Financial Report

(As of Friday, Jun 8 2007)

Oilers

ArenaSkyreach Center
Capacity16,839
Ticket Price$50.00


Income

Current Funds$36,127,488
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$36,650,000
Farm Payroll$135,000
Prospect Fees$61,500
Coach$500,000
Games Remaining82
Total Game Expenses$455,445
Projected Expenses$37,346,500
Projected Balance-$1,219,012

Salary Commitment

Year: 2006$36,785,000
Year: 2007$27,600,000
Year: 2008$20,175,000
Year: 2009$12,450,000

 Pro Payroll

Teemu Selanne 5,250,000(4)
Doug Weight 4,875,000(3)
Ryan Smyth 3,600,000(4)
Paul Mara 2,350,000(4)
Martin Rucinsky 2,062,500(1)
Evgeni Nabokov 1,875,000(1)
Jason Woolley 1,687,500(1)
Martin Havlat 1,687,500(2)
Marek Zidlicky 1,400,000(1)
Vitali Vishnevsky 1,250,000(4)
Kyle McLaren 1,200,000(2)
Ryan Malone 1,100,000(3)
Patrik Stefan 1,050,000(1)
Tim Taylor 975,000(1)
Tom Preissing 900,000(3)
Ales Hemsky 850,000(2)
Dustin Brown 850,000(3)
Alexander Steen 850,000(2)
Hannu Toivinen 850,000(2)
Wayne Primeau 750,000(2)
Vladmir Orszagh 675,000(2)
Mark Eaton 562,500(2)


 Farm Payroll

Erik Westrum 45,000(1)
Michael Zigomanis 45,000(1)
JM Pelletier 45,000(1)




Wild

ArenaXcel Energy Center
Capacity18,064
Ticket Price$38.00


Income

Current Funds$12,479,830
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$28,396,250
Farm Payroll$0,000
Prospect Fees$69,000
Coach$500,000
Games Remaining82
Total Game Expenses$353,235
Projected Expenses$28,965,250
Projected Balance-$16,485,420

Salary Commitment

Year: 2006$28,396,250
Year: 2007$24,221,250
Year: 2008$16,315,000
Year: 2009$2,450,000

 Pro Payroll

Bret Hedican 2,625,000(2)
Marco Sturm 2,500,000(3)
Hal Gill 2,450,000(4)
Martin Lapointe 2,325,000(3)
Greg deVries 2,250,000(3)
Dallas Drake 2,062,500(3)
Yanic Perreault 1,950,000(3)
Dan Cloutier 1,537,500(2)
Matt Cullen 1,500,000(3)
Jan Bulis 1,200,000(1)
Rene Bourque 850,000(1)
Patrice Bergeron 850,000(2)
Cale Hulse 750,000(2)
Vesa Toskala 700,000(2)
Matt Carle 700,000(3)
Bryce Salvador 577,500(3)
Nik Antropov 562,500(1)
Ladislav Nagy 562,500(1)
Brian Pothier 543,750(2)
Jon Sim 500,000(1)
Mathew Lombardi 500,000(1)
Ramzi Abid 450,000(2)
Eric Cairns 450,000(2)


 Farm Payroll




Canucks

ArenaGeneral Motors Place
Capacity18,630
Ticket Price$36.00


Income

Current Funds$17,482,761
Home Games Remaining35
Avg. Attendance18,547
Avg. Revenue/Game$801,238
Projected Revenue$28,043,330

Expenses

Pro Payroll$39,397,040
Farm Payroll$730,500
Prospect Fees$46,500
Coach$500,000
Games Remaining70
Total Game Expenses$496,025
Projected Expenses$34,721,741
Projected Balance$10,804,350

Salary Commitment

Year: 2006$40,127,540
Year: 2007$21,775,040
Year: 2008$11,387,500
Year: 2009$5,000,000

 Pro Payroll

Pierre Turgeon 5,625,000(1)
Tomas Kaberle 5,000,000(4)
Mike Sillinger 3,000,000(1)
Dan Boyle 3,000,000(3)
Alexei Zhitnik 2,625,000(2)
Darcy Tucker 2,587,500(3)
Manny Legace 2,512,500(1)
Miroslav Satan 2,175,000(1)
Dave Scatchard 2,100,000(1)
Jeff O'Neill 1,462,500(2)
Brad Lukowich 1,100,000(2)
Richard Zednik 1,050,000(2)
Steve McCarthy 995,000(1)
Eric Staal 888,750(2)
Andrej Meszaros 800,000(3)
Dean McAmmond 750,000(2)
Mike Ribeiro 750,000(1)
Patrick Eaves 750,000(2)
Trevor Letowski 688,290(2)
Dave Tanabe 562,500(2)
Grant Stevenson 525,000(1)
Ilya Bryzgalov 450,000(1)


 Farm Payroll

Brett Lebda 85,000(1)
Andy Greene 85,000(2)
David McKee 85,000(2)
Bill Thomas 85,000(2)
Chris Collins 85,000(2)
Jeff Taffe 67,500(2)
Brad Ference 58,000(2)
Maxime Ouellet 45,000(1)
Josh Langfield 45,000(2)
Peter Ratchuk 45,000(1)
Zenon Konopka 45,000(1)




Coyotes

ArenaAmerica West Arena
Capacity17,799
Ticket Price$40.00


Income

Current Funds$5,522,924
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$28,327,500
Farm Payroll$1,586,031
Prospect Fees$70,500
Coach$500,000
Games Remaining82
Total Game Expenses$371,756
Projected Expenses$30,484,031
Projected Balance-$24,961,107

Salary Commitment

Year: 2006$29,913,531
Year: 2007$21,731,000
Year: 2008$16,863,500
Year: 2009$9,726,000

 Pro Payroll

Martin Gerber 4,800,000(4)
Scott Walker 2,812,500(3)
Aaron Miller 2,660,000(4)
Karel Rachunek 2,200,000(4)
Mike Dunham 1,687,500(1)
Chris Simon 1,650,000(3)
Ben Clymer 1,462,500(1)
Georges Laraque 1,125,000(3)
Cory Sarich 1,100,000(3)
Alyn McCauley 990,000(2)
Krys Kolanos 975,000(1)
Niko Dimitrakos 750,000(2)
Mathieu Biron 742,500(2)
Marcus Nilson 660,000(1)
eric belanger 637,500(1)
Clarke Wilm 475,000(1)
Andrew Hutchinson 450,000(2)
Craig Adams 450,000(1)
Ben Ondrus 450,000(1)
Mark Smith 450,000(1)
Stephane Robidas 450,000(2)
Wyatt Smith 450,000(1)
MarcAndre Bergeron 450,000(3)
Trent Whitfield 450,000(2)


 Farm Payroll

Jose Theodore 550,000(2)
Jocelyn Thibault 225,000(2)
Denis Arkhipov 100,031(1)
Philippe Sauve 66,000(4)
David LeNeveu 65,000(2)
Brad May 60,000(1)
Jim Fahey 60,000(2)
Wade Brookbank 55,000(1)
Greg Black 45,000(1)
Joey Tenute 45,000(1)
Wade Skolney 45,000(1)
Toby Peterson 45,000(1)
Francis Lessard 45,000(1)
Jesse Boulerice 45,000(2)
Mario Scalzo 45,000(2)
David Clarkson 45,000(2)
Kevin Dallman 45,000(1)




