lnhsq Team Finances

Financial Report

(As of dimanche, juil 25 2004)

Anaheim

ArenaArrowhead Pond
Capacity17 174
Ticket Price$45,00


Income

Current Funds$133 676 424
Home Games Remaining7
Avg. Attendance13 703
Avg. Revenue/Game$1 479 960
Projected Revenue$10 359 720

Expenses

Pro Payroll$43 433 333
Farm Payroll$1 505 833
Prospect Fees$0 000
Coach$500 000
Games Remaining11
Total Game Expenses$554 136
Projected Expenses$6 095 498
Projected Balance$137 940 646

Salary Commitment

Year: 2006$44 939 166
Year: 2007$25 914 166
Year: 2008$18 099 166
Year: 2009$32 500

Pro Payroll

Jeremy Roenick 8 500 000(3)
Teppo Numminen 4 750 000(1)
Petr Sykora 4 500 000(2)
Manny Fernandez 3 000 000(3)
Eric Daze 2 800 000(1)
Jason Smith 2 750 000(1)
Janne Niinimaa 2 700 000(1)
Jon Klemm 2 500 000(1)
Petr Nedved 2 000 000(2)
Jan Bulis 1 833 333(3)
Magnus Arvedson 1 750 000(3)
Manny Malhotra 1 225 000(3)
Andrew Brunette 1 150 000(1)
Serge Aubin 875 000(3)
Wes Walz 750 000(1)
Chris Dingman 600 000(1)
Mikko Jokela 550 000(2)
Ilja Bryzgalov 500 000(2)
Mark Popovic 500 000(1)
Mike Green 200 000(1)


Farm Payroll

Andrei Taratukhin 650 000(3)
Vratislav Cech 83 333(3)
Mark Smith 80 000(1)
Daniel Cleary 75 000(1)
Ryan VandenBussche 70 000(1)
Shane Hnidy 65 000(2)
Benoit Gratton 62 500(2)
Craig MacDonald 62 500(2)
Max Birbraer 55 000(3)
Rob Zepp 50 000(1)
Kris Vernarsky 50 000(1)
Luca Cereda 50 000(3)
Dave Roche 45 000(3)
Brett Clouthier 40 000(2)
Jeremy Stevenson 35 000(2)
Gavin Morgan 32 500(4)




Atlanta

ArenaPhilips Arena
Capacity18 575
Ticket Price$35,00


Income

Current Funds$87 006 746
Home Games Remaining6
Avg. Attendance17 676
Avg. Revenue/Game$1 484 751
Projected Revenue$8 908 506

Expenses

Pro Payroll$46 292 730
Farm Payroll$3 784 500
Prospect Fees$1 641 074
Coach$500 000
Games Remaining12
Total Game Expenses$636 809
Projected Expenses$7 641 703
Projected Balance$88 273 549

Salary Commitment

Year: 2006$50 077 230
Year: 2007$32 634 730
Year: 2008$19 349 730
Year: 2009$14 192 730

Pro Payroll

Joe Sakic 9 832 730(4)
Rod Brind'Amour 4 250 000(4)
Martin Straka 3 750 000(2)
Dimitri Yushkevich 3 200 000(2)
Rhett Warrener 2 750 000(1)
Brian Savage 2 700 000(1)
Ron Tugnutt 2 400 000(1)
Bob Boughner 2 000 000(1)
Vitali Vishnevsky 1 500 000(3)
Cale Hulse 1 500 000(2)
Mike Leclerc 1 500 000(3)
Duncan Milroy 1 400 000(3)
Bates Battaglia 1 200 000(2)
Dany Heatley 1 075 000(1)
Stephane Yelle 1 050 000(2)
Ian Moran 1 000 000(1)
Jason Strudwick 1 000 000(2)
Brad Tapper 975 000(2)
Chris Nielsen 850 000(1)
Jeff Cowan 650 000(3)
Kurtis Foster 500 000(1)
Andreas Karlsson 460 000(2)
David Aebischer 450 000(1)
Robert Schnabel 300 000(1)


