Financial Report

(As of mercredi, nov 19 2008)

Gladiators

ArenaJoe Louis Arena
Capacity19 500
Ticket Price$35,00


Income

Current Funds-$236 522 536
Home Games Remaining0
Avg. Attendance16 512
Avg. Revenue/Game$866 880
Projected Revenue$0 000

Expenses

Pro Payroll$38 099 999
Farm Payroll$405 000
Prospect Fees$51 600
Coach$750 000
Games Remaining1
Total Game Expenses$6 551 100
Projected Expenses$6 551 100
Projected Balance-$243 073 636

Salary Commitment

Year: 2007$38 504 999
Year: 2008$24 404 999
Year: 2009$14 380 000
Year: 2010$5 000 000

Pro Payroll

Jarome Iginla 5 000 000(5)
Eric Staal 4 500 000(3)
Derian Hatcher 2 600 000(3)
Mike Knuble 2 600 000(2)
Kari Lehtonen 2 500 000(2)
Andrew Ference 2 000 000(2)
Barret Jackman 1 999 999(2)
John Madden 1 700 000(1)
Matt Cullen 1 600 000(1)
Francis Bouillon 1 600 000(1)
Bryan Smolinski 1 500 000(1)
Frantisek Kaberle 1 500 000(1)
Teppo Numminen 1 400 000(1)
Brett Clark 1 300 000(3)
Rob Niedermayer 1 100 000(1)
Alex Auld 1 100 000(1)
Chris Gratton 1 000 000(1)
Chuck Kobasew 900 000(1)
Erik Christensen 850 000(2)
Phil Kessel 750 000(3)
Jed Ortmeyer 600 000(1)
Todd Fedoruk 500 000(0)


Farm Payroll

Dan Cloutier 100 000(1)
James Wieniewski 100 000(3)
Tomas Kopecky 85 000(3)
Andy Greene 75 000(2)
Cam Janssen 45 000(3)




Nasty Crew

ArenaFleet Center
Capacity18 000
Ticket Price$32,00


Income

Current Funds-$222 869 946
Home Games Remaining0
Avg. Attendance17 697
Avg. Revenue/Game$849 472
Projected Revenue$0 000

Expenses

Pro Payroll$37 599 999
Farm Payroll$920 000
Prospect Fees$63 500
Coach$500 000
Games Remaining1
Total Game Expenses$6 513 917
Projected Expenses$6 513 917
Projected Balance-$229 383 863

Salary Commitment

Year: 2007$38 519 999
Year: 2008$17 734 999
Year: 2009$7 190 000
Year: 2010$4 150 000

Pro Payroll

Martin Brodeur 4 700 000(1)
Markus Naslund 4 500 000(1)
Mike Modano 4 000 000(1)
Alex Kovalev 3 800 000(1)
Sheldon Souray 3 000 000(2)
Antoine Vermette 2 800 000(3)
Brendan Morrison 2 500 000(2)
Paul Ranger 2 500 000(4)
Jamie Langenbrunner 1 499 999(2)
Chris Phillips 1 450 000(2)
Josef Vasicek 900 000(4)
Mike Green 750 000(1)
Jon Sim 750 000(2)
Mike Richards 750 000(1)
Radek Martinek 750 000(4)
Alexei Zhitnik 700 000(1)
Eric Perrin 700 000(1)
Fredrik Norrena 550 000(1)
Ville Peltonen 550 000(2)
Ben Guite 450 000(2)


Farm Payroll

Mike Johnson 175 000(1)
Alexandre Picard 100 000(2)
David LeNeveu 65 000(1)
Patrice Brisebois 65 000(3)
Rory Fitzpatrick 65 000(2)
Wayne Primeau 65 000(2)
Pat Rissmiller 65 000(2)
Doug Janik 60 000(3)
Matt Bradley 60 000(3)
Ryan Callahan 55 000(1)
John Erskine 55 000(3)
Wade Belak 50 000(2)
Brian Sutherby 40 000(1)




Monarchs

ArenaKing Center
Capacity18 000
Ticket Price$30,00


Income

Current Funds-$200 665 319
Home Games Remaining0
Avg. Attendance18 000
Avg. Revenue/Game$810 000
Projected Revenue$0 000

Expenses

Pro Payroll$38 750 000
Farm Payroll$1 010 000
Prospect Fees$48 800
Coach$725 000
Games Remaining1
Total Game Expenses$6 755 633
Projected Expenses$6 755 633
Projected Balance-$207 420 952

Salary Commitment

Year: 2007$39 760 000
Year: 2008$25 205 000
Year: 2009$15 685 000
Year: 2010$5 880 000

Pro Payroll

Nicklas Lidstrom 5 000 000(2)
Ryan Getzlaf 3 600 000(1)
Kimmo Timonen 3 300 000(4)
Milan Hejduk 3 100 000(3)
Jason Blake 3 000 000(3)
Pavel Kubina 2 500 000(4)
Jean-Pierre Dumont 2 500 000(1)
Ladislav Nagy 2 000 000(1)
Ray Whitney 2 000 000(1)
Marek Malik 1 800 000(1)
Mikael Samuelsson 1 500 000(2)
Nikolai Antropov 1 300 000(2)
Marc-Andre Bergeron 1 300 000(3)
Michel Ouellet 1 200 000(3)
Antero Niittymaki 900 000(2)
Mike VanRyn 900 000(1)
Kyle Calder 900 000(1)
Joakim Lindstrom 700 000(3)
Niklas Backstrom 650 000(1)
Kris Beech 600 000(2)


Farm Payroll

Sean Hill 170 000(3)
David Vyborny 150 000(3)
Zbynek Michalek 95 000(2)
Doug Weight 80 000(3)
Aaron Johnson 80 000(5)
Matt Niskanen 75 000(2)
Steve McCarthy 75 000(1)
Andy Hilbert 70 000(1)
Jason Labarbera 60 000(1)
Cody Bass 55 000(3)
Sandis Ozolinsh 50 000(2)
Stefan Ruzicka 50 000(3)




