Section EST

 
Section OUEST
 

Financial Report

(As of samedi, févr 12 2005)

Buffalo

ArenaMarine Midland Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$13 482 297
Home Games Remaining0
Avg. Attendance11 651
Avg. Revenue/Game$978 670
Projected Revenue$0 000

Expenses

Pro Payroll$36 485 641
Farm Payroll$1 195 750
Prospect Fees$69 500
Coach$500 000
Games Remaining0
Total Game Expenses$466 474
Projected Expenses$0 000
Projected Balance$13 482 297

Salary Commitment

Year: 2006$37 681 391
Year: 2007$22 346 050
Year: 2008$13 422 500
Year: 2009$850 000

Pro Payroll

Bill Guerin 8 372 891(1)
Sergei Zubov 5 000 000(3)
Alexei Zhitnik 3 550 000(2)
Jason Smith 2 300 000(3)
Rob Niedermayer 2 100 000(3)
Martin Biron 1 900 000(2)
Curtis Brown 1 600 000(1)
Tim Connolly 1 240 250(2)
Taylor Pyatt 1 127 500(3)
Jochen Hecht 1 075 000(1)
Ryan Miller 1 025 000(1)
Michal Grosek 1 000 000(1)
Bates Battaglia 935 000(3)
Dmitri Kalinin 935 000(1)
Petr Schastlivy 850 000(4)
Jacques Lariviere 850 000(2)
Henrik Tallinder 760 000(1)
Ryan Johnson 600 000(2)
Krzysztof Oliwa 500 000(2)
Brian Campbell 450 000(3)
Christopher Higgins 315 000(1)


Farm Payroll

Jason Botterill 115 000(3)
Karel Mosovsky 95 000(3)
P-L Labrecque 90 000(2)
Jeremy Adduono 85 000(3)
Doug Janik 85 000(3)
Chris Taylor 85 000(1)
Jaroslav Kristek 75 000(3)
Garett Bembridge 75 000(2)
Tom Askey 75 000(3)
Andrew Peters 75 000(3)
James Patrick 60 000(1)
Scott Parker 57 450(1)
Mika Noronen 55 000(3)
Milan Bartovic 50 000(1)
Adam Mair 48 300(2)
Eric Boulton 40 000(2)
Julien Vauclair 30 000(2)




Montreal

ArenaCentre Bell
Capacity18 000
Ticket Price$36,00


Income

Current Funds$5 756 108
Home Games Remaining0
Avg. Attendance11 536
Avg. Revenue/Game$1 037 334
Projected Revenue$0 000

Expenses

Pro Payroll$49 152 500
Farm Payroll$2 504 500
Prospect Fees$51 000
Coach$700 000
Games Remaining0
Total Game Expenses$639 122
Projected Expenses$0 000
Projected Balance$5 756 108

Salary Commitment

Year: 2006$51 657 000
Year: 2007$27 350 000
Year: 2008$21 500 000
Year: 2009$12 765 000

Pro Payroll

Curtis Joseph 8 000 000(1)
Alexei Kovalev 6 600 000(1)
Teppo Numminen 4 500 000(1)
Eric Daze 4 000 000(4)
Bryan Allen 3 200 000(4)
Cory Stillman 2 900 000(4)
Danil Markov 2 700 000(3)
Espen Knutsen 2 400 000(4)
Scott Walker 1 850 000(2)
Jay McKee 1 700 000(2)
Mike Komisarek 1 600 000(3)
Kris Draper 1 275 000(1)
Jason Williams 950 000(2)
Marc-Andre Thinel 950 000(2)
Jerome Marois 950 000(3)
Yanick Éthier 900 000(1)
Tomas Vokoun 900 000(3)
Wes Walz 800 000(3)
Lubomir Visnovsky 750 000(1)
Matthew Lombardi 750 000(1)
Dmitri Bykov 605 000(1)
Alexei Ponikarovsky 522 500(1)
Jonathan Gagnon 350 000(3)


Farm Payroll

Petr Hubacek 850 000(3)
Felix Potvin 130 000(3)
Sergei Brylin 130 000(1)
Matt Davidson 115 000(4)
Don Sweeney 100 000(3)
Nathan Forster 100 000(4)
Luke Sellars 95 000(3)
Eric Bertrand 95 000(3)
Eric Fichaud 95 000(1)
J-F Damphousse 95 000(2)
Elias Abrahamsson 85 000(1)
Jonathan Aitken 75 000(2)
Petr Mika 75 000(2)
Jerred Smithson 65 000(2)
Zdenek Kutlak 65 000(3)
Kelly Buchberger 60 000(3)
Ryan Kesler 50 000(2)
Jan Lasak 50 000(4)
Lyle Odelein 40 000(3)
Lawrence Nycholat 40 000(2)
Olivier Michaud 31 500(1)
Tomas Plekanec 31 500(1)
Joffrey Lupul 31 500(1)




Carolina

ArenaRaleigh Sports Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$15 233 511
Home Games Remaining0
Avg. Attendance12 199
Avg. Revenue/Game$1 024 638
Projected Revenue$0 000

Expenses

Pro Payroll$30 847 500
Farm Payroll$2 652 900
Prospect Fees$30 000
Coach$500 000
Games Remaining0
Total Game Expenses$415 005
Projected Expenses$0 000
Projected Balance$15 233 511

Salary Commitment

Year: 2006$33 500 400
Year: 2007$20 788 900
Year: 2008$9 679 500
Year: 2009$6 350 000

Pro Payroll

Alexander Mogilny 5 500 000(2)
Keith Primeau 5 000 000(1)
Kevin Weekes 2 350 000(1)
Alexei Smirnov 1 500 000(4)
Niklas Havelid 1 425 000(2)
Jan Bulis 1 400 000(4)
Willie Mitchell 1 400 000(2)
Jason Woolley 1 300 000(1)
Alexei Morozov 1 250 000(3)
Christian Berglund 1 200 000(4)
Lance Ward 1 200 000(4)
Trevor Daley 1 150 000(1)
Matt Cooke 1 100 000(2)
Justin Williams 1 072 500(1)
Matt Bradley 975 000(4)
Jani Hurme 850 000(2)
Joey Tetarenko 850 000(3)
Chris Dingman 625 000(1)
Richard Park 500 000(2)
Don Smith 200 000(1)


Farm Payroll

Wayne Primeau 825 000(3)
Ivan Majesky 750 000(1)
Brian Holzinger 125 000(3)
Alyn McCauley 120 000(3)
Patrick DesRochers 93 500(2)
Niclas Wallin 75 000(4)
Brian Gionta 72 000(3)
Marty Murray 60 000(1)
Steven Halko 60 000(2)
Samuel Pahlsson 55 000(1)
Rob Zepp 50 000(2)
Michal Barinka 50 000(2)
Gordie Dwyer 48 400(2)
Kevin Sawyer 47 500(3)
Josh Green 45 000(1)
Mike Watt 40 000(1)
Damian Surma 32 500(2)
Duane Harmer 32 500(1)
Brad Fast 31 500(1)
Tom Buckley 20 000(3)
Shaun Fisher 20 000(3)




Boston

ArenaFleet Center
Capacity18 000
Ticket Price$41,00


Income

Current Funds$16 434 242
Home Games Remaining0
Avg. Attendance14 601
Avg. Revenue/Game$1 430 439
Projected Revenue$0 000

Expenses

Pro Payroll$33 000 000
Farm Payroll$2 497 850
Prospect Fees$54 000
Coach$150 000
Games Remaining0
Total Game Expenses$435 388
Projected Expenses$0 000
Projected Balance$16 434 242

Salary Commitment

Year: 2006$35 497 850
Year: 2007$21 195 350
Year: 2008$10 305 350
Year: 2009$4 448 000

Pro Payroll

Greg deVries 4 200 000(1)
Sergei Samsonov 3 650 000(2)
Glen Murray 3 450 000(3)
Mike Dunham 2 800 000(1)
Hal Gill 2 800 000(1)
Richard Zednik 2 300 000(4)
Richard Matvichuk 2 200 000(2)
Dean McAmmond 1 400 000(1)
Andrei Markov 1 300 000(3)
Pavel Trnka 1 000 000(2)
Jason Spezza 1 000 000(4)
Maxim Balmochnykh 1 000 000(4)
Andreas Lindstrom 950 000(3)
Pier-Olivier Blain 900 000(1)
Trent Hunter 850 000(1)
Marc-Andre Bergeron 750 000(1)
Sheldon Keefe 600 000(2)
Tyler Arnason 600 000(2)
Steve Dubinsky 450 000(2)
Wade Flaherty 450 000(2)
Trevor Linden 350 000(1)