Farm Payroll

Donald Brashear 1 750 000(1)
Erik Rasmussen 900 000(1)
Richard Scott 200 000(1)
Denis Shvidki 97 500(1)
Jani Hurme 95 000(4)
Andy Sutton 80 000(1)
Marc Bergevin 80 000(1)
Milan Hnilicka 70 000(1)
Frank Banham 60 000(1)
Yannick Lehoux 59 000(3)
Ben Simon 50 000(1)
Jon Sim 50 000(2)
Frederic Cassivi 48 000(3)
Per Svartvadet 40 000(1)
Jeff Dessner 40 000(2)
David Koci 30 000(1)
Jonathan Delisle 30 000(2)
Zdenek Blantny 30 000(1)
Derek MacKenzie 30 000(1)
David Kaczowka 30 000(2)
Dmitri Vlasenkov 15 000(5)




Boston

ArenaFleet Center
Capacity17 565
Ticket Price$45,00


Income

Current Funds$81 055 722
Home Games Remaining7
Avg. Attendance17 565
Avg. Revenue/Game$1 897 020
Projected Revenue$13 279 140

Expenses

Pro Payroll$63 001 857
Farm Payroll$210 000
Prospect Fees$2 023 085
Coach$500 000
Games Remaining11
Total Game Expenses$801 646
Projected Expenses$8 818 102
Projected Balance$85 516 760

Salary Commitment

Year: 2006$67 917 547
Year: 2007$53 007 547
Year: 2008$39 707 547
Year: 2009$28 140 880

Pro Payroll

Jaromir Jagr 11 000 000(6)
Chris Pronger 9 500 000(1)
Rob Blake 9 285 190(4)
Martin Brodeur 4 705 690(5)
Markus Naslund 4 000 000(2)
Wade Redden 4 000 000(2)
Joe Thornton 4 000 000(3)
Ryan Smyth 3 500 000(3)
Jere Lehtinen 2 450 000(1)
Brenden Morrow 2 250 000(4)
Mike Rathje 2 000 000(2)
Colin White 1 666 667(3)
Dan Cloutier 1 500 000(2)
Scott Gomez 1 200 000(3)
Dick Tarnstrom 1 200 000(3)
No Name 1 000 000(1)
Marian Gaborik 1 000 000(1)
Chris Kelleher 900 000(4)
Dennis Bonvie 800 000(2)
Marian Hossa 500 000(2)
Pavel Datsyuk 500 000(2)
Patrice Bergeron 450 000(1)
Trent Hunter 300 000(1)


Farm Payroll

Peter Nordstrom 50 000(1)
Kevin McDonald 20 000(1)
Peter Leboutillier 20 000(1)
Reid Simpson 20 000(1)
Brendan Walsh 20 000(1)
Darcy Verot 20 000(1)
Libor Prochazka 20 000(1)
Christian Gosselin 20 000(1)
Steve Parsons 20 000(1)




Buffalo

ArenaMarine Midland Arena
Capacity18 690
Ticket Price$35,00


Income

Current Funds$75 845 557
Home Games Remaining5
Avg. Attendance15 391
Avg. Revenue/Game$1 292 708
Projected Revenue$6 463 540

Expenses

Pro Payroll$34 200 000
Farm Payroll$1 680 750
Prospect Fees$2 012 564
Coach$500 000
Games Remaining10
Total Game Expenses$468 211
Projected Expenses$4 682 111
Projected Balance$77 626 986

Salary Commitment

Year: 2006$36 780 750
Year: 2007$26 960 000
Year: 2008$11 745 000
Year: 2009$700 000

