Financial Report

(As of Sunday, Apr 23 2006)

Hartford

ArenaHartford Civic Center
Capacity10,000
Ticket Price$0.00


Income

Current Funds-$167,730
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$11,958,000
Farm Payroll$289,500
Prospect Fees$0,000
Coach$100,000
Games Remaining76
Total Game Expenses$162,467
Projected Expenses$12,347,500
Projected Balance-$12,515,230

Salary Commitment

Year: 2$4,686,000
Year: 3$850,000
Year: 4$0,000
Year: 5$0,000

 Pro Payroll

Alex Picard 850,000(2)
Paul Healey 800,000(0)
Tim Brent 750,000(1)
Jason Labarbera 750,000(0)
Lawrence Nycholat 708,000(0)
Boyd Kane 660,000(0)
Bryan Adams 660,000(0)
Craig Weller 660,000(1)
Mike Siklenka 660,000(0)
Cory Larose 660,000(0)
Steve Webb 600,000(0)
Ken Gernander 600,000(0)
Thomas Pock 550,000(1)
Jed Ortmeyer 500,000(0)
Jake Taylor 500,000(1)
Lucas Lawson 450,000(0)
Phil Osaer 450,000(1)
Chris Campoli 450,000(1)
Benoit Dusablon 350,000(0)
Rory Rawlyk 350,000(1)


 Farm Payroll

Brandon Cullen 66,000(1)
Eric Beaudoin 66,000(0)
Mike Eastwood 60,000(1)
Matt Kinch 52,500(0)
Jason MacDonald 45,000(0)




Lowell

ArenaTsongas Arena
Capacity7,600
Ticket Price$0.00


Income

Current Funds-$112,566
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$9,820,000
Farm Payroll$230,000
Prospect Fees$0,000
Coach$100,000
Games Remaining76
Total Game Expenses$133,553
Projected Expenses$10,150,000
Projected Balance-$10,262,566

Salary Commitment

Year: 2$3,160,000
Year: 3$635,000
Year: 4$0,000
Year: 5$0,000

 Pro Payroll

Brett Lysak 1,100,000(0)
Cam Ward 1,000,000(0)
Filip Novak 990,000(0)
Brad Fast 880,000(0)
Ryan Bayda 800,000(0)
Michael Zigomanis 700,000(1)
Niclas Wallin 660,000(1)
Tomas Kurka 650,000(0)
Tom Askey 600,000(1)
Denis Hamel 600,000(2)
Shaone Morrison 525,000(1)
Matt Davidson 500,000(0)
Jesse Boulerice 500,000(0)
Craig Adams 315,000(0)


 Farm Payroll

Sean Curry 60,000(0)
Jared Newman 50,000(0)
Peter Reynolds 45,000(0)
Martin Chabada 40,000(1)
Jason Jaspers 35,000(2)




Manchester

ArenaVerizon Wireless Arena
Capacity8,200
Ticket Price$0.00


Income

Current Funds-$197,001
Home Games Remaining32
Avg. Attendance8,200
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$15,221,000
Farm Payroll$346,450
Prospect Fees$0,000
Coach$100,000
Games Remaining65
Total Game Expenses$206,151
Projected Expenses$13,399,793
Projected Balance-$13,596,794

Salary Commitment

Year: 2$8,038,500
Year: 3$6,393,500
Year: 4$2,025,000
Year: 5$0,000

 Pro Payroll

Todd Reirden 1,400,000(0)
Nicklas Bergfors 950,000(2)
Marcel Goc 900,000(3)
Rene Vydareny 880,000(0)
Yannick Lehoux 800,000(0)
Richard Petiot 800,000(2)
Igor Knyazev 750,000(1)
John Slaney 750,000(1)
Chris Tamer 705,000(0)
Toby Petersen 700,000(0)
Corey Locke 700,000(2)
Yan Stastny 700,000(2)
Greg Hogeboom 700,000(0)
Joe Rullier 700,000(0)
Joakim Lindstrom 656,000(2)
Bernd Bruckler 650,000(3)
Esa Pirnes 605,000(0)
Joey Mormina 500,000(2)
Ryan Murphy 475,000(3)
Adam Hauser 450,000(0)
Tomas Surovy 450,000(0)


 Farm Payroll

Paul Gaustad 62,500(2)
Dan Welch 54,450(0)
Rob Gherson 50,000(1)
Zenon Konopka 50,000(1)
Ryan Flinn 49,500(0)
Mark Rooneem 45,000(1)
Matt Underhill 35,000(0)




Quebec

ArenaQuebec Colliseum
Capacity11,000
Ticket Price$0.00


Income

Current Funds-$178,658
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$17,472,500
Farm Payroll$344,000
Prospect Fees$0,000
Coach$100,000
Games Remaining76
Total Game Expenses$235,743
Projected Expenses$17,916,500
Projected Balance-$18,095,158

Salary Commitment

Year: 2$11,328,000
Year: 3$8,243,000
Year: 4$0,000
Year: 5$0,000

 Pro Payroll

Rene Bourque 5,000,000(2)
Andy Wozniewski 1,000,000(1)
Pascal Leclaire 950,000(0)
Brian Sutherby 900,000(1)
Jakub Cutta 850,000(0)
Jean-Francois Fortin 750,000(2)
Jeff Glass 750,000(2)
Matt Libby 750,000(0)
Roman Tvrdon 700,000(0)
Derek Krestanovich 700,000(2)
Jeremy Stevenson 650,000(0)
Chad Hinz 605,000(0)
Geoff Platt 600,000(1)
Graham Mink 525,000(1)
Francois Methot 500,000(0)
Louis Robitaille 490,000(2)
Andrej Podkonicky 450,000(0)
Owen Fussey 450,000(0)
Brad Parsons 440,000(2)
Rick Berry 412,500(0)


 Farm Payroll

Stephen Peat 61,000(0)
Adam Munro 60,000(1)
J.F. Labbe 60,000(0)
Colin Forbes 60,000(2)
Brian Willsie 53,000(2)
Chris Hajt 50,000(0)




