
Year: 2010$13,161,000

 Pro Payroll

Rob Blake 5,700,000(1)
Michal Handzus 3,625,000(3)
Ladislav Nagy 3,600,000(4)
Derek Armstrong 3,500,000(4)
Brad Stuart 3,150,000(3)
Lubomir Visnovsky 2,880,000(2)
Anze Kopitar 2,500,000(4)
Kyle Calder 1,900,000(2)
Jaroslav Modry 1,900,000(2)
Alexander Frolov 1,850,000(1)
Jean-Sebastien Aubin 1,750,000(4)
Tom Preissing 1,600,000(3)
Raitis Ivanans 700,000(4)
Patrick O'Sullivan 700,000(1)
Jack Johnson 700,000(2)
John Zeiler 700,000(2)
Brian Willsie 655,000(1)
Scott Thornton 650,000(4)
Michael Cammalleri 650,000(2)
Jason Labarbera 650,000(3)
Jamie Heward 550,000(2)
Dustin Brown 386,000(4)
Kevin Dallman 350,000(2)


 Farm Payroll

Dan Cloutier 400,000(3)
Alyn McCauley 262,500(3)
Oleg Tverdovsky 110,000(2)
Jason Podollan 71,200(3)
Jeff Giuliano 70,000(2)
Matt Ryan 70,000(1)
Petr Kanko 70,000(2)
Lauri Tukonen 70,000(2)
Yutaka Fukufuji 70,000(3)
Jared Aulin 40,000(4)
Richard Petiot 35,000(4)




Minnesota

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$101,290,482
Home Games Remaining34
Avg. Attendance13,545
Avg. Revenue/Game$1,300,279
Projected Revenue$44,209,486

Expenses

Pro Payroll$47,761,400
Farm Payroll$467,500
Prospect Fees$24,000
Coach$0,000
Games Remaining68
Total Game Expenses$588,450
Projected Expenses$40,014,600
Projected Balance$105,485,368

Salary Commitment

Year: 2007$48,228,900
Year: 2008$43,188,500
Year: 2009$30,392,000
Year: 2010$12,595,000

 Pro Payroll

Zdeno Chara 7,000,000(3)
Shane Doan 4,200,000(2)
Niklas Backstrom 4,000,000(3)
Ed Jovanovski 3,850,000(1)
Kim Johnsson 3,550,000(4)
Brian Rolston 3,240,000(4)
Simon Gagne 3,175,000(4)
Scott Hartnell 2,450,000(4)
Mark Parrish 2,400,000(3)
Sean Hill 1,875,000(2)
Martin Skoula 1,800,000(3)
Eric Belanger 1,780,000(2)
Patrice Bergeron 1,635,000(2)
Mikael Tellqvist 1,079,000(2)
Wes Walz 900,000(2)
Stephane Veilleux 800,000(3)
Pierre-Marc Bouchard 755,400(1)
Petteri Nummelin 700,000(2)
Derek Boogaard 700,000(3)
Matt Foy 700,000(3)
Dominic Moore 410,000(2)
Keith Carney 397,000(3)
Kurtis Foster 365,000(1)


 Farm Payroll

Matt Johnson 155,000(2)
Erik Westrum 75,000(4)
Mathieu Chouinard 70,000(4)
Joel Ward 70,000(1)
Serge Payer 62,500(2)
Erik Reitz 35,000(4)




Montreal

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$103,610,300
Home Games Remaining34
Avg. Attendance14,065
Avg. Revenue/Game$1,350,295
Projected Revenue$45,910,030

Expenses

Pro Payroll$33,595,000
Farm Payroll$1,032,500
Prospect Fees$30,000
Coach$0,000
Games Remaining68
Total Game Expenses$422,652
Projected Expenses$28,740,366
Projected Balance$120,779,964

Salary Commitment

Year: 2007$34,627,500
Year: 2008$18,313,700
Year: 2009$10,131,700
Year: 2010$6,664,000

 Pro Payroll

Alexei Kovalev 5,750,000(1)
Olli Jokinen 4,500,000(1)
Janne Niinimaa 3,600,000(2)
Cristobal Huet 2,500,000(4)
Andrei Markov 1,890,000(1)
Mathieu Dandenault 1,890,000(4)
Sean Avery 1,575,000(2)
Andrew Ference 1,545,000(3)
Steve Begin 1,500,000(1)
Tom Kostopoulos 1,335,000(1)
Jassen Cullimore 1,200,000(4)
Carey Price 850,000(2)
Andrei Kostitsyn 700,000(3)
Colby Armstrong 700,000(3)
Guillaume Latendresse 700,000(2)
Mikhail Grabovski 700,000(1)
Garth Murray 625,000(2)
Mike Komisarek 540,000(4)
Tomas Plekanec 425,000(2)
Christopher Higgins 370,000(4)
Mark Streit 350,000(2)
Josh Gorges 350,000(1)


