Financial Report

(As of samedi, avr 14 2007)

Ottawa

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$53 508 746
Farm Payroll$595 000
Prospect Fees$58 620
Coach$0 000
Games Remaining0
Total Game Expenses$660 517
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$53 938 746
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

ED JOVANOVSKI 7 000 000(1)
OLAF KOLZIG 5 450 000(1)
ERIK COLE 4 000 000(1)
JOHN MADDEN 3 892 566(1)
MARTIN STRAKA 3 100 000(1)
FERNANDO PISANI 2 500 000(1)
DANNY MARKOV 2 500 000(1)
CHRIS PHILLIPS 2 204 000(1)
MICHAEL RYDER 2 200 000(1)
DARRYL SYDOR 2 128 000(1)
RYAN MILLER 2 000 000(1)
DAINIUS ZUBRUS 1 850 000(1)
TODD WHITE 1 550 000(1)
BRYAN ALLEN 1 550 000(1)
BRYAN SMOLINSKI 1 520 000(1)
MIKE KNUBLE 1 520 000(1)
RAY WHITNEY 1 500 000(1)
RICHARD MATVICHUK 1 368 000(1)
ANDREI ZYUZIN 1 325 000(1)
JIM VANDERMEER 1 225 000(1)
MATHIEU GARON 1 216 000(1)
NIKLAS KRONWALL 1 140 000(1)
ALEX STEEN 770 180(1)


Farm Payroll

HENRIK TALLINDER 160 000(1)
GUILLAUME LATENDRESSE 85 000(0)
ALEXANDER SVITOV 80 000(0)
CURTIS BROWN 70 000(1)
BRYAN MUIR 60 000(1)
MIKE DUNHAM 50 000(1)
BRUNO GERVAIS 45 000(1)
JOEL PERRAULT 45 000(1)




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$61 187 010
Farm Payroll$2 096 140
Prospect Fees$34 540
Coach$0 000
Games Remaining0
Total Game Expenses$772 167
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$57 773 140
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

NICKLAS LIDSTROM 7 600 000(1)
CHRIS PRONGER 6 250 000(1)
MARTY TURCO 6 000 000(1)
DANIEL ALFREDSSON 4 676 510(0)
BRIAN RAFALSKI 4 200 000(1)
MANNY FERNANDEZ 3 750 000(1)
JUSTIN WILLIAMS 3 500 000(1)
MIKE COMRIE 3 000 000(1)
MIKE YORK 2 850 000(1)
CRAIG CONROY 2 394 000(1)
MARK RECCHI 2 280 000(1)
BRENDEN MORROW 2 200 000(1)
JEFF HALPERN 2 000 000(1)
PETR CAJANEK 1 700 000(1)
STEVE STAIOS 1 615 000(1)
BRETT CLARK 1 500 000(1)
BRAD BOYES 1 400 000(1)
ERIC BELANGER 1 300 000(1)
CHRIS KUNITZ 962 500(1)
KURTIS FOSTER 775 000(0)
GARNET EXELBY 684 000(1)
STEPHANE ROBIDAS 550 000(1)


Farm Payroll

MICHEL OUELLET 500 000(1)
JOSH GORGES 450 000(1)
CALE HULSE 114 000(1)
SCOTT MELLANBY 100 000(1)
JASON WIEMER 95 000(1)
MATTHEW CARLE 94 240(1)
DARREN MCCARTY 80 000(1)
JAKUB KLEPIS 72 200(1)
COREY PERRY 68 400(1)
JEREMY COLLITON 65 000(1)
TOMAS FLEISCHMANN 60 200(1)
PETR KALUS 58 500(0)
BRAD RICHARDSON 55 000(1)
KYLE QUINCEY 51 000(1)
STEPHANE VEILLEUX 49 500(1)
MARTIN ST. PIERRE 47 500(1)
JOSH HARDING 45 600(1)
BRIAN FINLEY 45 000(1)
PEKKA RINNE 45 000(1)




Colorado

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$39 493 727
Farm Payroll$1 048 140
Prospect Fees$9 000
Coach$0 000
Games Remaining0
Total Game Expenses$494 523
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$40 361 867
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