Providence

ArenaDunkin Donuts Arena
Capacity8,000
Ticket Price$11.00


Income

Current Funds-$30,900
Home Games Remaining29
Avg. Attendance8,000
Avg. Revenue/Game$52,800
Projected Revenue$1,531,200

Expenses

Pro Payroll$14,369,000
Farm Payroll$177,500
Prospect Fees$0,000
Coach$100,000
Games Remaining55
Total Game Expenses$192,717
Projected Expenses$10,599,441
Projected Balance-$9,099,141

Salary Commitment

Year: 2$8,000,000
Year: 3$2,900,000
Year: 4$2,450,000
Year: 5$1,450,000

 Pro Payroll

Maxime Ouellet 1,450,000(4)
Jeff Tambellini 1,000,000(3)
Sergei Zinovyev 800,000(1)
Michal Grosek 726,000(0)
Maxim Sushinsky 715,000(0)
Martin Samuelsson 700,000(0)
Brett Nowak 700,000(1)
Ed Campbell 600,000(0)
Jason Morgan 600,000(0)
Pat Leahy 600,000(1)
Stephane Matteau 600,000(0)
Ivan Huml 600,000(1)
Keith Aucoin 600,000(1)
Jamie McLennan 600,000(1)
Kevin Doell 600,000(1)
Alan Letang 600,000(1)
Zdenek Kutlak 473,000(0)
Krisjanis Redlihs 450,000(2)
Kris Vernarsky 450,000(0)
Carl Corazzini 385,000(0)
Peter Metcalf 385,000(0)
Martin Wilde 385,000(0)
Brian White 350,000(0)


 Farm Payroll

Corey Hirsch 60,000(0)
Ted Donato 45,000(0)
Matthew Herr 37,500(0)
Colton Orr 35,000(0)




P.E.I.

ArenaJacques Cartier Arena
Capacity6,800
Ticket Price$0.00


Income

Current Funds-$215,855
Home Games Remaining34
Avg. Attendance6,800
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$17,310,000
Farm Payroll$105,000
Prospect Fees$0,000
Coach$100,000
Games Remaining69
Total Game Expenses$230,461
Projected Expenses$15,901,776
Projected Balance-$16,117,631

Salary Commitment

Year: 2$7,780,000
Year: 3$5,375,000
Year: 4$900,000
Year: 5$900,000

 Pro Payroll

Brian Boucher 2,000,000(0)
Evgeny Artyukhin 1,100,000(2)
Mike Wilson 1,000,000(0)
Dave LeNeveu 900,000(0)
Kiel McLeod 900,000(0)
Lauri Tukonen 900,000(4)
Martin Podlesak 850,000(0)
Mike Stutzel 850,000(0)
Ross Lupaschuk 850,000(1)
Chris Nielsen 800,000(1)
Anton Volchenkov 800,000(0)
Jeff Taffe 775,000(2)
Frantisek Lukes 750,000(2)
Joe Callahan 750,000(2)
Clayton Stoner 750,000(2)
Lubomir Sekeras 675,000(0)
Marc Cavosie 660,000(0)
Erik Westrum 650,000(1)
P.A. Parenteau 550,000(0)
Goran Bezina 450,000(0)
Karl Stewart 350,000(2)


 Farm Payroll

Ian McNeil 60,000(1)
Darren McLachlan 45,000(1)




Worcester

ArenaWorcester Arena
Capacity7,700
Ticket Price$0.00


Income

Current Funds-$151,053
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$12,320,000
Farm Payroll$395,000
Prospect Fees$0,000
Coach$100,000
Games Remaining76
Total Game Expenses$168,618
Projected Expenses$12,815,000
Projected Balance-$12,966,053

Salary Commitment

Year: 2$6,780,000
Year: 3$3,755,000
Year: 4$55,000
Year: 5$0,000

 Pro Payroll

Alexei Shkotov 950,000(1)
Rico Fata 900,000(2)
Ole Kristian Tollefsen800,000(2)
Fedor Fedorov 725,000(0)
Brad Norton 700,000(0)
Igor Valeev 700,000(0)
Ernie Hartlieb 650,000(2)
Curtis Sanford 650,000(0)
Grant Stevenson 650,000(0)
Sebastien Caron 650,000(1)
Tom Koivisto 625,000(0)
Trevor Byrne 600,000(0)
Mike Glumac 550,000(2)
Matt Walker 500,000(1)
John Pohl 500,000(1)
Kevin Dallman 495,000(0)
Colin Hemingway 450,000(0)
Mike Stuart 425,000(1)
Troy Riddle 400,000(2)
D.J. King 400,000(2)


 Farm Payroll

Ryan Johnson 75,000(0)
Eric Nickulas 60,000(0)
Marc Lamothe 60,000(0)
Freddy Meyer 55,000(3)
Marc Brown 45,000(0)
Robert McVicar 45,000(0)
Jon Coleman 38,500(0)
Sergei Varlamov 16,500(0)




Albany

ArenaPepsi Arena
Capacity7,750
Ticket Price$9.00


Income

Current Funds-$192,059
Home Games Remaining28
Avg. Attendance7,750
Avg. Revenue/Game$41,850
Projected Revenue$1,171,800

Expenses

Pro Payroll$16,631,000
Farm Payroll$235,000
Prospect Fees$0,000
Coach$100,000
Games Remaining56
Total Game Expenses$223,237
Projected Expenses$12,501,263
Projected Balance-$11,521,522