Alcoliks

ArenaKingDome
Capacity21 000
Ticket Price$35,00


Income

Current Funds-$261 366 292
Home Games Remaining0
Avg. Attendance13 272
Avg. Revenue/Game$696 780
Projected Revenue$0 000

Expenses

Pro Payroll$37 800 000
Farm Payroll$865 000
Prospect Fees$36 750
Coach$600 000
Games Remaining1
Total Game Expenses$6 550 292
Projected Expenses$6 550 292
Projected Balance-$267 916 584

Salary Commitment

Year: 2007$38 665 000
Year: 2008$31 560 000
Year: 2009$21 725 000
Year: 2010$9 700 000

Pro Payroll

Dion Phaneuf 4 400 000(4)
Brendan Shanahan 3 800 000(2)
Mathieu Schneider 3 500 000(2)
Martin Biron 3 500 000(4)
Ales Hemsky 3 250 000(3)
Sami Salo 2 500 000(3)
Toni Lydman 2 000 000(1)
Marek Svatos 1 900 000(3)
Chris Chelios 1 800 000(4)
Stephen Weiss 1 600 000(2)
Patrick Lalime 1 500 000(3)
Scottie Upshall 1 500 000(3)
Adam Hall 1 250 000(1)
Colby Armstrong 1 200 000(1)
Alexander Steen 1 000 000(1)
Jeff Hamilton 850 000(0)
Steve Eminger 850 000(3)
Joe Pavelski 750 000(2)
Danny Richmond 650 000(1)
Tom Kostopoulos 500 000(1)
Adam Burish 350 000(1)


Farm Payroll

Geoff Sanderson 140 000(2)
Marc-Antoine Pouliot 90 000(1)
Eric Fehr 85 000(3)
Hannu Toivonen 85 000(3)
Ladislav Smid 85 000(3)
Travis Zajac 75 000(3)
Jared Boll 65 000(3)
Mark Smith 65 000(1)
Erik Ersberg 65 000(3)
Mike Mottau 65 000(3)
Jerred Smithson 45 000(2)




Elephants

ArenaRobert-Guertin
Capacity20 001
Ticket Price$33,00


Income

Current Funds-$251 971 026
Home Games Remaining0
Avg. Attendance15 825
Avg. Revenue/Game$783 321
Projected Revenue$0 000

Expenses

Pro Payroll$28 975 000
Farm Payroll$990 000
Prospect Fees$143 087
Coach$700 000
Games Remaining0
Total Game Expenses$5 134 681
Projected Expenses$0 000
Projected Balance-$251 971 026

Salary Commitment

Year: 2007$29 720 000
Year: 2008$20 085 000
Year: 2009$11 945 000
Year: 2010$1 500 000

Pro Payroll

Tim Thomas 3 500 000(3)
Andrew Brunette 3 450 000(1)
Jaroslav Spacek 2 200 000(2)
Vesa Toskala 2 100 000(1)
Adrian Aucoin 1 600 000(3)
Sean Avery 1 600 000(2)
Todd White 1 500 000(4)
Tyler Arnason 1 500 000(0)
Mike Ribeiro 1 400 000(1)
Dan Hamhuis 1 300 000(1)
Eric Belanger 1 200 000(3)
Jarkko Ruutu 1 100 000(3)
Ruslan Fedotenko 1 000 000(2)
Maxime Talbot 800 000(3)
Chris Campoli 800 000(2)
Evgeni Malkin 750 000(2)
Shea Weber 750 000(2)
Nicklas Backstrom 750 000(3)
Ole-Kristian Tollefsen700 000(2)
Craig Andersson 700 000(3)
Nigel Dawes 650 000(1)
Andre Roy 600 000(3)
Vernon Fiddler 525 000(1)


Farm Payroll

Lasse Kukkonen 190 000(0)
Chris Kelly 150 000(3)
Brian Boucher 110 000(2)
Trevor Daley 85 000(1)
Drew Stafford 75 000(1)
Andrej Sekera 75 000(2)
Kamil Kreps 60 000(2)
Staffan Kronwall 55 000(0)
Bruno Gervais 50 000(1)
Andrew Hutchinson 50 000(2)
Riley Cote 45 000(3)
Chris Thorburn 45 000(2)




Steelheads

ArenaColisée Pepsi
Capacity18 000
Ticket Price$25,00


Income

Current Funds-$247 111 351
Home Games Remaining0
Avg. Attendance18 000
Avg. Revenue/Game$675 000
Projected Revenue$0 000

Expenses

Pro Payroll$40 299 999
Farm Payroll$575 000
Prospect Fees$58 400
Coach$700 000
Games Remaining0
Total Game Expenses$6 938 900
Projected Expenses$0 000
Projected Balance-$247 111 351

Salary Commitment

Year: 2007$40 874 999
Year: 2008$31 124 999
Year: 2009$17 664 999
Year: 2010$5 385 000

Pro Payroll

Bill Guerin 5 500 000(3)
Henrik Lundqvist 4 000 000(2)
Tomas Plekanec 3 450 000(4)
Philippe Boucher 3 250 000(1)
Brian Gionta 3 000 000(2)
Slava Kozlov 2 900 000(2)
Cam Ward 2 499 999(3)
Brad Stuart 1 800 000(4)
Danny Markov 1 500 000(2)
Niklas Hagman 1 450 000(3)
Anders Eriksson 1 400 000(3)
Richard Zednik 1 250 000(1)
Trent Hunter 1 250 000(2)
Martin Rucinsky 1 250 000(1)
Mike Komisarek 850 000(1)
Jiri Novotny 800 000(3)
Ian White 750 000(1)
Valtteri Filppula 750 000(1)
Zach Parise 750 000(1)
David Aebischer 750 000(2)
Freddy Meyer 650 000(1)
Curtis Sanford 500 000(3)