 Farm Payroll

Mathieu Biron 121,200(3)
Johnathan Aitken 105,000(1)
Kyle Chipchura 85,000(1)
Ryan O'Byrne 75,000(3)
Alexander Perezhogin 70,000(3)
Jonathan Ferland 70,000(3)
Duncan Milroy 70,000(4)
Maxim Lapierre 70,000(4)
Kristopher Letang 70,000(3)
Jamie Rivers 61,300(1)
Martti Jarventie 57,000(2)
Eric Manlow 42,000(3)
Yann Danis 39,500(3)
Olivier Michaud 37,500(1)
Jean-Philippe Cote 35,000(3)
Jonathan Delisle 24,000(4)




Nashville

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$101,617,694
Home Games Remaining34
Avg. Attendance12,151
Avg. Revenue/Game$1,166,578
Projected Revenue$39,663,652

Expenses

Pro Payroll$38,391,800
Farm Payroll$505,000
Prospect Fees$21,000
Coach$0,000
Games Remaining68
Total Game Expenses$474,607
Projected Expenses$32,273,298
Projected Balance$109,008,048

Salary Commitment

Year: 2007$38,896,800
Year: 2008$35,130,500
Year: 2009$24,848,000
Year: 2010$10,704,500

 Pro Payroll

Steve Sullivan 5,200,000(2)
Jason Arnott 4,350,000(3)
Radek Bonk 4,000,000(4)
Marek Zidlicky 3,200,000(2)
David Legwand 2,750,000(3)
J.P. Dumont 2,600,000(3)
Martin Erat 2,590,000(4)
Dan Hamhuis 1,900,000(4)
Greg deVries 1,793,000(1)
Martin Gelinas 1,700,000(3)
Scott Nichol 1,300,000(2)
Chris Mason 1,200,000(3)
Darcy Hordichuk 775,000(1)
Jed Ortmeyer 725,000(4)
Jordin Tootoo 700,000(4)
Dan Ellis 700,000(4)
Alexander Radulov 700,000(3)
Vernon Fiddler 478,800(1)
Greg Zanon 350,000(1)
Kevin Klein 350,000(3)
Ryan Suter 350,000(3)
Shea Weber 350,000(2)
Jerred Smithson 330,000(1)


 Farm Payroll

Denis Arkhipov 155,000(2)
Andy Delmore 89,500(4)
Shane Willis 85,000(3)
Josh Langfeld 58,500(3)
Nolan Yonkman 40,000(2)
Pekka Rinne 39,500(1)
Matt Ellison 37,500(2)




New Jersey

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$103,225,322
Home Games Remaining34
Avg. Attendance15,016
Avg. Revenue/Game$1,441,577
Projected Revenue$49,013,618

Expenses

Pro Payroll$37,068,000
Farm Payroll$1,916,000
Prospect Fees$18,000
Coach$0,000
Games Remaining68
Total Game Expenses$475,634
Projected Expenses$32,343,122
Projected Balance$119,895,818

Salary Commitment

Year: 2007$38,984,000
Year: 2008$26,748,000
Year: 2009$22,397,000
Year: 2010$7,622,000

 Pro Payroll

Todd Bertuzzi 6,750,000(3)
Martin Brodeur 6,250,000(1)
Ryan Malone 2,700,000(2)
Sergei Brylin 2,200,000(3)
Brian Gionta 1,850,000(3)
Samuel Pahlsson 1,750,000(4)
Colin White 1,700,000(1)
Stephen Weiss 1,700,000(3)
Karel Rachunek 1,675,000(4)
Vitaly Vishnevski 1,575,000(1)
Paul Martin 1,400,000(4)
Richard Matvichuk 1,280,000(1)
Arron Asham 1,250,000(3)
Nicklas Backstrom 850,000(4)
J-F Damphousse 780,000(2)
Nicklas Bergfors 700,000(4)
David Clarkson 700,000(3)
John Oduya 700,000(1)
Brad Boyes 698,000(4)
Mike Green 350,000(2)
Noah Clarke 210,000(2)