Pro Payroll

Bill Guerin 9 000 000(3)
Peter Bondra 4 500 000(2)
Eric Brewer 2 750 000(2)
Yanic Perreault 2 000 000(1)
Jonas Hoglund 1 700 000(2)
Eric Desjardins 1 500 000(1)
Espen Knutsen 1 500 000(1)
Brian Campbell 1 400 000(1)
Dean McAmmond 1 300 000(1)
Andrei Zyuzin 1 200 000(2)
Jarret Stoll 1 100 000(3)
Felix Potvin 1 000 000(2)
Jan Hrdina 1 000 000(2)
Oleg Petrov 1 000 000(1)
Andre Roy 900 000(2)
Peter Worrell 700 000(4)
Tim Gleason 600 000(3)
Andy Hilbert 500 000(2)
Pasi Nurminen 500 000(2)
Radek Martinek 500 000(1)
Daniel Tkaczuk 450 000(2)


Farm Payroll

Trevor Letowski 500 000(2)
Brad Werenka 125 000(1)
Jamal Mayers 125 000(3)
Denis Pederson 120 000(2)
Niclas Wallin 100 000(1)
Jimmy Roy 75 000(3)
Reinhard Divis 75 000(3)
Milan Bartovic 60 000(1)
David Cullen 52 500(1)
Tom Askey 52 500(1)
Derek Gustafson 50 000(1)
Matt Greene 50 000(3)
Jeff Bateman 40 000(2)
Eric Boulton 35 750(1)
Darren Van Oene 30 000(2)
Dale Clarke 30 000(1)
Francois Methot 30 000(1)
Derek Campbell 25 000(2)
Mattias Karlin 25 000(1)
Jeremy Adduono 20 000(1)
Karel Mosovsky 20 000(1)
Mario Larocque 20 000(1)
Darren Clark 20 000(3)




Calgary

ArenaPengrowth Saddledome
Capacity17 139
Ticket Price$40,00


Income

Current Funds$68 432 462
Home Games Remaining5
Avg. Attendance13 656
Avg. Revenue/Game$1 203 706
Projected Revenue$6 018 530

Expenses

Pro Payroll$35 635 000
Farm Payroll$1 648 500
Prospect Fees$2 003 209
Coach$500 000
Games Remaining12
Total Game Expenses$485 204
Projected Expenses$5 822 445
Projected Balance$68 628 547

Salary Commitment

Year: 2006$41 283 500
Year: 2007$34 257 000
Year: 2008$15 910 000
Year: 2009$0 000

Pro Payroll

Alexei Zhamnov 4 000 000(1)
Patrice Brisebois 4 000 000(2)
Marc Denis 4 000 000(3)
Todd White 3 000 000(3)
Jeff O'Neill 2 900 000(2)
Jeff Friesen 2 800 000(2)
Mathieu Dandenault 2 500 000(3)
Vaclav Prospal 2 200 000(2)
Alexander Korolyuk 2 000 000(3)
Yannick Tremblay 1 500 000(2)
Jason Wiemer 1 500 000(2)
Jussi Markkanen 1 250 000(3)
Greg deVries 1 250 000(3)
Eric Staal 1 240 000(1)
Bubba Berenzweig 800 000(3)
Chris Clark 800 000(2)
Brad Chartrand 800 000(1)
Radoslav Suchy 600 000(3)
Andrei Medvedev 575 000(2)
Lucas Nehrling 500 000(1)
Stephane Robidas 495 000(2)
Miika Elomo 425 000(2)
Claude Lapointe 250 000(3)
Martin Paroulek 250 000(2)


Farm Payroll

Burke Henry 700 000(2)
Ethan Moreau 150 000(3)
Jason Botterill 75 000(1)
Jamie Wright 75 000(1)
Cory Cross 75 000(1)
Clarke Wilm 70 000(1)
Jimmy Olvestad 65 000(1)
Jay McClement 60 000(3)
Janne Laukkanen 50 000(2)
Levente Szuper 50 000(3)
Dwayne Hay 42 000(2)
Blair Betts 40 000(2)
Alan LeTang 40 000(2)
Micki DuPont 40 000(1)
Jason Podollan 30 000(2)
Lee Goren 30 000(1)
Kevin Baker 20 000(1)
Jason Lawmaster 20 000(1)
Sergei Varlamov 16 500(1)