Farm Payroll

Taylor Pyatt 130 000(3)
Nolan Pratt 95 000(1)
Duvie Westcott 85 000(4)
Denis Seidenberg 85 000(1)
Robert Scuderi 70 000(1)
Jeff Hoggan 60 000(2)
Mike Zigomanis 50 000(4)




Tsunami

ArenaBlueWave Coliseum
Capacity22 000
Ticket Price$35,00


Income

Current Funds-$241 022 676
Home Games Remaining0
Avg. Attendance13 390
Avg. Revenue/Game$702 993
Projected Revenue$0 000

Expenses

Pro Payroll$33 899 999
Farm Payroll$202 500
Prospect Fees$75 250
Coach$850 000
Games Remaining0
Total Game Expenses$5 837 958
Projected Expenses$0 000
Projected Balance-$241 022 676

Salary Commitment

Year: 2007$39 002 499
Year: 2008$31 510 000
Year: 2009$15 910 000
Year: 2010$2 700 000

Pro Payroll

Scott Niedermayer 5 000 000(3)
Justin Williams 3 700 000(2)
Rick Nash 3 700 000(2)
Cristobal Huet 3 650 000(3)
Martin Straka 3 200 000(2)
Martin Gerber 2 000 000(1)
Johan Franzen 1 700 000(4)
Sergei Samsonov 1 600 000(2)
Dmitri Kalinin 1 500 000(1)
Christian Backman 1 300 000(3)
Robert Nilsson 1 300 000(3)
Mark Parrish 1 200 000(3)
Tuomo Ruutu 1 100 000(2)
Curtis Brown 1 000 000(4)
Randy Jones 999 999(1)
Derek Armstrong 900 000(1)
Mike Smith 900 000(2)
Jassen Cullimore 850 000(2)
Noah Welch 750 000(1)
Kevyn Adams 700 000(3)
Ryan Shannon 650 000(1)
Anton Babchuk 600 000(1)
Patrick Leahy 500 000(2)


Farm Payroll

Garth Murray 60 000(3)
Tomas Surovy 50 000(2)
Joel Perrault 47 500(1)
Matt Jones 45 000(1)




Knights

ArenaUnited Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$192 316 573
Home Games Remaining0
Avg. Attendance14 807
Avg. Revenue/Game$777 350
Projected Revenue$0 000

Expenses

Pro Payroll$40 049 999
Farm Payroll$735 000
Prospect Fees$59 500
Coach$500 000
Games Remaining1
Total Game Expenses$6 890 750
Projected Expenses$6 890 750
Projected Balance-$199 207 323

Salary Commitment

Year: 2007$40 614 999
Year: 2008$27 739 999
Year: 2009$19 125 000
Year: 2010$6 050 000

Pro Payroll

Alexander Ovechkin 5 000 000(2)
Glen Murray 5 000 000(1)
Joe Sakic 4 000 000(1)
Petr Sykora 3 600 000(4)
Manny Fernandez 2 800 000(3)
Jochen Hecht 2 200 000(3)
Craig Conroy 2 200 000(3)
Mike Comrie 1 999 999(2)
Ty Conklin 1 800 000(3)
Paul Mara 1 700 000(5)
Mike Rathje 1 700 000(1)
Tom Preissing 1 500 000(3)
Steve Rucchin 1 100 000(1)
Rene Bourque 1 000 000(2)
Nolan Baumgartner 950 000(0)
Brooks Orpik 900 000(1)
Fredrik Sjostrom 800 000(3)
Arron Asham 800 000(3)
Karlis Skrastins 750 000(4)
Kris Letang 750 000(3)
Jan Hejda 450 000(2)


Farm Payroll

Johan Holmqvist 180 000(3)
Cam Barker 75 000(1)
Maxim Kondratiev 60 000(0)
Dominic Moore 60 000(0)
Jason Ward 60 000(2)
Kent Huskins 55 000(2)
Gregory Campbell 50 000(1)
Matt Murley 50 000(0)
Michael Rupp 50 000(2)
Josh Langfeld 50 000(1)
Cody McLeod 45 000(3)




Blizzard

ArenaBayou Center
Capacity20 000
Ticket Price$34,00


Income

Current Funds-$166 879 725
Home Games Remaining0
Avg. Attendance19 125
Avg. Revenue/Game$975 375
Projected Revenue$0 000

Expenses

Pro Payroll$41 230 000
Farm Payroll$435 000
Prospect Fees$100 500
Coach$850 000
Games Remaining1
Total Game Expenses$7 102 583
Projected Expenses$7 102 583
Projected Balance-$173 982 308

Salary Commitment

Year: 2007$41 610 000
Year: 2008$24 535 000
Year: 2009$8 890 000
Year: 2010$3 500 000

Pro Payroll

Brent Burns 3 800 000(1)
Keith Tkachuk 3 750 000(1)
Patrice Bergeron 3 500 000(4)
Nathan Horton 3 200 000(3)
Brenden Morrow 3 180 000(2)
Martin Erat 2 500 000(2)
Jarret Stoll 2 500 000(2)
Roman Hamrlik 2 250 000(1)
Brendan Witt 1 800 000(2)
Scott Hannan 1 700 000(1)
Jose Theodore 1 500 000(2)
Vaclav Prospal 1 400 000(2)
Dustin Brown 1 300 000(1)
Samuel Pahlsson 1 300 000(3)
Jussi Jokinen 1 200 000(1)
Ray Emery 1 200 000(1)
Shaone Morrisonn 1 000 000(2)
Patrick Eaves 950 000(2)
RJ Umberger 850 000(1)
Niklas Kronwall 850 000(1)
Paul Stastny 750 000(2)
Danny Fritsche 750 000(3)


Farm Payroll

Andrew Raycroft 175 000(1)
Loui Eriksson 75 000(3)
Joel Lundqvist 65 000(2)
Eric Nystrom 65 000(3)
Dimitri Patzold 55 000(0)