Farm Payroll

Jeff Jillson 1 150 000(2)
Dave Lowry 660 000(2)
Sergei Varlamov 95 000(1)
Peter Sarno 85 000(2)
Ladislav Benysek 78 000(4)
Darren Van Oene 70 000(4)
Sean Haggerty 60 000(3)
Richard Brennan 45 000(2)
Brian Willsie 42 350(3)
Craig Mills 35 000(3)
Fredrik Sjostrom 31 500(1)
Nathan Smith 31 500(1)
Mikael Homlqvist 31 500(1)
Colton Orr 31 500(1)
Martin Samuelsson 31 500(1)
Bujar Amidovski 20 000(3)




Philly

ArenaFirst Union Center
Capacity18 000
Ticket Price$40,00


Income

Current Funds-$16 807 716
Home Games Remaining0
Avg. Attendance12 180
Avg. Revenue/Game$1 169 509
Projected Revenue$0 000

Expenses

Pro Payroll$59 929 340
Farm Payroll$6 209 000
Prospect Fees$36 250
Coach$500 000
Games Remaining0
Total Game Expenses$813 105
Projected Expenses$0 000
Projected Balance-$16 807 716

Salary Commitment

Year: 2006$66 138 340
Year: 2007$48 216 840
Year: 2008$40 854 340
Year: 2009$13 950 000

Pro Payroll

Robert Lang 7 600 000(3)
Brett Hull 7 400 000(1)
Tony Amonte 5 814 340(3)
Teemu Selanne 5 800 000(3)
Scott Niedermayer 5 450 000(4)
Ryan Smyth 5 000 000(4)
Radek Bonk 3 750 000(3)
Jason Arnott 3 650 000(1)
Brian Rafalski 3 500 000(4)
Derek Morris 2 500 000(2)
Geoff Sanderson 2 100 000(2)
Sami Salo 1 675 000(3)
Alex Tanguay 1 500 000(3)
Jussi Markkanen 1 000 000(2)
Jonathan Laniel 900 000(1)
Dan Hinote 600 000(1)
Todd Fedoruk 500 000(1)
Dick Tarnstrom 475 000(3)
Steve Begin 400 000(2)
Joni Pitkanen 315 000(1)


Farm Payroll

Eric Desjardins 4 000 000(1)
Claude Lapointe 1 000 000(2)
Donald Brashear 150 000(1)
Antero Nittymaki 115 000(3)
Jamie Wright 110 000(3)
David Harlock 95 000(2)
Ian MacNeil 85 000(1)
Brad Tiley 85 000(2)
Ryan Bast 75 000(2)
Dan Peters 75 000(1)
Mike Lephart 75 000(1)
Dan Murphy 75 000(1)
Peter Vandermeer 65 000(2)
Craig Brunel 65 000(3)
Ian Forbes 65 000(1)
Sean Pronger 42 500(2)
Patrick Sharp 31 500(1)




Tampa Bay

ArenaIce Palace
Capacity18 000
Ticket Price$35,00


Income

Current Funds$12 712 900
Home Games Remaining0
Avg. Attendance13 258
Avg. Revenue/Game$1 113 620
Projected Revenue$0 000

Expenses

Pro Payroll$35 320 000
Farm Payroll$1 255 000
Prospect Fees$75 000
Coach$500 000
Games Remaining0
Total Game Expenses$453 049
Projected Expenses$0 000
Projected Balance$12 712 900

Salary Commitment

Year: 2006$36 575 000
Year: 2007$31 375 000
Year: 2008$12 060 000
Year: 2009$255 000

Pro Payroll

Jose Theodore 5 800 000(3)
Miroslav Satan 4 750 000(2)
Todd Marchant 2 900 000(2)
Steve Rucchin 2 875 000(2)
Pavel Kubina 2 250 000(2)
Mike Rathje 2 025 000(2)
Jaroslav Spacek 2 000 000(3)
Dave Andreychuk 1 550 000(1)
Martin Havlat 1 500 000(1)
Radim Vrbata 1 250 000(3)
Stanislav Neckar 1 200 000(3)
Chris Corrinet 950 000(3)
Pierre-Luc Martineau 900 000(2)
Gregor Baumgartner 850 000(1)
Filip Kuba 775 000(2)
Jason Strudwick 750 000(2)
Mike Fisher 750 000(2)
Shawn Bates 550 000(2)
Fred Brathwaite 500 000(1)
Erik Cole 495 000(1)
Sascha Goc 400 000(2)
Ryan Tobler 300 000(3)


Farm Payroll

Luke Richardson 275 000(1)
Jassen Cullimore 165 000(3)
Pascal Trepanier 95 000(2)
Tomas Divisek 95 000(4)
Kevyn Adams 85 000(2)
Cory Sarich 85 000(2)
Lasse Pirjeta 75 000(2)
Matt Elich 70 000(3)
Radim Bicanek 60 000(4)
Daniel Corso 50 000(4)
Colin Forbes 50 000(4)
Evgeny Konstantinov 40 000(3)
Boyd Kane 30 000(1)
Marek Priechodsky 30 000(2)
Michal Lanicek 30 000(3)
Mike Jones 20 000(2)




Toronto

ArenaAir Canada Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$8 615 087
Home Games Remaining0
Avg. Attendance11 086
Avg. Revenue/Game$931 296
Projected Revenue$0 000

Expenses

Pro Payroll$16 490 000
Farm Payroll$6 773 968
Prospect Fees$71 175
Coach$900 000
Games Remaining0
Total Game Expenses$295 551
Projected Expenses$0 000
Projected Balance$8 615 087

Salary Commitment

Year: 2006$23 263 968
Year: 2007$18 643 304
Year: 2008$7 948 304
Year: 2009$1 500 000

Pro Payroll

Aki Berg 1 600 000(3)
Andy Hilbert 1 500 000(4)
Jiri Fischer 1 400 000(3)
Brad Leeb 1 300 000(2)
Petr Buzek 1 300 000(2)
Pierre-Marc Bouchard 1 185 000(3)
Brandon Reid 1 150 000(1)
Harold Druken 925 000(2)
Jonathan Bellerive 900 000(2)
Philippe Sauve 850 000(3)
Eric Staal 500 000(2)
Dustin Brown 500 000(2)
Andrew Ference 500 000(3)
Nathan Horton 500 000(2)
Brent Burns 500 000(2)
Darren McCarty 500 000(2)
Ramzi Abid 450 000(3)
Aaron Johnson 315 000(1)
Max Kondratiev 315 000(1)
Mikael Tellqvist 300 000(1)


Farm Payroll

Stephane Quintal 1 300 000(2)
Wade Belak 975 000(2)
Marc Moro 660 000(1)
Trevor Kidd 650 000(2)
Joe Nieuwendyk 500 000(1)
Jason Chimera 400 000(2)
Matthew Stajan 315 000(1)
Jarrett Stoll 315 000(1)
Robert Reichel 275 000(3)
Bryan Marchment 200 000(1)
Tie Domi 190 000(2)
Ken Klee 155 000(1)
Jani Rita 120 000(2)
Kyle Chapman 95 000(3)
Josh Holden 66 000(1)
Eric Chouinard 65 000(1)
Richard Jackman 58 664(1)
Aaron Gavey 58 304(3)
Petr Svoboda 55 000(2)
Dan Fritsche 50 000(2)
Karel Pilar 35 000(3)
Carlo Colaiacovo 31 500(1)
Dmitri Yakushin 31 500(1)
Kyle Wellwood 31 500(1)
Pierre Hedin 31 500(1)
Luca Cereda 30 000(1)
Sebastien Centomo 30 000(2)
Brad May 30 000(1)
Sandy McCarthy 20 000(1)




Columbus

ArenaNationwide Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$18 830 728
Home Games Remaining0
Avg. Attendance12 170
Avg. Revenue/Game$1 022 456
Projected Revenue$0 000