Carolina

ArenaRaleigh Sports Arena
Capacity18 730
Ticket Price$35,00


Income

Current Funds$75 896 047
Home Games Remaining5
Avg. Attendance16 956
Avg. Revenue/Game$1 424 371
Projected Revenue$7 121 855

Expenses

Pro Payroll$56 416 667
Farm Payroll$3 507 500
Prospect Fees$2 023 965
Coach$500 000
Games Remaining12
Total Game Expenses$761 563
Projected Expenses$9 138 751
Projected Balance$73 879 151

Salary Commitment

Year: 2006$59 924 167
Year: 2007$50 039 167
Year: 2008$18 069 167
Year: 2009$1 632 500

Pro Payroll

Pavel Bure 10 000 000(2)
John LeClair 9 000 000(3)
Tony Amonte 6 000 000(2)
Pierre Turgeon 6 000 000(3)
Sergei Gonchar 3 200 000(1)
Fred Brathwaite 3 000 000(2)
Stu Barnes 2 800 000(2)
Michal Rozsival 2 000 000(2)
Scott Mellanby 1 800 000(1)
Darius Kasparaitis 1 700 000(2)
Andrew Ference 1 500 000(4)
Mikael Renberg 1 300 000(1)
Brent Johnson 1 100 000(2)
Bryan Smolinski 1 000 000(1)
Vaclav Varada 1 000 000(1)
Alexander Khavanov 900 000(2)
Sergei Zholtok 900 000(2)
Randy Robitaille 900 000(2)
Bryce Salvador 666 667(3)
Adam Hall 650 000(3)
Mike Zigomanis 600 000(1)
Kip Miller 400 000(1)


Farm Payroll

Taylor Pyatt 2 500 000(2)
Steve Passmore 100 000(2)
Hans Jonsson 90 000(1)
Ken Belanger 85 000(1)
JM Pelletier 80 000(3)
Dan LaCouture 80 000(1)
Tomas Kurka 70 000(1)
Calle Johanson 70 000(2)
Juraj Kolnik 65 000(1)
Cam Ward 55 000(1)
Alexei Volkov 50 000(4)
Petr Mika 50 000(4)
Sandy McCarthy 45 000(1)
Billy Tibbetts 40 000(3)
Carl Corazzini 40 000(1)
Marco Charpentier 35 000(1)
Jeremiah McCarthy 32 500(4)
Denis Timofeev 20 000(1)




Chicago

ArenaUnited Center
Capacity20 500
Ticket Price$35,00


Income

Current Funds$44 468 638
Home Games Remaining6
Avg. Attendance11 374
Avg. Revenue/Game$955 357
Projected Revenue$5 732 142

Expenses

Pro Payroll$26 233 790
Farm Payroll$909 200
Prospect Fees$2 066 911
Coach$500 000
Games Remaining11
Total Game Expenses$362 316
Projected Expenses$3 985 475
Projected Balance$46 215 305

Salary Commitment

Year: 2006$26 993 790
Year: 2007$11 835 000
Year: 2008$5 392 500
Year: 2009$550 000

Pro Payroll

Luc Robitaille 4 000 000(1)
Viktor Kozlov 3 500 000(3)
Steve Rucchin 3 000 000(1)
Dmitri Kalinin 2 800 000(2)
Marcus Ragnarsson 1 758 790(1)
Oleg Saprykin 1 250 000(3)
Martin Gelinas 1 100 000(1)
Ruslan Fedotenko 900 000(2)
J-S Aubin 875 000(1)
Frantisek Kaberle 800 000(1)
Shean Donovan 800 000(2)
Tomas Vokoun 800 000(1)
Oleg Kvasha 650 000(1)
Dmitri Tolkunov 550 000(4)
Alexei Semenov 500 000(1)
Richard Jackman 500 000(2)
Jaroslav Kristek 400 000(1)
Fedor Fedorov 400 000(1)
Nolan Yonkman 400 000(2)
Jakub Cutta 350 000(2)
Riku Hahl 300 000(2)
Ajay Baines 300 000(1)
Michael Rupp 300 000(1)