Orient

ArenaL'Aréna Sous-Terrain
Capacity20 000
Ticket Price$45,00


Income

Current Funds-$130 351 873
Home Games Remaining0
Avg. Attendance10 915
Avg. Revenue/Game$736 763
Projected Revenue$0 000

Expenses

Pro Payroll$35 725 000
Farm Payroll$400 000
Prospect Fees$67 500
Coach$500 000
Games Remaining1
Total Game Expenses$6 115 417
Projected Expenses$6 115 417
Projected Balance-$136 467 290

Salary Commitment

Year: 2007$36 125 000
Year: 2008$27 075 000
Year: 2009$14 425 000
Year: 2010$3 500 000

Pro Payroll

Mats Sundin 4 175 000(3)
Shawn Horcoff 3 500 000(4)
Olaf Kolzig 3 300 000(3)
Tomas Kaberle 3 100 000(1)
Andy McDonald 3 000 000(2)
Tomas Holmstrom 2 350 000(2)
Sergei Fedorov 2 200 000(2)
Jason Smith 1 750 000(2)
Maxim Afinogenov 1 500 000(3)
Brent Sopel 1 300 000(1)
Aaron Miller 1 250 000(1)
Bret Hedican 1 200 000(1)
Shawn Bates 1 200 000(2)
Ryan Craig 850 000(2)
Jason Chimera 850 000(0)
Daniel Cleary 850 000(1)
Kirk Maltby 750 000(2)
Jonas Hiller 750 000(3)
Lukas Krajicek 750 000(3)
David Clarkson 550 000(2)
Blair Betts 500 000(1)
Daniel Girardi 450 000(1)
Jeremy Roenick 450 000(3)


Farm Payroll

Marc Denis 220 000(1)
Darryl Sydor 130 000(1)
Luke Richardson 50 000(1)




Robin Hood

ArenaCentre 2000
Capacity21 500
Ticket Price$35,00


Income

Current Funds-$169 613 869
Home Games Remaining0
Avg. Attendance16 451
Avg. Revenue/Game$863 660
Projected Revenue$0 000

Expenses

Pro Payroll$39 100 000
Farm Payroll$195 000
Prospect Fees$94 100
Coach$700 000
Games Remaining1
Total Game Expenses$6 681 517
Projected Expenses$6 681 517
Projected Balance-$176 295 386

Salary Commitment

Year: 2007$39 295 000
Year: 2008$24 345 000
Year: 2009$15 100 000
Year: 2010$8 300 000

Pro Payroll

Olli Jokinen 4 000 000(5)
Alex Tanguay 3 750 000(1)
Jean-Sebastien Giguere3 750 000(2)
Alexander Frolov 3 300 000(2)
Alexander Semin 3 000 000(3)
Mark Streit 3 000 000(3)
Erik Cole 2 800 000(4)
Derek Morris 2 250 000(1)
Mike Cammalleri 2 100 000(1)
Brian Campbell 2 000 000(1)
Jeff Carter 1 750 000(1)
Ales Kotalik 1 500 000(4)
Johan Hedberg 900 000(1)
Matt Greene 800 000(2)
Andrei Kostitsyn 750 000(1)
Steve Bernier 750 000(1)
Andreas Lilja 700 000(1)
Jordin Tootoo 700 000(2)
Matt Ellison 650 000(0)
Dustin Byfuglien 650 000(2)
Brad Lukowich 650 000(3)
Brendan Bell 550 000(0)
Rob Davison 500 000(0)


Farm Payroll

Nathan Paetsch 75 000(3)
Sergei Kostitsyn 75 000(3)
Alain Nasreddine 45 000(2)




National

ArenaColisée Brossard
Capacity18 000
Ticket Price$36,00


Income

Current Funds-$219 720 818
Home Games Remaining0
Avg. Attendance13 659
Avg. Revenue/Game$737 586
Projected Revenue$0 000

Expenses

Pro Payroll$41 699 999
Farm Payroll$822 000
Prospect Fees$30 300
Coach$650 000
Games Remaining1
Total Game Expenses$7 200 383
Projected Expenses$7 200 383
Projected Balance-$226 921 201

Salary Commitment

Year: 2007$42 461 999
Year: 2008$21 290 000
Year: 2009$5 690 000
Year: 2010$0 000

Pro Payroll

Pavol Demitra 4 000 000(1)
Brian Rolston 4 000 000(1)
Miikka Kiprusoff 4 000 000(1)
Jonathan Cheechoo 3 400 000(2)
Michael Nylander 3 200 000(2)
Lubomir Visnovsky 3 000 000(2)
Marek Zidlicky 2 500 000(2)
Brent Seabrook 2 200 000(3)
David Backes 2 000 000(3)
Chris Kunitz 1 999 999(1)
Radim Vrbata 1 800 000(1)
Mike Grier 1 700 000(2)
Hal Gill 1 500 000(1)
Jaroslav Halak 1 400 000(3)
Ruslan Salei 1 300 000(1)
Ken Klee 800 000(2)
Dustin Penner 750 000(1)
Shean Donovan 750 000(2)
Matthew Lombardi 700 000(1)
Chad Kilger 700 000(1)


Farm Payroll

Aaron Voros 90 000(3)
Brian Willsie 82 000(1)
Donald Brashear 75 000(1)
Matt Foy 70 000(2)
Marcel Goc 65 000(1)
Dave Steckel 65 000(2)
Stephane Veilleux 60 000(1)
Travis Moen 60 000(0)
Jeremy Colliton 60 000(2)
Darren McCarty 60 000(1)
Drew Miller 55 000(2)
Eric Godard 40 000(1)
Brian McGrattan 40 000(1)




Freaks

ArenaIce Cold Palladium
Capacity21 000
Ticket Price$35,00


Income

Current Funds-$217 400 453
Home Games Remaining1
Avg. Attendance21 000
Avg. Revenue/Game$1 102 500
Projected Revenue$1 102 500

