Financial Report

(As of mercredi, juil 26 2006)

Ottawa

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$32 753 800
Farm Payroll$783 282
Prospect Fees$7 500
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$31 409 082
Year: 2006$12 863 498
Year: 2007$1 420 258
Year: 2008$0 000

Pro Payroll

Olaf Kolzig 4 940 000(2)
Ed Jovanovski 3 990 000(1)
Danny Markov 2 356 000(1)
Bryan Smolinski 2 242 000(1)
Darryl Sydor 2 128 000(0)
Chris Phillips 1 976 000(2)
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)
Mike Dunham 750 000(1)
Fernando Pisani 611 800(1)
Adam Hall 600 000(1)
Marek Svatos 450 000(1)


Farm Payroll

Mathieu Garon 121 600(1)
Jeff Carter 94 240(3)
Thomas Vanek 94 240(2)
Bryan Allen 94 144(1)
Alexander Steen 72 018(3)
Henrik Tallinder 59 180(1)
Jim Vandermeer 57 000(1)
Bruno Gervais 50 700(1)
Ryan Miller 50 160(1)
Jason King 45 000(1)
Niklas Kronwall 45 000(2)




Montreal

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining32
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$50 852 392
Farm Payroll$672 500
Prospect Fees$6 000
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$51 430 652
Year: 2006$31 403 797
Year: 2007$18 513 000
Year: 2008$6 200 000

Pro Payroll

Nicklas Lidstrom 7 600 000(1)
Joe Sakic 6 664 797(2)
Chris Pronger 6 200 000(5)
Miroslav Satan 4 015 000(3)
Robert Lang 3 800 000(2)
Keith Primeau 3 420 000(3)
Marty Turco 3 161 795(1)
Dan Boyle 2 750 000(3)
Pavel Kubina 2 584 000(1)
Kris Draper 2 128 000(3)
Justin Williams 1 225 000(1)
Radoslav Suchy 1 140 000(1)
John Grahame 972 800(1)
R.J. Umberger 906 000(2)
Nick Schultz 836 000(2)
Corey Perry 684 000(2)
Steve Begin 608 000(1)
Brad Boyes 600 000(1)
Stephane Robidas 550 000(1)
Sean Avery 532 000(1)
Michel Ouellet 475 000(1)


Farm Payroll

Cale Hulse 114 000(1)
Jason Wiemer 95 000(1)
Matt Carle 94 240(0)
Josh Harding 56 400(1)
Aaron Johnson 56 020(1)
Peter Sejna 55 000(1)
Krystofer Kolanos 54 340(1)
Stephane Veilleux 49 500(1)
Brian Finley 45 000(1)
Simon Gamache 45 000(1)
Darren McCarty 8 000(1)




Colorado

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining28
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 802 340
Farm Payroll$295 980
Prospect Fees$10 500
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$34 542 320
Year: 2006$19 799 020
Year: 2007$18 917 420
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)
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)
Patrik Stefan 1 064 000(1)
Mike Komisarek 901 740(1)
Ryan Getzlaf 881 600(2)
Eric Cairns 589 000(1)
Trevor Letowski 510 000(1)
Andy Delmore 450 000(1)
Jim Fahey 450 000(1)


Farm Payroll

Andrew Ladd 98 420(3)
Boyd Gordon 90 060(1)
Pascal Leclaire 62 500(1)
Nolan Baumgartner 45 000(1)




Québec

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$43 924 000
Farm Payroll$1 289 360
Prospect Fees$10 500
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$44 611 360
Year: 2006$33 444 000
Year: 2007$10 920 000
Year: 2008$6 875 000

Pro Payroll

Vincent Lecavalier 6 875 000(4)
Mats Sundin 6 840 000(2)
Sergei Zubov 4 000 000(3)
Aaron Miller 2 660 000(2)
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)
Darcy Tucker 1 596 000(1)
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)
Martin Gerber 1 064 000(1)
Brian Boucher 900 000(1)
Chris Chelios 850 000(1)
Dave Andreychuk 800 000(2)
Niko Dimitrakos 625 000(2)