Expenses

Pro Payroll$39 005 000
Farm Payroll$1 817 500
Prospect Fees$48 000
Coach$700 000
Games Remaining0
Total Game Expenses$506 957
Projected Expenses$0 000
Projected Balance$18 830 728

Salary Commitment

Year: 2006$40 822 500
Year: 2007$32 104 000
Year: 2008$29 285 000
Year: 2009$7 010 000

Pro Payroll

Vaclav Prospal 6 500 000(3)
Mario Lemieux 5 500 000(3)
Peter Bondra 4 750 000(3)
Darryl Sydor 3 500 000(1)
Rick Nash 2 600 000(4)
Aaron Ward 1 500 000(3)
Scott Gomez 1 300 000(4)
Jordan Leopold 1 300 000(4)
Ryan Bayda 1 000 000(4)
John Grahame 1 000 000(1)
Marc Denis 950 000(2)
Karl Goehring 950 000(2)
Brad Moran 950 000(3)
David Hurtubise 900 000(1)
Manny Legace 900 000(1)
Henrik Zetterberg 875 000(3)
Tyler Wright 850 000(3)
Andre Roy 825 000(1)
Shane Willis 700 000(4)
Anders Eriksson 550 000(2)
Brent Sopel 550 000(1)
David Ling 425 000(3)
John-Michael Liles 315 000(1)
Derek Walser 315 000(1)


Farm Payroll

Jaroslav Modry 700 000(3)
Chris Tamer 115 000(2)
Blake Bellefeuille 110 000(4)
Robert Kron 95 000(3)
Duvie Westcott 85 000(1)
David Koci 85 000(1)
Paul Manning 75 000(2)
Ian Moran 70 000(1)
P.J. Stock 70 000(2)
Jody Shelley 70 000(3)
Juraj Kolnik 65 000(2)
Peter Worrell 60 000(3)
Derrick Walser 47 500(1)
Kent McDonell 44 000(2)
Todd Rohloff 31 500(1)
Mike Pandolfo 31 500(1)
Tim Jackman 31 500(1)
Pascal Leclaire 31 500(1)




Ottawa

ArenaCorel Centre
Capacity18 000
Ticket Price$35,00


Income

Current Funds$7 584 105
Home Games Remaining0
Avg. Attendance13 063
Avg. Revenue/Game$1 097 370
Projected Revenue$0 000

Expenses

Pro Payroll$50 452 000
Farm Payroll$2 084 000
Prospect Fees$49 500
Coach$500 000
Games Remaining0
Total Game Expenses$647 384
Projected Expenses$0 000
Projected Balance$7 584 105

Salary Commitment

Year: 2006$52 536 000
Year: 2007$43 014 500
Year: 2008$31 614 500
Year: 2009$15 745 000

Pro Payroll

Mats Sundin 9 000 000(3)
Daniel Alfredsson 8 500 000(4)
Pavol Demitra 7 500 000(1)
Mathieu Schneider 4 000 000(2)
Fredrik Modin 2 400 000(4)
Kimmo Timonen 2 000 000(2)
Patrick Lalime 1 850 000(3)
Karel Rachunek 1 750 000(4)
Tomas Kaberle 1 750 000(2)
Martin Rucinsky 1 650 000(3)
Ruslan Salei 1 600 000(3)
Tomas Holmstrom 1 300 000(2)
Kent Sauer 1 102 000(3)
Jimmy Olvestad 1 100 000(4)
Alexandre Giroux 1 100 000(4)
Zdenek Blantny 950 000(1)
Joel Parenteau 900 000(2)
Kris Vernarsky 850 000(4)
Michal Sivek 750 000(2)
Brett Lysak 400 000(1)


Farm Payroll

Vyacheslav Kozlov 350 000(3)
Keith Carney 245 000(1)
Bryan Smolinski 240 000(2)
Curtis Leschyshyn 200 000(1)
Arturs Irbe 200 000(2)
Peter Podhradsky 95 000(2)
Shane Hnidy 72 500(2)
James Black 70 000(3)
Martin Prusek 62 500(3)
Steve Ott 60 000(3)
Mathieu Chouinard 50 000(1)
Chris Neil 45 000(3)
Serge Payer 45 000(4)
Josh Langfeld 42 500(1)
David Hymovitz 40 000(2)
Jody Hull 40 000(3)
Chris Kelley 40 000(3)
Jeff Ulmer 37 500(2)
Toni Dahlman 34 000(1)
Martin Richter 30 000(1)
Ilja Demidov 30 000(1)
Derrick Byfuglien 20 000(1)
Wade Brookbank 20 000(1)
Joe Murphy 15 000(2)




New Jersey

ArenaContinental Airlines Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$5 719 260
Home Games Remaining0
Avg. Attendance12 334
Avg. Revenue/Game$1 036 043
Projected Revenue$0 000

Expenses

Pro Payroll$41 988 350
Farm Payroll$17 275 000
Prospect Fees$61 250
Coach$500 000
Games Remaining0
Total Game Expenses$729 568
Projected Expenses$0 000
Projected Balance$5 719 260

Salary Commitment

Year: 2006$59 263 350
Year: 2007$44 535 000
Year: 2008$18 382 500
Year: 2009$9 880 000

Pro Payroll

Keith Tkachuk 11 000 000(2)
Pierre Turgeon 6 000 000(2)
Nikolai Khabibulin 3 873 439(1)
Brian Savage 3 250 000(1)
Mike Johnson 2 300 000(3)
Jamie Langenbrunner 2 084 911(1)
Mike York 1 700 000(4)
Grant Marshall 1 400 000(3)
Boris Mironov 1 250 000(4)
Jakub Cutta 1 200 000(4)
Krys Kolanos 1 075 000(3)
Colin White 1 000 000(4)
Vitali Yachmenev 1 000 000(2)
Alexei Tezikov 950 000(1)
Timo Parssinen 950 000(1)
Symon Laplante 900 000(2)
Ben Clymer 790 000(1)
Corey Schwab 550 000(2)
Eric Boguniecki 400 000(1)
Paul Martin 315 000(1)


Farm Payroll

Martin Lapointe 5 250 000(2)
Andrew Cassels 3 050 000(3)
Drew Bannister 1 400 000(4)
Jozef Stumpel 1 250 000(4)
Mikko Eloranta 1 000 000(4)
Lubomir Sekeras 1 000 000(4)
Boris Protsenko 950 000(1)
Yannick Tremblay 900 000(1)
Stephane Robidas 675 000(2)
Erik Rasmussen 600 000(2)
Igor Larionov 150 000(3)
Turner Stevenson 110 000(3)
Alexadre Kharitonov 95 000(3)
Mark Greig 85 000(3)
Jason Lehoux 80 000(4)
Jay Pandolfo 75 000(1)
Steve Kariya 60 000(2)
Ken Sutton 60 000(3)
Ray Giroux 55 000(1)
Scott Clemmensen 52 500(3)
Jiri Bicek 50 000(1)
Mario Larocque 50 000(3)
Mike Jefferson 47 500(2)
Ed Ward 45 000(3)
Dave Roche 45 000(1)
Joe Hulbig 45 000(2)
Brett Clouthier 40 000(1)
Lucas Nehrling 30 000(3)
Joe Sacco 25 000(2)




Florida

ArenaNational Car Rental Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$15 054 420
Home Games Remaining0
Avg. Attendance10 854
Avg. Revenue/Game$911 626
Projected Revenue$0 000

Expenses

Pro Payroll$37 188 435
Farm Payroll$951 500
Prospect Fees$47 500
Coach$400 000
Games Remaining0
Total Game Expenses$470 578
Projected Expenses$0 000
Projected Balance$15 054 420

Salary Commitment

Year: 2006$38 139 935
Year: 2007$26 641 935
Year: 2008$13 567 000
Year: 2009$9 325 000

Pro Payroll

Al MacInnis 7 500 000(2)
Jay Bouwmeester 5 500 000(4)
Brian Rolston 3 175 000(2)
Stephen Weiss 1 900 000(4)
Roberto Luongo 1 600 000(1)
Stephane Yelle 1 600 000(1)
Pavel Datsyuk 1 500 000(3)
Matt Cullen 1 500 000(1)
Jonathan Girard 1 089 000(1)
David Aebischer 1 000 000(4)
Mike Van Ryn 950 000(1)
Michael Ryder 950 000(3)
Jordan Krestanovich 950 000(2)
Jamie Lundmark 925 000(4)
Alexander Khavanov 900 000(1)
Andréik Léveillée 900 000(1)
Ivan Novoseltsev 877 500(1)
Nick Boynton 715 000(1)
Niklas Hagman 700 000(3)
Shean Donovan 684 500(3)
Stephen Webb 667 435(2)
Nikolai Zherdev 500 000(2)
Byron Ritchie 475 000(1)
Josh Olson 315 000(1)
Lukas Krajicek 315 000(1)