 Farm Payroll

Kevin Weekes 380,000(1)
Jason Wiemer 190,000(1)
Mike Dunham 178,500(4)
Jean-Luc Grand-Pierre 107,500(4)
Grant Marshall 97,500(2)
Erik Rasmussen 93,500(2)
Michael Rupp 91,000(1)
Justin Papineau 80,000(2)
Barry Tallackson 70,000(3)
Cam Janssen 70,000(4)
George Parros 70,000(4)
Jason Ryznar 70,000(3)
Matthew Corrente 70,000(3)
Rod Pelley 70,000(1)
Sheldon Brookbank 70,000(4)
Mark Fraser 70,000(3)
Mike Mottau 45,000(3)
Ian Moran 40,000(2)
Pat Rissmiller 27,000(4)
Mike Pandolfo 26,000(4)




NY Isles

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$100,422,564
Home Games Remaining34
Avg. Attendance13,487
Avg. Revenue/Game$1,294,738
Projected Revenue$44,021,092

Expenses

Pro Payroll$49,490,000
Farm Payroll$1,100,000
Prospect Fees$27,000
Coach$0,000
Games Remaining68
Total Game Expenses$617,280
Projected Expenses$41,975,073
Projected Balance$102,468,583

Salary Commitment

Year: 2007$50,590,000
Year: 2008$40,991,500
Year: 2009$17,904,000
Year: 2010$8,619,000

 Pro Payroll

Bill Guerin 6,275,000(2)
Miroslav Satan 4,300,000(4)
Bryan Berard 3,685,000(2)
Shawn Bates 3,325,000(1)
Ruslan Fedotenko 3,000,000(3)
Rick DiPietro 3,000,000(3)
Marc-Andre Bergeron 2,600,000(1)
Trent Hunter 2,500,000(2)
Mike Comrie 2,450,000(2)
Andy Sutton 2,375,000(3)
Richard Park 2,250,000(2)
Chris Simon 2,175,000(2)
Josef Vasicek 2,000,000(1)
Brendan Witt 1,970,000(4)
Mike Sillinger 1,748,000(2)
Radek Martinek 1,700,000(4)
Jon Sim 1,000,000(1)
Aaron Johnson 835,000(2)
Andy Hilbert 455,000(1)
Wade Dubielewicz 400,000(4)
Darryl Bootland 397,000(2)
Sean Bergenheim 350,000(3)
Bruno Gervais 350,000(2)
Chris Campoli 350,000(3)


 Farm Payroll

Maxime Ouellet 125,000(4)
Mattias Timander 115,000(2)
Mattias Weinhandl 78,500(1)
Steve Regier 70,000(3)
Joey MacDonald 70,000(2)
Blake Comeau 70,000(3)
Jeff Tambellini 70,000(1)
Frans Nielsen 70,000(2)
Jeremy Colliton 70,000(1)
Ben Walter 70,000(3)
Drew Fata 70,000(2)
Kip Brennan 66,500(4)
Matthew Spiller 57,500(2)
Ray Giroux 57,500(4)
Ray Schultz 40,000(2)




NY Rangers

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$104,740,172
Home Games Remaining34
Avg. Attendance19,309
Avg. Revenue/Game$1,853,719
Projected Revenue$63,026,446

Expenses

Pro Payroll$44,407,689
Farm Payroll$724,500
Prospect Fees$22,500
Coach$0,000
Games Remaining67
Total Game Expenses$550,667
Projected Expenses$36,894,685
Projected Balance$130,871,933

Salary Commitment

Year: 2007$45,132,189
Year: 2008$42,077,189
Year: 2009$27,752,189
Year: 2010$9,837,500

 Pro Payroll

Robert Lang 6,100,000(2)
Jaromir Jagr 5,900,000(4)
Martin Havlat 4,300,000(2)
Scott Gomez 4,250,000(3)
Chris Drury 3,750,000(3)
Paul Mara 3,075,000(3)
Patrice Brisebois 2,700,000(1)
Marek Malik 2,399,000(3)
Martin Straka 1,750,000(4)
Jason Strudwick 1,600,000(2)
Michal Rozsival 1,025,000(3)
Fedor Tyutin 826,189(3)
Steve Valiquette 775,000(3)
Brandon Dubinsky 700,000(4)
Petr Prucha 700,000(3)
Daniel Girardi 700,000(2)
Ryan Callahan 700,000(2)
Ryan Hollweg 700,000(2)
Marcel Hossa 625,000(4)
Blair Betts 575,000(3)
Thomas Pock 512,500(4)
Henrik Lundqvist 395,000(3)
Colton Orr 350,000(4)