Salary Commitment

Year: 2$12,941,000
Year: 3$5,365,000
Year: 4$1,065,000
Year: 5$1,000,000

 Pro Payroll

Erik Rasmussen 1,350,000(0)
Randall Gelech 1,000,000(4)
Tuomas Pihlman 990,000(1)
Michal Barinka 950,000(1)
Matt DeMarchi 880,000(2)
Victor Uchevatov 850,000(0)
Artem Chubarov 847,000(1)
Tyler Hanchuck 814,000(1)
Ahren Nittel 770,000(1)
Christian Berglund 725,000(0)
Ivan Khomutov 700,000(2)
Tyler Moss 650,000(2)
Maxim Balmochnykh 650,000(1)
Phil Cole 650,000(2)
Scott Clemmensen 650,000(1)
Greg Crozier 650,000(1)
Hannes Hyvonen 650,000(1)
Cam Janssen 650,000(2)
Teemu Kesa 650,000(2)
Eric Johansson 605,000(1)
Jiri Bicek 500,000(0)
Rob Skrlac 450,000(0)


 Farm Payroll

Jeff Toms 65,000(3)
Chris Hartsburg 50,000(0)
Sean McMorrow 40,000(2)
Bill Kinkel 40,000(2)
Darcy Robinson 40,000(2)




Binghamton

ArenaBroome Memorial Arena
Capacity8,000
Ticket Price$0.00


Income

Current Funds-$165,704
Home Games Remaining31
Avg. Attendance8,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$11,860,000
Farm Payroll$327,500
Prospect Fees$0,000
Coach$100,000
Games Remaining63
Total Game Expenses$161,678
Projected Expenses$10,185,691
Projected Balance-$10,351,395

Salary Commitment

Year: 2$7,025,000
Year: 3$3,150,000
Year: 4$1,500,000
Year: 5$0,000

 Pro Payroll

Cam Barker 950,000(2)
Greg Watson 800,000(0)
Ray Emery 800,000(1)
Maxime Lapierre 800,000(3)
Chris Kelly 800,000(0)
Mike Cammalleri 750,000(0)
Brooks Laich 725,000(1)
Julien Vauclair 700,000(3)
Charlie Stephens 700,000(2)
Tomas Kloucek 600,000(1)
Victor Uchevatov 600,000(1)
Josh Langfeld 510,000(0)
Sean Connolly 450,000(0)
Arpad Mihaly 425,000(0)
Billy Thompson 400,000(0)
Brandon Prust 400,000(1)
Chris Leinweber 400,000(1)
Toni Dahlman 350,000(0)
Grant Potulny 350,000(0)
Andrew Ianiero 350,000(1)


 Farm Payroll

Serge Payer 70,000(0)
Daniel Corso 60,000(0)
Peter Smrek 57,500(0)
Dan Lacouture 55,000(0)
Brian McGrattan 45,000(0)
Michel Periard 40,000(0)




Bridgeport

ArenaBridgeport Arena
Capacity6,600
Ticket Price$0.00


Income

Current Funds-$175,526
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$15,985,000
Farm Payroll$370,000
Prospect Fees$0,000
Coach$100,000
Games Remaining76
Total Game Expenses$216,513
Projected Expenses$16,455,000
Projected Balance-$16,630,526

Salary Commitment

Year: 2$12,820,000
Year: 3$6,720,000
Year: 4$1,070,000
Year: 5$0,000

 Pro Payroll

Fedor Tjutin 1,070,000(3)
Richie Regehr 1,000,000(2)
Jason Bacashihua 1,000,000(0)
Anton Babchuk 950,000(1)
Colby Armstrong 950,000(1)
Sandy Mccarthy 900,000(1)
R.J. Umberger 800,000(2)
Vojtech Polak 800,000(2)
Marty Murray 775,000(0)
Boyd Devereaux 750,000(2)
Kevin Klein 750,000(2)
Steve Passmore 725,000(0)
Ryan Jardine 650,000(1)
Sven Butenschon 650,000(1)
Tomi Pettinen 650,000(1)
Steve Gainey 650,000(1)
Steve Heinze 600,000(1)
David Bararuk 550,000(0)
Bruno Gervais 500,000(2)
Jonathan Sim 440,000(0)
Ryan Caldwell 425,000(2)
Dwight Helminen 400,000(2)


 Farm Payroll

Cole Jarrett 65,000(1)
Trent Whitfield 60,000(2)
Colin Stuart 60,000(2)
George Parros 55,000(2)
Cody Blanshan 50,000(2)
Jason Jaffray 45,000(0)
Tyler Scott 35,000(1)




Regina

ArenaRegina Civic Centre
Capacity7,300
Ticket Price$0.00


Income

Current Funds-$203,941
Home Games Remaining35
Avg. Attendance7,300
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$16,724,500
Farm Payroll$0,000
Prospect Fees$0,000
Coach$100,000
Games Remaining70
Total Game Expenses$221,375
Projected Expenses$15,496,250
Projected Balance-$15,700,191

Salary Commitment

Year: 2$6,795,000
Year: 3$2,200,000
Year: 4$0,000
Year: 5$0,000

 Pro Payroll

Daniel Blackburn 1,130,000(1)
Ryan Kesler 1,000,000(0)
Zach Parise 1,000,000(1)
Mikhail Kuleshov 950,000(0)
Jonas Andersson 950,000(0)
Luke Sellars 915,000(1)
Peter Budaj 900,000(0)
Serge Aubin 855,000(0)
Todd Warriner 850,000(0)
Agris Saviels 724,500(0)
Christoph Schubert 700,000(0)
Scott Nichol 600,000(2)
Alex Rouleau 600,000(1)
Steve Brulé 600,000(1)
Eric Healey 600,000(2)
Mark Rycroft 550,000(0)
Mikko Viitanen 550,000(0)
Jean-Philippe Cote 550,000(0)
Chad Larose 550,000(2)
Pierre Dagenais 500,000(0)
Jonathan Ferland 450,000(0)
Deryk Engelland 450,000(2)
Tom Lawson 400,000(0)
Greg Jacina 350,000(1)


 Farm Payroll




Manitoba

ArenaNorfolk Scope
Capacity6,900
Ticket Price$0.00


Income

Current Funds-$188,303
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$12,222,000
Farm Payroll$47,500
Prospect Fees$0,000
Coach$100,000
Games Remaining76
Total Game Expenses$162,757
Projected Expenses$12,369,500
Projected Balance-$12,557,803