SCOTT NIEDERMAYER 6 750 000(1)
WADE REDDEN 6 500 000(1)
ILYA KOVALCHUK 5 000 000(1)
JAMIE LANGENBRUNNER 2 800 000(1)
TODD MARCHANT 2 470 000(1)
MARTIN BIRON 2 128 000(1)
MICHAEL CAMMALLERI 1 700 000(1)
SCOTT WALKER 1 520 000(1)
NOLAN BAUMGARTNER 1 200 000(1)
NICK SCHULTZ 1 187 500(1)
SEAN AVERY 1 100 000(1)
ROSTISLAV KLESLA 1 050 000(1)
ANDREW LADD 984 200(1)
MICHAEL KOMISAREK 946 827(1)
RAFFI TORRES 925 000(1)
JASON POMINVILLE 800 000(1)
RYAN GETZLAF 714 400(1)
PASCAL LECLAIRE 700 000(1)
MAXIME TALBOT 545 000(1)
CURTIS SANFORD 472 800(1)


Farm Payroll

ANDY DELMORE 450 000(1)
KAREL RACHUNEK 180 000(0)
ERIC FEHR 94 240(1)
PATRIK STEFAN 90 000(1)
PATRICK LALIME 70 000(1)
ERIC CAIRNS 58 900(1)
ALEXANDRE PICARD (D) 55 000(1)
JIM FAHEY 50 000(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$56 842 447
Farm Payroll$573 720
Prospect Fees$21 000
Coach$0 000
Games Remaining0
Total Game Expenses$700 453
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$57 257 247
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

MATS SUNDIN 7 600 000(1)
VINCENT LECAVALIER 7 166 667(1)
TOMAS KABERLE 4 250 000(1)
SERGEI ZUBOV 4 000 000(1)
DEREK MORRIS 3 900 000(1)
MARTIN GERBER 3 700 000(1)
SHAWN HORCOFF 3 600 000(1)
DANIEL SEDIN 3 575 000(1)
BRYAN BERARD 2 500 000(1)
RADEK BONK 2 394 000(1)
TONY AMONTE 1 850 000(1)
JOZEF STUMPEL 1 750 000(1)
DARCY TUCKER 1 596 000(1)
VITALY VISHNEVSKI 1 550 000(1)
BRYCE SALVADOR 1 400 000(1)
STU BARNES 1 140 000(1)
CHRIS CHELIOS 850 000(1)
JASON LABARBERA 800 000(1)
RENE BOURQUE 750 000(1)
DENNIS SEIDENBERG 750 000(1)
CHRIS HIGGINS 672 980(1)
RON HAINSEY 575 000(1)
DENNIS WIDEMAN 472 800(1)


Farm Payroll

KIRK MALTBY 136 800(1)
MAREK SCHWARZ 98 420(0)
NICHOLAS DIMITRAKOS 67 500(1)
COREY CRAWFORD 65 000(1)
MICHAEL FUNK 60 500(0)
VOJTECH POLAK 53 000(1)
BRIAN BOUCHER 47 500(1)
RICHARD PARK 45 000(1)




Boston

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$51 871 613
Farm Payroll$617 660
Prospect Fees$37 456
Coach$0 000
Games Remaining0
Total Game Expenses$640 570
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$52 390 853
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

ROB BLAKE 6 000 000(1)
ROBERTO LUONGO 6 000 000(1)
TODD BERTUZZI 5 269 080(1)
OLLI JOKINEN 5 000 000(1)
MATTIAS OHLUND 3 500 000(1)
ANDY MCDONALD 3 333 333(1)
PAUL MARA 3 000 000(1)
ANSON CARTER 2 500 000(1)
BRENDAN WITT 2 500 000(1)
JAY BOUWMEESTER 2 100 000(1)
JEAN-PIERRE DUMONT 2 000 000(1)
PIERRE-MARC BOUCHARD 1 850 000(1)
SEAN BURKE 1 600 000(1)
CHRIS GRATTON 1 500 000(1)
KRISTIAN HUSELIUS 1 400 000(1)
ALEXANDER OVECHKIN 984 200(1)
DEREK ARMSTRONG 760 000(1)
ANDREW FERENCE 750 000(1)
KEVYN ADAMS 725 000(1)
JASON WARD 650 000(1)
NATHAN DEMPSEY 450 000(1)


Farm Payroll

WAYNE PRIMEAU 115 000(1)
GEORGES LARAQUE 110 000(1)
CHRIS SIMON 100 000(1)
DONALD BRASHEAR 100 000(1)
LADISLAV SMID 98 420(0)
MARK STUART 94 240(1)




KansasCity

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$44 191 000
Farm Payroll$666 740
Prospect Fees$106 034
Coach$0 000
Games Remaining0
Total Game Expenses$548 339
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$44 857 740
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