Farm Payroll

Evgeny Artyukhin 602 000(0)
Bryce Salvador 140 000(1)
Christopher Higgins 90 060(1)
Richard Park 75 000(1)
Jason Labarbera 75 000(2)
Zach Parise 70 300(1)
Ron Hainsey 57 000(1)
Dennis Seidenberg 45 000(1)
Rene Bourque 45 000(1)
Dennis Wideman 45 000(1)
Corey Crawford 45 000(3)




Boston

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$41 963 574
Farm Payroll$1 239 460
Prospect Fees$4 500
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$43 203 034
Year: 2006$22 488 604
Year: 2007$3 692 660
Year: 2008$3 500 000

Pro Payroll

Rob Blake 6 364 111(2)
Todd Bertuzzi 5 269 333(2)
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(1)
Brendan Witt 1 672 000(1)
Sean Burke 1 600 000(2)
J.P. Dumont 1 596 000(1)
Andrew Cassels 1 500 000(1)
Chris Simon 1 216 000(1)
Kristian Huselius 1 216 000(1)
Wayne Primeau 1 100 000(2)
Anson Carter 1 000 000(1)
Jay Bouwmeester 945 630(1)
Chris Gratton 900 000(2)
Nathan Dempsey 874 000(1)
Kevyn Adams 725 000(2)
Jason Ward 637 500(2)
Mariusz Czerkawski 450 000(1)


Farm Payroll

Andy McDonald 627 000(1)
Georges Laraque 108 300(1)
Alexander Ovechkin 98 420(3)
Pierre-Marc Bouchard 95 000(1)
Mark Stuart 94 240(3)
Derek Armstrong 75 000(1)
Andrew Ference 75 000(1)
Mika Noronen 66 500(1)




KansasCity

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining33
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$49 656 101
Farm Payroll$717 052
Prospect Fees$10 500
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$50 373 153
Year: 2006$28 277 181
Year: 2007$13 613 420
Year: 2008$3 600 000

Pro Payroll

Jeremy Roenick 4 940 000(1)
Zigmund Palffy 4 500 000(3)
Patrick Marleau 4 000 000(3)
John Madden 3 861 561(2)
Derian Hatcher 3 600 000(4)
Evgeni Nabokov 3 363 000(1)
Martin Straka 3 000 000(1)
Geoff Sanderson 2 508 000(1)
Janne Niinimaa 2 432 000(2)
Brian Rolston 2 432 000(1)
Petr Nedved 2 204 000(2)
Kim Johnsson 2 200 000(1)
Brad Stuart 1 900 000(2)
Dainius Zubrus 1 850 000(2)
Nick Boynton 1 750 000(1)
Mike Johnson 1 672 000(2)
Denis Gauthier 1 330 000(3)
Shawn Bates 877 780(1)
Vesa Toskala 684 000(2)
Branko Radivojevic 551 760(1)


Farm Payroll

Nikolai Antropov 100 000(1)
Rostislav Olesz 98 420(3)
Steve Bernier 85 000(3)
Marcel Goc 83 600(1)
Niklas Hagman 64 832(1)
Brandon Bochenski 60 200(2)
Zbynek Michalek 45 000(1)
Jaroslav Balastik 45 000(1)
Christoph Schubert 45 000(1)
Ramzi Abid 45 000(1)
Mike Zigomanis 45 000(1)




Flyers

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining30
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 976 099
Farm Payroll$90 000
Prospect Fees$19 500
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$44 066 099
Year: 2006$22 513 099
Year: 2007$16 795 099
Year: 2008$3 500 000