Expenses

Pro Payroll$39 439 998
Farm Payroll$813 500
Prospect Fees$55 500
Coach$400 000
Games Remaining1
Total Game Expenses$6 784 833
Projected Expenses$6 784 833
Projected Balance-$223 082 786

Salary Commitment

Year: 2007$40 086 498
Year: 2008$11 840 000
Year: 2009$5 740 000
Year: 2010$1 645 000

Pro Payroll

Dany Heatley 4 300 000(1)
Daniel Briere 4 000 000(1)
Zdeno Chara 3 900 000(1)
Michael Ryder 2 999 999(1)
Chris Clark 2 400 000(2)
Nick Boynton 2 400 000(1)
Brad Boyes 2 000 000(1)
Stephane Robidas 1 600 000(4)
Scott Walker 1 600 000(3)
Ryan Miller 1 500 000(1)
Chris Neil 1 499 999(1)
Paul Martin 1 300 000(1)
Mike Commodore 1 200 000(1)
Dean McAmmond 1 150 000(1)
Andy Sutton 1 000 000(2)
Jay McClement 900 000(3)
Kyle Brodziak 810 000(2)
Ian Laperriere 800 000(1)
Boyd Gordon 800 000(3)
Andrew Ladd 750 000(1)
Peter Mueller 750 000(3)
Curtis Glencross 720 000(2)
Steve Montador 600 000(2)
Dan Ellis 550 000(0)
Brent Johnson 460 000(2)


Farm Payroll

Karel Rachunek 125 000(1)
Richard Matvichuk 84 000(1)
Petteri Nokelainen 65 000(1)
Dick Tarnstrom 61 000(1)
Jim Slater 60 000(1)
Steve Ott 60 000(2)
Jamie Heward 51 500(1)
Anthony Stewart 50 000(2)
Ryan Hollweg 45 000(0)
Richie Regehr 45 000(4)
Cory Murphy 45 000(3)
Kevin Dallman 42 500(0)
Andrew Peters 40 000(0)
Cody McCormick 39 500(0)




Golfers

ArenaForth Worth Auditorium
Capacity18 000
Ticket Price$30,00


Income

Current Funds-$223 825 954
Home Games Remaining1
Avg. Attendance17 009
Avg. Revenue/Game$765 405
Projected Revenue$765 405

Expenses

Pro Payroll$36 049 999
Farm Payroll$1 515 000
Prospect Fees$25 000
Coach$750 000
Games Remaining1
Total Game Expenses$6 390 000
Projected Expenses$6 390 000
Projected Balance-$229 450 549

Salary Commitment

Year: 2007$37 564 999
Year: 2008$26 415 000
Year: 2009$13 360 000
Year: 2010$6 290 000

Pro Payroll

Daniel Alfredsson 4 600 000(3)
Wade Redden 4 499 999(1)
Teemu Selanne 4 200 000(2)
Martin Havlat 4 000 000(1)
Simon Gagne 4 000 000(2)
Marty Turco 3 800 000(4)
Viktor Kozlov 2 200 000(2)
Michael Peca 1 600 000(3)
François Beauchemin 1 500 000(4)
Christoph Schubert 900 000(1)
Christian Ehrhoff 800 000(2)
Brian Pothier 800 000(1)
Boyd Devereaux 600 000(2)
Ryan Carter 550 000(2)
Georges Laraque 500 000(1)
Kevin Weekes 500 000(2)
Brad Richardson 500 000(3)
Byron Ritchie 500 000(5)


Farm Payroll

Saku Koivu 340 000(4)
Manny Malhotra 150 000(4)
Brooks Laich 130 000(3)
John Grahame 125 000(1)
Jean-Sebastien Aubin 95 000(1)
Craig Rivet 90 000(1)
Ryan O'Byrne 90 000(3)
Marcel Hossa 90 000(3)
Brad Winchester 75 000(1)
Sean O'Donnell 75 000(2)
David Hale 70 000(2)
Maxim Lapierre 65 000(1)
Brad Larsen 60 000(3)
Joe DiPenta 60 000(2)




Gamblers

ArenaStardust Center
Capacity20 000
Ticket Price$37,00


Income

Current Funds-$116 393 296
Home Games Remaining1
Avg. Attendance15 523
Avg. Revenue/Game$861 526
Projected Revenue$861 526

Expenses

Pro Payroll$40 070 000
Farm Payroll$720 000
Prospect Fees$92 500
Coach$800 000
Games Remaining2
Total Game Expenses$6 947 083
Projected Expenses$13 894 167
Projected Balance-$129 425 937

Salary Commitment

Year: 2007$40 790 000
Year: 2008$25 270 000
Year: 2009$23 955 000
Year: 2010$16 000 000

Pro Payroll

Marian Hossa 4 900 000(4)
Roberto Luongo 4 700 000(1)
Jay Bouwmeester 4 500 000(4)
Derek Roy 4 400 000(5)
Henrik Sedin 3 500 000(1)
Mattias Ohlund 2 500 000(1)
Bryan Allen 2 200 000(5)
Anton Volchenkov 2 000 000(3)
Alexei Ponikarovsky 1 900 000(3)
Tim Connolly 1 500 000(1)
Antti Miettinen 1 400 000(3)
Paul Gaustad 1 300 000(3)
Shane O'Brien 1 100 000(2)
Alexandre Burrows 850 000(3)
Ryan Kesler 800 000(1)
Rostislav Klesla 650 000(1)
Stephane Yelle 625 000(1)
Daniel Carcillo 450 000(1)
Lee Stempniak 450 000(0)
Stephen Valiquette 450 000(3)
Jeff Cowan 345 000(1)


Farm Payroll

Mike York 170 000(1)
Mark Eaton 95 000(1)
Denis Gauthier 90 000(2)
Jeff Tambellini 75 000(1)
Alexander Edler 75 000(2)
Jocelyn Thibault 65 000(1)
Aaron Rome 55 000(3)
Jeff Taffe 50 000(2)
Kris Versteeg 45 000(1)