Bruins

ArenaFleet Center
Capacity17,565
Ticket Price$50.00


Income

Current Funds$21,695,855
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$40,965,000
Farm Payroll$0,000
Prospect Fees$67,500
Coach$500,000
Games Remaining82
Total Game Expenses$506,494
Projected Expenses$41,532,500
Projected Balance-$19,836,645

Salary Commitment

Year: 2006$40,965,000
Year: 2007$32,937,500
Year: 2008$18,925,000
Year: 2009$10,800,000

 Pro Payroll

Petr Nedved 4,500,000(2)
Janne Niinimaa 3,800,000(4)
Chris Chelios 3,600,000(3)
Nikolai Khabibulin 3,600,000(1)
Brendan Morrison 3,200,000(4)
Sheldon Souray 2,750,000(2)
Sergei Samsonov 2,000,000(4)
Danny Markov 1,875,000(3)
Nick Schultz 1,800,000(4)
Vincent Lecavalier 1,800,000(2)
Dan McGillis 1,800,000(3)
Matthew Barnaby 1,350,000(1)
Mathieu Dandenault 1,300,000(2)
Rob Dimaio 1,200,000(2)
Jay McKee 1,162,500(2)
Brian Boucher 937,500(1)
Mikko Koivu 850,000(2)
Jeff Carter 850,000(3)
Petr Sejna 790,000(1)
Antti Laaksonen 450,000(2)
Jeff Giuliano 450,000(1)
Justin Papineau 450,000(1)
Shane Willis 450,000(1)


 Farm Payroll




Sabres

ArenaHSBC Arena
Capacity18,690
Ticket Price$45.00


Income

Current Funds$25,601,179
Home Games Remaining39
Avg. Attendance18,690
Avg. Revenue/Game$1,009,260
Projected Revenue$39,361,140

Expenses

Pro Payroll$40,906,250
Farm Payroll$90,000
Prospect Fees$49,500
Coach$500,000
Games Remaining78
Total Game Expenses$506,655
Projected Expenses$39,519,128
Projected Balance$25,443,191

Salary Commitment

Year: 2006$40,996,250
Year: 2007$36,006,250
Year: 2008$30,337,500
Year: 2009$27,000,000

 Pro Payroll

Jaromir Jagr 8,000,000(4)
Sergei Gonchar 5,000,000(4)
Patrick Marleau 4,500,000(4)
Alexander Frolov 3,000,000(4)
Erik Cole 3,000,000(4)
Jay Bouwmeester 2,250,000(4)
Olli Jokinen 2,100,000(2)
Scott Hannan 2,000,000(1)
Richard Jackman 1,387,500(3)
Brooks Orpik 1,250,000(4)
Daniel Briere 1,125,000(2)
Scott Hartnell 862,500(2)
Nkolai Zherdev 850,000(2)
Ryan Miller 850,000(1)
Josef Vasicek 750,000(3)
Willie Mitchell 750,000(3)
Tuomo Ruutu 731,250(2)
Lukas Krajicek 700,000(1)
Dany Sabourin 450,000(1)
Ian Moran 450,000(3)
Lee Goren 450,000(1)
Alex Henry 450,000(1)


 Farm Payroll

Ivan Novoseltsev 45,000(1)
Cory Pecker 45,000(1)




Canadiens

ArenaMolson Centre
Capacity21,273
Ticket Price$43.00


Income

Current Funds-$751,528
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$34,840,000
Farm Payroll$355,250
Prospect Fees$96,000
Coach$500,000
Games Remaining82
Total Game Expenses$436,479
Projected Expenses$35,791,250
Projected Balance-$36,542,778

Salary Commitment

Year: 2006$35,195,250
Year: 2007$32,475,000
Year: 2008$24,475,000
Year: 2009$14,850,000

 Pro Payroll

Jonathan Cheechoo 5,000,000(4)
Robert Lang 3,750,000(2)
Fredrik Modin 3,500,000(4)
Jeremy Roenick 3,200,000(3)
Darryl Sydor 2,850,000(3)
Ruslan Salei 2,800,000(4)
Mike Johnson 2,700,000(4)
J-S Giguere 2,025,000(2)
David Legwand 1,725,000(3)
Daymond Langkow 1,125,000(2)
Donald Brashear 1,050,000(3)
Vernon Fiddler 850,000(4)
Antoine Vermette 800,000(3)
Paul Gaustad 650,000(2)
Derrick Walser 565,000(1)
Joe DiPenta 450,000(1)
Brad Norton 450,000(2)
Alexei Semenov 450,000(1)
Michael Leighton 450,000(1)
Matt Ellison 450,000(1)


 Farm Payroll

Jason Bacashihua 65,000(1)
Prestin Ryan 61,500(1)
Greg Mauldin 48,750(1)
Wade Flaherty 45,000(1)
Gerard Dicaire 45,000(1)
Charles Linglet 45,000(1)
Joe Tallari 45,000(1)




Senators

ArenaCorel Center
Capacity19,153
Ticket Price$50.00


Income

Current Funds$11,955,225
Home Games Remaining30
Avg. Attendance15,746
Avg. Revenue/Game$944,700
Projected Revenue$28,341,000

Expenses

Pro Payroll$37,693,750
Farm Payroll$240,000
Prospect Fees$55,500
Coach$500,000
Games Remaining59
Total Game Expenses$469,381
Projected Expenses$27,693,485
Projected Balance$12,602,740

Salary Commitment

Year: 2006$37,933,750
Year: 2007$22,330,000
Year: 2008$11,042,500
Year: 2009$6,250,000

 Pro Payroll

Henrik Zetterberg 6,250,000(4)
Owen Nolan 4,350,000(1)
Roberto Luongo 4,125,000(3)
Michael Peca 4,000,000(1)
Mattias Ohlund 3,000,000(2)
Glen Murray 2,925,000(1)
Johan Hedberg 1,750,000(2)
Martin Skoula 1,550,000(1)
Bryan Berard 1,500,000(2)
Fedor Tyutin 750,000(2)
Marcel Goc 750,000(2)
Chris Higgins 750,000(2)
Marty Reasoner 675,000(1)
Marek Schwarz 650,000(2)
Shaone Morrisonn 637,500(2)
Daniel Tjarnqvist 618,750(1)
Kyle Wellwood 600,000(2)
Ales Kotalik 562,500(3)
George Parros 450,000(2)
Jerred Smithson 450,000(1)
Matt Walker 450,000(1)
Patrick Sharp 450,000(1)
Gregory Campbell 450,000(2)


 Farm Payroll

Paul Albers 60,000(3)
Matt Hendricks 45,000(1)
Mike Brown 45,000(1)
Tyler Spurgeon 45,000(3)
Todd Jackson 45,000(1)