Pro Payroll

Adam Foote 4 500 000(3)
Brian Leetch 4 000 000(1)
Jere Lehtinen 3 572 000(1)
Mike Rathje 3 500 000(5)
Miikka Kiprusoff 3 333 333(3)
Brendan Morrison 3 200 000(3)
Marian Gaborik 2 679 000(1)
Craig Rivet 2 660 000(2)
Martin Havlat 2 600 000(1)
Mark Parrish 1 900 000(1)
Cory Stillman 1 766 766(3)
Filip Kuba 1 691 000(1)
Jason Blake 1 558 000(2)
Pierre Turgeon 1 500 000(2)
Cory Sarich 1 330 000(1)
Jan Bulis 1 026 000(1)
Luc Robitaille 1 000 000(1)
Dean McAmmond 950 000(1)
Richard Jackman 760 000(1)
Stefan Ruzicka 450 000(3)


Farm Payroll

Brendan Bell 45 000(1)
Mike Green 45 000(3)




Cleveland

Arena
Capacity0 000
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$31 912 453
Farm Payroll$404 080
Prospect Fees$13 500
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$31 510 933
Year: 2006$18 493 533
Year: 2007$15 493 333
Year: 2008$7 500 000

Pro Payroll

Rick Nash 5 400 000(5)
Jose Theodore 5 333 333(3)
Derek Morris 2 660 000(3)
Tom Poti 2 356 000(1)
Dave Scatchard 2 100 000(4)
Viktor Kozlov 1 746 000(1)
Martin Skoula 1 500 000(2)
Tyler Arnason 1 200 000(1)
Marek Zidlicky 1 140 000(1)
Branislav Mezei 1 026 000(1)
Shawn Horcoff 1 000 000(1)
Joffrey Lupul 900 600(1)
Tuomo Ruutu 858 000(1)
Raffi Torres 825 000(2)
Matthew Stajan 805 600(0)
Kurt Sauer 718 200(1)
Dan Hinote 643 720(1)
Vladimir Orszagh 625 000(1)
Samuel Pahlsson 625 000(2)
Antero Niittymaki 450 000(1)


Farm Payroll

Wes Walz 152 000(1)
Shaone Morrisonn 66 880(1)
Paul Martin 50 200(2)
Gregory Campbell 45 000(1)
Mikael Samuelsson 45 000(1)
Jason Pominville 45 000(1)




Détroit

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining31
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$45 032 148
Farm Payroll$312 860
Prospect Fees$16 500
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$40 785 008
Year: 2006$27 635 848
Year: 2007$14 744 348
Year: 2008$0 000

Pro Payroll

Jaromir Jagr 8 420 348(3)
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(1)
Tomas Vokoun 2 280 000(1)
Fredrik Modin 2 204 000(2)
Ruslan Salei 1 824 000(1)
Philippe Boucher 1 824 000(3)
Trevor Linden 1 520 000(1)
Jeff O'Neill 1 500 000(2)
Brent Sopel 1 200 000(2)
Maxim Afinogenov 1 086 800(1)
Alyn McCauley 1 083 000(1)
Brad Lukowich 1 000 000(2)
Trent Hunter 1 000 000(1)
Jiri Slegr 950 000(1)
Curtis Joseph 900 000(1)
Pascal Dupuis 760 000(0)


Farm Payroll

Dan Paille 87 500(2)
Josef Melichar 70 000(1)
Ben Eager 60 200(1)
Jarret Stoll 50 160(1)
Tomas Kopecky 45 000(1)




Winnipeg

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining32
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$59 978 012
Farm Payroll$446 790
Prospect Fees$6 000
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$60 368 402
Year: 2006$43 492 103
Year: 2007$27 035 103
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(1)
Mike Modano 3 400 000(5)
Darius Kasparaitis 3 344 000(3)
Radek Bonk 2 394 000(2)
Scott Gomez 2 200 000(1)
Jochen Hecht 1 900 000(3)
Dick Tarnstrom 1 600 000(1)
Karlis Skrastins 1 425 000(1)
Matthew Barnaby 1 330 000(2)
Jiri Fischer 1 330 000(2)
Dmitri Kalinin 1 330 000(1)
Jon Klemm 1 118 909(1)
Ethan Moreau 1 102 000(2)
Mark Eaton 700 000(1)
Brent Johnson 525 000(1)