Express

ArenaFisherman's Dome
Capacity18 000
Ticket Price$25,00


Income

Current Funds-$247 645 101
Home Games Remaining1
Avg. Attendance18 000
Avg. Revenue/Game$675 000
Projected Revenue$675 000

Expenses

Pro Payroll$36 250 000
Farm Payroll$725 000
Prospect Fees$52 150
Coach$400 000
Games Remaining1
Total Game Expenses$6 237 858
Projected Expenses$6 237 858
Projected Balance-$253 207 959

Salary Commitment

Year: 2007$36 975 000
Year: 2008$26 505 000
Year: 2009$15 185 000
Year: 2010$9 480 000

Pro Payroll

Ilya Kovalchuk 4 300 000(4)
Sergei Gonchar 4 200 000(4)
Chris Drury 3 500 000(1)
Evgeni Nabokov 3 400 000(2)
Daymond Langkow 3 000 000(3)
Shane Doan 2 750 000(1)
Scott Hartnell 2 000 000(2)
Peter Schaefer 1 750 000(1)
Jay McKee 1 300 000(3)
Kristian Huselius 1 300 000(2)
Ryane Clowe 1 200 000(2)
Garnet Exelby 1 100 000(3)
Vitali Vishnevsky 900 000(4)
Fedor Tyutin 800 000(1)
Martin Skoula 800 000(1)
Alexander Radulov 750 000(2)
Rostislav Olesz 750 000(1)
Brett McLean 700 000(2)
Tomas Fleischmann 700 000(2)
David Moss 550 000(2)
Scott Clemmensen 500 000(2)


Farm Payroll

Bryce Salvador 100 000(2)
Denis Grebeshkov 80 000(4)
Marc-Edouard Vlasic 75 000(3)
Dany Sabourin 75 000(3)
Nicklas Grossman 65 000(1)
Steve Wagner 65 000(3)
Jeff Schultz 55 000(1)
Greg Zanon 45 000(2)
Colton Orr 45 000(3)
George Parros 45 000(3)
Darcy Hordichuk 40 000(2)
Aaron Downey 35 000(2)




Distillers

ArenaJack Daniels Arena
Capacity19 000
Ticket Price$30,00


Income

Current Funds-$214 411 160
Home Games Remaining1
Avg. Attendance16 636
Avg. Revenue/Game$748 598
Projected Revenue$748 598

Expenses

Pro Payroll$35 300 000
Farm Payroll$460 000
Prospect Fees$41 500
Coach$700 000
Games Remaining1
Total Game Expenses$6 083 583
Projected Expenses$6 083 583
Projected Balance-$219 746 145

Salary Commitment

Year: 2007$35 760 000
Year: 2008$25 045 000
Year: 2009$13 375 000
Year: 2010$8 100 000

Pro Payroll

Henrik Zetterberg 4 450 000(4)
Pavel Datsyuk 2 800 000(1)
Michal Rozsival 2 700 000(3)
Marc-André Fleury 2 550 000(1)
Steve Reinprecht 2 500 000(2)
John-Michael Liles 2 300 000(3)
Mike Sillinger 2 300 000(2)
Kyle McLaren 2 000 000(1)
Michal Handzus 1 800 000(1)
Mark Recchi 1 700 000(4)
Rhett Warrener 1 600 000(2)
Niklas Havelid 1 500 000(2)
Mathieu Dandenault 1 500 000(2)
Todd Marchant 1 500 000(1)
Radek Bonk 1 300 000(5)
Jaroslav Modry 900 000(2)
Marc Rycroft 650 000(4)
Craig Adams 650 000(2)
Bates Battaglia 600 000(2)


Farm Payroll

Tom Gilbert 120 000(3)
Brett Lebda 80 000(3)
Anze Kopitar 75 000(3)
Jamal Mayers 70 000(2)
David Booth 65 000(1)
Mike Morrison 50 000(2)




Wolves

ArenaCalgary Stampede
Capacity21 000
Ticket Price$28,00


Income

Current Funds-$207 075 190
Home Games Remaining1
Avg. Attendance16 650
Avg. Revenue/Game$699 321
Projected Revenue$699 321

Expenses

Pro Payroll$37 950 000
Farm Payroll$455 000
Prospect Fees$45 800
Coach$900 000
Games Remaining1
Total Game Expenses$6 558 467
Projected Expenses$6 558 467
Projected Balance-$212 934 336

Salary Commitment

Year: 2007$38 405 000
Year: 2008$29 305 000
Year: 2009$12 455 000
Year: 2010$1 100 000

Pro Payroll

Vincent Lecavalier 4 800 000(3)
Ed Jovanovski 4 200 000(2)
Martin St-Louis 4 000 000(1)
Patrik Elias 4 000 000(3)
Ryan Smyth 3 600 000(2)
Rick DiPietro 3 200 000(2)
Jere Lehtinen 2 200 000(2)
Joni Pitkanen 1 800 000(2)
Yanic Perreault 1 150 000(1)
Pascal Dupuis 1 100 000(4)
Randy Robitaille 900 000(3)
Stu Barnes 800 000(1)
Mikael Tellqvist 800 000(1)
Niclas Wallin 750 000(3)
Brandon Bochenski 750 000(1)
Andrej Meszaros 750 000(1)
Corey Perry 750 000(1)
Milan Jurcina 700 000(2)
Josh Gorges 650 000(3)
Chad LaRose 550 000(2)
Yan Stastny 500 000(2)
Jean-Phillipe Côté 400 000(0)


Farm Payroll

Shane Hnidy 80 000(3)
Brandon Dubinsky 75 000(3)
Nolan Schaefer 55 000(1)
Andrew Alberts 55 000(3)
Danny Syvret 50 000(2)
Sean Bergenheim 50 000(2)
Andy Wozniewski 45 000(1)
Craig Weller 45 000(3)




Plumbers

ArenaWrench Center
Capacity20 000
Ticket Price$32,00


Income

Current Funds-$192 462 133
Home Games Remaining1
Avg. Attendance17 504
Avg. Revenue/Game$840 216
Projected Revenue$840 216