 Farm Payroll

Darius Kasparaitis 155,000(2)
Jason Doig 145,000(1)
Jarkko Immonen 70,000(1)
Nigel Dawes 70,000(3)
Francis Lessard 70,000(2)
Bob Sanguinetti 70,000(1)
Alexei Cherepanov 70,000(1)
Chris Holt 39,500(3)
David Liffiton 35,000(3)




Ottawa

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$104,443,666
Home Games Remaining34
Avg. Attendance16,287
Avg. Revenue/Game$1,563,566
Projected Revenue$53,161,244

Expenses

Pro Payroll$37,015,000
Farm Payroll$985,995
Prospect Fees$27,000
Coach$0,000
Games Remaining68
Total Game Expenses$463,756
Projected Expenses$31,535,410
Projected Balance$126,069,500

Salary Commitment

Year: 2007$38,000,995
Year: 2008$17,781,495
Year: 2009$8,775,300
Year: 2010$3,081,000

 Pro Payroll

Chris Pronger 8,000,000(1)
Dany Heatley 3,998,500(1)
Ryan Getzlaf 3,000,000(2)
Corey Perry 2,900,000(1)
Martin Gerber 2,600,000(2)
Maxim Afinogenov 2,200,000(2)
Dean McAmmond 2,000,500(3)
Shean Donovan 2,000,000(4)
Jason Spezza 2,000,000(1)
Andy McDonald 1,750,000(3)
Nicholas Dimitrakos 1,210,000(3)
Ryan Miller 1,200,000(1)
Oleg Saprykin 900,000(1)
Nick Foligno 700,000(2)
Anton Volchenkov 600,000(3)
Milan Michalek 525,000(1)
Luke Richardson 425,000(4)
Christoph Schubert 350,000(4)
Andrej Meszaros 350,000(1)
Francois Beauchemin 306,000(1)


 Farm Payroll

Mika Noronen 295,500(2)
Vaclav Varada 131,500(4)
Danny Bois 70,000(2)
Josh Hennessy 70,000(4)
Brian McGrattan 70,000(4)
Ilya Zubov 70,000(2)
Lawrence Nycholat 65,000(3)
Jeremy Yablonski 46,620(2)
Michal Barinka 40,000(1)
Matt Carkner 35,000(3)
Denis Hamel 34,500(4)
Justin Mapletoft 33,800(3)
Greg Mauldin 24,075(2)




Philly

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$103,548,528
Home Games Remaining34
Avg. Attendance15,587
Avg. Revenue/Game$1,496,311
Projected Revenue$50,874,574

Expenses

Pro Payroll$39,810,000
Farm Payroll$1,752,150
Prospect Fees$24,000
Coach$0,000
Games Remaining68
Total Game Expenses$507,148
Projected Expenses$34,486,076
Projected Balance$119,937,026

Salary Commitment

Year: 2007$41,562,150
Year: 2008$28,962,250
Year: 2009$13,910,750
Year: 2010$1,035,000

 Pro Payroll

Mike Richards 4,000,000(2)
Martin Biron 3,925,000(2)
Kimmo Timonen 3,425,000(3)
Derian Hatcher 3,300,000(1)
Sami Kapanen 3,250,000(3)
Marian Gaborik 2,900,000(1)
Eric Brewer 2,700,000(3)
Jason Smith 2,650,000(1)
Mike Knuble 2,300,000(2)
Denis Gauthier 1,880,000(2)
Joffrey Lupul 1,525,000(2)
Antero Niittymaki 1,500,000(3)
Eric Staal 1,250,000(3)
R.J. Umberger 900,000(1)
Jeff Carter 900,000(2)
Stefan Ruzicka 900,000(1)
Jesse Boulerice 695,000(1)
Lasse Kukkonen 525,000(1)
Ryan Kesler 500,000(4)
Jim Dowd 410,000(4)
Randy Jones 375,000(1)


 Farm Payroll

Robert Esche 410,500(3)
Brian Boucher 269,000(2)
Mike Rathje 255,000(1)
Bruno St-Jacques 99,900(1)
Chris Therien 94,750(3)
Alexander Edler 90,000(2)
Nate Guenin 90,000(3)
Lars Jonsson 90,000(4)
Martin Houle 90,000(2)
Jean-Marc Pelletier 90,000(3)
Martin Grenier 72,500(2)
Rory Fitzpatrick 65,500(3)
Alexandre Picard (d) 35,000(4)