Farm Payroll

Jason Allison 150 000(1)
Hannu Toivonen 81 890(1)
Duncan Keith 62 500(1)
Thomas Pihlman 56 400(0)
Barry Tallackson 51 000(2)
Niko Kapanen 45 000(1)




Minnesota

Arena
Capacity0 000
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$10 692 200
Farm Payroll$636 210
Prospect Fees$21 000
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$3 060 200
Year: 2006$725 000
Year: 2007$65 000
Year: 2008$0 000

Pro Payroll

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)
James Howard 65 000(3)
Shea Weber 62 100(0)
Jarkko Immonen 60 000(2)




Atlanta

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining30
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$41 853 894
Farm Payroll$842 760
Prospect Fees$16 500
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$42 598 234
Year: 2006$17 654 914
Year: 2007$5 511 314
Year: 2008$4 662 894

Pro Payroll

Daniel Alfredsson 4 662 894(4)
Roman Hamrlik 3 500 000(2)
Chris Drury 2 926 000(2)
Daymond Langkow 2 442 000(1)
Bret Hedican 2 432 000(1)
Steve Rucchin 2 261 000(1)
Simon Gagne 2 000 000(1)
Daniel Briere 1 938 000(1)
Ken Klee 1 900 000(1)
David Aebischer 1 900 000(1)
Steve Yzerman 1 750 000(1)
Sean O'Donnell 1 748 000(2)
Hal Gill 1 596 000(1)
Sami Kapanen 1 520 000(2)
Sean Hill 1 520 000(1)
Aaron Ward 1 500 000(1)
Tomas Holmstrom 1 368 000(1)
Barret Jackman 1 140 000(2)
Mike Leclerc 1 140 000(1)
Nils Ekman 1 100 000(2)
Alexei Semenov 760 000(1)
Garth Snow 750 000(3)


Farm Payroll

Alexandre Picard 98 420(0)
Petteri Nokelainen 98 420(3)
Steve Eminger 96 000(1)
Braydon Coburn 95 000(2)
Kari Lehtonen 90 060(1)
Jim Slater 90 060(1)
Anthony Stewart 64 600(2)
Arron Asham 62 700(1)
Matt Pettinger 52 500(1)
Tom Preissing 50 000(2)
Kurtis Foster 45 000(1)




St-Louis

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining30
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$40 002 000
Farm Payroll$758 600
Prospect Fees$6 000
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$36 162 600
Year: 2006$22 940 000
Year: 2007$13 040 000
Year: 2008$8 100 000

Pro Payroll

Dany Heatley 4 500 000(2)
JS Giguere 3 990 000(0)
Pavel Datsyuk 3 900 000(2)
Milan Hejduk 3 700 000(5)
Alex Tanguay 3 230 000(1)
Henrik Zetterberg 2 400 000(4)
Jeff Friesen 2 280 000(1)
Keith Carney 2 052 000(1)
Alexander Frolov 2 000 000(5)
Jason Smith 1 976 000(3)
Lubomir Visnovsky 1 520 000(3)
Dominik Hasek 1 520 000(1)
Sami Salo 1 500 000(2)
Steve Reinprecht 1 444 000(3)
Dallas Drake 1 216 000(1)
David Tanabe 950 000(1)
Antti Laaksonen 646 000(1)
Marc-Andre Bergeron 608 000(1)
Brooks Laich 570 000(1)


Farm Payroll

Jay Mcclement 608 000(0)
Jamie Lundmark 55 000(1)
Brian Willsie 50 000(1)
Trevor Daley 45 600(1)




Floride

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$41 873 350
Farm Payroll$197 700
Prospect Fees$10 500
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$42 071 050
Year: 2006$27 959 000
Year: 2007$10 422 000
Year: 2008$7 250 000