Farm Payroll

Krzysztof Oliwa 110 000(2)
Jean-Yves Leroux 80 000(1)
Vladimir Chebaturkin 70 000(2)
Kevin Dean 66 700(0)
Jim Campbell 65 000(2)
Ty Jones 60 000(2)
Steve Valiquette 52 500(3)
Matt Henderson 50 000(1)
Mike Peluso 45 000(2)
Peter White 45 000(0)
Norm Milley 42 500(2)
Ruman Ndur 40 000(3)
Derek King 37 500(0)
Quintin Laing 35 000(1)
Kent Huskins 30 000(1)
Bobby Russell 30 000(1)
Shawn Thornton 30 000(1)
Mike Souza 20 000(1)




Colorado

ArenaPepsi Center
Capacity18 007
Ticket Price$35,00


Income

Current Funds$82 001 035
Home Games Remaining5
Avg. Attendance16 627
Avg. Revenue/Game$1 396 720
Projected Revenue$6 983 600

Expenses

Pro Payroll$39 600 000
Farm Payroll$1 029 000
Prospect Fees$1 785 726
Coach$500 000
Games Remaining11
Total Game Expenses$523 350
Projected Expenses$5 756 853
Projected Balance$83 227 782

Salary Commitment

Year: 2006$40 629 000
Year: 2007$29 853 500
Year: 2008$12 026 000
Year: 2009$6 300 000

Pro Payroll

Eric Lindros 8 300 000(2)
Boris Mironov 3 750 000(2)
Maxim Afinogenov 3 400 000(2)
Brian Rolston 2 800 000(4)
Stephane Quintal 1 950 000(1)
Dave Scatchard 1 800 000(3)
Mike Ribeiro 1 700 000(4)
Mike Fisher 1 650 000(4)
Patrick Lalime 1 600 000(1)
Scott Lachance 1 500 000(1)
Mika Noronen 1 500 000(3)
Anders Eriksson 1 250 000(1)
Mike Pandolfo 1 200 000(2)
Lubos Bartecko 1 100 000(3)
Sergei Brylin 1 050 000(1)
J-P Dumont 1 000 000(1)
Jiri Slegr 1 000 000(3)
Jaroslav Svoboda 900 000(2)
Sami Helenius 800 000(1)
John-Michael Liles 500 000(1)
Cody McCormick 450 000(1)
Radim Vrbata 400 000(1)


Farm Payroll

Philippe Sauve 150 000(4)
Peter Sejna 110 500(1)
Mikhail Kuleshov 97 500(2)
Tomas Malec 80 000(2)
Scott Parker 75 000(3)
Rick Berry 70 000(3)
Steve Moore 60 000(2)
Jaroslav Obsut 55 000(3)
Justin Mapletoft 50 000(1)
Evgeny Lazarev 50 000(3)
Joe Motzko 50 000(1)
Brian Willsie 46 000(3)
Alexander Auld 40 000(2)
Victor Uchevatov 35 000(1)
Matt Scorsune 30 000(3)
Sanny Lindstrom 30 000(1)




Columbus

ArenaNationwide Arena
Capacity18 600
Ticket Price$35,00


Income

Current Funds$88 687 005
Home Games Remaining6
Avg. Attendance14 407
Avg. Revenue/Game$1 210 305
Projected Revenue$7 261 830

Expenses

Pro Payroll$45 703 333
Farm Payroll$1 056 500
Prospect Fees$1 927 824
Coach$500 000
Games Remaining11
Total Game Expenses$599 849
Projected Expenses$6 598 344
Projected Balance$89 350 491

Salary Commitment

Year: 2006$46 759 833
Year: 2007$28 094 833
Year: 2008$14 968 333
Year: 2009$4 200 000