Expenses

Pro Payroll$40 450 000
Farm Payroll$405 000
Prospect Fees$69 750
Coach$450 000
Games Remaining2
Total Game Expenses$6 895 792
Projected Expenses$13 791 583
Projected Balance-$205 413 500

Salary Commitment

Year: 2007$40 470 000
Year: 2008$22 600 000
Year: 2009$17 240 000
Year: 2010$4 000 000

Pro Payroll

Daniel Sedin 4 000 000(4)
Todd Bertuzzi 3 750 000(1)
Marian Gaborik 3 600 000(1)
Jason Arnott 3 500 000(1)
Ryan Whitney 3 200 000(3)
David Legwand 3 000 000(2)
Manny Legace 2 900 000(3)
Dan Boyle 2 800 000(1)
Nikolai Zherdev 2 500 000(3)
Adam Foote 2 300 000(3)
Bobby Holik 1 400 000(2)
Keith Carney 1 350 000(3)
Pierre-Marc Bouchard 1 150 000(1)
Kyle Wellwood 900 000(2)
Mark Fistric 750 000(3)
Ryan Suter 750 000(1)
Josh Harding 650 000(1)
Dennis Wideman 650 000(1)
Chris Simon 600 000(1)
Matt Walker 450 000(0)
Mark Giordano 350 000(1)
Brian Eklund 350 000(0)


Farm Payroll

Patrick O'Sullivan 175 000(3)
Niko Kapanen 70 000(1)
Keith Aucoin 65 000(3)
Joel Kwiatkowski 60 000(2)
Zenon Konopka 35 000(0)




Time Bombs

ArenaHard Rock Arena
Capacity20 000
Ticket Price$37,00


Income

Current Funds-$192 910 202
Home Games Remaining1
Avg. Attendance14 967
Avg. Revenue/Game$830 668
Projected Revenue$830 668

Expenses

Pro Payroll$38 500 000
Farm Payroll$1 610 000
Prospect Fees$105 250
Coach$600 000
Games Remaining1
Total Game Expenses$6 802 542
Projected Expenses$6 802 542
Projected Balance-$198 882 076

Salary Commitment

Year: 2007$40 110 000
Year: 2008$30 335 000
Year: 2009$16 690 000
Year: 2010$6 575 000

Pro Payroll

Tomas Vokoun 4 500 000(2)
Joe Thornton 4 500 000(1)
Marc Savard 3 700 000(4)
Andrei Markov 3 600 000(3)
Jason Pominville 3 400 000(3)
Robyn Regehr 2 500 000(4)
Rod Brind'Amour 2 300 000(1)
Joe Corvo 1 500 000(2)
Nick Schultz 1 400 000(2)
Matt Carle 1 400 000(2)
Keith Ballard 1 250 000(2)
Martin Gelinas 1 250 000(2)
Tom Poti 1 250 000(1)
Jay Pandolfo 850 000(1)
Matt Stajan 800 000(1)
Andrew Cogliano 750 000(2)
Jordan Staal 750 000(3)
Sergei Brylin 750 000(3)
Wojtek Wolski 750 000(2)
Chris Osgood 650 000(3)
Jack Skille 650 000(2)
Doug Murray 450 000(0)


Farm Payroll

Marco Sturm 320 000(4)
Robert Lang 280 000(3)
Keith Yandle 75 000(3)
Guillaume Latendresse 75 000(2)
Mark Stuart 75 000(3)
Milan Lucic 75 000(3)
Kyle Chipchura 75 000(1)
Matt Lashoff 75 000(2)
Kris Russell 75 000(3)
Steve Begin 70 000(3)
Shawn Thornton 55 000(4)
Ben Eager 50 000(3)
Yann Danis 50 000(3)
Derek Boogaard 45 000(3)
Andrew Murray 45 000(3)
Jeremy Reich 45 000(3)
Rich Peverley 45 000(2)
Branislav Mezei 40 000(3)
Mike Weaver 40 000(3)




Sherrifs

ArenaThe Zoo
Capacity19 000
Ticket Price$30,00


Income

Current Funds-$220 968 038
Home Games Remaining1
Avg. Attendance17 317
Avg. Revenue/Game$779 265
Projected Revenue$779 265

Expenses

Pro Payroll$39 260 000
Farm Payroll$580 000
Prospect Fees$115 250
Coach$650 000
Games Remaining1
Total Game Expenses$6 767 542
Projected Expenses$6 767 542
Projected Balance-$226 956 315

Salary Commitment

Year: 2007$39 710 000
Year: 2008$26 750 000
Year: 2009$18 385 000
Year: 2010$9 200 000

Pro Payroll

Patrick Marleau 4 400 000(4)
Steve Sullivan 3 500 000(1)
Rob Blake 3 250 000(2)
Chris Higgins 3 200 000(3)
Ryan Malone 2 800 000(4)
Kim Johnsson 2 500 000(2)
Kevin Bieksa 2 300 000(3)
Pascal Leclaire 2 000 000(1)
Ron Hainsey 2 000 000(4)
Greg deVries 1 500 000(1)
Henrik Tallinder 1 300 000(3)
Kris Draper 1 300 000(3)
Matt Cooke 1 300 000(1)
Jiri Hudler 1 200 000(1)
Martin Lapointe 1 100 000(1)
Marty Reasoner 1 100 000(2)
Chris Mason 1 000 000(3)
Duncan Keith 760 000(1)
Martin Hanzal 750 000(2)
Milan Michalek 750 000(1)
Richard Park 650 000(2)
Patrick Sharp 600 000(1)


Farm Payroll

Jozef Stumpel 175 000(1)
Clarke MacArthur 85 000(3)
Carlo Colaiacovo 75 000(1)
Karri Ramo 65 000(2)
Marcus Nilson 65 000(0)
Kurt Sauer 65 000(0)
Niko Dimitrakos 50 000(2)