EVGENI NABOKOV 5 000 000(1)
KIM JOHNSSON 4 050 000(1)
PATRICK MARLEAU 4 000 000(1)
DERIAN HATCHER 3 500 000(1)
NICK BOYNTON 2 950 000(1)
JANNE NIINIMAA 2 508 000(1)
BRIAN ROLSTON 2 432 000(1)
BRAD STUART 2 400 000(1)
DENIS GAUTHIER 2 000 000(1)
MIKE JOHNSON 1 900 000(1)
NICLAS WALLIN 1 725 000(1)
GEOFF SANDERSON 1 500 000(1)
VESA TOSKALA 1 375 000(1)
SHAWN BATES 1 200 000(1)
MAREK SVATOS 1 050 000(1)
NIK ANTROPOV 1 007 000(1)
ROSTISLAV OLESZ 984 200(1)
ADAM HALL 975 000(1)
JEFF CARTER 942 400(1)
THOMAS VANEK 942 400(1)
ZBYNEK MICHALEK 900 000(1)
STEVE BERNIER 850 000(1)


Farm Payroll

JEREMY ROENICK 120 000(1)
MARC-ANTOINE POULIOT 94 240(1)
MARCEL GOC 77 500(1)
NIKLAS HAGMAN 67 500(1)
BRANKO RADIVOJEVIC 60 000(1)
JAROSLAV BALASTIK 52 500(1)
CHRISTOPH SCHUBERT 52 500(1)
BRANDON BOCHENSKI 50 000(1)
RAMZI ABID 47 500(1)
MICHAEL ZIGOMANIS 45 000(1)




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$47 501 476
Farm Payroll$1 106 850
Prospect Fees$98 890
Coach$0 000
Games Remaining0
Total Game Expenses$593 990
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$48 474 826
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

JOE SAKIC 5 750 000(1)
MARIAN GABORIK 5 000 000(1)
ADAM FOOTE 4 600 000(1)
ROBERT LANG 3 800 000(1)
MIIKKA KIPRUSOFF 3 500 000(1)
JAROSLAV SPACEK 3 225 000(1)
JERE LEHTINEN 2 774 000(1)
JOSEPH CORVO 2 500 000(1)
KRIS DRAPER 2 128 000(1)
MICHAL ROZSIVAL 1 900 000(1)
CORY STILLMAN 1 750 000(1)
SCOTT HARTNELL 1 750 000(1)
JASON BLAKE 1 558 000(1)
JAN BULIS 1 300 000(1)
TIM GLEASON 1 175 000(1)
R.J. UMBERGER 1 050 000(1)
RAY EMERY 925 000(1)
ANDREW BRUNETTE 800 000(1)
RIC JACKMAN 800 000(1)
ANDREW ALBERTS 661 300(1)
MILAN JURCINA 500 000(1)
JED ORTMEYER 55 176(1)


Farm Payroll

DEAN MCAMMOND 725 000(1)
MIKE GREEN 82 500(1)
DAVID KREJCI 70 000(0)
PAUL GAUSTAD 67 500(1)
MICHAEL BLUNDEN 63 500(0)
PETER SEJNA 53 350(1)
BRENDAN BELL 45 000(1)




Cleveland

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$35 400 912
Farm Payroll$837 800
Prospect Fees$73 267
Coach$0 000
Games Remaining0
Total Game Expenses$442 829
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$33 455 800
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

JOSE THEODORE 5 500 000(1)
ERIC STAAL 4 000 000(1)
TOM POTI 2 750 000(1)
AARON MILLER 2 280 000(1)
GARY ROBERTS 2 250 000(1)
PAUL MARTIN 2 000 000(1)
MARTIN SKOULA 1 625 000(1)
TUOMO RUUTU 1 500 000(1)
JOFFREY LUPUL 1 500 000(1)
WES WALZ 1 368 000(1)
MIKAEL SAMUELSSON 1 200 000(1)
IAN LAPERRIERE 1 064 000(1)
ANTERO NIITTYMAKI 1 000 000(1)
STEVE EMINGER 992 912(0)
TYLER ARNASON 950 000(1)
MATT PETTINGER 900 000(0)
SHAONE MORRISONN 900 000(1)
VLADIMIR ORSZAGH 875 000(1)
BRANISLAV MEZEI 800 000(1)
KEN KLEE 700 000(0)
STEVE BEGIN 646 000(1)
RANDY ROBITAILLE 600 000(1)


Farm Payroll

MIKE RICCI 152 000(1)
DAN HINOTE 100 000(1)
JEFF SCHULTZ 82 500(0)
MATT STAJAN 80 000(1)
BRIAN SUTHERBY 80 000(1)
ZACH PARISE 70 300(1)
KURT SAUER 68 500(1)
JOSH HENNESSY 54 000(0)
PAUL STASTNY 53 500(0)
TOMAS MALEC 49 500(1)
GREGORY CAMPBELL 47 500(1)