Phoenix

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$100,967,550
Home Games Remaining34
Avg. Attendance9,612
Avg. Revenue/Game$922,779
Projected Revenue$31,374,486

Expenses

Pro Payroll$28,910,000
Farm Payroll$1,708,800
Prospect Fees$21,000
Coach$0,000
Games Remaining67
Total Game Expenses$373,656
Projected Expenses$25,034,959
Projected Balance$107,307,077

Salary Commitment

Year: 2007$30,618,800
Year: 2008$25,450,300
Year: 2009$17,655,300
Year: 2010$12,961,000

 Pro Payroll

Derek Morris 3,650,000(4)
David Aebischer 3,645,000(2)
Mike York 3,250,000(4)
Nick Boynton 2,500,000(4)
Dave Scatchard 1,945,000(3)
Branko Radivojevic 1,880,000(1)
Raffi Torres 1,400,000(1)
Nick Schultz 1,215,000(2)
Benoit Pouliot 800,000(3)
Peter Mueller 800,000(4)
Daniel Carcillo 800,000(4)
Niko Kapanen 800,000(3)
Marc-Edouard Vlasic 800,000(4)
Robert Nilsson 800,000(4)
Martin Hanzal 800,000(1)
Kyle Turris 800,000(1)
Fredrik Sjostrom 750,000(2)
Travis Roche 750,000(2)
Zbynek Michalek 410,000(2)
Josh Harding 395,000(3)
Mathias Tjarnqvist 370,000(2)
Matt Jones 350,000(3)


 Farm Payroll

Radoslav Suchy 265,000(2)
Phil Sauve 140,000(4)
Igor Knyazev 90,000(3)
Krystofer Kolanos 89,000(1)
Keith Yandle 80,000(3)
Jon Disalvatore 80,000(1)
Josh Gratton 80,000(4)
Enver Lisin 80,000(2)
Yannick Lehoux 80,000(3)
Joel Perrault 80,000(4)
Bill Thomas 80,000(2)
Alexei Kaigorodov 80,000(1)
Petr Kalus 80,000(2)
Shawn Belle 80,000(2)
Michael Zigomanis 61,000(4)
Benoit Gratton 39,800(3)
David Leneveu 39,500(1)
Mike Morrison 39,500(3)
Frederick Meyer 37,500(3)
Marty Murray 37,500(3)
Ryan Caldwell 35,000(2)
Brendan Bell 35,000(2)




Pittsburgh

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$104,565,959
Home Games Remaining34
Avg. Attendance18,817
Avg. Revenue/Game$1,806,391
Projected Revenue$61,417,294

Expenses

Pro Payroll$46,798,000
Farm Payroll$1,977,800
Prospect Fees$25,500
Coach$100,000
Games Remaining68
Total Game Expenses$596,357
Projected Expenses$40,552,298
Projected Balance$125,430,955

Salary Commitment

Year: 2007$48,775,800
Year: 2008$30,792,300
Year: 2009$14,634,800
Year: 2010$11,005,500

 Pro Payroll

Joe Thornton 7,125,000(1)
Scott Niedermayer 6,150,000(2)
Mark Recchi 5,100,000(1)
Manny Fernandez 3,283,000(2)
John Madden 3,150,000(1)
Rob Niedermayer 3,000,000(4)
Jay Pandolfo 3,000,000(4)
Ty Conklin 2,525,000(2)
Tom Poti 2,250,000(2)
Darryl Sydor 1,995,000(4)
Gary Roberts 1,700,000(4)
Georges Laraque 1,250,000(3)
Josef Melichar 1,075,000(2)
Sidney Crosby 850,000(1)
Alex Ovechkin 850,000(1)
Evgeni Malkin 850,000(3)
Robert Scuderi 620,000(3)
Erik Christensen 600,000(4)
Shaone Morrisonn 525,000(4)
Dany Sabourin 450,000(1)
Maxime Talbot 450,000(2)


 Farm Payroll

Aleksey Morozov 280,000(3)
Rico Fata 245,000(3)
Milan Kraft 197,500(1)
Serge Aubin 170,000(2)
Mark Eaton 151,000(3)
Jarkko Ruutu 115,000(3)
Ville Nieminen 96,500(1)
Ramzi Abid 85,500(4)
Ryan Stone 85,000(1)
Matt Murley 75,000(2)
Andy Greene 70,000(4)
Ryan Lannon 50,000(3)
Guillaume Lefebvre 42,500(2)
Gerald Coleman 39,500(2)
Nathan Smith 37,500(2)
Jonas Andersson 36,500(1)
Jani Rita 36,000(3)
Kent McDonell 32,300(3)
Connor James 30,000(4)
Jonas Johansson 30,000(2)
Tim Brent 30,000(2)
Alain Nasreddine 23,000(1)
Masi Marjamaki 20,000(1)