Farm Payroll

Igor Ulanov 200 000(3)
Steve Valiquette 95 000(1)
Paul Laus 90 000(2)
Dmitri Tolkunov 85 000(1)
Jamie Thompson 65 000(3)
Travis Scott 65 000(3)
Rocky Thompson 52 500(2)
Darcy Hordichuk 50 000(2)
Simon Lajeunesse 50 000(2)
Lee Goren 50 000(1)
Michel Periard 40 000(3)
Jeff Paul 40 000(2)
Craig MacDonald 37 500(3)
Grant McNeill 31 500(1)




NY Rangers

ArenaMadison Square Garden
Capacity18 000
Ticket Price$35,00


Income

Current Funds$1 201 824
Home Games Remaining0
Avg. Attendance10 707
Avg. Revenue/Game$899 451
Projected Revenue$0 000

Expenses

Pro Payroll$34 075 000
Farm Payroll$6 620 750
Prospect Fees$95 618
Coach$314 000
Games Remaining0
Total Game Expenses$501 285
Projected Expenses$0 000
Projected Balance$1 201 824

Salary Commitment

Year: 2006$40 695 750
Year: 2007$26 872 500
Year: 2008$19 077 500
Year: 2009$5 750 000

Pro Payroll

Adam Foote 4 200 000(3)
Darius Kasparaitis 4 100 000(3)
Valeri Bure 2 900 000(2)
Philippe Boucher 2 400 000(4)
Patrick Marleau 2 350 000(3)
Brian Boucher 2 000 000(1)
Scott Lachance 2 000 000(2)
Vaclav Varada 1 650 000(3)
P.J. Axelsson 1 600 000(1)
Steve Konowalchuk 1 550 000(1)
Shawn Horcoff 1 350 000(4)
Mike Brown 1 200 000(4)
Toby Petersen 1 150 000(1)
Robbie Tallas 950 000(1)
Ben Storey 950 000(1)
Stéphane Fontaine 900 000(2)
Jeff Heerema 800 000(4)
Darby Hendrickson 750 000(1)
Andy McDonald 575 000(3)
Paul Healey 500 000(2)
Peter Skudra 200 000(3)


Farm Payroll

Boyd Devereaux 3 500 500(1)
Pascal Rheaume 575 000(2)
Jeff Taffe 550 000(1)
Joel Bouchard 450 000(2)
Stu Barnes 280 000(1)
Dave Karpa 170 000(2)
Chris Simon 150 000(3)
Travis Green 150 000(2)
Ruslan Fedotenko 120 000(1)
Chad Kilger 112 750(1)
Benoit Gratton 95 000(1)
Erik Westrum 85 000(1)
Mike Wilson 80 000(2)
Dixon Ward 80 000(1)
Ales Pisa 50 000(1)
Jeff Toms 40 000(2)
Zac Bierk 37 500(3)
Dean Melanson 35 000(3)
Matt Kinch 30 000(3)
Layne Ulmer 30 000(2)




Washington

ArenaMCI Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$4 135 526
Home Games Remaining0
Avg. Attendance12 049
Avg. Revenue/Game$1 012 111
Projected Revenue$0 000

Expenses

Pro Payroll$42 303 625
Farm Payroll$5 508 750
Prospect Fees$61 000
Coach$250 000
Games Remaining0
Total Game Expenses$586 870
Projected Expenses$0 000
Projected Balance$4 135 526

Salary Commitment

Year: 2006$47 812 375
Year: 2007$25 525 375
Year: 2008$12 722 250
Year: 2009$4 430 000

Pro Payroll

Anson Carter 6 700 000(3)
Jason Allison 6 500 000(1)
Olaf Kolzig 6 000 000(1)
Saku Koivu 4 250 000(1)
Patrice Brisebois 4 000 000(2)
Simon Gagne 2 100 000(2)
Dainius Zubrus 1 650 000(2)
Mike Grier 1 483 625(2)
Maxime Ouellet 1 150 000(2)
Jere Karalahti 1 150 000(1)
Jeff Halpern 1 050 000(3)
Kim Johnsson 1 050 000(1)
Rick Berry 1 000 000(4)
Jason Jaspers 950 000(2)
Matt Pettinger 950 000(1)
Denis Hamel 500 000(1)
Kristian Kudroc 500 000(2)
Stephen Peat 495 000(1)
Jason Doig 425 000(1)
Jim Vandermeer 400 000(2)


Farm Payroll

Dan McGillis 1 250 000(4)
Ales Kotalik 1 100 000(4)
Josef Boumedienne 1 000 000(4)
Josef Vasicek 385 000(1)
Jason Wiemer 162 250(3)
Eric Weinrich 150 000(2)
Sylvain Cote 115 000(1)
Alexander Frolov 107 500(1)
Paul Mara 100 000(2)
Nolan Yonkman 95 000(3)
Guillaume Caron 90 000(1)
Brian Sutherby 90 000(3)
Brad Church 85 000(2)
Radovan Somik 85 000(3)
Roman Tvrdon 85 000(2)
Francois Beauchemin 75 000(1)
Ratislav Stana 75 000(3)
Alex Henry 55 000(2)
Darren Langdon 50 000(1)
Jaroslav Svoboda 50 000(1)
JF Fortin 49 500(2)
Francois Methot 45 000(2)
Max Birbraer 40 000(4)
Scott Cameron 40 000(4)
Sebastien Charpentier 35 000(3)
Alexander Semin 31 500(1)
Boyd Gordon 31 500(1)
Steve Eminger 31 500(1)




NYIslander

ArenaNassau Coliseum
Capacity18 000
Ticket Price$35,00


Income

Current Funds$8 252 631
Home Games Remaining0
Avg. Attendance14 630
Avg. Revenue/Game$1 228 845
Projected Revenue$0 000

Expenses

Pro Payroll$52 178 002
Farm Payroll$3 695 500
Prospect Fees$38 300
Coach$500 000
Games Remaining0
Total Game Expenses$687 949
Projected Expenses$0 000
Projected Balance$8 252 631

Salary Commitment

Year: 2006$55 873 502
Year: 2007$37 849 002
Year: 2008$27 035 002
Year: 2009$10 032 500

Pro Payroll

Jaromir Jagr 12 000 002(3)
Mike Modano 8 500 000(1)
Brendan Shanahan 7 000 000(2)
Roman Hamrlik 4 500 000(4)
Shawn McEachern 3 350 000(1)
Chris Therien 2 600 000(1)
Mathieu Dandenault 1 800 000(4)
Brendan Witt 1 650 000(2)
Nick Smith 1 600 000(4)
Garth Snow 1 313 000(1)
Brad Lukowich 1 100 000(3)
Mike Ribeiro 1 000 000(4)
Laurent Peloquin 900 000(2)
Timo Vertala 850 000(1)
Jason Dawe 850 000(3)
Justin Mapletoft 800 000(3)
Ossi Vaananen 750 000(2)
Oleg Kvasha 750 000(1)
Mattias Weinhandl 550 000(3)
Owen Fussey 315 000(1)


Farm Payroll

Martin Spanhel 1 100 000(3)
Darren Van-Impe 1 000 000(4)
Jamal Mayers 100 000(3)
Mattias Timander 100 000(1)
Evgeny Korolev 95 000(3)
Ladislav Kohn 85 000(3)
Eric Manlow 85 000(2)
Brandon Smith 85 000(3)
Vaclav Pletka 85 000(3)
Jay Leach 77 500(4)
Eric Cairns 75 000(1)
Dusan Salficky 75 000(2)
David St. Germain 75 000(1)
Guillaume Lefebvre 65 000(2)
Arron Asham 65 000(2)
Dmitri Upper 65 000(1)
Bob Lachance 65 000(2)
Jason Blake 60 000(3)
Frederic Cloutier 55 000(4)
Sven Butenschon 50 000(3)
Justin Papineau 44 000(2)
Joel Kwiatkowski 42 500(3)
Marc Bergevin 40 000(2)
Craig Adams 40 000(2)
Eric Godard 35 000(2)
Darryl Bootland 31 500(1)