Détroit

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$50 917 000
Farm Payroll$384 600
Prospect Fees$13 500
Coach$0 000
Games Remaining0
Total Game Expenses$625 794
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$51 237 600
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

JAROMIR JAGR 8 360 000(1)
MARC SAVARD 5 000 000(1)
PAVOL DEMITRA 4 500 000(1)
ROD BRIND'AMOUR 4 000 000(1)
MATHIEU SCHNEIDER 3 300 000(1)
MAXIM AFINOGENOV 3 000 000(1)
RUSLAN SALEI 2 775 000(1)
PHILIPPE BOUCHER 2 500 000(1)
BRENT SOPEL 2 400 000(1)
TOMAS VOKOUN 2 280 000(1)
FREDRIK MODIN 2 204 000(1)
JARRET STOLL 2 200 000(1)
ALYN MCCAULEY 2 000 000(1)
JEFF O'NEILL 1 500 000(1)
TRENT HUNTER 1 000 000(1)
BRAD LUKOWICH 1 000 000(1)
CHRIS OSGOOD 900 000(1)
PASCAL DUPUIS 798 000(1)
JOSEF MELICHAR 750 000(1)
TOMAS PLEKANEC 450 000(1)


Farm Payroll

DANIEL PAILLE 76 000(1)
BRETT MCLEAN 75 000(1)
BEN EAGER 64 600(1)
BLAKE COMEAU 64 000(0)
TREVOR LINDEN 60 000(1)
TOMAS KOPECKY 45 000(1)




Winnipeg

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$58 708 000
Farm Payroll$366 000
Prospect Fees$60 767
Coach$0 000
Games Remaining0
Total Game Expenses$721 156
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$59 004 000
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

PATRIK ELIAS 7 500 000(1)
BRYAN MCCABE 7 150 000(1)
MARTIN HAVLAT 6 000 000(1)
MARIAN HOSSA 6 000 000(1)
PETER FORSBERG 5 750 000(1)
MARTIN BRODEUR 5 200 000(1)
SCOTT GOMEZ 5 000 000(1)
PAUL KARIYA 4 500 000(1)
KARLIS SKRASTINS 2 400 000(1)
JOCHEN HECHT 2 350 000(1)
DMITRI KALININ 1 750 000(1)
MARK EATON 1 600 000(1)
ETHAN MOREAU 1 026 000(1)
DUNCAN KEITH 1 000 000(1)
JON KLEMM 950 000(1)
HANNU TOIVONEN 532 000(1)


Farm Payroll

NIKO KAPANEN 80 000(1)
BRYAN BICKELL 70 000(0)
MATTHEW BARNABY 62 500(1)
BRENT JOHNSON 57 500(1)
BARRY TALLACKSON 51 000(1)
THOMAS PIHLMAN 45 000(1)




Minnesota

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$20 406 000
Farm Payroll$968 830
Prospect Fees$30 420
Coach$0 000
Games Remaining0
Total Game Expenses$261 040
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$20 949 770
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

PETR NEDVED 2 356 000(1)
RYAN KESLER 1 900 000(1)
RUSLAN FEDOTENKO 1 650 000(1)
TIM THOMAS 1 200 000(1)
DUSTIN BROWN 1 175 000(1)
OLEG SAPRYKIN 1 064 000(1)
FEDOR TYUTIN 950 000(1)
SEAN BERGENHEIM 900 600(1)
RYAN WHITNEY 900 600(1)
KEITH BALLARD 900 600(1)
VIKTOR KOZLOV 865 000(1)
MATTIAS WEINHANDL 800 000(1)
BRENT BURNS 775 000(1)
FREDRIK SJOSTROM 750 000(1)
SHEA WEBER 735 000(1)
JAMES HOWARD 710 000(1)
KONSTANTIN KOLTSOV 627 000(1)
MARCEL HOSSA 600 000(1)
RICO FATA 551 000(1)
JIRI HUDLER 525 000(1)
RYAN SUTER 471 200(1)


Farm Payroll

ALEXEI KAIGORODOV 90 060(0)
GILBERT BRULE 85 000(1)
PHIL KESSEL 85 000(0)
JACK JOHNSON 85 000(0)
RYAN PARENT 85 000(0)
PATRICK O'SULLIVAN 80 000(0)
JEFF TAMBELLINI 78 270(1)
KEVIN KLEIN 70 300(1)
NOAH WELCH 70 000(1)
ALEXANDER PEREZHOGIN 62 700(1)
JARKKO IMMONEN 62 500(1)
SHANE HNIDY 60 000(1)
DAVID HALE 55 000(1)