San Jose

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$104,268,935
Home Games Remaining34
Avg. Attendance12,988
Avg. Revenue/Game$1,246,875
Projected Revenue$42,393,750

Expenses

Pro Payroll$24,230,000
Farm Payroll$940,500
Prospect Fees$3,000
Coach$0,000
Games Remaining68
Total Game Expenses$306,994
Projected Expenses$20,875,585
Projected Balance$125,787,100

Salary Commitment

Year: 2007$25,170,500
Year: 2008$17,815,500
Year: 2009$14,742,200
Year: 2010$6,824,000

 Pro Payroll

Saku Koivu 5,020,000(3)
Jeremy Roenick 4,300,000(4)
Curtis Brown 1,800,000(1)
Jay Bouwmeester 1,650,000(1)
Nathan Horton 1,250,000(4)
Chris Neil 925,000(2)
Phil Kessel 850,000(1)
Jordan Staal 850,000(3)
Ryane Clowe 850,000(1)
Andrew Ladd 850,000(1)
Dimitri Patzold 850,000(4)
Jay McClement 850,000(2)
Devin Setoguchi 850,000(1)
Tim Gleason 700,000(3)
Joe Pavelski 450,000(2)
Cam Ward 395,000(3)
Brent Burns 390,000(3)
Doug Murray 350,000(2)
Keith Ballard 350,000(1)
Ryan Whitney 350,000(4)
Matthew Carle 350,000(3)


 Farm Payroll

Alexander Korolyuk 216,500(2)
Rob Davison 110,000(1)
Tomas Plihal 85,000(3)
Angelo Esposito 85,000(2)
Jean-Francois Jacques 85,000(2)
Scott Barney 68,000(3)
Brad Norton 57,400(2)
Patrick Traverse 45,000(1)
Nolan Schaefer 39,500(3)
Marko Kiprusoff 39,000(4)
Graham Mink 37,400(2)
Mark Stuart 35,000(4)
Mike Stuart 20,700(3)
Pat Kavanagh 17,000(2)




St. Louis

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$100,894,433
Home Games Remaining34
Avg. Attendance12,152
Avg. Revenue/Game$1,166,619
Projected Revenue$39,665,046

Expenses

Pro Payroll$42,519,000
Farm Payroll$1,330,400
Prospect Fees$1,500
Coach$0,000
Games Remaining68
Total Game Expenses$534,767
Projected Expenses$36,364,161
Projected Balance$104,195,318

Salary Commitment

Year: 2007$43,849,400
Year: 2008$35,405,300
Year: 2009$19,690,100
Year: 2010$5,301,600

 Pro Payroll

Keith Tkachuk 6,400,000(2)
Doug Weight 5,100,000(3)
Dustin Penner 4,500,000(2)
Manny Legace 4,000,000(1)
Erik Johnson 2,800,000(3)
Martin Rucinsky 2,120,000(4)
Mike Johnson 2,075,000(3)
Petr Cajanek 1,900,000(2)
Jay McKee 1,375,000(3)
Jamal Mayers 1,260,000(4)
Bryce Salvador 1,125,000(4)
Dan Hinote 1,120,000(2)
Christian Backman 989,000(3)
Travis Zajac 850,000(1)
Ben Eager 850,000(1)
Ladislav Smid 850,000(2)
David Backes 850,000(1)
Lee Stempniak 850,000(3)
Marek Schwarz 850,000(3)
Micki Dupont 755,000(2)
Matt Walker 725,000(1)
Ryan Johnson 600,000(1)
Hannu Toivonen 575,000(4)


 Farm Payroll

Eric Boguniecki 179,500(3)
Trent Whitfield 132,500(1)
Alex Brooks 85,000(2)
Mike Glumac 85,000(3)
Yan Stastny 85,000(1)
Kyle Brodziak 85,000(3)
D.J. King 85,000(4)
Jussi Timonen 85,000(1)
Ryan Parent 85,000(1)
Daniel Tkaczuk 80,000(1)
Pascal Rheaume 66,200(2)
Jason Bacashihua 64,100(4)
Reed Low 51,600(1)
Jeff Taffe 50,000(1)
Daniel Corso 39,000(2)
Timofei Shishkanov 37,500(4)
Jeff Woywitka 35,000(4)




