Financial Report

(As of mercredi, avr 19 2006)

Ottawa

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining1
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$33 617 441
Farm Payroll$1 355 238
Prospect Fees$7 500
Coach$0 000
Games Remaining1
Total Game Expenses$416 431
Projected Expenses$416 431
Projected Balance-$416 431

Salary Commitment

Year: 2005$32 844 679
Year: 2006$14 687 498
Year: 2007$1 420 258
Year: 2008$0 000

Pro Payroll

Olaf Kolzig 4 940 000(2)
Danny Markov 2 356 000(1)
Bryan Smolinski 2 242 000(1)
Kim Johnsson 2 200 000(1)
Darryl Sydor 2 128 000(0)
Chris Phillips 1 976 000(2)
Richard Zednik 1 824 000(2)
Eric Lindros 1 550 000(1)
Mike Knuble 1 520 000(2)
Ray Whitney 1 500 000(2)
Todd White 1 500 000(1)
Richard Matvichuk 1 368 000(2)
Curtis Brown 1 254 000(3)
Andrei Zyuzin 1 250 000(1)
Oleg Kvasha 1 178 000(1)
Erik Cole 1 140 000(1)
Jan Hrdina 1 000 000(1)
Michael Ryder 1 000 000(1)
Bryan Allen 941 441(1)
Mike Dunham 750 000(1)


Farm Payroll

Fernando Pisani 611 800(1)
Mathieu Garon 121 600(1)
Jeff Carter 94 240(3)
Thomas Vanek 94 240(2)
Alexander Steen 72 018(3)
Adam Hall 60 000(1)
Henrik Tallinder 59 180(1)
Jim Vandermeer 57 000(1)
Ryan Miller 50 160(1)
Jason King 45 000(1)
Marek Svatos 45 000(1)
Niklas Kronwall 45 000(2)




Montreal

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining0
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$63 324 592
Farm Payroll$764 820
Prospect Fees$4 500
Coach$0 000
Games Remaining1
Total Game Expenses$763 023
Projected Expenses$763 023
Projected Balance-$763 023

Salary Commitment

Year: 2005$64 089 412
Year: 2006$47 496 257
Year: 2007$30 037 000
Year: 2008$10 200 000

Pro Payroll

Nicklas Lidstrom 7 600 000(1)
Joe Sakic 6 664 797(2)
Chris Pronger 6 200 000(5)
Sergei Fedorov 6 080 000(3)
Dany Heatley 4 500 000(2)
Miroslav Satan 4 015 000(3)
Adrian Aucoin 4 000 000(4)
Robert Lang 3 800 000(2)
Keith Primeau 3 420 000(3)
Marty Turco 3 161 795(1)
Dan Boyle 2 750 000(3)
Kris Draper 2 128 000(3)
Jeff O'Neill 1 500 000(2)
Valeri Bure 1 500 000(1)
Steve Reinprecht 1 444 000(3)
Radoslav Suchy 1 140 000(1)
Cale Hulse 1 140 000(1)
Jason Wiemer 950 000(1)
Nick Schultz 836 000(2)
Stephane Veilleux 495 000(1)


Farm Payroll

R.J Umberger 90 060(2)
Darren McCarty 80 000(1)
Corey Perry 68 400(2)
Steve Begin 60 800(1)
Josh Harding 56 400(1)
Aaron Johnson 56 020(1)
Peter Sejna 55 000(1)
Jamie Lundmark 55 000(1)
Krystofer Kolanos 54 340(1)
Sean Avery 53 200(1)
Trevor Daley 45 600(1)
Brian Finley 45 000(1)
Simon Gamache 45 000(1)




Colorado

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining1
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$46 133 000
Farm Payroll$1 285 880
Prospect Fees$12 000
Coach$0 000
Games Remaining2
Total Game Expenses$564 653
Projected Expenses$1 129 307
Projected Balance-$1 129 307

Salary Commitment

Year: 2005$34 362 880
Year: 2006$20 069 580
Year: 2007$19 981 420
Year: 2008$16 425 000