Atlanta

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$52 146 000
Farm Payroll$1 275 270
Prospect Fees$86 927
Coach$0 000
Games Remaining0
Total Game Expenses$652 539
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$16 742 970
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

JAROME IGINLA 7 000 000(1)
SIMON GAGNE 5 250 000(0)
DANIEL BRIERE 5 000 000(0)
MIKE MODANO 4 250 000(1)
ROMAN HAMRLIK 3 500 000(0)
STEVE SULLIVAN 3 200 000(1)
CHRIS DRURY 3 154 000(0)
AARON WARD 2 750 000(0)
BRET HEDICAN 2 432 000(0)
HAL GILL 2 050 000(0)
DAVID AEBISCHER 1 900 000(0)
STEVE RUCCHIN 1 850 000(0)
SAMI KAPANEN 1 520 000(0)
SEAN O'DONNELL 1 520 000(0)
TOMAS HOLMSTROM 1 501 000(0)
KARI LEHTONEN 1 500 000(0)
MARC-ANDRE BERGERON 969 000(1)
ARRON ASHAM 950 000(0)
SAMUEL PAHLSSON 650 000(1)
SEAN HILL 600 000(0)
TOM PREISSING 600 000(0)


Farm Payroll

JERRED SMITHSON 450 000(1)
MIKE LECLERC 114 000(0)
TAYLOR PYATT 98 970(1)
ALEXANDRE PICARD (L) 98 420(0)
JIM SLATER 90 060(0)
KYLE WELLWOOD 80 000(1)
ALEXEI SEMENOV 79 800(0)
ANTHONY STEWART 68 400(0)
MATT LASHOFF 58 500(0)
BRAYDON COBURN 47 120(0)
CHAD LAROSE 45 000(1)
NIKITA ALEXEEV 45 000(0)




St-Louis

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$51 725 000
Farm Payroll$314 210
Prospect Fees$38 767
Coach$0 000
Games Remaining0
Total Game Expenses$635 097
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$52 039 210
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

ALEX TANGUAY 5 000 000(1)
DANY HEATLEY 4 500 000(1)
JASON ARNOTT 4 500 000(1)
J GIGUERE 3 990 000(1)
PAVEL DATSYUK 3 900 000(1)
MILAN HEJDUK 3 800 000(1)
HENRIK ZETTERBERG 2 600 000(1)
JOE NIEUWENDYK 2 250 000(1)
KEITH CARNEY 2 100 000(1)
STEVEN REINPRECHT 2 000 000(1)
ANDY SUTTON 2 000 000(1)
ALEXANDER FROLOV 2 000 000(1)
JASON SMITH 1 976 000(1)
LUBOMIR VISNOVSKY 1 900 000(1)
CORY SARICH 1 900 000(1)
DALLAS DRAKE 1 200 000(1)
GLEN WESLEY 1 200 000(1)
ANDREAS LILJA 1 000 000(1)
DAVID TANABE 900 000(1)
BRIAN WILLSIE 800 000(1)
TREVOR DALEY 775 000(1)
DOMINIK HASEK 750 000(1)
ANTTI LAAKSONEN 684 000(1)


Farm Payroll

MARC CHOUINARD 110 000(1)
JAY PANDOLFO 83 600(1)
BROOKS LAICH 60 610(1)
JAMIE LUNDMARK 60 000(1)




Floride

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$57 488 000
Farm Payroll$235 700
Prospect Fees$46 267
Coach$0 000
Games Remaining0
Total Game Expenses$704 512
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$56 196 700
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

BRAD RICHARDS 7 800 000(1)
MARTIN ST. LOUIS 6 000 000(1)
SAKU KOIVU 4 750 000(1)
RICK NASH 4 500 000(1)
RICK DIPIETRO 4 500 000(1)
KEITH TKACHUK 3 800 000(1)
MAREK ZIDLICKY 3 200 000(1)
FILIP KUBA 3 000 000(1)
TEPPO NUMMINEN 2 600 000(1)
JONATHAN CHEECHOO 2 500 000(1)
CRAIG RIVET 2 470 000(1)
FRANTISEK KABERLE 2 200 000(1)
ROB NIEDERMAYER 2 000 000(1)
ROBYN REGEHR 1 900 000(1)
JEFF FRIESEN 1 600 000(1)
MIKE FISHER 1 500 000(1)
BARRET JACKMAN 1 482 000(0)
CHRIS CLARK 1 002 000(1)
CAM WARD 684 000(1)