Tampa Bay

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$101,194,102
Home Games Remaining34
Avg. Attendance13,983
Avg. Revenue/Game$1,342,368
Projected Revenue$45,640,512

Expenses

Pro Payroll$47,025,400
Farm Payroll$1,017,625
Prospect Fees$0,000
Coach$0,000
Games Remaining68
Total Game Expenses$585,891
Projected Expenses$39,840,557
Projected Balance$106,994,057

Salary Commitment

Year: 2007$48,043,025
Year: 2008$41,223,100
Year: 2009$37,678,600
Year: 2010$14,990,200

 Pro Payroll

Martin St-Louis 6,590,000(4)
Vincent Lecavalier 6,500,400(3)
Brad Richards 5,125,000(3)
Marc Denis 4,600,000(3)
Dan Boyle 4,000,000(4)
Vaclav Prospal 3,650,000(1)
Chris Gratton 2,775,000(3)
Filip Kuba 1,750,000(2)
Brad Lukowich 1,700,000(3)
Jan Hlavac 1,350,000(3)
Shane O'Brien 850,000(4)
Matt Smaby 850,000(1)
Nick Tarnasky 850,000(4)
Michel Ouellet 850,000(4)
Ryan Craig 850,000(1)
Johan Holmqvist 780,000(1)
Doug Janik 750,000(2)
Jason Ward 710,000(4)
Andre Roy 706,000(2)
Andreas Karlsson 563,000(3)
Craig MacDonald 501,000(4)
Tim Taylor 375,000(4)
Paul Ranger 350,000(1)


 Farm Payroll

Jamie Storr 150,000(2)
Dmitry Afanasenkov 127,525(1)
Patrick Coulombe 85,000(4)
Evgeny Artyukhin 85,000(1)
Mike Lundin 75,000(3)
Sami Helenius 62,400(1)
Kristian Kudroc 57,500(4)
Sasha Goc 45,000(2)
Norm Milley 42,500(4)
Bryce Lampman 42,200(4)
Sheldon Keefe 40,000(2)
Kris Vernarsky 37,000(4)
Karl Stewart 36,500(2)
Doug O'Brien 35,000(1)
Jay Leach 35,000(2)
Kyle Wanvig 32,000(2)
Mathieu Darche 30,000(1)




Toronto

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$102,527,251
Home Games Remaining34
Avg. Attendance16,369
Avg. Revenue/Game$1,571,410
Projected Revenue$53,427,940

Expenses

Pro Payroll$45,180,000
Farm Payroll$1,443,000
Prospect Fees$0,000
Coach$0,000
Games Remaining67
Total Game Expenses$568,573
Projected Expenses$38,094,402
Projected Balance$117,860,789

Salary Commitment

Year: 2007$46,623,000
Year: 2008$44,342,500
Year: 2009$34,282,500
Year: 2010$22,262,500

 Pro Payroll

Bryan McCabe 6,600,000(3)
Mats Sundin 6,115,000(4)
Jason Blake 3,240,000(3)
Nik Antropov 3,200,000(2)
Tomas Kaberle 3,200,000(4)
Pavel Kubina 2,900,000(4)
Vesa Toskala 2,800,000(4)
Mark Bell 2,750,000(4)
Darcy Tucker 2,580,000(2)
Hal Gill 1,760,000(1)
Alexei Ponikarovsky 1,675,000(2)
Chad Kilger 1,350,000(4)
Bates Battaglia 1,350,000(2)
Matthew Stajan 1,025,000(3)
Boyd Devereaux 960,000(2)
Scott Clemmensen 855,000(3)
Ben Ondrus 850,000(4)
Alexander Steen 850,000(4)
Kyle Wellwood 390,000(4)
Carlo Colaiacovo 380,000(1)
Ian White 350,000(4)


 Farm Payroll

Andrew Raycroft 460,000(4)
Wade Belak 110,000(2)
Derrick Walser 100,000(3)
Tyson Nash 100,000(2)
Jeremy Williams 85,000(4)
Kris Newbury 85,000(4)
Jay Harrison 85,000(2)
Jiri Tlusty 85,000(3)
Nathan Perrott 70,000(1)
Luke Sellars 42,500(4)
Tony Salmelainen 40,000(3)
Johnny Pohl 40,000(3)
Aleksander Suglobov 35,500(1)
Andrew Wozniewski 35,000(1)
Simon Gamache 35,000(3)
Staffan Kronwall 35,000(4)