Dallas

ArenaReunion Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$2 553 296
Home Games Remaining0
Avg. Attendance12 212
Avg. Revenue/Game$1 025 775
Projected Revenue$0 000

Expenses

Pro Payroll$57 960 444
Farm Payroll$2 508 500
Prospect Fees$49 500
Coach$214 500
Games Remaining0
Total Game Expenses$740 646
Projected Expenses$0 000
Projected Balance$2 553 296

Salary Commitment

Year: 2006$60 468 944
Year: 2007$44 319 278
Year: 2008$17 168 000
Year: 2009$6 590 000

Pro Payroll

Jeremy Roenick 6 500 000(4)
Owen Nolan 5 500 000(2)
Mark Recchi 5 000 000(3)
Rod Brind'Amour 4 750 000(1)
Markus Naslund 4 500 000(1)
Marty Turco 3 648 166(1)
Byron Dafoe 3 500 000(2)
Scott Young 3 462 278(2)
Viktor Kozlov 3 000 000(2)
Jon Klemm 2 500 000(2)
Mattias Norstrom 2 500 000(2)
Vlad Malakhov 1 800 000(3)
Toni Lydman 1 700 000(2)
Todd White 1 350 000(2)
Mariusz Czerkawski 1 300 000(3)
Steve McCarthy 1 025 000(2)
Brenden Morrow 1 000 000(2)
David Gosselin 950 000(1)
Andy Sutton 900 000(1)
Jim Fahey 900 000(3)
Niko Kapanen 500 000(3)
Mikael Samuelsson 500 000(2)
Nolan Pratt 425 000(1)
Steve McKenna 400 000(1)
Brad Defauw 350 000(3)


Farm Payroll

Ron Tugnutt 260 000(2)
Jan Hrdina 250 000(1)
Rob Zamuner 200 000(2)
Mike Sillinger 180 000(2)
John Jakopin 130 000(2)
Dave Manson 115 000(1)
Mike Commodore 95 000(2)
Steve Gainey 95 000(3)
Greg Hawgood 95 000(2)
Rob Valicevic 95 000(1)
Bubba Berenzweig 90 000(3)
John Erskine 90 000(4)
Mikka Kiprusoff 88 000(3)
Mark Wotton 85 000(1)
Marcus Kristofferson 85 000(3)
Jim Montgomery 85 000(3)
Charlie Stephens 85 000(3)
Rob Dimaio 80 000(3)
Andre Lakos 75 000(3)
JM Pelletier 57 500(2)
Craig Berube 51 500(2)
Corey Hirsch 45 000(3)
Aaron Downey 45 000(2)
Cody McCormick 31 500(1)




Detroit

ArenaJoe Louis Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$2 907 622
Home Games Remaining0
Avg. Attendance13 108
Avg. Revenue/Game$1 101 050
Projected Revenue$0 000

Expenses

Pro Payroll$42 378 787
Farm Payroll$4 412 600
Prospect Fees$70 500
Coach$300 000
Games Remaining0
Total Game Expenses$575 145
Projected Expenses$0 000
Projected Balance$2 907 622

Salary Commitment

Year: 2006$46 791 387
Year: 2007$33 300 000
Year: 2008$18 025 000
Year: 2009$2 200 000

Pro Payroll

Doug Weight 8 500 000(2)
Brian Leetch 6 600 000(3)
Ron Francis 5 936 287(1)
Jocelyn Thibault 2 900 000(2)
Sean Hill 2 500 000(2)
Manny Fernandez 2 200 000(3)
Chris Phillips 1 450 000(3)
Scott Thornton 1 425 000(1)
Bryce Salvador 1 200 000(1)
Simon Gamache 1 200 000(4)
Jiri Hudler 1 150 000(3)
Mike Weaver 1 000 000(4)
Eric Simard 900 000(1)
Andrey Troschinsky 850 000(1)
Dwayne Hay 850 000(3)
Patrick Traverse 842 500(1)
Tomas Kurka 650 000(3)
Michael Rupp 550 000(2)
Peter Schaefer 525 000(1)
Jaroslav Bednar 500 000(1)
Nikos Tselios 450 000(3)
Ryan Murphy 200 000(3)


Farm Payroll

Michael Nylander 2 000 000(3)
Roman Turek 400 000(1)
Bob Boughner 230 000(1)
Steven Reinprecht 150 000(1)
Ulf Dahlen 150 000(2)
Kirk Maltby 125 000(2)
Bill Lindsay 115 000(1)
Steve Thomas 100 000(1)
Ryan Barnes 100 000(2)
Jamie Rivers 95 000(2)
Per Svartvadet 95 000(3)
Mark Mowers 95 000(3)
Kevin Baker 95 000(2)
Robert Dome 95 000(1)
Branislav Mezei 90 000(2)
Marc Lamothe 85 000(1)
Shaun Sutter 85 000(3)
Brad Brown 75 000(2)
Jesse Wallin 72 600(1)
Tim Verbeek 65 000(1)
Jamie McLennan 50 000(2)
Blake Sloan 45 000(2)




St-Louis

ArenaKiel Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$119 827
Home Games Remaining0
Avg. Attendance11 919
Avg. Revenue/Game$1 001 141
Projected Revenue$0 000

Expenses

Pro Payroll$22 783 333
Farm Payroll$33 570 250
Prospect Fees$88 500
Coach$500 000
Games Remaining0
Total Game Expenses$694 416
Projected Expenses$0 000
Projected Balance$119 827

Salary Commitment

Year: 2006$56 353 583
Year: 2007$44 327 500
Year: 2008$21 037 500
Year: 2009$4 530 000

Pro Payroll

Chris Osgood 3 000 000(1)
Yanic Perreault 3 000 000(3)
Dan Boyle 2 800 000(3)
Michal Handzus 1 433 333(1)
Tyson Nash 1 292 500(3)
Dave Tanabe 1 250 000(3)
Denis Shvidki 1 127 500(1)
Jeff Finley 1 000 000(2)
Daniel Tkaczuk 950 000(1)
Cody Rudkowsky 850 000(3)
Jame Pollock 850 000(2)
David Van Drunen 750 000(3)
Darren Clark 650 000(2)
Lauri Kinos 650 000(1)
Chris McAlpine 600 000(2)
Tom Kostopoulos 600 000(4)
Pierre Dagenais 500 000(2)
Mathieu Biron 500 000(3)
Christian Laflamme 350 000(1)
John Pohl 315 000(1)
Mike Stuart 315 000(1)


Farm Payroll

Bobby Holik 9 600 000(2)
Chris Pronger 9 500 000(2)
Brad Ference 2 000 000(4)
Marco Sturm 2 000 000(3)
Brent Johnson 2 000 000(3)
Branko Radivojevic 1 800 000(4)
Dave Scatchard 1 300 000(3)
Mike Comrie 1 025 000(1)
Jason Lawmaster 950 000(1)
Stéphane Paquette 900 000(1)
Marco Charpentier 750 000(1)
Dennis Seidenberg 700 000(3)
Scott Mellanby 220 000(2)
Brent McDonald 200 000(2)
J-S Aubin 130 000(4)
Murray Baron 95 000(1)
Mark Rycroft 95 000(1)
Petr Cajanek 80 000(2)
Shawn Mamane 65 000(3)
Radoslav Suchy 60 000(2)
Eric Nickulas 40 250(1)
Steve Martins 30 000(2)
Reinhard Divis 30 000(1)




Chicago

ArenaUnited Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$7 295 492
Home Games Remaining0
Avg. Attendance12 095
Avg. Revenue/Game$1 016 085
Projected Revenue$0 000

Expenses

Pro Payroll$27 767 500
Farm Payroll$2 809 750
Prospect Fees$77 000
Coach$500 000
Games Remaining0
Total Game Expenses$379 930
Projected Expenses$0 000
Projected Balance$7 295 492

Salary Commitment

Year: 2006$30 577 250
Year: 2007$18 987 500
Year: 2008$14 147 500
Year: 2009$3 980 000