Farm Payroll

MATT GREENE 85 500(1)
ROB GLOBKE 56 400(1)
ERIK CHRISTENSEN 48 800(1)
BRAD FERENCE 45 000(0)




Columbus

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$31 775 000
Farm Payroll$1 216 242
Prospect Fees$23 780
Coach$0 000
Games Remaining0
Total Game Expenses$402 622
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$32 545 982
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

MARC DENIS 2 800 000(1)
MAREK MALIK 2 500 000(1)
SCOTT HANNAN 2 204 000(1)
MICHAL HANDZUS 2 128 000(1)
MARK BELL 2 000 000(1)
MIKE RIBEIRO 1 900 000(1)
JASSEN CULLIMORE 1 900 000(1)
FRANCIS BOUILLON 1 875 000(1)
MIKE GRIER 1 775 000(1)
NIKOLAI ZHERDEV 1 750 000(1)
MATHIEU DANDENAULT 1 700 000(1)
JOHN LECLAIR 1 500 000(1)
RYAN MALONE 1 300 000(1)
ILJA BRYZGALOV 1 000 000(1)
PATRICK EAVES 942 400(1)
SCOTTIE UPSHALL 900 600(1)
MANNY MALHOTRA 900 000(1)
MATTHEW LOMBARDI 800 000(1)
STEVE MCCARTHY 775 000(1)
LUKAS KRAJICEK 625 000(1)
JOEL BOUCHARD 500 000(1)


Farm Payroll

ALEXANDER RADULOV 98 420(0)
DREW STAFFORD 98 420(0)
TRAVIS ZAJAC 98 420(0)
MIKKO KOIVU 90 250(1)
ERIC NYSTROM 90 060(1)
JOAKIM LINDSTROM 70 000(1)
JEFF TAFFE 64 372(1)
BRAD ISBISTER 60 000(1)
CLARKE MACARTHUR 60 000(0)
DANNY SYVRET 54 200(1)
OLE-KRISTIAN TOLLEFS 52 600(1)
ERIC BOGUNIECKI 52 500(1)
BRIAN MCGRATTAN 50 000(1)
JEAN-PHILIPPE COTE 49 500(1)
DAN FRITSCHE 47 500(1)
ANDREW HUTCHINSON 45 000(1)
MATHIEU BIRON 45 000(1)
JASON KROG 45 000(0)
NIGEL DAWES 45 000(0)




San Jose

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$40 909 460
Farm Payroll$706 660
Prospect Fees$10 503
Coach$0 000
Games Remaining0
Total Game Expenses$507 642
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$41 497 620
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

DWAYNE ROLOSON 4 500 000(1)
BRIAN GIONTA 4 000 000(1)
HENRIK SEDIN 3 575 000(1)
WILLIE MITCHELL 3 500 000(1)
DARIUS KASPARAITIS 3 268 000(1)
COLIN WHITE 3 000 000(1)
GREG DE VRIES 2 052 000(1)
ANDREI MARKOV 2 000 000(1)
VACLAV PROSPAL 1 900 000(1)
MARTIN ERAT 1 600 000(1)
STEPHANE YELLE 1 550 000(1)
MATT COOKE 1 500 000(1)
JOHN-MICHAEL LILES 1 250 000(1)
MARC-ANDRE FLEURY 989 520(1)
CARLO COLAIACOVO 901 740(1)
STEPHEN WEISS 900 000(1)
SIDNEY CROSBY 850 000(1)
PATRICK SHARP 725 000(1)
BOYD GORDON 650 000(1)
DEREK ROY 627 000(1)
PETER BUDAJ 600 000(1)
JORDIN TOOTOO 500 000(1)
MILAN MICHALEK 471 200(1)


Farm Payroll

JOCELYN THIBAULT 150 000(1)
CHRIS NEIL 100 000(1)
ANTON BABCHUK 90 060(1)
CORY CROSS 87 400(1)
MARC-EDOUARD VLASIC 73 500(0)
DANNY RICHMOND 60 200(1)
STEFAN RUZICKA 55 500(1)
AARON JOHNSON 45 000(1)
MICHAEL LEIGHTON 45 000(0)




Dallas

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$48 577 200
Farm Payroll$588 750
Prospect Fees$88 171
Coach$0 000
Games Remaining0
Total Game Expenses$600 660
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$42 318 950
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