Salary Commitment

Year: 2$4,117,500
Year: 3$2,547,500
Year: 4$0,000
Year: 5$0,000

 Pro Payroll

Wade Belak 1,020,000(1)
Andrew Ladd 975,000(2)
Igor Pohanka 880,000(0)
Matthew Keith 880,000(0)
J-Sebastien Aubin 847,000(0)
Matt Ellison 770,000(0)
Kevin Hodson 750,000(0)
Johnathan Aitken 660,000(0)
Lasse Kukkonen 650,000(2)
Burke Henry 550,000(0)
Travis Moen 550,000(1)
Yorick Treille 495,000(0)
Ty Jones 450,000(0)
Scott Balan 450,000(2)
Joey Tenute 425,000(2)
Brandin Cote 385,000(0)
Ryan Gaucher 385,000(0)
Carsen Germyn 385,000(0)
Duncan Keith 385,000(0)
Vladimir Gusev 330,000(0)


 Farm Payroll

Mike Brodeur 47,500(2)




Philadelph

ArenaWachovia Spectrum
Capacity0,000
Ticket Price$3.00


Income

Current Funds-$177,105
Home Games Remaining35
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$15,775,000
Farm Payroll$285,000
Prospect Fees$0,000
Coach$100,000
Games Remaining71
Total Game Expenses$212,632
Projected Expenses$15,096,842
Projected Balance-$15,273,947

Salary Commitment

Year: 2$11,085,000
Year: 3$7,740,000
Year: 4$1,550,000
Year: 5$0,000

 Pro Payroll

Bruno St. Jacques 935,000(2)
Mike Richards 900,000(2)
Richard Park 880,000(1)
Hugh Jessiman 850,000(2)
Petteri Nokelainen 850,000(3)
Brandon Reid 700,000(3)
Rosario Ruggeri 700,000(2)
Grant Marshall 700,000(2)
Mats Lindgren 695,000(0)
Eric Manlow 675,000(2)
Bryce Lampman 660,000(0)
Brian Sipotz 650,000(2)
Aris Brimanis 650,000(0)
Mikko Eloranta 600,000(1)
Peter Skudra 600,000(1)
Randy Jones 600,000(1)
Cristobal Huet 600,000(0)
Mathieu Brunelle 600,000(2)
Mark Wotton 600,000(1)
Antero Niittymaki 600,000(0)
Patrick Sharp 500,000(0)
Nikolas Dimitrakos 480,000(0)
Jim Vandermeer 400,000(0)
Joey Hope 350,000(0)


 Farm Payroll

Andre Savage 65,000(1)
Vaclav Pletka 60,000(2)
Colin Shields 60,000(2)
Matt Zultek 60,000(2)
Neil Little 40,000(0)




WBS

ArenaWachovia Arena
Capacity9,000
Ticket Price$0.00


Income

Current Funds-$179,549
Home Games Remaining35
Avg. Attendance9,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$13,804,750
Farm Payroll$337,500
Prospect Fees$0,000
Coach$100,000
Games Remaining69
Total Game Expenses$187,398
Projected Expenses$12,930,464
Projected Balance-$13,110,013

Salary Commitment

Year: 2$9,897,250
Year: 3$3,897,000
Year: 4$800,000
Year: 5$0,000

 Pro Payroll

Tim Connolly 1,240,250(1)
Michael Ryan 990,000(2)
Antoine Vermette 950,000(0)
Adam Mair 800,000(2)
Milan Jurcina 800,000(3)
Randy Robitaille 750,000(1)
Rory Fitzpatrick 745,000(1)
Igor Radulov 742,000(2)
Chris Mcallister 725,000(1)
Shane Hnidy 687,500(0)
Matt Hussey 675,000(1)
Garnet Exelby 670,000(1)
Andy Chiodo 650,000(0)
Marek Svatos 650,000(1)
Reinhard Divis 600,000(0)
Lynn Loyns 480,000(1)
Cody McCormick 450,000(0)
Maxime Talbot 450,000(2)
Stephen Baby 450,000(0)
Steve Montador 300,000(0)


 Farm Payroll

Denis Shvidki 115,000(2)
Steve Moore 72,500(0)
Doug Janik 65,000(1)
Nathan Paetsch 45,000(0)
Wade Dubielewicz 40,000(0)




Pensacola

ArenaPensacola Arena
Capacity6,700
Ticket Price$0.00


Income

Current Funds-$182,697
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$12,825,000
Farm Payroll$110,000
Prospect Fees$0,000
Coach$100,000
Games Remaining76
Total Game Expenses$171,513
Projected Expenses$13,035,000
Projected Balance-$13,217,697

Salary Commitment

Year: 2$10,285,000
Year: 3$7,275,000
Year: 4$4,200,000
Year: 5$0,000

 Pro Payroll

Jimmie Olvestad 1,100,000(2)
Nolan Pratt 950,000(3)
Ben Clymer 900,000(1)
Mathieu Chouinard 850,000(3)
Andre Roy 850,000(1)
Dmitry Afanasenkov 750,000(2)
Dwayne Hay 750,000(2)
Duvie Westcott 650,000(1)
Chris Dingman 625,000(0)
Jaroslav Obsut 600,000(3)
Joe Vandermeer 600,000(3)
Jeremy Vanhoof 600,000(3)
Steve Kariya 600,000(3)
Jamie Herrington 500,000(1)
Adam Courchaine 475,000(2)
Jean-Francois Soucy 450,000(0)
Doug Schueller 450,000(0)
Brian Eklund 400,000(0)
Eric Perrin 375,000(0)
Bruce Richardson 350,000(0)


 Farm Payroll

Evgeny Konstantinov 60,000(1)
Aaron Phillips 50,000(1)