Beavers

ArenaCorel Center
Capacity18 000
Ticket Price$30,00


Income

Current Funds-$217 116 202
Home Games Remaining1
Avg. Attendance17 276
Avg. Revenue/Game$777 442
Projected Revenue$777 442

Expenses

Pro Payroll$42 099 999
Farm Payroll$630 000
Prospect Fees$64 500
Coach$600 000
Games Remaining1
Total Game Expenses$7 232 417
Projected Expenses$7 232 417
Projected Balance-$223 571 177

Salary Commitment

Year: 2007$43 649 999
Year: 2008$34 684 999
Year: 2009$19 295 000
Year: 2010$15 730 000

Pro Payroll

Chris Pronger 5 000 000(4)
Brian Rafalski 4 500 000(5)
Peter Forsberg 3 700 000(2)
Nikolai Khabibulin 3 600 000(4)
Scott Gomez 3 500 000(3)
Mike Fisher 2 999 999(2)
Owen Nolan 2 950 000(2)
Darcy Tucker 2 600 000(2)
Dainius Zubrus 2 500 000(4)
Jordan Leopold 1 350 000(1)
Peter Budaj 1 300 000(1)
Raffi Torres 1 100 000(2)
Daniel Paille 1 000 000(1)
Cory Sarich 950 000(1)
Kurtis Foster 950 000(2)
Jon Klemm 900 000(2)
Dallas Drake 800 000(1)
Sidney Crosby 750 000(1)
David Bolland 750 000(1)
Tim Gleason 750 000(1)
Branko Radivojevic 650 000(1)
John Pohl 450 000(1)


Farm Payroll

Jamie Lundmark 85 000(1)
Erik Rasmussen 70 000(4)
Grant Stevenson 65 000(3)
Josh Green 65 000(2)
Patrick Thoresen 65 000(1)
Tomas Malec 65 000(1)
Frans Nielsen 65 000(2)
Wade Brookbank 60 000(4)
Jason Bacashihua 60 000(2)
Mark Hartigan 30 000(0)




SnowTigers

ArenaMTS Center
Capacity18 000
Ticket Price$40,00


Income

Current Funds-$200 319 623
Home Games Remaining1
Avg. Attendance13 558
Avg. Revenue/Game$813 480
Projected Revenue$813 480

Expenses

Pro Payroll$37 749 999
Farm Payroll$180 000
Prospect Fees$47 000
Coach$600 000
Games Remaining2
Total Game Expenses$6 429 500
Projected Expenses$12 859 000
Projected Balance-$212 365 143

Salary Commitment

Year: 2007$37 824 999
Year: 2008$21 124 999
Year: 2009$11 899 999
Year: 2010$1 500 000

Pro Payroll

Jaromir Jagr 4 600 000(1)
Ilya Bryzgalov 3 999 999(3)
Paul Kariya 3 850 000(1)
Gary Roberts 3 550 000(1)
Sergei Zubov 3 500 000(2)
Mikko Koivu 2 600 000(3)
Bryan Berard 1 500 000(2)
Aaron Ward 1 500 000(2)
Fredrik Modin 1 500 000(4)
Miroslav Satan 1 500 000(3)
P.J. Axelsson 1 500 000(1)
Jeff Halpern 1 500 000(3)
Steve Staios 1 500 000(2)
Joffrey Lupul 1 400 000(1)
Dave Tanabe 900 000(0)
Alexei Semenov 800 000(3)
Matt Pettinger 750 000(1)
Braydon Coburn 650 000(0)
Tobias Enstrom 650 000(2)
Johnny Oduya 550 000(1)
Jim Dowd 500 000(2)
Wade Dubielewicz 500 000(1)


Farm Payroll

Jay Harrison 75 000(2)
Raitis Ivanans 55 000(0)
Kyle Wanvig 50 000(0)




Viandes

ArenaMopar Center
Capacity18 000
Ticket Price$30,00


Income

Current Funds-$220 568 486
Home Games Remaining1
Avg. Attendance17 044
Avg. Revenue/Game$767 002
Projected Revenue$767 002

Expenses

Pro Payroll$39 800 000
Farm Payroll$890 000
Prospect Fees$69 500
Coach$700 000
Games Remaining1
Total Game Expenses$6 909 917
Projected Expenses$6 909 917
Projected Balance-$226 711 401

Salary Commitment

Year: 2007$40 690 000
Year: 2008$26 735 000
Year: 2009$23 575 000
Year: 2010$6 700 000

Pro Payroll

Brad Richards 4 200 000(4)
Bryan McCabe 3 900 000(1)
Jason Spezza 3 700 000(1)
Thomas Vanek 3 300 000(3)
Dwayne Roloson 3 250 000(1)
Cory Stillman 2 500 000(3)
Filip Kuba 2 500 000(4)
Eric Brewer 2 100 000(3)
Willie Mitchell 2 000 000(3)
Jason Williams 1 750 000(3)
Mathieu Garon 1 500 000(1)
Ethan Moreau 1 350 000(1)
Colin White 1 300 000(2)
Radek Dvorak 1 000 000(2)
Fernando Pisani 1 000 000(3)
Carey Price 750 000(3)
Torrey Mitchell 750 000(3)
Jim Vandermeer 700 000(2)
Trevor Letowski 650 000(3)
Jeff Finger 650 000(3)
Dan Hinote 500 000(3)
Glen Metropolit 450 000(3)


Farm Payroll

Curtis Joseph 90 000(2)
Brad Isbister 80 000(1)
Jiri Tlusty 75 000(3)
Scott Nichol 70 000(3)
Petr Prucha 70 000(1)
Adam Mair 70 000(2)
Andrei Zyuzin 65 000(3)
Michael Leighton 65 000(1)
Mike Lundin 65 000(3)
Mark Bell 60 000(3)
Daniel Winnik 55 000(3)
Jody Shelley 50 000(3)
Thomas Pock 40 000(1)
Yanick Lehoux 35 000(3)