PAVEL KUBINA 5 000 000(1)
SERGEI GONCHAR 4 500 000(1)
BOBBY HOLIK 4 250 000(1)
MIROSLAV SATAN 4 250 000(1)
DAN BOYLE 3 625 000(0)
SERGEI SAMSONOV 3 525 000(1)
ALEXEI ZHITNIK 3 500 000(1)
MIKE RATHJE 3 500 000(1)
BRENDAN MORRISON 3 200 000(1)
KYLE MCLAREN 2 500 000(1)
DAYMOND LANGKOW 2 442 000(0)
MARK PARRISH 2 250 000(1)
PIERRE TURGEON 1 500 000(1)
JOHN GRAHAME 1 400 000(1)
CHAD KILGER 1 200 000(1)
VILLE NIEMINEN 700 000(1)
LOUI ERIKSSON 650 000(0)
JASON BACASHIHUA 585 200(1)


Farm Payroll

JOSEF VASICEK 130 000(1)
JARKKO RUUTU 115 000(1)
SHEAN DONOVAN 92 500(1)
STANISLAV CHISTOV 80 000(0)
JAY MCCLEMENT 65 000(1)
MAXIM LAPIERRE 56 250(1)
BATES BATTAGLIA 50 000(0)




Vancouver

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$53 480 000
Farm Payroll$874 000
Prospect Fees$19 620
Coach$0 000
Games Remaining0
Total Game Expenses$663 093
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$54 354 000
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

ALEXEI YASHIN 7 600 000(1)
MARKUS NASLUND 6 000 000(1)
GLEN MURRAY 4 150 000(1)
BRENDAN SHANAHAN 4 000 000(1)
JAY MCKEE 4 000 000(1)
CRISTOBAL HUET 3 000 000(1)
PATRICE BERGERON 3 000 000(1)
PETR SYKORA (R) 2 900 000(1)
MICHAEL PECA 2 500 000(1)
KIMMO TIMONEN 2 280 000(1)
CURTIS JOSEPH 2 000 000(1)
MARTIN RUCINSKY 1 750 000(1)
PETER SCHAEFER 1 700 000(1)
ANTON VOLCHENKOV 1 500 000(1)
SAMI SALO 1 500 000(1)
DAN HAMHUIS 1 500 000(1)
CHRISTIAN BACKMAN 1 300 000(1)
NATHAN HORTON 1 100 000(1)
MARTIN GELINAS 975 000(1)
CHRIS KELLY 725 000(1)


Farm Payroll

P.J. AXELSSON 185 000(1)
ANDREW RAYCROFT 180 000(1)
CHUCK KOBASEW 120 000(1)
TREVOR LETOWSKI 80 000(1)
STEVE OTT 77 500(1)
JASON CHIMERA 75 000(1)
KONSTANTIN PUSHKAREV 60 200(1)
IAN WHITE 51 300(1)
PAUL RANGER 45 000(1)




Calgary

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$29 636 700
Farm Payroll$1 296 600
Prospect Fees$26 893
Coach$0 000
Games Remaining0
Total Game Expenses$377 563
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$30 358 720
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

JASON SPEZZA 4 000 000(1)
ALES HEMSKY 3 500 000(1)
TONI LYDMAN 2 300 000(1)
DAVID VYBORNY 2 200 000(1)
ALES KOTALIK 2 000 000(1)
JONI PITKANEN 2 000 000(1)
MIKE VAN RYN 1 700 000(1)
JASON WILLIAMS 1 600 000(1)
ALEXANDER AULD 1 475 000(1)
MARCUS NILSON 1 368 000(1)
ANDREJ MESZAROS 984 200(1)
BRENT SEABROOK 942 400(1)
ANTOINE VERMETTE 925 000(1)
JEFF JILLSON 833 900(1)
HENRIK LUNDQVIST 817 000(1)
JAMIE HEWARD 675 000(1)
RYAN CRAIG 495 000(1)
DION PHANEUF 471 200(1)
JIM DOWD 450 000(1)
ANDY HILBERT 450 000(1)
LEE STEMPNIAK 450 000(1)


Farm Payroll

MARTIN LAPOINTE 240 000(1)
SCOTT THORNTON 150 000(1)
ALEXANDER SEMIN 140 000(0)
CAM BARKER 98 420(1)
WOJTEK WOLSKI 98 420(1)
EVGENI MALKIN 98 420(0)
LAURI TUKONEN 98 420(0)
BENOIT POULIOT 94 240(0)
ANZE KOPITAR 85 000(0)
ANDREI KOSTITSYN 80 180(1)
KEITH YANDLE 58 500(0)
PHILIPPE SAUVE 55 000(1)




Edmonton

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$52 285 900
Farm Payroll$283 700
Prospect Fees$25 860
Coach$0 000
Games Remaining0
Total Game Expenses$641 408
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$58 801 100
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