Pro Payroll

Alexei Zhamnov 4 000 000(1)
Steve Sullivan 3 000 000(1)
Gary Roberts 2 500 000(2)
Craig Conroy 2 000 000(3)
Mikael Renberg 2 000 000(1)
John LeClair 2 000 000(4)
Denis Gauthier 1 500 000(3)
Burke Henry 1 250 000(4)
Martin Erat 1 150 000(3)
Chris O'Sullivan 950 000(3)
Trent Whitfield 950 000(3)
Alexandre Picard 900 000(2)
Deron Quint 900 000(1)
Bryan Berard 850 000(1)
Michael Leighton 850 000(3)
Kyle Calder 800 000(3)
Bruno St. Jacques 600 000(4)
Steve Passmore 550 000(2)
Ryan VandenBussche 550 000(3)
Mark Smith 467 500(1)


Farm Payroll

Mathieu Garon 907 500(3)
Scott Nichol 400 000(2)
Alexander Karpovtsev 295 000(2)
Louie DeBrusk 140 000(3)
Marcel Hossa 120 000(2)
Joe Reekie 115 000(1)
Mark Bell 107 250(1)
Mike Peluso 95 000(3)
Ty Jones 85 000(3)
Shane Endicott 85 000(4)
Jason MacDonald 75 000(3)
Craig Andersson 75 000(2)
Ryan Christie 75 000(1)
Ville Nieminen 60 000(3)
Nathan Dempsey 55 000(3)
Steve Poapst 55 000(1)
Matt Walker 45 000(4)
Stanislav Gron 20 000(1)




Atlanta

ArenaPhillips Arena
Capacity18 000
Ticket Price$41,00


Income

Current Funds$24 854 417
Home Games Remaining0
Avg. Attendance15 229
Avg. Revenue/Game$1 378 930
Projected Revenue$0 000

Expenses

Pro Payroll$36 132 500
Farm Payroll$3 382 500
Prospect Fees$51 000
Coach$500 000
Games Remaining0
Total Game Expenses$488 610
Projected Expenses$0 000
Projected Balance$24 854 417

Salary Commitment

Year: 2006$39 515 000
Year: 2007$31 540 000
Year: 2008$27 790 000
Year: 2009$2 665 000

Pro Payroll

Derian Hatcher 10 500 000(3)
Sandis Ozolinsh 10 000 000(3)
Marc Savard 2 000 000(1)
Raffi Torres 1 500 000(4)
Jonathan Cheechoo 1 400 000(3)
Brad Stuart 1 250 000(3)
Ales Hemsky 1 130 000(2)
Ilya Kovalchuk 1 130 000(1)
Dany Heatley 1 075 000(2)
Kurtis Foster 950 000(1)
David Richard 900 000(1)
Robert Esche 850 000(4)
Kamil Piros 500 000(1)
Kirill Safronov 500 000(1)
Marc-Andre Fleury 500 000(2)
Patrice Bergeron 500 000(2)
Ronald Petrovicky 467 500(1)
Ivan Ciernik 350 000(2)
Shaone Morrisonn 315 000(1)
Jordin Tootoo 315 000(1)


Farm Payroll

Robyn Regehr 1 700 000(3)
Marek Zidlicky 315 000(1)
Derek MacKenzie 120 000(4)
Yuri Butsayev 120 000(4)
Andreas Karlsson 95 000(3)
Frantisek Kaberle 95 000(1)
Jason Shmyr 95 000(3)
Matt Zultek 85 000(3)
Brad Tapper 75 000(4)
Daniel Tjarnqvist 65 000(1)
Chuck Kobesaw 60 000(2)
Shawn Heins 60 000(1)
Frederic Cassivi 52 500(1)
Sean Brown 50 000(2)
Randy Robitaille 50 000(1)
Serge Aubin 50 000(2)
Jeff Cowan 47 500(1)
Steve Montador 35 000(2)
Dallas Drake 35 000(1)
Dan Hamhuis 31 500(1)
Tommi Santala 31 500(1)
Scottie Upshall 31 500(1)
Garnett Exelby 31 500(1)
Kari Lehtonen 31 500(1)
Tom Fitzgerald 20 000(1)




Nashville

ArenaNashville Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$19 047 605
Home Games Remaining0
Avg. Attendance10 844
Avg. Revenue/Game$910 867
Projected Revenue$0 000

Expenses

Pro Payroll$30 650 000
Farm Payroll$1 467 500
Prospect Fees$71 500
Coach$300 000
Games Remaining0
Total Game Expenses$396 207
Projected Expenses$0 000
Projected Balance$19 047 605

Salary Commitment

Year: 2006$32 117 500
Year: 2007$24 222 500
Year: 2008$13 612 500
Year: 2009$2 450 000

Pro Payroll

Martin Straka 4 000 000(3)
Kenny Jonsson 3 250 000(1)
Jeff Friesen 3 000 000(3)
Mark Parrish 2 050 000(2)
Tom Poti 1 800 000(2)
Nikita Alexeev 1 700 000(4)
Tomas Kloucek 1 150 000(1)
Denis Arkhipov 1 000 000(1)
Jonas Andersson 975 000(3)
Andrew Raycroft 950 000(1)
Joe DiPenta 950 000(2)
Mathieu Lavigne 900 000(2)
Mike Farrell 850 000(2)
Brian Finley 850 000(3)
Milan Kraft 850 000(2)
Pavel Skrbek 750 000(1)
Jason Labarbera 750 000(4)
Andreas Johansson 650 000(3)
Andrei Nazarov 600 000(3)
Adam Hall 600 000(2)
Clarke Wilm 575 000(2)
Ryan Bonni 500 000(1)
Derek Roy 500 000(2)
Denis Pederson 500 000(3)
Milan Michalek 500 000(2)
D.J. Smith 450 000(2)


Farm Payroll

Greg Johnson 150 000(2)
Jukka Hentunen 95 000(1)
Peter Smrek 95 000(3)
Brett Hauer 95 000(2)
Jay Legault 95 000(2)
Mathieu Darche 95 000(3)
Robert Schnabel 95 000(1)
Levente Szuper 92 500(3)
Greg Classen 90 000(2)
Wyatt Smith 90 000(3)
Martin Bartek 85 000(3)
Peter Fabus 85 000(3)
David Vyborny 65 000(2)
Jim McKenzie 65 000(1)
Blair Betts 50 000(2)
Drake Berehowsky 45 000(3)
Mark Eaton 40 000(1)
Jamie Allison 40 000(2)




Phoenix

ArenaAmerica West Arena
Capacity18 000
Ticket Price$40,00


Income

Current Funds-$21 468 483
Home Games Remaining0
Avg. Attendance10 610
Avg. Revenue/Game$1 018 562
Projected Revenue$0 000

Expenses

Pro Payroll$65 194 255
Farm Payroll$1 193 500
Prospect Fees$46 500
Coach$300 000
Games Remaining0
Total Game Expenses$813 832
Projected Expenses$0 000
Projected Balance-$21 468 483

Salary Commitment

Year: 2006$66 387 755
Year: 2007$54 351 255
Year: 2008$36 772 249
Year: 2009$10 237 500

Pro Payroll

Alexei Yashin 7 800 000(3)
Zigmund Palffy 7 250 000(1)
Chris Chelios 5 919 506(2)
JS Giguere 5 500 000(4)
Janne Niinimaa 4 575 000(4)
Patrik Elias 4 472 249(3)
Shane Doan 3 425 000(3)
Adam Deadmarsh 3 300 000(2)
Adrian Aucoin 3 100 000(2)
Daymond Langkow 2 700 000(2)
Jere Lehtinen 2 600 000(1)
Marcus Ragnarsson 2 300 000(3)
Rhett Warrener 1 800 000(3)
Zdeno Chara 1 750 000(3)
David Legwand 1 575 000(3)
Karlis Skrastins 1 200 000(3)
Keven Tremblay 900 000(2)
Daniel Cleary 850 000(2)
Chris Ferraro 850 000(1)
Ladislav Nagy 750 000(3)
Sean Burke 700 000(1)
Dan LaCouture 612 500(3)
Ryan Malone 500 000(2)
Mike Zigomanis 450 000(3)
Matthew Spiller 315 000(1)