Pro Payroll

Scott Niedermayer 6 725 000(4)
Ilya Kovalchuk 6 500 000(5)
Wade Redden 3 724 000(0)
Alexander Mogilny 3 500 000(0)
Steve Sullivan 3 200 000(4)
Mario Lemieux 3 000 000(1)
Todd Marchant 2 470 000(0)
Patrick Lalime 2 432 000(1)
Craig Conroy 2 394 000(3)
Brendan Shanahan 2 280 000(1)
Brett Hull 1 690 000(0)
Dwayne Roloson 1 672 000(0)
Scott Walker 1 520 000(1)
Willie Mitchell 1 349 000(1)
P.J Axelsson 1 064 000(3)
Patrik Stefan 1 064 000(1)
Eric Cairns 589 000(1)
Trevor Letowski 510 000(1)
Andy Delmore 450 000(1)


Farm Payroll

Mike Komisarek 901 740(1)
Andrew Ladd 98 420(3)
Boyd Gordon 90 060(1)
Ryan Getzlaf 88 160(2)
Pascal Leclaire 62 500(1)
Jim Fahey 45 000(1)




Québec

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining0
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$57 871 000
Farm Payroll$1 110 860
Prospect Fees$10 500
Coach$0 000
Games Remaining1
Total Game Expenses$702 290
Projected Expenses$702 290
Projected Balance-$702 290

Salary Commitment

Year: 2005$58 981 860
Year: 2006$47 636 500
Year: 2007$17 625 000
Year: 2008$13 625 000

Pro Payroll

Keith Tkachuk 7 600 000(2)
Vincent Lecavalier 6 875 000(4)
Mats Sundin 6 840 000(2)
Nikolai Khabibulin 6 750 000(4)
Sergei Zubov 4 000 000(3)
Aaron Miller 2 660 000(2)
Bret Hedican 2 432 000(1)
Tomas Kaberle 2 280 000(1)
Mark Recchi 2 280 000(2)
Gary Roberts 2 250 000(2)
Bryan Berard 2 200 000(2)
Tony Amonte 1 850 000(2)
Mike Ricci 1 520 000(1)
Jozef Stumpel 1 500 000(2)
Kirk Maltby 1 444 000(2)
Daniel Sedin 1 250 000(1)
Vitaly Vishnevski 1 140 000(1)
Brian Boucher 900 000(1)
Chris Chelios 850 000(1)
Dave Andreychuk 800 000(2)
Alexei Ponikarovsky 450 000(2)


Farm Payroll

Wes Walz 152 000(1)
Bryce Salvador 140 000(1)
Martin Gerber 106 400(1)
Christopher Higgins 90 060(1)
Yann Danis 87 400(1)
Richard Park 75 000(1)
Jason Labarbera 75 000(2)
Zach Parise 70 300(1)
Niko Dimitrakos 62 500(2)
Eugeni Artukhin 60 200(1)
Ron Hainsey 57 000(1)
Dennis Seidenberg 45 000(1)
Rene Bourque 45 000(1)
Dennis Wideman 45 000(1)




Boston

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining1
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$38 085 463
Farm Payroll$6 732 460
Prospect Fees$3 000
Coach$0 000
Games Remaining2
Total Game Expenses$533 582
Projected Expenses$1 067 165
Projected Balance-$1 067 165

Salary Commitment

Year: 2005$23 287 790
Year: 2006$10 855 160
Year: 2007$3 692 660
Year: 2008$3 500 000