Pro Payroll

Keith Tkachuk 7 600 000(2)
Martin St-Louis 5 250 000(6)
Brad Richards 3 401 000(1)
Jason Arnott 2 926 000(1)
Eric Desjardins 2 280 000(2)
Sheldon Souray 2 128 000(2)
Rob Niedermayer 2 000 000(4)
Brenden Morrow 1 900 000(2)
Andy Sutton 1 800 000(2)
Manny Fernandez 1 672 000(1)
Robyn Regehr 1 672 000(3)
Jamie Langenbrunner 1 655 130(1)
Mike Fisher 1 500 000(3)
Anton Volchenkov 1 100 000(2)
Scott Hartnell 1 000 000(1)
Taylor Pyatt 989 720(1)
Chris Clark 689 700(1)
Cam Ward 684 000(2)
Joe Corvo 668 800(1)
Jason Woolley 507 000(1)
Serge Aubin 450 000(1)


Farm Payroll

Rob Globke 56 400(1)
Milan Jurcina 51 300(1)
Patrick Sharp 45 000(1)
Erik Christensen 45 000(2)




Columbus

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$25 164 700
Farm Payroll$784 340
Prospect Fees$18 000
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$21 721 040
Year: 2006$4 893 330
Year: 2007$3 700 230
Year: 2008$1 725 000

Pro Payroll

Marek Malik 2 500 000(1)
Michal Handzus 2 128 000(0)
John LeClair 2 100 000(0)
Scott Hannan 2 033 000(1)
Jassen Cullimore 1 881 000(3)
Mathieu Dandenault 1 725 000(4)
Marc Denis 1 672 000(1)
Mike Grier 1 400 000(1)
Vaclav Varada 1 216 000(1)
Mike Ribeiro 1 178 000(1)
Brad Isbister 1 102 000(1)
Mark Bell 1 060 000(1)
Shawn McEachern 1 050 000(2)
Nikolai Zherdev 942 000(1)
Ryan Malone 750 000(1)
Manny Malhotra 570 100(1)
Eric Boguniecki 501 600(1)
Ilya Bryzgalov 456 000(1)
Andrew Hutchinson 450 000(1)
Mathieu Biron 450 000(1)


Farm Payroll

Patrick Eaves 94 230(3)
Mikko Koivu 85 880(1)
Steve McCarthy 76 000(1)
Francis Bouillon 60 000(1)
Lukas Krajicek 55 100(1)
Danny Syvret 53 100(2)
Scottie Upshall 45 030(1)
Jeff Taffe 45 000(1)
Dan Fritsche 45 000(1)
Jean-Philippe Cote 45 000(1)
Eric Nystrom 45 000(2)
Ole-Kristian Tollefsen45 000(1)
Matthew Lombardi 45 000(1)
Joakim Lindstrom 45 000(2)




San Jose

Arena
Capacity0 000
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$23 531 215
Farm Payroll$788 110
Prospect Fees$7 500
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$24 319 325
Year: 2006$9 235 000
Year: 2007$2 080 000
Year: 2008$0 000

Pro Payroll

Greg de Vries 2 280 000(2)
Martin Biron 2 128 000(1)
Vaclav Prospal 1 900 000(3)
Andrei Markov 1 750 000(2)
Colin White 1 710 000(1)
Jocelyn Thibault 1 500 000(2)
Matt Cooke 1 500 000(2)
Frantisek Kaberle 1 292 000(1)
Henrik Sedin 1 250 000(1)
Rostislav Klesla 943 635(1)
Martin Erat 875 000(1)
Cory Cross 874 000(1)
Petr Cajanek 836 000(1)
Derek Roy 782 000(1)
Jonathan Cheechoo 760 000(1)
Eric Belanger 758 100(1)
Brian Gionta 627 000(1)
Stephen Weiss 610 280(1)
Chris Neil 585 200(1)
Garnet Exelby 570 000(1)