Cleveland

ArenaQuicken Loans Arena
Capacity13,000
Ticket Price$0.00


Income

Current Funds-$159,743
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$13,685,000
Farm Payroll$230,500
Prospect Fees$0,000
Coach$100,000
Games Remaining76
Total Game Expenses$184,414
Projected Expenses$14,015,500
Projected Balance-$14,175,243

Salary Commitment

Year: 2$3,375,000
Year: 3$600,000
Year: 4$0,000
Year: 5$0,000

 Pro Payroll

Brent Burns 1,050,000(0)
Scott Parker 880,000(0)
Matt Carkner 880,000(0)
Wayne Primeau 825,000(1)
Dmitri Patzold 800,000(0)
Tom Preissing 775,000(0)
Nils Ekman 750,000(1)
Jesse Fibiger 660,000(0)
Nigel Dawes 650,000(1)
Jon DiSalvatore 600,000(0)
Mark Smith 600,000(0)
Dan Focht 600,000(2)
Miroslav Zalesak 550,000(1)
Yuri Moscevsky 550,000(0)
Jim Fahey 530,000(0)
Doug Murray 495,000(0)
Tomas Plihal 495,000(0)
Craig Valette 440,000(0)
Seamus Kotyk 400,000(0)
Tavis Hansen 385,000(0)
Pat Rissmiller 385,000(0)
Garrett Stafford 385,000(0)


 Farm Payroll

David Cloutier 60,500(0)
Rob Scuderi 60,000(0)
Ryan Clowe 55,000(0)
Robert Mulick 55,000(0)




Edmonton

ArenaEdmonton Gardens
Capacity7,700
Ticket Price$0.00


Income

Current Funds-$178,500
Home Games Remaining35
Avg. Attendance7,700
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$12,143,000
Farm Payroll$243,000
Prospect Fees$0,000
Coach$100,000
Games Remaining69
Total Game Expenses$164,289
Projected Expenses$11,335,974
Projected Balance-$11,514,474

Salary Commitment

Year: 2$4,200,000
Year: 3$2,150,000
Year: 4$550,000
Year: 5$0,000

 Pro Payroll

J.F. Jacques 900,000(2)
Mathieu Roy 880,000(0)
Tony Salmelainen 850,000(0)
Jeff Deslauriers 850,000(0)
Daniel Tjarnqvist 800,000(1)
Drake Berehowsky 800,000(1)
Michael Henrich 700,000(2)
Jan Horacek 660,000(0)
Peter Sarno 632,500(0)
Jamie Wright 600,000(0)
David Roche 600,000(0)
Zach Stortini 550,000(3)
Bobby Allen 500,000(0)
Dan Smith 473,000(0)
Kyle Brodziak 450,000(1)
Mikko Luoma 412,500(0)
Stephen Valiquette 400,000(0)
Mike Bishai 385,000(0)
Nate DiCasmirro 350,000(0)
Joe Cullen 350,000(0)


 Farm Payroll

Michael Garnett 88,000(0)
Mike Morrison 40,000(0)
Sean McAslan 39,000(0)
Dan Baum 38,500(0)
J.J. Hunter 37,500(0)




Hamilton

ArenaCopps Arena
Capacity6,700
Ticket Price$0.00


Income

Current Funds-$170,815
Home Games Remaining36
Avg. Attendance6,700
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$13,082,435
Farm Payroll$60,000
Prospect Fees$0,000
Coach$100,000
Games Remaining71
Total Game Expenses$174,243
Projected Expenses$12,371,222
Projected Balance-$12,542,037

Salary Commitment

Year: 2$3,110,000
Year: 3$0,000
Year: 4$0,000
Year: 5$0,000

 Pro Payroll

Christopher Higgins 1,050,000(1)
Ron Hainsey 1,000,000(0)
Josef Balej 935,000(0)
Tomas Plekanec 880,000(0)
Jean-Marc Pelletier 750,000(1)
Shaun Van-Allen 750,000(1)
Brett Scheffelmaier 725,000(0)
Francis Bouillon 667,435(0)
Aaron Power 605,000(0)
Jason Ward 605,000(0)
Ryan Glenn 600,000(0)
Kent Manderville 600,000(0)
Igor Korolev 600,000(0)
Shjon Podein 600,000(0)
Daniel Tkaczuk 500,000(1)
François Beauchemin 495,000(0)
Brendan Yarema 450,000(0)
Eric Fichaud 440,000(0)
M-A Thinel 430,000(0)
Sylvain Blouin 400,000(0)


 Farm Payroll

Jason Lehoux 60,000(1)




Seattle

ArenaSeattle Civic Center
Capacity8,300
Ticket Price$12.00


Income

Current Funds-$62,168
Home Games Remaining25
Avg. Attendance8,300
Avg. Revenue/Game$59,760
Projected Revenue$1,494,000

Expenses

Pro Payroll$16,945,300
Farm Payroll$163,000
Prospect Fees$0,000
Coach$100,000
Games Remaining53
Total Game Expenses$226,425
Projected Expenses$12,000,525
Projected Balance-$10,568,693

Salary Commitment

Year: 2$9,199,000
Year: 3$6,840,000
Year: 4$1,475,000
Year: 5$0,000

 Pro Payroll

Kris Beech 1,200,000(2)
Jiri Novotny 1,106,000(0)
Kirill Koltsov 1,000,000(2)
Ari Ahonen 900,000(1)
Nathan Smith 900,000(0)
Brandon Nolan 859,000(1)
Roman Voloshenko 800,000(2)
Jeremy Colliton 800,000(2)
Jesse Schultz 750,000(0)
Brett Skinner 750,000(3)
Aaron Johnson 725,000(3)
Pat Kavanagh 660,000(0)
Zac Bierk 660,000(0)
Ryan Ready 660,000(0)
Kevin Bieksa 650,000(2)
Jamie Pushor 600,000(1)
Tim Smith 600,000(0)
J-Luc Grand-Pierre 600,000(0)
Martin Grenier 575,300(0)
F.P. Guenette 450,000(2)
Blaine Down 450,000(0)
Ilkka Pikkarainen 450,000(0)
Tomas Mojzis 400,000(0)
Darrell Hay 400,000(2)