Pro Payroll

Todd Bertuzzi 5 269 333(0)
Mattias Ohlund 3 500 000(4)
Roberto Luongo 3 200 000(1)
Olli Jokinen 2 500 000(1)
Dan Mcgillis 2 200 000(2)
Paul Mara 1 750 000(1)
Donald Brashear 1 748 000(0)
Brendan Witt 1 672 000(0)
Sean Burke 1 600 000(2)
Jean-Pierre Dumont 1 596 000(0)
Andrew Cassels 1 500 000(0)
Chris Simon 1 216 000(0)
Kristian Huselius 1 216 000(1)
Wayne Primeau 1 100 000(2)
Jan Bulis 1 026 000(1)
Anson Carter 1 000 000(1)
Jay Bouwmeester 945 630(1)
Chris Gratton 900 000(2)
Nathan Dempsey 874 000(0)
Richard Jackman 760 000(0)
Kevyn Adams 725 000(2)
Daniel Tjarnqvist 700 000(1)
Jason Ward 637 500(2)
Mariusz Czerkawski 450 000(0)


Farm Payroll

Andy McDonald 6 270 000(0)
Georges Laraque 108 300(0)
Alexander Ovechkin 98 420(3)
Pierre-Marc Bouchard 95 000(1)
Mark Stuart 94 240(3)
Mika Noronen 66 500(0)




KansasCity

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining1
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$51 518 740
Farm Payroll$319 400
Prospect Fees$9 000
Coach$0 000
Games Remaining3
Total Game Expenses$617 228
Projected Expenses$1 851 684
Projected Balance-$1 851 684

Salary Commitment

Year: 2005$22 362 740
Year: 2006$20 933 200
Year: 2007$14 499 200
Year: 2008$3 600 000

Pro Payroll

Jeremy Roenick 4 940 000(0)
Zigmund Palffy 4 500 000(3)
Patrick Marleau 4 000 000(3)
Ed Jovanovski 3 990 000(0)
Derian Hatcher 3 600 000(4)
Evgeni Nabokov 3 363 000(0)
Martin Straka 3 000 000(0)
Geoff Sanderson 2 508 000(0)
Janne Niinimaa 2 432 000(0)
Brian Rolston 2 432 000(0)
Petr Nedved 2 204 000(0)
Marco Sturm 2 000 000(2)
Brad Stuart 1 900 000(2)
Dainius Zubrus 1 850 000(2)
Nick Boynton 1 750 000(0)
Mike Johnson 1 672 000(0)
Denis Gauthier 1 330 000(3)
Rostislav Olesz 984 200(3)
Ossi Vaananen 950 000(0)
Shawn Bates 877 780(1)
Vesa Toskala 684 000(2)
Branko Radivojevic 551 760(1)


Farm Payroll

Steve Bernier 85 000(3)
Marcel Goc 83 600(0)
Christian Ehrhoff 60 800(0)
Ramzi Abid 45 000(0)
Mike Zigomanis 45 000(0)




Flyers

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining0
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$65 720 708
Farm Payroll$231 040
Prospect Fees$16 500
Coach$0 000
Games Remaining1
Total Game Expenses$785 336
Projected Expenses$785 336
Projected Balance-$785 336

Salary Commitment

Year: 2005$34 244 339
Year: 2006$29 244 339
Year: 2007$27 744 339
Year: 2008$10 750 000

Pro Payroll

Bill Guerin 6 738 498(0)
Rob Blake 6 364 111(0)
Martin St. Louis 5 250 000(6)
Ed Belfour 4 560 000(0)
Adam Foote 4 500 000(3)
Alexei Zhamnov 4 100 000(3)
Brian Leetch 4 000 000(1)
Michael Peca 3 990 000(0)
Mike Rathje 3 500 000(5)
Miikka Kiprusoff 3 333 333(3)
Brendan Morrison 3 200 000(3)
Craig Rivet 2 660 000(0)
Alexander Frolov 2 000 000(5)
Mark Parrish 1 900 000(0)
Cory Stillman 1 766 766(3)
Jason Blake 1 558 000(0)
Lubomir Visnovsky 1 520 000(0)
Pierre Turgeon 1 500 000(2)
Cory Sarich 1 330 000(0)
Luc Robitaille 1 000 000(1)
Dean McAmmond 950 000(0)


Farm Payroll

Robert Nilsson 94 240(3)
David Leneveu 68 400(0)
Cam Ward 68 400(0)