ZDENO CHARA 7 500 000(1)
NIKOLAI KHABIBULIN 6 750 000(1)
JOE THORNTON 6 670 000(1)
TEEMU SELANNE 3 750 000(1)
RYAN SMYTH 3 500 000(1)
SHANE DOAN 3 382 000(1)
LADISLAV NAGY 3 000 000(1)
KYLE CALDER 2 950 000(1)
RHETT WARRENER 2 500 000(1)
MICHAEL NYLANDER 2 280 000(1)
MIKE SILLINGER 2 100 000(1)
MARCO STURM 2 100 000(1)
ERIC BREWER 2 014 000(1)
KEVIN WEEKES 2 000 000(1)
JAROSLAV MODRY 1 900 000(1)
MANNY LEGACE 1 400 000(1)
JORDAN LEOPOLD 1 250 000(1)
NILS EKMAN 1 100 000(0)
BROOKS ORPIK 1 000 000(1)
OSSI VAANANEN 997 500(1)
MIKE RICHARDS 942 400(1)
YANIC PERREAULT 700 000(1)


Farm Payroll

ROB SCHREMP 86 000(0)
DAVID BOLLAND 82 500(0)
JEFF WOYWITKA 62 700(1)
TY CONKLIN 52 500(1)




Toronto

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$30 437 953
Farm Payroll$669 100
Prospect Fees$32 767
Coach$0 000
Games Remaining0
Total Game Expenses$379 754
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$30 977 053
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

ADRIAN AUCOIN 4 000 000(1)
MATT CULLEN 3 100 000(1)
BRIAN POTHIER 2 500 000(1)
SHELDON SOURAY 2 432 000(1)
VYACHESLAV KOZLOV 2 014 000(1)
BILL GUERIN 2 000 000(1)
DAVID LEGWAND 1 650 000(1)
ERIC LINDROS 1 550 000(1)
BRIAN CAMPBELL 1 250 000(1)
RADIM VRBATA 1 225 000(1)
RADEK DVORAK 1 000 000(1)
ROBERT ESCHE 1 000 000(1)
JURAJ KOLNIK 950 000(1)
COLBY ARMSTRONG 816 953(1)
CHRISTIAN EHRHOFF 800 000(1)
ED BELFOUR 750 000(1)
ALEXEI PONIKAROVSKY 725 000(1)
JUSSI JOKINEN 700 000(1)
FREDERICK MEYER 525 000(1)
FRANCOIS BEAUCHEMIN 500 000(1)
DUVIE WESTCOTT 500 000(1)
CHRIS CAMPOLI 450 000(1)


Farm Payroll

ROBERT NILSSON 94 240(1)
JORDAN STAAL 85 000(0)
VALTTERI FILPPULA 71 000(1)
JONATHAN SIM 61 000(1)
DAVID LENEVEU 58 520(1)
ALEKSANDER SUGLOBOV 55 000(1)
BRETT LEBDA 55 000(1)
GRANT STEVENSON 54 340(1)
ANTTI MIETTINEN 45 000(1)
ERIC PERRIN 45 000(0)
DUSTIN PENNER 45 000(1)




Nashville

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$47 101 000
Farm Payroll$1 285 502
Prospect Fees$3 000
Coach$0 000
Games Remaining0
Total Game Expenses$590 116
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2005$48 264 002
Year: 2006$0 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

SERGEI FEDOROV 6 080 000(1)
ALEX KOVALEV 4 500 000(1)
MATTIAS NORSTROM 4 250 000(1)
ALEXEI ZHAMNOV 4 100 000(1)
DOUG WEIGHT 3 500 000(1)
PATRICE BRISEBOIS 3 000 000(1)
SANDIS OZOLINSH 2 750 000(1)
DAN CLOUTIER 2 550 000(1)
NICLAS HAVELID 2 500 000(1)
OLEG TVERDOVSKY 2 500 000(1)
RICHARD ZEDNIK 1 976 000(1)
STEVE KONOWALCHUK 1 900 000(1)
DANIEL TJARNQVIST 1 625 000(1)
SERGEI BRYLIN 1 520 000(1)
MIKE COMMODORE 1 200 000(1)
JUSSI MARKKANEN 850 000(1)
YAN STASTNY 650 000(1)
MARK STREIT 600 000(1)
PETR PRUCHA 550 000(1)
PETER BONDRA 500 000(1)


Farm Payroll

YANN DANIS 874 000(1)
OWEN NOLAN 122 500(0)
DIMITRY AFANASENKOV 73 802(1)
MAXIM KONDRATIEV 62 700(1)
GARTH MURRAY 57 500(1)
PETR TATICEK 50 000(1)
JONATHAN FERLAND 45 000(1)




1