Leafs

ArenaAir Canada Center
Capacity18,819
Ticket Price$54.00


Income

Current Funds$9,085,754
Home Games Remaining39
Avg. Attendance13,341
Avg. Revenue/Game$864,496
Projected Revenue$33,715,344

Expenses

Pro Payroll$39,611,500
Farm Payroll$775,000
Prospect Fees$67,500
Coach$500,000
Games Remaining78
Total Game Expenses$499,439
Projected Expenses$38,956,244
Projected Balance$3,844,854

Salary Commitment

Year: 2006$40,386,500
Year: 2007$33,656,750
Year: 2008$32,820,250
Year: 2009$26,240,000

 Pro Payroll

Mats Sundin 7,250,000(4)
Bill Guerin 4,000,000(4)
Frantisek Kaberle 3,500,000(4)
Bobby Holik 3,450,000(3)
Brian Gionta 3,300,000(4)
Ian Laperriere 2,400,000(4)
Andy Sutton 2,000,000(4)
Tomas Vokoun 1,875,000(3)
Glen Wesley 1,691,250(1)
Nathan Dempsey 1,500,000(4)
Filip Kuba 1,300,000(4)
Mike Comrie 1,200,000(1)
Bryan Muir 1,000,000(1)
Chris Kunitz 990,000(4)
Michal Handzus 750,000(2)
Mikael Tellqvist 660,000(3)
Colby Armstrong 650,000(1)
Rob Scuderi 550,000(1)
Mikael Holmqvist 550,000(1)
Alexei Ponikarovsky 545,250(3)
Brad Larsen 450,000(1)


 Farm Payroll

Jeff Hamilton 86,500(2)
Andy Delmore 83,500(1)
Drew Larman 50,000(3)
Lawrence Nycholat 50,000(1)
Jean-Philippe Cote 50,000(1)
Jordan Sigalet 50,000(1)
Allan Roarke 45,000(1)
Brandon Reid 45,000(1)
Jay Leach 45,000(1)
Ryan Flinn 45,000(1)
Dan Focht 45,000(1)
Louis Robitaille 45,000(1)
Martin St.Pierre 45,000(1)
Pascal Rheaume 45,000(1)
Matt Ryan 45,000(1)




Devils

ArenaContinental Airlines Arena
Capacity19,040
Ticket Price$38.00


Income

Current Funds$18,488,136
Home Games Remaining38
Avg. Attendance17,692
Avg. Revenue/Game$806,771
Projected Revenue$30,657,298

Expenses

Pro Payroll$37,590,000
Farm Payroll$816,250
Prospect Fees$61,500
Coach$500,000
Games Remaining76
Total Game Expenses$475,216
Projected Expenses$36,116,451
Projected Balance$13,028,983

Salary Commitment

Year: 2006$38,406,250
Year: 2007$23,312,500
Year: 2008$11,262,500
Year: 2009$1,875,000

 Pro Payroll

Ilya Kovalchuk 4,875,000(3)
Dominik Hasek 4,750,000(2)
Joe Nieuwendyk 3,187,500(1)
Peter Bondra 2,625,000(2)
Ed Belfour 2,000,000(1)
Jason Blake 1,875,000(4)
Patrice Brisebois 1,762,500(1)
Chris Drury 1,750,000(1)
Marian Gaborik 1,650,000(2)
Jason Smith 1,312,500(1)
Steve Staios 1,312,500(3)
Geoff Sanderson 1,050,000(1)
Manny Malhotra 1,012,500(1)
Sami Salo 937,500(1)
Alexander Semin 900,000(2)
Tomas Vanek 850,000(2)
Marc-Andre Fleury 850,000(3)
Ryan Getzlaf 850,000(3)
Nathan Horton 850,000(2)
Robyn Regehr 825,000(3)
Branislav Mezei 740,000(1)
Dmitri Kalinin 675,000(3)
Mattias Weinhandl 500,000(1)
Stephen Webb 450,000(1)


 Farm Payroll

Curtis Glencross 60,000(1)
Randy Jones 56,250(1)
Brett Sterling 55,000(2)
Tomas Kloucek 50,000(1)
Charlie Cook 50,000(2)
Justin Mapletoft 50,000(2)
Brandon Prust 45,000(2)
Bruno St.Jacques 45,000(1)
Bryce Lampman 45,000(1)
Greg Zanon 45,000(1)
Kelly Guard 45,000(1)
Mike Broduer 45,000(1)
Steve Regier 45,000(2)
Adam Pardy 45,000(2)
Mathieu Roy 45,000(2)
Nick Taransky 45,000(2)
Colby Genoway 45,000(2)




Islanders

ArenaNassau Coliseum
Capacity16,234
Ticket Price$75.00


Income

Current Funds$23,089,788
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$21,937,500
Farm Payroll$400,000
Prospect Fees$82,500
Coach$500,000
Games Remaining82
Total Game Expenses$279,512
Projected Expenses$22,920,000
Projected Balance$169,788

Salary Commitment

Year: 2006$22,337,500
Year: 2007$16,457,500
Year: 2008$12,450,000
Year: 2009$4,700,000

 Pro Payroll

Ray Whitney 4,125,000(3)
Rob Niedermayer 2,800,000(3)
Jarret Stoll 2,200,000(4)
Matt Cooke 1,600,000(4)
Andrei Zyuzin 1,300,000(2)
Martin Biron 1,200,000(2)
Branko Radivojevic 900,000(4)
Ville Nieminen 825,000(3)
John Pohl 815,000(1)
Oleg Saprykin 675,000(1)
Jamie Pushor 660,000(1)
Joel Kwiatkowski 600,000(1)
Joel Bouchard 562,500(2)
Nikita Alexeev 525,000(1)
Matt Spiller 450,000(1)
Derek Boogaard 450,000(1)
Glen Metropolit 450,000(2)
Nolan Schaefer 450,000(1)
Radek Martinek 450,000(1)
Martin Grenier 450,000(1)
Andre Roy 450,000(2)


 Farm Payroll

Cory Murphy 85,000(1)
Colton Orr 45,000(1)
Andrew Penner 45,000(1)
Joe Motzko 45,000(1)
Serge Payer 45,000(1)
Francis Lemieux 45,000(1)
John Vigilante 45,000(2)
Matt Gens 45,000(1)




Rangers

ArenaMadison Square Garden
Capacity18,200
Ticket Price$38.00


Income

Current Funds$3,950,675
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$31,717,500
Farm Payroll$635,000
Prospect Fees$63,000
Coach$500,000
Games Remaining82
Total Game Expenses$401,409
Projected Expenses$32,915,500
Projected Balance-$28,964,825

Salary Commitment

Year: 2006$32,352,500
Year: 2007$29,782,500
Year: 2008$22,057,500
Year: 2009$5,800,000