Cleveland

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining1
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$28 832 133
Farm Payroll$2 969 960
Prospect Fees$9 000
Coach$0 000
Games Remaining2
Total Game Expenses$378 703
Projected Expenses$757 407
Projected Balance-$757 407

Salary Commitment

Year: 2005$16 310 000
Year: 2006$14 110 000
Year: 2007$10 160 000
Year: 2008$7 500 000

Pro Payroll

Rick Nash 5 400 000(5)
John Madden 3 861 561(0)
Derek Morris 2 660 000(3)
Tom Poti 2 356 000(0)
Dave Scatchard 2 100 000(4)
Viktor Kozlov 1 746 000(0)
Martin Skoula 1 500 000(2)
Tyler Arnason 1 200 000(1)
Marek Zidlicky 1 140 000(0)
Branislav Mezei 1 026 000(0)
Shawn Horcoff 1 000 000(1)
Robert Esche 1 000 000(2)
Tuomo Ruutu 858 000(0)
Kurt Sauer 718 200(0)
Vladimir Orszagh 625 000(0)
Samuel Pahlsson 625 000(2)
Paul Martin 502 000(0)
Antero Niittymaki 450 000(0)
Dan Hinote 64 372(0)


Farm Payroll

Joffrey Lupul 900 600(0)
Raffi Torres 825 000(2)
Shaone Morrisonn 668 800(0)
Jason Pominville 450 000(0)
Matt Stajan 80 560(0)
Gregory Campbell 45 000(0)




Détroit

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining1
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 965 348
Farm Payroll$1 251 960
Prospect Fees$15 000
Coach$0 000
Games Remaining1
Total Game Expenses$538 480
Projected Expenses$538 480
Projected Balance-$538 480

Salary Commitment

Year: 2005$20 148 160
Year: 2006$15 424 000
Year: 2007$6 324 000
Year: 2008$0 000

Pro Payroll

Jaromir Jagr 8 420 348(0)
Pavol Demitra 4 500 000(3)
Rod Brind' Amour 3 800 000(0)
Vladimir Malakhov 3 600 000(2)
Mathieu Schneider 3 300 000(2)
Marc Savard 2 280 000(0)
Tomas Vokoun 2 280 000(0)
Fredrik Modin 2 204 000(0)
Ruslan Salei 1 824 000(1)
Philippe Boucher 1 824 000(3)
Trevor Linden 1 520 000(0)
Brent Sopel 1 200 000(2)
Alyn McCauley 1 083 000(0)
Brad Lukowich 1 000 000(2)
Trent Hunter 1 000 000(1)
Jiri Slegr 950 000(1)
Trent Klatt 912 000(0)
Curtis Joseph 900 000(1)
Pacal Dupuis 760 000(0)
Mattias Timander 608 000(0)


Farm Payroll

Maxim Afinogenov 1 086 800(0)
Josef Melichar 70 000(0)
Jarret Stoll 50 160(1)
Brett Mclean 45 000(0)




Winnipeg

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining1
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$59 978 012
Farm Payroll$429 290
Prospect Fees$4 500
Coach$0 000
Games Remaining3
Total Game Expenses$719 188
Projected Expenses$2 157 564
Projected Balance-$2 157 564

Salary Commitment

Year: 2005$41 246 103
Year: 2006$33 941 103
Year: 2007$23 691 103
Year: 2008$8 791 103

Pro Payroll

Jarome Iginla 7 000 000(3)
Marian Hossa 6 000 000(3)
Peter Forsberg 5 750 000(2)
Martin Brodeur 5 391 103(6)
Paul Kariya 4 500 000(2)
Patrik Elias 4 180 000(1)
Bryan McCabe 3 458 000(0)
Mike Modano 3 400 000(5)
Darius Kasparaitis 3 344 000(0)
Radek Bonk 2 394 000(0)
Scott Gomez 2 200 000(0)
Jochen Hecht 1 900 000(3)
Dick Tarnstrom 1 600 000(1)
Karlis Skrastins 1 425 000(0)
Matthew Barnaby 1 330 000(0)
Jiri Fischer 1 330 000(0)
Dmitri Kalinin 1 330 000(1)
Jon Klemm 1 118 909(0)
Ethan Moreau 1 102 000(0)
Mark Eaton 700 000(0)
Brent Johnson 525 000(0)