 Farm Payroll

Pekka Rinne 65,000(2)
Tyler Bouck 55,000(0)
Mikko Jokela 43,000(0)




Rochester

ArenaBlue Cross Arena
Capacity7,600
Ticket Price$11.00


Income

Current Funds-$273,641
Home Games Remaining29
Avg. Attendance7,600
Avg. Revenue/Game$50,160
Projected Revenue$1,454,640

Expenses

Pro Payroll$16,915,000
Farm Payroll$471,700
Prospect Fees$0,000
Coach$100,000
Games Remaining58
Total Game Expenses$230,088
Projected Expenses$13,345,113
Projected Balance-$12,164,114

Salary Commitment

Year: 2$10,984,200
Year: 3$5,620,000
Year: 4$0,000
Year: 5$0,000

 Pro Payroll

Anders Eriksson 1,250,000(0)
Chris Thorburn 1,050,000(2)
Milan Michalek 1,000,000(0)
Thomas Vanek 1,000,000(1)
Tomas Slovak 1,000,000(2)
Jason Pominville 950,000(1)
Patrick O'Sullivan 925,000(2)
Chuck Kobasew 900,000(0)
Brent Krahn 900,000(0)
Chris Bourque 800,000(2)
Alexander Perezhogin 800,000(0)
Josef Melichar 700,000(0)
Alexander Kojevnikov 700,000(2)
Rob Zepp 700,000(0)
Jared Aulin 690,000(1)
Pavel Rosa 650,000(1)
James Wisniewski 650,000(2)
Paul Flache 600,000(1)
Josef Boumedienne 600,000(1)
Tim Thomas 600,000(1)
Dennis Wideman 450,000(2)


 Farm Payroll

Jakub Klepsis 75,000(1)
Milan Bartovic 69,000(1)
Ryan Jorde 66,000(1)
Karel Mosovsky 64,200(1)
Mark Cullen 57,500(0)
Robert Dome 50,000(0)
Sergei Klyazmin 45,000(0)
Jeff Weber 45,000(2)




Toronto

ArenaRicoh Coliseum
Capacity8,000
Ticket Price$0.00


Income

Current Funds-$194,822
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$14,148,500
Farm Payroll$339,500
Prospect Fees$0,000
Coach$100,000
Games Remaining76
Total Game Expenses$191,947
Projected Expenses$14,588,000
Projected Balance-$14,782,822

Salary Commitment

Year: 2$2,488,500
Year: 3$1,450,000
Year: 4$0,000
Year: 5$0,000

 Pro Payroll

Mikael Tellqvist 962,500(0)
Mike Brown 960,000(1)
Luca Cereda 950,000(0)
Brendan Bell 935,000(0)
Matt Murley 900,000(0)
Shane Endicott 850,000(2)
Sebastien Centomo 850,000(0)
Regan Kelly 742,500(0)
Marc Moro 720,000(0)
Nathan Barrett 700,000(0)
Clarke Wilm 695,000(0)
Robert Schnabel 660,000(0)
Josh Holden 650,000(0)
Pierre Hedin 650,000(0)
Robb Palahnuk 650,000(0)
Staffan Kronwall 600,000(2)
Jeff Giuliano 450,000(0)
Christian Chartier 450,000(0)
Ben Ondrus 423,500(0)
Darcy Hordichuk 350,000(0)


 Farm Payroll

Harold Druken 85,000(0)
Richard Jackman 78,500(1)
Kahlil Thomas 66,000(0)
Jamie Hodson 40,000(0)
Kip Brennan 35,000(0)
Brendan Walsh 35,000(0)




Syracuse

ArenaOnondaga County War Memorial
Capacity6,200
Ticket Price$0.00


Income

Current Funds-$179,181
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$12,434,500
Farm Payroll$205,750
Prospect Fees$0,000
Coach$100,000
Games Remaining76
Total Game Expenses$167,635
Projected Expenses$12,740,250
Projected Balance-$12,919,431

Salary Commitment

Year: 2$2,410,000
Year: 3$60,000
Year: 4$0,000
Year: 5$0,000

 Pro Payroll

Scott Lachance 2,000,000(0)
Garth Murray 935,000(0)
Brad Winchester 800,000(1)
Dmitri Bykov 725,000(0)
Andrei Nazarov 675,000(0)
Kent McDonell 650,000(0)
Karl Goehring 630,000(0)
Jeff Heerema 625,000(0)
Michel Picard 600,000(1)
Damian Rhodes 600,000(1)
Sean Connolly 550,000(0)
Jody Shelley 550,000(0)
Andrej Nedorost 451,000(0)
Guillaume Lefebvre 425,000(0)
Chad Wiseman 423,500(0)
Janne Jokila 385,000(0)
Ben Knopp 385,000(0)
Brett Clark 350,000(1)
Donald MacLean 350,000(0)
Pauli Levokari 325,000(0)


 Farm Payroll

Greg Gardner 66,000(0)
Peter Ferraro 60,000(2)
Jeremy Reich 44,000(0)
Tyler Sloan 35,750(0)




Chicago

ArenaAllstate Arena
Capacity12,000
Ticket Price$0.00


Income

Current Funds-$190,993
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$14,590,500
Farm Payroll$0,000
Prospect Fees$0,000
Coach$100,000
Games Remaining76
Total Game Expenses$193,296
Projected Expenses$14,690,500
Projected Balance-$14,881,493