 Pro Payroll

Paul Kariya 6,562,500(3)
Sergei Fedorov 6,500,000(3)
Marc Savard 3,750,000(4)
John-Michael Liles 2,050,000(4)
Cory Stillman 1,687,500(2)
Pavel Kubina 1,237,500(2)
Juraj Kolnik 950,000(3)
Taylor Pyatt 910,000(1)
Ethan Moreau 820,000(2)
Henrik Tallinder 800,000(3)
Petr Prucha 800,000(2)
Pierre-Marc Bouchard 750,000(2)
Jim Slater 750,000(2)
Shea Weber 750,000(3)
Mike Morrison 700,000(2)
Freddy Meyer 650,000(3)
Tim Thomas 625,000(1)
Josef Melichar 525,000(2)
Chad LaRose 450,000(1)
Scott Nichol 450,000(1)


 Farm Payroll

Gabe Gauthier 65,000(2)
Joey MacDonald 60,000(2)
Jonathan Ericsson 52,500(2)
Nathan Paetsch 50,000(2)
T.J. Trevelyan 47,500(2)
Ryan Hollweg 45,000(2)
Patrick Coulombe 45,000(3)
Ben Walter 45,000(2)
Michal Barinka 45,000(2)
Dan Lacouture 45,000(1)
Yutaka Fukufuji 45,000(1)
Drew Miller 45,000(2)
Dave Caruso 45,000(1)




Flyers

ArenaFirst Union Center
Capacity19,523
Ticket Price$39.00


Income

Current Funds$17,774,646
Home Games Remaining36
Avg. Attendance19,523
Avg. Revenue/Game$913,676
Projected Revenue$32,892,336

Expenses

Pro Payroll$46,950,000
Farm Payroll$75,000
Prospect Fees$31,500
Coach$500,000
Games Remaining72
Total Game Expenses$579,957
Projected Expenses$41,756,927
Projected Balance$8,910,055

Salary Commitment

Year: 2006$47,025,000
Year: 2007$35,762,500
Year: 2008$24,375,000
Year: 2009$13,250,000

 Pro Payroll

Todd Bertuzzi 5,250,000(2)
Brian Leetch 5,100,000(3)
Wade Redden 4,900,000(4)
Martin Brodeur 3,937,500(1)
Jason Arnott 3,750,000(4)
Scott Gomez 3,500,000(1)
Mike Fisher 3,000,000(4)
Brent Sopel 2,000,000(3)
Andrei Markov 1,725,000(2)
Stephane Yelle 1,675,000(3)
Trent Hunter 1,600,000(4)
Simon Gagne 1,500,000(3)
Tim Connolly 1,200,000(2)
Adam Hall 875,000(2)
Brent Seabrook 850,000(3)
Anton Volchenkov 750,000(1)
Tim Gleason 750,000(1)
Martin Vagner 750,000(2)
Fredrik Sjostrom 625,000(1)
Jordin Tootoo 600,000(1)
Colin White 600,000(1)
Jiri Fischer 562,500(2)
Frederic Cassivi 500,000(1)
Josh Green 500,000(2)
Matt Keith 450,000(2)


 Farm Payroll

Tyson Nash 75,000(2)




Penguins

ArenaMellon Arena
Capacity16,940
Ticket Price$35.00


Income

Current Funds$24,060,593
Home Games Remaining36
Avg. Attendance16,940
Avg. Revenue/Game$711,480
Projected Revenue$25,613,280

Expenses

Pro Payroll$23,373,928
Farm Payroll$165,500
Prospect Fees$79,500
Coach$500,000
Games Remaining73
Total Game Expenses$294,133
Projected Expenses$21,471,729
Projected Balance$28,202,144

Salary Commitment

Year: 2006$23,539,428
Year: 2007$17,228,692
Year: 2008$8,498,061
Year: 2009$850,000

 Pro Payroll

Brad Richards 2,127,441(3)
Trevor Linden 2,000,000(1)
Mike Ricci 2,000,000(2)
Derek Morris 1,875,000(2)
Manny Fernandez 1,575,000(3)
Justin Williams 1,125,000(3)
Kirk Maltby 975,000(2)
Brad Isbister 975,000(1)
Alex Auld 975,000(3)
Jason Spezza 888,750(2)
Jed Ortmeyer 850,000(4)
Andrew Ference 750,236(1)
Maxim Afinogenov 750,000(2)
Bryan Allen 733,131(2)
Niko Kapanen 700,000(3)
Martin Erat 600,000(1)
Jassen Cullimore 600,000(3)
Shean Donovan 562,500(1)
Michal Rozsival 545,620(3)
Mike Stuart 500,000(2)
Dan Hinote 461,250(2)
Byron Ritchie 455,000(1)
Chris Dingman 450,000(1)
Andy McDonald 450,000(2)
Mike Commodore 450,000(1)


 Farm Payroll

Blair Betts 68,000(1)
Brad Fast 50,000(2)
Chris Mason 47,500(2)




Thrashers

ArenaPhilips Arena
Capacity18,545
Ticket Price$45.00


Income

Current Funds-$138,076
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$19,875,000
Farm Payroll$872,500
Prospect Fees$30,000
Coach$500,000
Games Remaining82
Total Game Expenses$259,482
Projected Expenses$21,277,500
Projected Balance-$21,415,576

Salary Commitment

Year: 2006$20,747,500
Year: 2007$16,013,750
Year: 2008$11,050,000
Year: 2009$750,000

 Pro Payroll

Eric Lindros 4,500,000(3)
Chris Gratton 3,750,000(3)
Luke Richardson 1,950,000(2)
Jamie Lundmark 1,100,000(2)
John Erskine 750,000(4)
Brian Willsie 700,000(3)
Nolan Yonkman 600,000(3)
Grant Marshall 562,500(1)
Robert Esche 562,500(2)
Jaroslav Balastik 550,000(2)
Tommy Albelin 550,000(1)
Dominic Moore 550,000(3)
Mark Hartigan 550,000(1)
Richie Regehr 500,000(2)
Nathan Perrott 450,000(1)
Pierre Dagenais 450,000(1)
Craig MacDonald 450,000(1)
Jody Shelley 450,000(1)
Scott Clemmensen 450,000(1)
Rory Fitzpatrick 450,000(1)


 Farm Payroll

Brett McLean 150,000(1)
Turner Stevenson 146,250(2)
Patrick Lalime 131,250(1)
Jeff Jillson 120,000(3)
Andrew Cassels 110,000(2)
Devan Dubnyk 80,000(3)
Jannick Hanson 45,000(2)
Tomi Maki 45,000(1)
Tim Jackman 45,000(1)




Hurricanes

ArenaRaleigh Entertainment Center
Capacity18,730
Ticket Price$50.00


Income

Current Funds$10,698,903
Home Games Remaining38
Avg. Attendance13,882
Avg. Revenue/Game$832,900
Projected Revenue$31,650,200

Expenses

Pro Payroll$46,463,750
Farm Payroll$320,057
Prospect Fees$31,500
Coach$500,000
Games Remaining76
Total Game Expenses$577,016
Projected Expenses$43,853,211
Projected Balance-$1,504,108

Salary Commitment

Year: 2006$46,783,807
Year: 2007$41,178,750
Year: 2008$26,795,000
Year: 2009$2,700,000