Farm Payroll

Jason Allison 150 000(1)
Hannu Toivonen 81 890(0)
Tuomas Pihlman 56 400(0)
Barry Tallackson 51 000(0)
Juraj Kolnik 45 000(0)
Niko Kapanen 45 000(1)




Minnesota

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining1
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$12 022 200
Farm Payroll$511 210
Prospect Fees$9 000
Coach$0 000
Games Remaining3
Total Game Expenses$149 314
Projected Expenses$447 943
Projected Balance-$447 943

Salary Commitment

Year: 2005$2 935 200
Year: 2006$600 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

Eric Weinrich 1 330 000(0)
Ruslan Fedotenko 1 300 000(1)
Oleg Saprykin 1 064 000(0)
Dustin Brown 942 000(0)
Brent Burns 836 000(0)
Frederik Sjostrom 817 000(0)
Ryan Kesler 722 000(0)
Tim Gleason 646 000(0)
Konstantin Koltsov 627 000(0)
Mattias Weinhandl 600 000(2)
Shane Hnidy 600 000(0)
Marcel Hossa 585 200(1)
Rico Fata 551 000(0)
David Hale 502 000(0)
Ray Emery 450 000(1)
Fedor Tyutin 450 000(0)


Farm Payroll

Tim Connolly 103 690(0)
Ryan Suter 94 240(0)
Ryan Whitney 90 060(0)
Keith Ballard 90 060(0)
Alexander Perezhogin 71 060(0)
Shea Weber 62 100(0)




Atlanta

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining1
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$41 341 894
Farm Payroll$1 145 260
Prospect Fees$15 000
Coach$0 000
Games Remaining2
Total Game Expenses$505 978
Projected Expenses$1 011 956
Projected Balance-$1 011 956

Salary Commitment

Year: 2005$10 999 540
Year: 2006$6 046 840
Year: 2007$946 840
Year: 2008$0 000

Pro Payroll

Daniel Alfredsson 4 662 894(0)
Roman Hamrlik 3 500 000(2)
Chris Drury 2 926 000(0)
Daymond Langkow 2 442 000(0)
Steve Rucchin 2 261 000(0)
Simon Gagne 2 000 000(1)
Daniel Briere 1 938 000(0)
Steve Konowalchuk 1 900 000(0)
Ken Klee 1 900 000(0)
David Aebischer 1 900 000(0)
Steve Yzerman 1 750 000(1)
Sean O'Donnell 1 748 000(0)
Hal Gill 1 596 000(0)
Sami Kapanen 1 520 000(0)
Sean Hill 1 520 000(0)
Sergei Brylin 1 520 000(0)
Tomas Holmstrom 1 368 000(0)
Barret Jackman 1 140 000(0)
Mike Leclerc 1 140 000(1)
Nils Ekman 1 100 000(2)
Alexei Semenov 760 000(0)
Garth Snow 750 000(3)


Farm Payroll

Tom Preissing 500 000(2)
Petteri Nokelainen 98 420(3)
Alexendre Picard 98 420(3)
Steve Eminger 96 000(0)
Kari Lehtonen 90 060(0)
Jim Slater 90 060(0)
Anthony Stewart 64 600(0)
Arron Asham 62 700(1)
Kurtis Foster 45 000(0)




St-Louis

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining2
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$46 040 000
Farm Payroll$188 088
Prospect Fees$7 500
Coach$0 000
Games Remaining2
Total Game Expenses$550 424
Projected Expenses$1 100 847
Projected Balance-$1 100 847

Salary Commitment

Year: 2005$17 515 288
Year: 2006$11 500 000
Year: 2007$6 100 000
Year: 2008$6 100 000