Salary Commitment

Year: 2$8,695,500
Year: 3$3,905,000
Year: 4$1,700,000
Year: 5$0,000

 Pro Payroll

Steve Mccarthy 1,240,500(1)
Matt Pettinger 975,000(2)
Maxime Daigneault 900,000(1)
Patrick Boileau 880,000(2)
Gilbert Brule 850,000(3)
Brent Seabrook 850,000(3)
Nolan Baumgartner 660,000(0)
Benoit Gratton 660,000(0)
Patrick Traverse 650,000(0)
Steve Maltais 650,000(0)
Marty McInnis 600,000(0)
Pascal Rheaume 600,000(1)
Joel Hulbig 600,000(1)
James Patrick 600,000(1)
Brad Chartrand 600,000(0)
Ryan Craig 575,000(0)
Martin Cibak 550,000(0)
Michael Schutte 550,000(0)
Eddie Ferhi 500,000(1)
Connor James 400,000(0)
Jamie Rivers 350,000(1)
Greg Zanon 350,000(2)


 Farm Payroll




Louisville

ArenaThunderdome
Capacity8,000
Ticket Price$9.00


Income

Current Funds-$209,303
Home Games Remaining32
Avg. Attendance8,000
Avg. Revenue/Game$43,200
Projected Revenue$1,382,400

Expenses

Pro Payroll$14,335,000
Farm Payroll$442,000
Prospect Fees$0,000
Coach$100,000
Games Remaining64
Total Game Expenses$195,750
Projected Expenses$12,528,000
Projected Balance-$11,354,903

Salary Commitment

Year: 2$9,606,000
Year: 3$6,740,000
Year: 4$1,750,000
Year: 5$0,000

 Pro Payroll

Ryan Getzlaf 1,000,000(2)
Alexsander Suglobov 995,000(2)
Corey Perry 995,000(2)
Jiri Dopita 925,000(0)
Ilja Bryzgalov 900,000(3)
Barry Tallackson 850,000(3)
Michael Holmqvist 800,000(1)
Libor Ustrnul 750,000(2)
Danny Syvret 750,000(2)
Mike Mottau 700,000(1)
Juha Alen 660,000(0)
Joel Stepp 660,000(0)
Karl Dykhuis 600,000(0)
Shane O'Brien 600,000(0)
Joel Perreault 600,000(1)
Michel Ouellet 600,000(0)
Curtis Glencross 550,000(1)
Cory Pecker 515,000(0)
Sebastien Charpentie 500,000(2)
Chris Kunitz 385,000(0)


 Farm Payroll

Patrick Desrochers 120,000(0)
Juris Stals 66,000(0)
Garrett Burnett 60,000(1)
Brad Ference 55,000(1)
Tony Martensson 53,500(1)
Jonathan Hedstrom 47,500(1)
Matus Kostur 40,000(0)




Grand Rapi

ArenaVan Andel Arena
Capacity7,500
Ticket Price$0.00


Income

Current Funds-$177,007
Home Games Remaining35
Avg. Attendance7,500
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$14,560,000
Farm Payroll$382,500
Prospect Fees$0,000
Coach$100,000
Games Remaining70
Total Game Expenses$197,928
Projected Expenses$13,854,934
Projected Balance-$14,031,941

Salary Commitment

Year: 2$8,870,000
Year: 3$5,700,000
Year: 4$0,000
Year: 5$0,000

 Pro Payroll

Petr Vrana 900,000(2)
Andreas Holmqvist 900,000(2)
Tomas Fleischmann 850,000(2)
James Howard 750,000(2)
Aaron Schneekloth 750,000(1)
Derek Meech 750,000(2)
David Steckel 750,000(0)
Adrian Foster 700,000(0)
Nathan Robinson 650,000(1)
Mark Mowers 600,000(0)
Brad Leeb 600,000(0)
Martin Kariya 600,000(0)
Derek King 600,000(0)
Jason Williams 550,000(0)
Darryl Bootland 550,000(1)
Travis Richards 550,000(1)
David Van Drunen 550,000(1)
Joey MacDonald 550,000(0)
Danny Groulx 525,000(0)
Drew MacIntyre 500,000(2)
Logan Koopmans 500,000(2)
Paul Ballantyne 500,000(2)
Matt Ellis 385,000(0)


 Farm Payroll

Duncan Milroy 95,000(0)
David Brisson 60,000(0)
Mark Hartigan 60,000(1)
Ian Moran 60,000(1)
Hugo Boisvert 57,500(0)
Todd Jackson 50,000(2)




Houston

ArenaToyota Center
Capacity8,100
Ticket Price$16.00


Income

Current Funds-$209,711
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$14,290,000
Farm Payroll$40,000
Prospect Fees$0,000
Coach$100,000
Games Remaining76
Total Game Expenses$189,868
Projected Expenses$14,430,000
Projected Balance-$14,639,711

Salary Commitment

Year: 2$4,570,000
Year: 3$3,310,000
Year: 4$800,000
Year: 5$0,000

 Pro Payroll

Nikita Alexeev 1,200,000(0)
Ladislav Smid 1,000,000(2)
Dustin Brown 1,000,000(0)
Mikko Koivu 1,000,000(2)
Shawn Heins 920,000(0)
Brad Brown 800,000(0)
Eric Chouinard 800,000(3)
Kyle Wanvig 750,000(0)
Joe Corvo 660,000(1)
Justin Mapletoft 650,000(0)
Jeff Cowan 650,000(0)
Derek MacKenzie 605,000(0)
Christoph Brandner 600,000(1)
Eric Reitz 550,000(0)
Armands Berzins 510,000(2)
Chris Dyment 500,000(0)
Simon Gamache 495,000(0)
Mike Smith 400,000(0)
Travis Roche 400,000(0)
Jason Beckett 400,000(0)
Johan Holmqvist 400,000(0)


 Farm Payroll

Kyle Kettles 40,000(0)




Milwaukee

ArenaBradley Center
Capacity6,600
Ticket Price$0.00


Income

Current Funds$0,000
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$18,735,000
Farm Payroll$167,300
Prospect Fees$0,000
Coach$100,000
Games Remaining76
Total Game Expenses$250,030
Projected Expenses$19,002,300
Projected Balance-$19,002,300