 Pro Payroll

Keith Tkachuk 7,500,000(3)
Rob Blake 6,000,000(3)
Adam Foote 5,250,000(3)
Sandis Ozolinsh 5,250,000(2)
Martin Gelinas 2,800,000(2)
Steve Rucchin 2,700,000(4)
Stu Barnes 2,100,000(3)
Scott Thornton 2,000,000(2)
Craig Conroy 1,875,000(1)
David Aebischer 1,650,000(1)
Darren McCarty 1,500,000(3)
Tom Poti 1,100,000(1)
Rick DiPietro 900,000(2)
Stephen Weiss 888,750(2)
Alexander Ovechkin 850,000(3)
Joffrey Lupul 850,000(2)
Dion Phaneuf 850,000(3)
Ryan Kesler 750,000(2)
Ryan Craig 750,000(1)
Milan Jurcina 450,000(2)
Lee Stempinak 450,000(2)


 Farm Payroll

Bryan Helmer 50,057(1)
Scott Ferguson 45,000(3)
Dale Purinton 45,000(2)
Cody McCormick 45,000(1)
Kent McDonell 45,000(1)
Joey Tetarenko 45,000(1)
Vince Bellisimo 45,000(1)




Panthers

ArenaOffice Depot Center
Capacity19,250
Ticket Price$35.00


Income

Current Funds$5,176,530
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$24,205,930
Farm Payroll$968,750
Prospect Fees$63,000
Coach$0,000
Games Remaining82
Total Game Expenses$307,777
Projected Expenses$25,237,680
Projected Balance-$20,061,150

Salary Commitment

Year: 2006$25,174,680
Year: 2007$18,642,180
Year: 2008$11,502,500
Year: 2009$125,000

 Pro Payroll

Jaroslav Spacek 3,500,000(3)
Jochen Hecht 3,075,000(3)
Eric Brewer 2,500,000(3)
Shane Doan 1,500,000(1)
Sean O'Donnell 1,462,500(2)
Steve Reinprecht 1,125,000(2)
Daniel Cleary 905,000(1)
Fernando Pisani 900,000(2)
Mike Richards 850,000(3)
Marek Svatos 850,000(1)
Raffi Torres 825,000(1)
Brian Campbell 813,430(2)
Brent Burns 800,000(2)
Matt Bradley 750,000(3)
Bates Battaglia 675,000(2)
Ray Emery 637,500(1)
Brad Richardson 600,000(3)
Matt Foy 600,000(2)
Adam Mair 487,500(2)
Mike Weaver 450,000(1)
Wade Dubielewicz 450,000(1)
Brad Brown 450,000(1)


 Farm Payroll

Petr Tenkrat 125,000(4)
Matt Moulson 85,000(2)
Patrick Fischer 70,000(1)
Johhny Oduya 60,000(1)
Marc Methot 57,500(3)
Scott Barney 56,250(2)
Jeff Finger 55,000(1)
Rich Peverley 50,000(1)
Brian Finley 50,000(1)
Travis Roche 45,000(1)
Patrick Kaleta 45,000(3)
Maxime Boisclair 45,000(2)
Geoff Platt 45,000(2)
Jesse Schultz 45,000(2)
Karl Stewart 45,000(1)
Bryan Miller 45,000(1)
Raitis Ivanans 45,000(1)




Lightning

ArenaIce Palace
Capacity19,758
Ticket Price$38.00


Income

Current Funds$24,476,925
Home Games Remaining32
Avg. Attendance19,219
Avg. Revenue/Game$876,386
Projected Revenue$28,044,352

Expenses

Pro Payroll$41,358,750
Farm Payroll$440,000
Prospect Fees$49,500
Coach$0,000
Games Remaining63
Total Game Expenses$510,345
Projected Expenses$32,151,704
Projected Balance$20,369,573

Salary Commitment

Year: 2006$41,798,750
Year: 2007$30,365,000
Year: 2008$25,837,500
Year: 2009$14,025,000

 Pro Payroll

Markus Naslund 7,312,500(3)
Marian Hossa 7,000,000(4)
Curtis Joseph 6,225,000(1)
Petr Sykora 4,250,000(4)
Michael Nylander 3,000,000(3)
Derek Armstrong 1,875,000(4)
Denis Gauthier 1,500,000(3)
Brent Johnson 1,200,000(2)
Daniel Sedin 937,500(2)
Shane Hnidy 800,000(4)
Mike Leclerc 742,500(1)
Todd Harvey 660,000(1)
Jamie Rivers 600,000(2)
Francis Bouillon 562,500(1)
Johan Franzen 550,000(2)
Nolan Pratt 525,000(1)
Sebastien Caron 468,750(1)
Jamie Heward 450,000(1)
Mark Mowers 450,000(1)
Niclas Wallin 450,000(1)
Joe Corvo 450,000(2)
Marc Chouinard 450,000(1)
Niclas Havelid 450,000(1)
Tyler Bouck 450,000(2)


 Farm Payroll

Chris Tamer 131,250(2)
Kip Miller 70,000(2)
Johan Holmqvist 55,000(4)
Jeff Cowan 48,750(2)
Matt Johnson 45,000(4)
Mike Wall 45,000(2)
Stephen Gionta 45,000(2)




Capitals

ArenaMCI Center
Capacity18,277
Ticket Price$35.00


Income

Current Funds$29,286,344
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$30,446,009
Farm Payroll$55,000
Prospect Fees$69,000
Coach$0,000
Games Remaining82
Total Game Expenses$372,805
Projected Expenses$30,570,009
Projected Balance-$1,283,665

Salary Commitment

Year: 2006$30,501,009
Year: 2007$25,538,434
Year: 2008$15,375,000
Year: 2009$8,250,000

 Pro Payroll

Mike Modano 6,375,000(3)
Alexander Mogilny 4,500,000(2)
Radim Vrbata 3,750,000(4)
Radek Bonk 2,500,000(4)
Shawn McEachern 2,250,000(2)
Oleg Tverdovsky 2,000,000(4)
Tyler Arnason 1,050,000(1)
Antero Niittymaki 850,000(2)
Trevor Daley 800,000(2)
Dmitri Afanasenkov 750,000(3)
Pascal Leclaire 700,000(1)
Karlis Skrastins 663,434(2)
Anders Eriksson 650,000(2)
Thomas Pock 600,000(1)
Petr Cajanek 562,500(1)
Wade Belak 544,500(1)
Kevyn Adams 500,575(1)
Eric Boulton 500,000(1)
Nils Ekman 450,000(1)
Mike Giordiano 450,000(2)


 Farm Payroll

Adam Berkhoel 55,000(1)




Kings

ArenaStaples Center
Capacity18,118
Ticket Price$39.00


Income

Current Funds$45,231,193
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$25,753,125
Farm Payroll$485,500
Prospect Fees$69,000
Coach$500,000
Games Remaining82
Total Game Expenses$326,922
Projected Expenses$26,807,625
Projected Balance$18,423,568

Salary Commitment

Year: 2006$26,238,625
Year: 2007$21,596,125
Year: 2008$12,040,625
Year: 2009$3,750,000