Farm Payroll

Anton Volchenkov 100 000(3)
Bryan Helmer 95 000(3)
Ari Ahonen 95 000(4)
Yves Sarault 95 000(1)
Ray Schultz 95 000(2)
Peter Ferraro 95 000(3)
Goran Bezina 92 500(2)
Brad Ralph 75 000(3)
Sergei Kuznetsov 67 500(4)
Colin Zulianello 65 000(1)
Brent Gauvreau 65 000(1)
Ryan Lauzon 65 000(1)
Vladimir Orszagh 62 000(2)
Paul Ranheim 60 000(2)
Igor Valeev 35 000(3)
Christian Backman 31 500(1)




Colorado

ArenaPepsi Center
Capacity18 000
Ticket Price$45,00


Income

Current Funds$53 092 773
Home Games Remaining0
Avg. Attendance15 731
Avg. Revenue/Game$1 593 327
Projected Revenue$0 000

Expenses

Pro Payroll$47 807 658
Farm Payroll$3 005 500
Prospect Fees$48 000
Coach$500 000
Games Remaining0
Total Game Expenses$626 356
Projected Expenses$0 000
Projected Balance$53 092 773

Salary Commitment

Year: 2006$50 813 158
Year: 2007$40 985 158
Year: 2008$16 837 658
Year: 2009$1 200 000

Pro Payroll

Peter Forsberg 11 000 000(2)
Rob Blake 9 305 158(3)
Chris Drury 3 450 000(1)
Sergei Gonchar 3 450 000(2)
Todd Bertuzzi 2 750 000(1)
Milan Hejduk 2 700 000(2)
Vincent Lecavalier 2 000 000(2)
Niklas Sundstrom 1 800 000(3)
Andy Delmore 1 500 000(2)
Stephane Veilleux 1 200 000(4)
Paul Kariya 1 200 000(1)
Henrik Sedin 1 127 500(2)
J-P Dumont 1 100 000(2)
Dmitri Afanasenkov 1 100 000(3)
Martin Skoula 1 100 000(3)
Hugo Richard 900 000(1)
Roman Cechmanek 600 000(3)
Radek Martinek 600 000(1)
Barret Jackman 500 000(3)
Ben Simon 425 000(1)


Farm Payroll

Maxim Afinogenov 1 100 000(2)
Manny Malhotra 950 000(3)
Kyle Kidney 115 000(1)
Steve Moore 95 000(3)
Jeff MacMillan 85 000(2)
Sebastien Caron 85 000(1)
Evgeny Lazarev 85 000(2)
Steve Brule 85 000(1)
Dale Clarke 85 000(1)
K.C. Timmons 75 000(3)
Sanny Lindstrom 70 000(1)
Chris McAllister 62 500(3)
Brad Larsen 50 000(3)
Kurt Sauer 31 500(1)
Marek Svatos 31 500(1)




Anaheim

ArenaArrowhead Pond
Capacity18 000
Ticket Price$38,00


Income

Current Funds$5 585 776
Home Games Remaining0
Avg. Attendance16 002
Avg. Revenue/Game$1 483 896
Projected Revenue$0 000

Expenses

Pro Payroll$56 891 621
Farm Payroll$1 587 750
Prospect Fees$46 500
Coach$900 000
Games Remaining0
Total Game Expenses$724 706
Projected Expenses$0 000
Projected Balance$5 585 776

Salary Commitment

Year: 2006$58 479 371
Year: 2007$46 469 621
Year: 2008$25 545 518
Year: 2009$9 250 000

Pro Payroll

Nicklas Lidstrom 10 500 000(2)
Joe Sakic 9 856 018(3)
Martin Brodeur 6 891 103(2)
Petr Sykora 4 200 000(1)
Scott Stevens 4 000 000(1)
Marian Hossa 3 800 000(4)
Patrik Stefan 2 000 000(4)
Dan Blackburn 1 700 000(4)
Stanislav Chistov 1 700 000(4)
Eric Brewer 1 500 000(3)
Magnus Arvedson 1 500 000(3)
Daniel Briere 1 350 000(3)
Vitali Vishnevsky 1 179 500(3)
Marian Gaborik 1 075 000(1)
Ryan Vanbuskirk 950 000(1)
Vaclav Nedorost 950 000(2)
Michaël Chouinard 900 000(1)
Aren Miller 850 000(2)
Tomas Malec 700 000(2)
Nick Schultz 600 000(3)
Riku Hahl 375 000(2)
Tuomo Ruutu 315 000(1)


Farm Payroll

Brian Pothier 450 000(2)
Rick DiPietro 118 250(1)
Alexander Svitov 113 000(2)
Krys Barch 95 000(3)
Antii-Jussi Niemi 95 000(2)
Ross Lupaschuk 95 000(1)
Chad Wiseman 85 000(1)
Mikhail Kuleshov 85 000(3)
Josh DeWolf 85 000(3)
Justin Cox 85 000(1)
Andrej Nedorost 75 000(1)
Brandon Cullen 50 000(4)
Dan Bylsma 45 000(3)
Victor Uchevatov 40 000(1)
Martin Cibak 40 000(1)
Tony Martensson 31 500(1)




Edmonton

ArenaSky Reach Center
Capacity18 000
Ticket Price$30,00


Income

Current Funds$16 418 117
Home Games Remaining0
Avg. Attendance15 006
Avg. Revenue/Game$1 201 393
Projected Revenue$0 000

Expenses

Pro Payroll$46 790 000
Farm Payroll$2 145 100
Prospect Fees$50 750
Coach$500 000
Games Remaining0
Total Game Expenses$603 486
Projected Expenses$0 000
Projected Balance$16 418 117

Salary Commitment

Year: 2006$48 935 100
Year: 2007$23 340 100
Year: 2008$6 040 100
Year: 2009$150 100

Pro Payroll

Pavel Bure 10 000 000(1)
Wade Redden 4 500 000(2)
Bryan McCabe 3 500 000(3)
Adam Oates 3 500 000(1)
Jeff O'Neill 3 300 000(1)
Michael Peca 3 250 000(2)
Bret Hedican 3 200 000(2)
Joe Thornton 2 575 000(1)
John Madden 1 750 000(2)
Darcy Tucker 1 500 000(1)
Mike Leclerc 1 400 000(2)
Martin St. Louis 1 000 000(1)
Barrett Heisten 950 000(2)
Georges Laraque 950 000(1)
Steve Staios 900 000(1)
Alexandre Dulude 900 000(2)
Norm Milley 850 000(3)
Michal Rozsival 800 000(1)
Eric Messier 700 000(3)
Konstantin Koltsov 500 000(2)
Jamie Storr 450 000(2)
Niklas Kronvall 315 000(1)


Farm Payroll

Sean O'Donnell 270 000(1)
Dan Cloutier 250 000(3)
Ethan Moreau 150 000(2)
Brad Werenka 115 000(1)
Ty Conklin 115 000(3)
Jamie Hodson 110 000(4)
Donald MacLean 95 000(3)
Bobby Allen 85 000(2)
Sean Selmser 85 000(1)
Marty Reasoner 85 000(1)
Kari Haakana 85 000(2)
Craig Reichert 85 000(1)
Michael Henrich 80 000(3)
Cory Cross 75 000(3)
Adam Dewan 65 000(3)
Chad Hinz 65 000(1)
Alexei Semenov 62 500(3)
Scott Ferguson 50 000(3)
Kevin Brown 50 000(1)
Fernando Pisani 50 000(2)
Mathias Johansson 47 500(3)
Jesse Boulerice 40 100(4)
Sean McAslan 30 000(2)




Vancouver

ArenaGM Place
Capacity18 000
Ticket Price$35,00


Income

Current Funds$13 685 995
Home Games Remaining0
Avg. Attendance14 093
Avg. Revenue/Game$1 183 756
Projected Revenue$0 000

Expenses

Pro Payroll$53 312 500
Farm Payroll$1 119 000
Prospect Fees$84 000
Coach$500 000
Games Remaining0
Total Game Expenses$670 921
Projected Expenses$0 000
Projected Balance$13 685 995

Salary Commitment

Year: 2006$54 431 500
Year: 2007$42 285 000
Year: 2008$17 435 000
Year: 2009$0 000