Pro Payroll

Jean-Sebastien Giguere3 990 000(0)
Pavel Datsyuk 3 900 000(2)
Milan Hejduk 3 700 000(5)
Jere Lehtinen 3 572 000(0)
Alex Tanguay 3 230 000(0)
Vyacheslav Kozlov 2 660 000(0)
Martin Havlat 2 600 000(1)
Pavel Kubina 2 584 000(0)
Henrik Zetterberg 2 400 000(4)
Jeff Friesen 2 280 000(0)
Keith Carney 2 052 000(0)
Jason Smith 1 976 000(0)
Filip Kuba 1 691 000(0)
Dominik Hasek 1 520 000(1)
Sami Salo 1 500 000(2)
Justin Williams 1 225 000(1)
Dallas Drake 1 216 000(0)
Ian Laperriere 1 140 000(0)
David Tanabe 950 000(0)
Antti Laaksonen 646 000(0)
Marc-Andre Bergeron 608 000(0)
Brad Boyes 600 000(1)


Farm Payroll

Dmitry Afanasenkov 70 288(1)
Jay McClement 60 800(0)
Brooks Laich 57 000(0)




Floride

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining1
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$46 422 963
Farm Payroll$56 400
Prospect Fees$10 500
Coach$0 000
Games Remaining3
Total Game Expenses$553 451
Projected Expenses$1 660 352
Projected Balance-$1 660 352

Salary Commitment

Year: 2005$18 185 133
Year: 2006$13 483 333
Year: 2007$8 833 333
Year: 2008$2 000 000

Pro Payroll

Jose Theodore 5 333 333(3)
Serge Aubin 4 500 000(0)
Brad Richards 3 401 000(0)
Jason Arnott 2 926 000(1)
Sandis Ozolinsh 2 750 000(2)
Marian Gaborik 2 679 000(0)
Mattias Norstrom 2 660 000(0)
Eric Desjardins 2 280 000(0)
Sheldon Souray 2 128 000(0)
Rob Niedermayer 2 000 000(4)
Brenden Morrow 1 900 000(2)
Andy Sutton 1 800 000(0)
Manny Fernandez 1 672 000(0)
Robyn Regehr 1 672 000(0)
Jamie Langenbrunner 1 655 130(0)
Darcy Tucker 1 596 000(0)
Mike Fisher 1 500 000(3)
Scott Hartnell 1 000 000(0)
Chris Clark 689 700(0)
Joe Corvo 668 800(1)
Brad Ference 600 000(1)
Jason Woolley 507 000(1)
Peter Bondra 505 000(0)


Farm Payroll

Rob Globke 56 400(0)




Columbus

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining1
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$27 857 700
Farm Payroll$1 518 940
Prospect Fees$18 000
Coach$0 000
Games Remaining3
Total Game Expenses$349 936
Projected Expenses$1 049 809
Projected Balance-$1 049 809

Salary Commitment

Year: 2005$13 259 330
Year: 2006$5 172 330
Year: 2007$1 819 230
Year: 2008$1 725 000

Pro Payroll

Marek Malik 2 500 000(1)
Patrice Brisebois 2 250 000(2)
Michall Handzus 2 128 000(0)
John Leclair 2 100 000(0)
Scott Hannan 2 033 000(0)
Jassen Cullimore 1 881 000(0)
Mathieu Dandenault 1 725 000(4)
Marc Denis 1 672 000(0)
Mike Grier 1 400 000(1)
David Legwand 1 349 000(1)
Vaclav Varada 1 216 000(0)
Mike Ribeiro 1 178 000(1)
Brad Isbister 1 102 000(0)
Mark Bell 1 060 000(1)
Shawn McEachern 1 050 000(2)
Nikolai Zherdev 942 000(0)
Ryan Malone 750 000(0)
Manny Malhotra 570 100(0)
Eric Boguniecki 501 600(0)
Mathieu Biron 450 000(0)


Farm Payroll

Francis Bouillon 600 000(1)
Andrew Hutchinson 450 000(0)
Patrick Eaves 94 230(3)
Mikko Koivu 85 880(0)
Lukas Krajicek 55 100(0)
Danny Syvret 53 100(2)
Ilya Bryzgalov 45 600(0)
Scottie Upshall 45 030(0)
Dan Fritsche 45 000(0)
Matthew Lombardi 45 000(0)