 Pro Payroll

Mike Rathje 3,750,000(3)
Christian Backman 2,000,000(4)
Toni Lydman 2,000,000(3)
Wes Walz 2,000,000(2)
Randy Robitaille 1,920,000(3)
Eric Daze 1,750,000(4)
Ossi Vaananen 1,700,000(2)
Steve Shields 1,312,500(2)
Curtis Sanford 950,000(2)
Curtis Brown 937,500(1)
Jason Wiemer 825,000(1)
Jussi Jokinen 800,000(2)
Kyle Calder 750,000(1)
Cam Ward 750,000(2)
Ryan Johnson 650,000(2)
Erik Rasmussen 650,000(2)
Mark Streit 600,000(1)
Ronald Petrovicky 545,625(3)
Dennis Wideman 487,500(2)
Matt Greene 475,000(1)
Mathias Tjarnqvist 450,000(1)
Scott Parker 450,000(1)


 Farm Payroll

Kyle Cumiskey 75,000(3)
James Sanford 65,500(2)
Andrew Ebbett 65,000(1)
Jarkko Immonen 50,000(2)
Peter Harrold 50,000(2)
David VanDerGulik 45,000(2)
Joe Rullier 45,000(1)
Kip Brennan 45,000(1)
Ryan Shannon 45,000(2)




Blackhawks

ArenaUnited Center
Capacity20,500
Ticket Price$40.00


Income

Current Funds$3,160,472
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$38,350,000
Farm Payroll$545,000
Prospect Fees$66,000
Coach$500,000
Games Remaining82
Total Game Expenses$481,232
Projected Expenses$39,461,000
Projected Balance-$36,300,528

Salary Commitment

Year: 2006$38,895,000
Year: 2007$34,517,500
Year: 2008$23,950,000
Year: 2009$14,650,000

 Pro Payroll

Joe Sakic 7,000,000(4)
Sergei Zubov 7,000,000(4)
Alexei Kovalev 5,000,000(3)
Dwayne Roloson 3,750,000(2)
Ken Klee 2,500,000(3)
Bryan Marchment 2,025,000(1)
Jamal Mayers 1,800,000(3)
David Vyborny 1,125,000(2)
Alex Tanguay 1,050,000(2)
Carlo Colaiacovo 850,000(2)
Petr Kanko 800,000(2)
Ty Conklin 750,000(1)
Mark Cullen 650,000(4)
Maxime Talbot 600,000(2)
Stephane Veilleux 562,500(1)
Peter Worrell 500,000(1)
Duncan Keith 500,000(2)
Ian White 500,000(2)
Andreas Lilja 487,500(2)
Denis Hamel 450,000(2)
Jeff Heerema 450,000(1)


 Farm Payroll

Jared Aulin 90,000(2)
Nate Oystrick 60,000(2)
Sean Collins 60,000(2)
Brandon Rogers 50,000(2)
Brian Sipotz 50,000(2)
Jesse Lane 50,000(2)
Nick Kuiper 50,000(2)
Chris Dyment 45,000(2)
Mike Peluso 45,000(1)
Eric Lundberg 45,000(1)




Red Wings

ArenaJoe Louis Arena
Capacity20,066
Ticket Price$42.00


Income

Current Funds$45,071,650
Home Games Remaining33
Avg. Attendance18,508
Avg. Revenue/Game$932,847
Projected Revenue$30,783,951

Expenses

Pro Payroll$46,756,250
Farm Payroll$1,433,125
Prospect Fees$63,000
Coach$0,000
Games Remaining66
Total Game Expenses$588,444
Projected Expenses$38,837,277
Projected Balance$37,018,324

Salary Commitment

Year: 2006$48,189,375
Year: 2007$34,176,250
Year: 2008$25,680,000
Year: 2009$12,110,000

 Pro Payroll

Nicklas Lidstrom 5,325,000(3)
Brendan Shanahan 5,250,000(4)
Brian Rolston 4,800,000(4)
Olaf Kolzig 3,750,000(1)
Martin Straka 3,225,000(1)
Vladimir Malakhov 3,000,000(3)
Mike Knuble 2,062,500(2)
Kris Draper 2,000,000(4)
Sean Hill 2,000,000(3)
Jere Lehtinen 1,968,750(2)
J-P Dumont 1,575,000(3)
Jozef Stumpel 1,575,000(1)
Travis Green 1,500,000(2)
Kimmo Timonen 1,275,000(2)
Jim Dowd 1,125,000(1)
Brenden Morrow 1,125,000(1)
Rhett Warrener 1,125,000(2)
Chris Clark 1,100,000(3)
Henrik Lundqvist 850,000(1)
Brad Boyes 850,000(1)
Mike Van Ryn 675,000(1)
Marek Malik 600,000(1)


 Farm Payroll

Junior Lessard 97,500(1)
Adam Dennis 85,000(3)
Adam Cracknell 85,000(3)
Stephane Goulet 85,000(3)
Jordan Parise 75,000(2)
Jeff Pietrasiak 75,000(2)
Alain Nasreddin 67,500(2)
Jay McClement 65,000(2)
Mikko Lehtonen 60,000(4)
Shawn Thornton 55,000(2)
Aaron Voros 50,625(1)
Nate Guenin 47,500(2)
Kris Versteeg 45,000(3)
Hannu Pikkarainen 45,000(2)
Luch Aquino 45,000(2)
David Jones 45,000(2)
Eric Himelfarb 45,000(1)
Trevor Hendrikx 45,000(2)
Patrick Traverse 45,000(1)
Tyler Donati 45,000(3)
Josh Tordjman 45,000(3)
Justin Donati 45,000(3)
Jonathan D'Aversa 45,000(3)
Thomas Beauregard 45,000(3)
Brent Aubin 45,000(3)




Predators

ArenaGaylord Entertainment Center
Capacity17,113
Ticket Price$25.00


Income

Current Funds$34,289,310
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$20,208,750
Farm Payroll$614,500
Prospect Fees$75,000
Coach$0,000
Games Remaining82
Total Game Expenses$254,857
Projected Expenses$20,898,250
Projected Balance$13,391,060

Salary Commitment

Year: 2006$20,823,250
Year: 2007$14,576,250
Year: 2008$6,810,000
Year: 2009$4,000,000

 Pro Payroll

Rick Nash 4,000,000(4)
Scott Mellanby 1,500,000(1)
Valeri Bure 1,200,000(1)
Kristian Huselius 1,200,000(2)
Oleg Kvasha 1,125,000(2)
Jordan Leopold 1,100,000(3)
Chad Kilger 862,500(1)
Brett Clark 850,000(3)
Kari Lehtonen 850,000(2)
Alex Foster 850,000(2)
Jason Chimera 750,000(2)
Matt Stajan 731,250(2)
Sean Avery 660,000(2)
Craig Anderson 650,000(3)
Kurtis Foster 600,000(1)
Niklas Hagman 580,000(1)
Garnett Exelby 450,000(1)
Eric Perrin 450,000(2)
Steve Montador 450,000(2)
Pat Rissmiller 450,000(2)
Doug Murray 450,000(1)
J.P. Vigier 450,000(1)