Salary Commitment

Year: 2$10,100,000
Year: 3$5,450,000
Year: 4$0,000
Year: 5$0,000

 Pro Payroll

Brian Savage 3,250,000(1)
Valeri Bure 3,100,000(2)
Espen Knutsen 1,500,000(2)
Jason Marshall 1,250,000(0)
Alexander Auld 970,000(0)
Ryan Suter 850,000(2)
Libor Pivko 850,000(0)
Doug Lynch 800,000(1)
Andrew Hutchinson 715,000(0)
Darren Haydar 650,000(0)
Mathieu Darche 650,000(0)
Zdenek Blatny 625,000(0)
Jason Doig 600,000(1)
Timo Helbling 500,000(0)
Greg Classen 475,000(0)
Landon Bathe 450,000(0)
Chris Mason 400,000(0)
Tomas Malec 400,000(0)
Raitis Ivanans 350,000(0)
Jay Henderson 350,000(0)


 Farm Payroll

Brian Finley 66,000(0)
Michael Farrell 65,000(0)
Ray Schultz 36,300(0)




Jacksonvil

ArenaJacksonville Memorial Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds$0,000
Home Games Remaining35
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$15,848,000
Farm Payroll$306,500
Prospect Fees$0,000
Coach$100,000
Games Remaining69
Total Game Expenses$213,875
Projected Expenses$14,757,375
Projected Balance-$14,757,375

Salary Commitment

Year: 2$7,296,000
Year: 3$2,431,000
Year: 4$0,000
Year: 5$0,000

 Pro Payroll

Grant McNeill 1,500,000(0)
Petr Taticek 1,311,000(2)
Niklas Hagman 1,250,000(0)
Dominic Moore 1,120,000(2)
Greg Campbell 1,040,000(1)
Karel Pilar 925,000(1)
Kyle Rossiter 900,000(1)
Juraj Kolnik 800,000(0)
Simon Lajeunesse 800,000(0)
Eric Meloche 792,000(0)
Peter Schaefer 750,000(1)
Jan Lasak 725,000(0)
Brian Pothier 700,000(1)
Paul Elliot 550,000(0)
Jaroslav Bednar 550,000(1)
Josh Olson 475,000(0)
Kristian Kudroc 450,000(0)
Joe DiPenta 440,000(0)
Mike Green 385,000(0)
John Tripp 385,000(0)


 Farm Payroll

Krzysztof Oliwa 85,000(0)
Sean O'Conner 82,500(0)
Sheldon Brookbank 55,000(0)
Byron Ritchie 44,000(0)
Travis Scott 40,000(0)




Iowa

ArenaWells Fargo Arena
Capacity7,900
Ticket Price$8.00


Income

Current Funds$0,000
Home Games Remaining38
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$10,915,000
Farm Payroll$237,250
Prospect Fees$0,000
Coach$100,000
Games Remaining76
Total Game Expenses$148,056
Projected Expenses$11,252,250
Projected Balance-$11,252,250

Salary Commitment

Year: 2$3,655,000
Year: 3$3,655,000
Year: 4$500,000
Year: 5$0,000

 Pro Payroll

Marius Holtet 850,000(0)
Dan Ellis 850,000(0)
Janos Vas 800,000(2)
Jeff Bateman 770,000(0)
Brandon Crombeen 750,000(2)
John Erskine 700,000(0)
Matt Nickerson 675,000(2)
Stephane Robidas 650,000(0)
Kevin Miller 600,000(0)
Marcus Kristoffersson 500,000(3)
Jussi Jokinen 500,000(2)
Jeff MacMillan 495,000(0)
Gerard DiCaire 450,000(0)
Andy Berenzweig 425,000(0)
Mike Green 385,000(0)
Tim Wedderburn 385,000(0)
Yutaka Fukufuji 350,000(2)
David Gove 350,000(0)
Barrett Heisten 350,000(0)
Loui Eriksson 80,000(2)


 Farm Payroll

Mathias Tjarnqvist 66,000(0)
Tim Verbeek 57,750(0)
Brett Draney 40,000(0)
Mike Sgroi 38,500(0)
Dieter Kochan 35,000(0)




Omaha-Ak-S

ArenaOmaha Civic Auditorium
Capacity5,900
Ticket Price$9.00


Income

Current Funds$0,000
Home Games Remaining31
Avg. Attendance5,900
Avg. Revenue/Game$31,860
Projected Revenue$987,660

Expenses

Pro Payroll$14,918,500
Farm Payroll$295,000
Prospect Fees$0,000
Coach$100,000
Games Remaining62
Total Game Expenses$201,493
Projected Expenses$12,492,592
Projected Balance-$11,504,932

Salary Commitment

Year: 2$7,310,000
Year: 3$2,225,000
Year: 4$725,000
Year: 5$0,000

 Pro Payroll

Dan Cavanaugh 1,650,000(1)
Brad Tapper 1,348,500(0)
Tomas Kopecky 1,045,000(0)
Justin Papineau 800,000(1)
Josh Hennessy 800,000(2)
Josh Green 800,000(1)
Johnny Boychuk 725,000(3)
Dany Sabourin 700,000(0)
Jonas Johansson 700,000(2)
Christian Backman 660,000(0)
Brian Swanson 600,000(1)
Joel Kwiatkowski 600,000(0)
Marc Chouinard 600,000(0)
Kurtis Foster 570,000(0)
Max Kondratiev 550,000(1)
Justin Kelly 550,000(0)
Lance Ward 550,000(1)
Allan Rourke 495,000(0)
Alexandre Giroux 450,000(0)
Craig Kowalski 375,000(0)
Zbynek Michalek 350,000(0)


 Farm Payroll

Blair Betts 85,000(0)
Tim Jackman 60,000(1)
Curtis McElhinney 37,500(1)
Darren Lynch 37,500(0)
Brent Kelly 37,500(0)
Milan Gajic 37,500(1)