Vancouver

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$103,540,254
Home Games Remaining34
Avg. Attendance15,783
Avg. Revenue/Game$1,515,141
Projected Revenue$51,514,794

Expenses

Pro Payroll$40,715,000
Farm Payroll$1,029,000
Prospect Fees$4,500
Coach$0,000
Games Remaining68
Total Game Expenses$509,128
Projected Expenses$34,620,707
Projected Balance$120,434,341

Salary Commitment

Year: 2007$41,744,000
Year: 2008$29,716,500
Year: 2009$18,206,500
Year: 2010$12,027,000

 Pro Payroll

Marc Savard 5,750,000(4)
Roberto Luongo 5,500,000(2)
Richard Zednik 4,000,000(1)
Erik Cole 3,250,000(1)
Todd Marchant 3,025,000(3)
Daniel Sedin 2,625,000(2)
Sami Salo 2,350,000(1)
Mike Grier 2,200,000(4)
Willie Mitchell 1,700,000(3)
Jeff Cowan 1,425,000(4)
Curtis Sanford 1,415,000(2)
Trevor Linden 1,400,000(2)
Rick Rypien 850,000(1)
Alex Burrows 850,000(1)
Rostislav Olesz 850,000(3)
Steve Eminger 800,000(4)
Mike Weaver 660,000(4)
Lukas Krajicek 555,000(3)
Jozef Balej 450,000(4)
Aaron Miller 360,000(4)
Kevin Bieksa 350,000(1)
Noah Welch 350,000(2)


 Farm Payroll

Jan Bulis 169,500(4)
Artem Chubarov 135,000(2)
Marc Chouinard 130,000(1)
Patrick DesRochers 87,500(1)
Ryan Shannon 85,000(2)
Nathan McIver 85,000(4)
Luc Bourdon 85,000(1)
Tyler Bouck 75,000(1)
Greg Classen 57,500(4)
Brad Moran 36,000(3)
Braydon Coburn 35,000(4)
Dan Jancevski 35,000(4)
Gregor Baumgartner 13,500(3)




Washington

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$104,522,325
Home Games Remaining34
Avg. Attendance16,406
Avg. Revenue/Game$1,575,031
Projected Revenue$53,551,054

Expenses

Pro Payroll$37,579,755
Farm Payroll$1,551,440
Prospect Fees$0,000
Coach$0,000
Games Remaining68
Total Game Expenses$477,210
Projected Expenses$32,450,259
Projected Balance$125,623,120

Salary Commitment

Year: 2007$39,131,195
Year: 2008$19,700,195
Year: 2009$8,501,595
Year: 2010$2,047,040

 Pro Payroll

Milan Hejduk 7,100,000(1)
Olaf Kolzig 4,800,000(1)
Roman Hamrlik 3,800,000(2)
Jochen Hecht 3,800,000(1)
Tyler Arnason 2,857,555(3)
Viktor Kozlov 2,725,000(2)
Chris Clark 1,485,000(4)
Donald Brashear 1,400,000(3)
Brooks Orpik 1,400,000(1)
Matt Pettinger 1,200,000(2)
Alexei Semenov 900,000(3)
Paul Stastny 850,000(2)
Jeff Schultz 850,000(3)
Brian Pothier 800,000(1)
Matt Bradley 700,000(2)
Zach Parise 700,000(1)
Boyd Gordon 554,200(2)
Brian Sutherby 518,000(2)
Brooks Laich 395,000(2)
Peter Budaj 395,000(1)
Milan Jurcina 350,000(2)


 Farm Payroll

Adam Hall 142,500(3)
Landon Wilson 117,500(3)
Sebastien Caron 115,000(1)
Josef Boumedienne 112,500(4)
Petr Taticek 85,000(4)
Eric Fehr 85,000(3)
Dave Steckel 85,000(4)
Eric Fehr 85,000(1)
Greg Jacina 85,000(1)
Tomas Fleischmann 85,000(4)
Jakub Klepis 85,000(4)
Ben Clymer 80,000(1)
John Erskine 65,000(3)
Jame Pollock 57,500(1)
Michal Sivek 55,000(4)
Gordie Dwyer 54,540(4)
Peter Sykora 50,000(2)
Owen Fussey 37,500(2)
Jakub Cutta 37,000(3)
Joe Motzko 18,900(2)
Matt Zultek 13,500(1)