Pro Payroll

Sergei Fedorov 10 000 000(3)
Ed Belfour 6 500 000(2)
Ed Jovanovski 6 000 000(2)
Jarome Iginla 5 500 000(1)
Brad Richards 3 000 000(2)
Scott Hartnell 2 800 000(3)
Mattias Ohlund 2 500 000(2)
Olli Jokinen 2 000 000(1)
Radek Dvorak 1 575 000(3)
Matthew Barnaby 1 575 000(2)
Todd Simpson 1 400 000(1)
Johan Hedberg 1 100 000(2)
Fedor Fedorov 950 000(2)
Ivan Huml 950 000(3)
Nikolai Antropov 925 000(1)
Kristian Huselius 900 000(3)
Philippe Raymond 900 000(1)
Rico Fata 875 000(2)
David Ytfeldt 850 000(2)
Rene Vydareny 850 000(2)
Regan Darby 650 000(2)
Rostislav Klesla 537 500(3)
Kyle Rossiter 500 000(1)
Tomas Surovy 475 000(1)


Farm Payroll

Alexander Auld 200 000(3)
Jamie Heward 115 000(3)
Kris Beech 115 000(1)
Justin Kurtz 95 000(3)
Tyler Bouck 95 000(3)
Justin Morrison 85 000(1)
Zenith Komarniski 85 000(1)
Mike Keane 75 000(1)
Pat Kavanagh 65 000(3)
Martin Grenier 60 000(3)
Mats Lindgren 55 000(1)
Jarkko Ruutu 42 500(3)
Jason King 31 500(1)




LosAngeles

ArenaStaples Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$17 618 128
Home Games Remaining0
Avg. Attendance10 334
Avg. Revenue/Game$868 050
Projected Revenue$0 000

Expenses

Pro Payroll$31 237 435
Farm Payroll$1 397 500
Prospect Fees$74 000
Coach$500 000
Games Remaining0
Total Game Expenses$404 987
Projected Expenses$0 000
Projected Balance$17 618 128

Salary Commitment

Year: 2006$32 634 935
Year: 2007$24 817 435
Year: 2008$9 932 435
Year: 2009$3 255 000

Pro Payroll

Marek Malik 2 500 000(2)
Steve Yzerman 2 500 000(2)
Chris Gratton 2 200 000(2)
Brendan Morrison 2 150 000(2)
Stephen Heinze 2 000 000(2)
Mike Cammalleri 1 800 000(4)
Aaron Miller 1 700 000(1)
Pavel Rosa 1 250 000(4)
Steve Shields 1 200 000(2)
Todd Reirden 1 150 000(1)
Luc Robitaille 1 150 000(3)
Cale Hulse 1 100 000(1)
Fredrik Olausson 1 100 000(1)
Marcus Nilson 925 000(1)
Martin Gelinas 900 000(3)
Alexandre Gaucher 900 000(2)
Landon Wilson 667 435(3)
Ken Belanger 600 000(3)
Jason York 600 000(1)
Glen Wesley 600 000(1)
Maxim Kuznetsov 575 000(3)
Andreas Lilja 500 000(2)
Craig Johnson 500 000(2)
Martin Gerber 500 000(3)
Todd Warriner 500 000(3)
Bryan Muir 500 000(3)
Niko Dimitrakos 435 000(3)
Ryan Flinn 385 000(3)
Brad Chartrand 350 000(2)


Farm Payroll

Cristobal Huet 130 000(1)
Brooks Orpik 95 000(1)
Ian Laperriere 90 000(3)
Dan Watson 85 000(1)
Dane Jackson 85 000(3)
Jason Holland 85 000(2)
Derek Bekar 85 000(1)
Tomas Zizka 85 000(1)
Eric Belanger 80 000(4)
Alexei Volkov 75 000(3)
Richard Seeley 75 000(3)
Joe Rullier 75 000(1)
Trevor Letowski 75 000(3)
Sean Avery 70 000(4)
Josef Melichar 65 000(3)
Jon Sim 55 000(4)
Joe Corvo 47 500(1)
Kip Brennan 40 000(1)




San Jose

ArenaSan Jose Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$13 372 020
Home Games Remaining0
Avg. Attendance11 860
Avg. Revenue/Game$996 324
Projected Revenue$0 000

Expenses

Pro Payroll$30 540 000
Farm Payroll$4 401 959
Prospect Fees$48 500
Coach$500 000
Games Remaining0
Total Game Expenses$432 810
Projected Expenses$0 000
Projected Balance$13 372 020

Salary Commitment

Year: 2006$34 941 959
Year: 2007$24 787 500
Year: 2008$8 870 000
Year: 2009$1 100 000

Pro Payroll

Petr Nedved 4 550 000(2)
Vincent Damphousse 4 000 000(1)
Evgeni Nabokov 3 525 000(2)
Donald Audette 3 000 000(3)
Scott Hannan 1 350 000(1)
Kyle McLaren 1 300 000(3)
Alexander Korolyuk 1 150 000(3)
Sheldon Souray 1 100 000(2)
Ryan Kraft 1 100 000(4)
Jan Hlavac 1 000 000(3)
Ron Hainsey 950 000(1)
Steve Kelly 950 000(2)
Hugo Le Bourdais 900 000(2)
Mike Mottau 900 000(3)
Matt Carkner 850 000(1)
Jason Ward 750 000(1)
Mike Knuble 750 000(1)
Vesa Toskala 750 000(2)
Francis Bouillon 750 000(2)
Jean-Luc Grand-Pierre 600 000(1)
Mark Popovic 315 000(1)


Farm Payroll

Todd Harvey 1 300 000(2)
Daniel Sedin 1 127 500(2)
Dale Purinton 750 000(2)
Mark Messier 390 459(1)
Jeff Nelson 85 000(3)
Steve Bancroft 85 000(1)
Lynn Loyns 85 000(3)
Eric LaPlante 75 000(1)
Marc Kielkucki 75 000(2)
Rob Davison 75 000(2)
Lars Pettersen 75 000(3)
Pavel Brendl 65 000(3)
Seamus Kotyk 65 000(3)
Sean Molina 65 000(2)
Miroslav Zalesak 45 000(3)
Nils Ekman 39 000(1)




Minnesota

ArenaSt. Paul Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$14 622 635
Home Games Remaining0
Avg. Attendance10 682
Avg. Revenue/Game$897 282
Projected Revenue$0 000

Expenses

Pro Payroll$41 825 000
Farm Payroll$4 363 125
Prospect Fees$39 000
Coach$950 000
Games Remaining0
Total Game Expenses$575 331
Projected Expenses$0 000
Projected Balance$14 622 635

Salary Commitment

Year: 2006$46 188 125
Year: 2007$31 348 125
Year: 2008$17 328 375
Year: 2009$5 250 000

Pro Payroll

Dominic Hasek 8 000 000(1)
Eric Lindros 6 000 000(2)
Ray Whitney 3 000 000(3)
Sami Kapanen 3 000 000(2)
Mike Ricci 2 500 000(3)
Jozef Balej 2 000 000(4)
Brad Isbister 1 925 000(1)
Chris Nielsen 1 400 000(4)
Craig Rivet 1 350 000(3)
Jeff Shantz 1 300 000(1)
Jan Horacek 1 250 000(4)
Andrei Zyuzin 1 200 000(3)
Andrew Brunette 1 200 000(2)
Remi Royer 1 200 000(3)
Brad Bombardir 1 150 000(1)
Oleg Saprykin 1 000 000(2)
Mike Crowley 950 000(3)
Ben Guite 950 000(3)
Travis Roche 950 000(1)
Steve Bergeron 900 000(1)
Dwayne Roloson 600 000(3)


Farm Payroll

Chris Clark 1 300 000(2)
Ilja Bryzgalov 950 000(2)
Pascal Dupuis 600 000(4)
Cliff Ronning 185 000(1)
Hnat Domenichelli 115 000(2)
Adam Burt 115 000(2)
Pasi Nurminen 110 000(2)
Matt Johnson 105 875(3)
Jason Marshall 97 500(1)
Matt Herr 95 000(3)
Kyle Wanvig 95 000(1)
David Cullen 95 000(2)
Artem Chubarov 84 750(2)
Cam Stewart 77 500(3)
Jim Dowd 75 000(1)
Mattias Karlin 75 000(1)
Chris Bala 50 000(1)
Alexander Daigle 50 000(3)
Jason Krog 50 000(2)
Marc Chouinard 37 500(1)