 Farm Payroll

Mike Angelidis 85,000(3)
David Brine 80,000(3)
Shaun Heshka 70,000(2)
Chris Harrington 60,000(1)
Craig Kowalski 49,500(1)
Ryan Clowe 45,000(2)
Rod Pelley 45,000(2)
Rick Berry 45,000(1)
Steve Goertzen 45,000(2)
Cam Janssen 45,000(2)
Rane Carnegie 45,000(3)




Blues

ArenaSavvis Center
Capacity19,022
Ticket Price$45.00


Income

Current Funds$64,814,679
Home Games Remaining38
Avg. Attendance18,544
Avg. Revenue/Game$1,001,394
Projected Revenue$38,052,972

Expenses

Pro Payroll$40,321,875
Farm Payroll$400,000
Prospect Fees$52,500
Coach$0,000
Games Remaining76
Total Game Expenses$497,248
Projected Expenses$37,790,884
Projected Balance$65,076,767

Salary Commitment

Year: 2006$40,721,875
Year: 2007$36,874,375
Year: 2008$25,195,625
Year: 2009$13,950,000

 Pro Payroll

Joe Thornton 5,800,000(4)
Zdeno Chara 4,900,000(4)
Daniel Alfredsson 4,762,500(3)
Chris Pronger 4,687,500(3)
Rod Brind'Amour 3,750,000(2)
Shawn Bates 2,500,000(4)
Dany Heatley 2,250,000(2)
Jeff Halpern 1,687,500(2)
Brad Stuart 1,500,000(1)
Brendan Witt 1,200,000(3)
Rostislav Klesla 1,012,500(2)
Jamie Langenbrunner 937,500(2)
Marty Turco 937,500(2)
Milan Michalek 888,750(2)
Chuck Kobasew 750,000(1)
Nolan Baumgartner 750,000(4)
Jarkko Ruutu 545,625(3)
Peter Schaefer 517,500(1)
Mathieu Garon 495,000(1)
Brian Sutherby 450,000(1)


 Farm Payroll

Yannick Tremblay 65,000(2)
Dan Paille 60,000(2)
Dustin Byfuglien 50,000(3)
Terry Virtue 45,000(1)
Barrett Ehgoetz 45,000(1)
Michael Garnett 45,000(2)
Josh Gorges 45,000(2)
Garth Murray 45,000(1)




Ducks

ArenaArrowhead Pond
Capacity17,174
Ticket Price$43.00


Income

Current Funds$11,405,137
Home Games Remaining39
Avg. Attendance12,724
Avg. Revenue/Game$656,558
Projected Revenue$25,605,762

Expenses

Pro Payroll$32,661,250
Farm Payroll$767,000
Prospect Fees$49,500
Coach$500,000
Games Remaining77
Total Game Expenses$414,363
Projected Expenses$31,905,936
Projected Balance$5,104,963

Salary Commitment

Year: 2006$33,428,250
Year: 2007$15,315,000
Year: 2008$8,730,000
Year: 2009$8,500,000

 Pro Payroll

Tony Amonte 4,875,000(1)
Jon Klemm 2,850,000(2)
Sami Kapanen 2,400,000(4)
Bryan Smolinski 2,400,000(4)
Todd White 2,300,000(4)
Chris Therien 1,875,000(1)
Sean Burke 1,800,000(1)
Richard Matvichuk 1,687,500(2)
Jaroslav Modry 1,500,000(1)
Jeff Friesen 1,443,750(1)
Brian Rafalski 1,425,000(1)
Barret Jackman 1,400,000(4)
Jussi Markkanen 1,200,000(1)
John Madden 937,500(1)
Rico Fata 805,000(1)
Mike Cammalleri 800,000(1)
Jason Pominville 650,000(2)
Tom Kostopoulos 637,500(2)
Tomas Holmstrom 562,500(1)
Pascal Dupuis 562,500(1)
Tomas Plekanec 550,000(2)


 Farm Payroll

Richard Petiot 75,000(1)
Dennis Seidenberg 70,000(3)
Kurt Sauer 70,000(2)
Yann Danis 67,500(1)
Kevin Bieska 60,000(3)
Todd Fedoruk 55,000(3)
Staffan Kronwall 50,000(2)
Darcy Hordichuk 49,500(1)
Kent Huskins 45,000(2)
Scott Munroe 45,000(1)
Mark Rycroft 45,000(1)
Connor James 45,000(1)
Dan Turple 45,000(2)
Ryan Pottruff 45,000(3)




Sharks

ArenaSan Jose Arena
Capacity17,496
Ticket Price$45.00


Income

Current Funds$28,304,182
Home Games Remaining38
Avg. Attendance17,496
Avg. Revenue/Game$944,784
Projected Revenue$35,901,792

Expenses

Pro Payroll$40,112,500
Farm Payroll$93,750
Prospect Fees$72,000
Coach$500,000
Games Remaining74
Total Game Expenses$497,296
Projected Expenses$36,799,884
Projected Balance$27,406,090

Salary Commitment

Year: 2006$40,206,250
Year: 2007$24,275,000
Year: 2008$7,912,500
Year: 2009$3,550,000

 Pro Payroll

Peter Forsberg 6,375,000(1)
Patrik Elias 3,750,000(2)
Craig Rivet 3,550,000(4)
Gary Roberts 3,187,500(2)
Ed Jovanovski 3,000,000(2)
Viktor Kozlov 2,100,000(2)
Chris Osgood 2,000,000(3)
Scott Niedermayer 1,875,000(1)
Lyle Odelein 1,650,000(1)
Steve Sullivan 1,650,000(2)
Dainius Zubrus 1,425,000(3)
Greg Johnson 1,125,000(2)
Kim Johnsson 1,125,000(1)
Radek Dvorak 1,031,250(1)
Tyler Wright 937,500(3)
Chris Campoli 800,000(2)
Cristobal Huet 775,000(1)
Aaron Johnson 750,000(2)
Michael Rupp 700,000(1)
Boyd Devereaux 693,750(1)
Andy Hilbert 625,000(1)
Rob Davison 500,000(1)
JS Aubin 487,500(1)


 Farm Payroll

Mike Kompon 48,750(1)
Jesse Wallin 45,000(1)




Stars

ArenaAmerica Airlines Center
Capacity18,532
Ticket Price$40.00


Income

Current Funds$14,340,746
Home Games Remaining27
Avg. Attendance18,302
Avg. Revenue/Game$878,503
Projected Revenue$23,719,581

Expenses

Pro Payroll$39,742,500
Farm Payroll$198,000
Prospect Fees$61,500
Coach$0,000
Games Remaining57
Total Game Expenses$487,829
Projected Expenses$27,806,268
Projected Balance$10,254,059

Salary Commitment

Year: 2006$39,940,500
Year: 2007$32,285,000
Year: 2008$23,250,000
Year: 2009$20,250,000