San Jose

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining1
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$23 531 215
Farm Payroll$553 110
Prospect Fees$3 000
Coach$0 000
Games Remaining2
Total Game Expenses$286 754
Projected Expenses$573 508
Projected Balance-$573 508

Salary Commitment

Year: 2005$9 706 380
Year: 2006$4 960 000
Year: 2007$85 000
Year: 2008$0 000

Pro Payroll

Greg de Vries 2 280 000(0)
Martin Biron 2 128 000(1)
Vaclav Prospal 1 900 000(0)
Andrei Markov 1 750 000(2)
Colin White 1 710 000(0)
Jocelyn Thibault 1 500 000(2)
Matt Cooke 1 500 000(2)
Frantisek Kaberle 1 292 000(0)
Henrik Sedin 1 250 000(1)
Rostislav Klesla 943 635(0)
Martin Erat 875 000(0)
Cory Cross 874 000(0)
Petr Cajanek 836 000(0)
Derek Roy 782 000(0)
Jonathan Cheechoo 760 000(0)
Eric Belanger 758 100(1)
Brian Gionta 627 000(0)
Stephen Weiss 610 280(1)
Chris Neil 585 200(0)
Garnet Exelby 570 000(0)


Farm Payroll

Tie Domi 125 000(2)
Marc-Andre Fleury 94 240(0)
Milan Michalek 94 240(0)
Sidney Crosby 85 000(3)
Jordin Tootoo 64 600(0)
Anton Babchuk 45 030(0)
Jozef Balej 45 000(0)




Dallas

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining2
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 373 333
Farm Payroll$419 140
Prospect Fees$7 500
Coach$0 000
Games Remaining2
Total Game Expenses$521 428
Projected Expenses$1 042 857
Projected Balance-$1 042 857

Salary Commitment

Year: 2005$32 404 333
Year: 2006$17 964 333
Year: 2007$9 719 333
Year: 2008$3 500 000

Pro Payroll

Bobby Holik 4 234 333(3)
Brian Rafalski 4 200 000(2)
Alexei Zhitnik 3 500 000(4)
Saku Koivu 3 420 000(1)
Petr Sykora 3 116 000(0)
Sergei Samsonov 2 770 000(1)
Rick Dipietro 2 500 000(1)
Eric Daze 2 280 000(0)
Joe Nieuwendyk 2 250 000(2)
Jaroslav Spacek 2 250 000(1)
Teppo Numminen 2 000 000(1)
Kyle McLaren 1 900 000(3)
Mike Comrie 1 748 000(0)
Andrew Raycroft 1 500 000(1)
Niclas Havelid 1 216 000(0)
Martin Gelinas 950 000(2)
Scott Mellanby 912 000(0)
Andrew Brunette 800 000(2)
Scott Young 750 000(0)
Shean Donovan 627 000(0)
John-Michael Liles 450 000(0)


Farm Payroll

Nathan Horton 94 240(0)
Eric Staal 94 200(0)
Gilbert Brule 85 000(3)
Jason Bacashihua 53 200(0)
Chad Kilger 47 500(0)
Antti Miettinen 45 000(2)




Vancouver

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining2
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$57 240 840
Farm Payroll$1 395 600
Prospect Fees$7 500
Coach$0 000
Games Remaining4
Total Game Expenses$698 142
Projected Expenses$2 792 569
Projected Balance-$2 792 569

Salary Commitment

Year: 2005$27 199 260
Year: 2006$23 430 000
Year: 2007$19 650 000
Year: 2008$13 650 000