Farm Payroll

Tie Domi 125 000(2)
Eric Fehr 95 000(3)
Marc-Andre Fleury 94 240(1)
Milan Michalek 94 240(1)
Sidney Crosby 85 000(3)
Jordin Tootoo 64 600(1)
Maxime Ouellet 50 000(1)
Anton Babchuk 45 030(1)
Peter Budaj 45 000(1)
Carlo Colaiacovo 45 000(1)
Jozef Balej 45 000(1)




Dallas

Arena
Capacity0 000
Ticket Price$0,00


Income

Current Funds$0 000
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$42 157 333
Farm Payroll$446 640
Prospect Fees$7 500
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$42 603 973
Year: 2006$20 941 833
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(1)
Sergei Samsonov 2 770 000(1)
Rick DiPietro 2 500 000(2)
Eric Daze 2 280 000(1)
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(1)
Andrew Raycroft 1 500 000(1)
Martin Gelinas 950 000(2)
Scott Mellanby 912 000(1)
Andrew Brunette 800 000(2)
Scott Young 750 000(1)
Shean Donovan 627 000(1)
John-Michael Liles 450 000(2)


Farm Payroll

Nathan Horton 94 240(1)
Eric Staal 94 200(1)
Gilbert Brule 85 000(3)
Ville Nieminen 72 500(2)
Jason Bacashihua 53 200(1)
Chad Kilger 47 500(1)




Vancouver

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$46 771 690
Farm Payroll$744 769
Prospect Fees$9 000
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$47 516 459
Year: 2006$33 923 100
Year: 2007$27 250 000
Year: 2008$21 250 000

Pro Payroll

Alexei Yashin 7 600 000(6)
Markus Naslund 6 000 000(3)
Sergei Gonchar 5 000 000(5)
Alexei Kovalev 4 500 000(4)
Glen Murray 4 150 000(4)
Martin Rucinsky 3 000 000(1)
Dan Cloutier 2 500 000(2)
Kimmo Timonen 2 470 000(1)
Steve Staios 1 615 000(2)
Jay McKee 1 596 000(1)
Jeff Halpern 1 233 100(2)
Josef Vasicek 1 150 000(2)
Peter Schaefer 988 000(1)
Dan Hamhuis 901 740(1)
Chris Osgood 900 000(1)
Mike Cammalleri 857 850(1)
Ivan Majesky 800 000(1)
Pierre Dagenais 550 000(1)
Chris Therien 500 000(1)
Patrice Bergeron 460 000(1)


Farm Payroll

Denis Grebeshkov 100 000(1)
Christian Backman 91 200(1)
Chuck Kobasew 90 174(1)
Pavel Brendl 89 975(1)
Jussi Markkanen 85 000(2)
Steve Ott 57 500(1)
Jason Chimera 49 400(1)
Paul Ranger 46 520(1)
Konstantin Pushkarev 45 000(2)
Pat Kavanagh 45 000(1)
Tomas Plekanec 45 000(2)




Calgary

Arena
Capacity0 000
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$19 176 300
Farm Payroll$1 300 140
Prospect Fees$18 000
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$19 492 240
Year: 2006$4 955 740
Year: 2007$3 518 340
Year: 2008$0 000

Pro Payroll

Martin Lapointe 2 400 000(3)
Toni Lydman 1 900 000(1)
Scott Thornton 1 710 000(1)
David Vyborny 1 216 000(1)
Jason Spezza 1 100 000(1)
Mike Van Ryn 1 064 000(1)
Dion Phaneuf 942 400(2)
Brent Seabrook 942 400(3)
Ales Hemsky 901 740(1)
Joni Pitkanen 900 600(1)
Alexandre Daigle 850 000(1)
Ales Kotalik 837 900(1)
Jeff Jillson 833 960(1)
Martin Prusek 625 000(1)
Antoine Vermette 564 300(1)
Jim Dowd 525 000(1)
Alexander Auld 513 000(1)
Jason Williams 450 000(1)
Andy Hilbert 450 000(1)
Andrei Kostitsyn 450 000(2)