 Pro Payroll

Alexei Yashin 5,500,000(4)
Miikka Kiprusoff 5,500,000(4)
Saku Koivu 5,250,000(4)
Shawn Horcoff 3,000,000(4)
Teppo Numminen 3,000,000(3)
Mattias Norstrom 2,891,250(2)
Darius Kasparaitis 2,231,250(2)
Bryan McCabe 1,875,000(1)
Martin StLouis 1,312,500(1)
Michel Ouellet 1,000,000(4)
John Grahame 937,500(1)
Chris Neil 900,000(2)
Scottie Upshall 850,000(2)
Zach Parise 850,000(2)
Eric Boguniecki 750,000(1)
Duvie Wescott 750,000(2)
Jim Vandermeer 588,750(1)
Christian Ehrhoff 575,000(1)
Derek Roy 562,500(2)
Christoph Schubert 500,000(1)
Steve Ott 468,750(1)
Richard Park 450,000(1)


 Farm Payroll

Marcel Hossa 58,500(1)
Dan Ellis 49,500(1)
Barrett Heisten 45,000(1)
Brian McGrattan 45,000(1)




Flames

ArenaPengrowth Saddledome
Capacity17,439
Ticket Price$45.00


Income

Current Funds$3,173,025
Home Games Remaining38
Avg. Attendance15,536
Avg. Revenue/Game$838,908
Projected Revenue$31,878,504

Expenses

Pro Payroll$36,211,250
Farm Payroll$725,000
Prospect Fees$63,000
Coach$500,000
Games Remaining76
Total Game Expenses$457,308
Projected Expenses$34,755,402
Projected Balance$296,127

Salary Commitment

Year: 2006$36,936,250
Year: 2007$27,516,250
Year: 2008$21,115,000
Year: 2009$12,400,000

 Pro Payroll

Jarome Iginla 8,000,000(4)
Milan Hejduk 4,500,000(3)
John LeClair 3,500,000(4)
Pavel Datsyuk 3,000,000(3)
Jason Williams 2,000,000(1)
Chris Phillips 1,950,000(1)
Vaclav Prospal 1,500,000(1)
Sergei Brylin 1,361,250(2)
Michael Ryder 1,250,000(2)
Andrew Raycroft 1,125,000(3)
Francois Beauchemin 900,000(4)
Dan Hamhuis 888,750(2)
Zbynek Michalek 850,000(1)
Steve Eminger 850,000(2)
Paul Martin 850,000(2)
R.J. Umberger 750,000(1)
Jason Ward 705,000(1)
Jay Pandolfo 675,000(1)
Ruslan Fedotenko 656,250(2)
Jason LaBarbera 450,000(1)
Mike Glumac 450,000(2)


 Farm Payroll

David Hale 50,000(2)
Tommi Santala 45,000(1)
Ryan Vesce 45,000(1)
Andreas Karlsson 45,000(1)
Jeff Hoggan 45,000(1)
Daniel Girardi 45,000(2)
Aaron Gagnon 45,000(3)
Brett Festerling 45,000(3)
Matt Ellis 45,000(1)
Robert Gherson 45,000(1)
David Moss 45,000(1)
Frank Doyle 45,000(1)
Pat Leahy 45,000(1)
Mike Iggulden 45,000(1)
Ryan Lannon 45,000(1)
Pascal Pelletier 45,000(1)




Avalanche

ArenaPepsi Center
Capacity18,007
Ticket Price$55.00


Income

Current Funds$7,679,052
Home Games Remaining35
Avg. Attendance17,053
Avg. Revenue/Game$1,021,164
Projected Revenue$35,740,740

Expenses

Pro Payroll$45,846,250
Farm Payroll$770,125
Prospect Fees$64,500
Coach$0,000
Games Remaining71
Total Game Expenses$569,279
Projected Expenses$40,418,806
Projected Balance$3,000,986

Salary Commitment

Year: 2006$46,616,375
Year: 2007$32,823,750
Year: 2008$23,570,000
Year: 2009$8,250,000

 Pro Payroll

Pavol Demitra 6,500,000(3)
Mark Recchi 6,000,000(1)
Philippe Boucher 5,000,000(4)
Jason Allison 4,200,000(2)
Mathieu Schneider 4,125,000(3)
Vyacheslav Kozlov 3,250,000(4)
Derian Hatcher 3,000,000(3)
Anson Carter 1,875,000(1)
Todd Marchant 1,650,000(1)
P.J. Axelsson 1,350,000(2)
Lubomir Visnovsky 1,125,000(1)
Kevin Weekes 1,000,000(2)
Mike Komisarek 888,750(1)
Sidney Crosby 850,000(3)
Rostislav Olesz 800,000(3)
Keith Ballard 800,000(2)
Mikael Samuelsson 780,000(2)
Marc Denis 712,500(2)
Samuel Pahlsson 675,000(1)
Nick Boynton 675,000(1)
Steve Begin 590,000(1)


 Farm Payroll

Greg Hogeboom 88,875(1)
Paul Ranger 60,000(2)
Andre Benoit 50,000(2)
Alex Burrows 50,000(2)
Ari Vallin 45,000(1)
Dustin Johner 45,000(2)
Justin Taylor 45,000(1)
Keith Aucoin 45,000(2)
Danny Battochio 45,000(3)
Martin Guerin 45,000(2)
David Printz 45,000(1)
Krys Barch 45,000(1)
Rick Rypien 45,000(2)
Ryan Stokes 45,000(2)
Brandon Cullen 45,000(1)
Mark Rooneem 26,250(2)




Jackets

ArenaNationwide Arena
Capacity18,136
Ticket Price$36.00


Income

Current Funds$26,395,136
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$25,868,125
Farm Payroll$597,500
Prospect Fees$57,000
Coach$0,000
Games Remaining82
Total Game Expenses$323,447
Projected Expenses$26,522,625
Projected Balance-$127,489

Salary Commitment

Year: 2006$26,465,625
Year: 2007$19,159,375
Year: 2008$9,925,000
Year: 2009$0,000

 Pro Payroll

Adrian Aucoin 3,150,000(3)
Roman Hamrlik 3,150,000(2)
Mike Grier 2,000,000(2)
Mike York 2,000,000(3)
Aaron Ward 1,875,000(3)
Keith Carney 1,687,500(1)
Mark Parrish 1,500,000(3)
Andrew Brunette 975,000(1)
Joni Pitkanen 971,250(2)
Henrik Sedin 886,875(2)
Steve Bernier 850,000(3)
Arron Asham 850,000(1)
Jamie McLennan 825,000(1)
Mark Bell 675,000(1)
Matt Pettinger 660,000(1)
Jamie Hunt 635,000(2)
Peter Budaj 600,000(2)
Chris Kelly 550,000(3)
Mike Smith 550,000(1)
Andy Wozniewski 540,000(1)
Dustin Penner 487,500(2)
Graham Mink 450,000(1)


 Farm Payroll

Marty Sertich 85,000(2)
Grant Potulny 55,000(2)
Tim Conboy 48,750(1)
Tim Konsorada 48,750(2)
Alex Leavitt 45,000(2)
Darren Reid 45,000(2)
Scott Sheppard 45,000(2)
Tyler Dyck 45,000(2)
Chris Conner 45,000(2)
Jeff Harvey 45,000(2)
Steven Later 45,000(2)
Dan Yacey 45,000(1)