Pro Payroll

Alexei Yashin 7 600 000(0)
Markus Naslund 6 000 000(3)
Doug Weight 5 700 000(0)
Owen Nolan 5 627 000(0)
Sergei Gonchar 5 000 000(5)
Alexei Kovalev 4 500 000(4)
Glen Murray 4 150 000(4)
Martin Rucinsky 3 000 000(0)
Dan Cloutier 2 500 000(2)
Kimmo Timonen 2 470 000(0)
Steve Staios 1 615 000(0)
Jay Mckee 1 596 000(1)
Jeff Halpern 1 233 100(0)
Josef Vasicek 1 150 000(2)
Peter Schaefer 988 000(0)
Dan Hamhuis 901 740(0)
Chris Osgood 900 000(1)
Ivan Majesky 800 000(0)
Pierre Dagenais 550 000(1)
Chris Therien 500 000(1)
Patrice Bergeron 460 000(0)


Farm Payroll

Chuck Kobasew 901 740(0)
Christian Backman 91 200(0)
Pavel Brendl 89 975(1)
Mike Cammalleri 85 785(1)
Jussi Markkanen 85 000(2)
Jason Chimera 49 400(0)
Radim Vrbata 47 500(1)
Tomas Plekanec 45 000(2)




Calgary

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining1
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$19 381 220
Farm Payroll$1 052 900
Prospect Fees$16 500
Coach$0 000
Games Remaining1
Total Game Expenses$243 460
Projected Expenses$243 460
Projected Balance-$243 460

Salary Commitment

Year: 2005$9 948 640
Year: 2006$3 868 600
Year: 2007$2 768 600
Year: 2008$0 000

Pro Payroll

Martin Lapointe 2 400 000(3)
Toni Lydman 1 900 000(0)
Scott Thornton 1 710 000(0)
David Vyborny 1 216 000(0)
Anton Volchenkov 1 100 000(2)
Jason Spezza 1 100 000(1)
Mike Van Ryn 1 064 000(1)
Taylor Pyatt 989 720(0)
Ales Hemsky 901 740(1)
Joni Pitkanen 900 600(0)
Alexander Daigle 850 000(1)
Ales Kotalik 837 900(0)
Jeff Jillson 833 960(0)
Martin Prusek 625 000(1)
Antoine Vermette 564 300(1)
Jim Dowd 525 000(1)
Alexander Auld 513 000(0)
Mike Commodore 450 000(0)
Jason Williams 450 000(1)
Andy Hilbert 450 000(0)


Farm Payroll

Philippe Sauve 500 000(0)
Andrei Meszaros 98 420(3)
Dion Phaneuf 94 240(0)
Mike Richards 94 240(3)
Brent Seabrook 94 240(3)
Alexander Semin 90 060(0)
Henrik Lundqvist 81 700(3)




Edmonton

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining2
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$41 712 666
Farm Payroll$1 271 832
Prospect Fees$10 500
Coach$0 000
Games Remaining3
Total Game Expenses$511 845
Projected Expenses$1 535 536
Projected Balance-$1 535 536

Salary Commitment

Year: 2005$19 431 498
Year: 2006$15 066 666
Year: 2007$8 566 666
Year: 2008$1 900 000

Pro Payroll

Joe Thornton 6 666 666(3)
Zdeno Chara 3 724 000(0)
Ryan Smyth 3 500 000(2)
Shane Doan 3 002 000(0)
Michael Nylander 2 280 000(0)
Mike York 2 050 000(1)
Eric Brewer 2 000 000(0)
Ladislav Nagy 1 976 000(0)
Kevin Weekes 1 950 000(2)
Rhett Warrener 1 900 000(4)
Jaroslav Modry 1 748 000(0)
Radek Dvorak 1 596 000(0)
Marcus Nilson 1 368 000(0)
Kyle Calder 1 311 000(0)
Aki Berg 1 250 000(1)
Ty Conklin 1 140 000(0)
Jordan Leopold 1 050 000(2)
Mike Sillinger 1 026 000(0)
Teemu Selanne 1 000 000(1)
Brooks Orpik 650 000(0)
Yanic Perreault 525 000(0)


Farm Payroll

Manny Legace 1 162 000(0)
Niklas Hagman 64 832(1)
Jani Rita 45 000(0)




1