Farm Payroll

Andrej Meszaros 984 200(0)
Mike Richards 94 240(3)
Henrik Lundqvist 81 700(3)
Philippe Sauve 50 000(1)
Ryan Craig 45 000(1)
Lee Stempniak 45 000(2)




Edmonton

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$49 816 666
Farm Payroll$161 200
Prospect Fees$10 500
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$49 977 866
Year: 2006$30 888 666
Year: 2007$17 596 666
Year: 2008$8 650 000

Pro Payroll

Nikolai Khabibulin 6 750 000(4)
Joe Thornton 6 666 666(3)
Zdeno Chara 3 724 000(1)
Ryan Smyth 3 500 000(2)
Shane Doan 3 002 000(2)
Michael Nylander 2 280 000(3)
Mike York 2 050 000(1)
Marco Sturm 2 000 000(2)
Eric Brewer 2 000 000(1)
Ladislav Nagy 1 976 000(1)
Kevin Weekes 1 950 000(2)
Rhett Warrener 1 900 000(4)
Jaroslav Modry 1 748 000(1)
Marcus Nilson 1 368 000(1)
Kyle Calder 1 311 000(1)
Aki Berg 1 250 000(1)
Ty Conklin 1 140 000(2)
Jordan Leopold 1 050 000(2)
Mike Sillinger 1 026 000(1)
Teemu Selanne 1 000 000(1)
Ossi Vaananen 950 000(1)
Brooks Orpik 650 000(2)
Yanic Perreault 525 000(1)


Farm Payroll

Manny Legace 116 200(1)
Jani Rita 45 000(1)




Toronto

Arena
Capacity0 000
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$28 418 898
Farm Payroll$113 400
Prospect Fees$1 500
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$28 532 298
Year: 2006$7 982 400
Year: 2007$4 942 400
Year: 2008$4 000 000

Pro Payroll

Bill Guerin 6 738 498(1)
Ed Belfour 4 560 000(1)
Adrian Aucoin 4 000 000(4)
Vyacheslav Kozlov 2 660 000(1)
Radek Dvorak 1 596 000(1)
Eric Lindros 1 550 000(1)
David Legwand 1 349 000(1)
Ian Laperriere 1 140 000(2)
Robert Esche 1 000 000(2)
Robert Nilsson 942 400(3)
Christian Ehrhoff 608 000(1)
Radim Vrbata 475 000(1)
Juraj Kolnik 450 000(1)
Alexei Ponikarovsky 450 000(2)
Antti Miettinen 450 000(2)
Aleksander Suglobov 450 000(1)


Farm Payroll

David Leneveu 68 400(1)
Jon Sim 45 000(1)




Nashville

Arena
Capacity0 000
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$39 173 880
Farm Payroll$473 000
Prospect Fees$3 000
Coach$0 000
Games Remaining76
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$34 816 880
Year: 2006$19 858 000
Year: 2007$7 144 000
Year: 2008$0 000

Pro Payroll

Sergei Fedorov 6 080 000(3)
Doug Weight 5 700 000(1)
Michael Peca 3 990 000(2)
Alexander Mogilny 3 500 000(0)
Sandis Ozolinsh 2 750 000(2)
Mattias Norstrom 2 660 000(1)
Patrice Brisebois 2 250 000(2)
Steve Konowalchuk 1 900 000(2)
Richard Zednik 1 824 000(2)
Sergei Brylin 1 520 000(1)
Eric Weinrich 1 330 000(0)
Niclas Havelid 1 216 000(1)
P.J Axelsson 1 064 000(3)
Yann Danis 874 000(1)
Dmitry Afanasenkov 702 880(1)
Daniel Tjarnqvist 700 000(1)
Mattias Timander 608 000(1)
Peter Bondra 505 000(1)


Farm Payroll

Oleg Tverdovsky 273 000(1)
Mark Streit 55 000(1)
Maxim Kondratiev 55 000(1)
Tomas Surovy 45 000(1)
Mike Commodore 45 000(1)




1