Pro Payroll

Robert Lang 9 650 000(1)
Ron Francis 4 333 333(3)
Scott Niedermayer 3 800 000(1)
Cory Stillman 3 100 000(2)
Marc Savard 2 700 000(5)
Paul Mara 2 500 000(3)
Martin St. Louis 2 300 000(2)
Alexei Morozov 2 300 000(2)
Patrick Marleau 2 000 000(2)
Robyn Regehr 1 750 000(3)
Mikka Kiprusoff 1 500 000(1)
Stanislav Chistov 1 500 000(4)
Ossi Vaananen 1 200 000(3)
Denis Arkhipov 1 100 000(2)
Alexandre Daigle 1 025 000(2)
Josh Langfeld 870 000(3)
Trent Klatt 800 000(1)
Nathan Dempsey 650 000(1)
Jaroslav Bednar 500 000(2)
Dan Hamhuis 500 000(1)
Nikolai Zherdev 500 000(1)
Ryan Malone 500 000(1)
Michael Leighton 325 000(1)
Mike Van Ryn 300 000(2)


Farm Payroll

Alexander Karpovtsev 280 000(1)
Mark Eaton 101 500(2)
Brad Lukowich 75 000(2)
Ryan Johnson 75 000(3)
Chris Hartsburg 60 000(1)
J-F Damphousse 60 000(2)
Kari Lehtonen 50 000(2)
Sean Bergenheim 50 000(1)
Petr Taticek 50 000(1)
Alexander Riazantsev 40 000(2)
Mark Murphy 40 000(3)
Chris Corrinet 35 000(2)
Eric Beaudoin 35 000(2)
K.C. Timmons 30 000(2)
Miroslav Zalesak 25 000(2)
Francois Beauchemin 25 000(2)
Martin Cibak 25 000(2)




Dallas

ArenaReunion Arena
Capacity16 928
Ticket Price$35,00


Income

Current Funds$82 414 376
Home Games Remaining5
Avg. Attendance13 661
Avg. Revenue/Game$1 147 443
Projected Revenue$5 737 215

Expenses

Pro Payroll$30 175 000
Farm Payroll$4 257 680
Prospect Fees$1 679 782
Coach$500 000
Games Remaining10
Total Game Expenses$446 493
Projected Expenses$4 464 934
Projected Balance$83 686 657

Salary Commitment

Year: 2006$34 432 680
Year: 2007$18 922 500
Year: 2008$13 260 500
Year: 2009$1 312 500

Pro Payroll

Alexei Zhitnik 3 250 000(1)
Jozef Stumpel 3 000 000(3)
Sean Burke 3 000 000(1)
Radek Dvorak 2 500 000(3)
Chad Kilger 1 750 000(3)
Jason Krog 1 500 000(3)
Marty McInnis 1 500 000(1)
Scott Hannan 1 400 000(3)
Jassen Cullimore 1 400 000(2)
Scottie Upshall 1 250 000(4)
P.J. Axelsson 1 250 000(2)
Garth Snow 1 100 000(1)
Jeff Jillson 1 025 000(1)
Vaclav Nedorost 975 000(1)
Antoine Vermette 900 000(2)
Wayne Primeau 750 000(1)
Marcus Nilson 725 000(1)
Craig Rivet 700 000(1)
Anton Babchuk 500 000(1)
Nathan Horton 500 000(1)
Marc Chouinard 500 000(3)
Henrik Tallinder 400 000(2)
Tomas Zizka 300 000(1)


Farm Payroll

Arron Asham 1 250 000(3)
Ruslan Salei 1 200 000(2)
Brad Bombardir 735 000(1)
Wade Belak 140 180(1)
Johan Hedberg 90 000(1)
Glen Wesley 75 000(2)
Mark Wotton 75 000(2)
Martin Gerber 70 000(2)
Kurt Sauer 62 500(4)
Gregor Baumgartner 60 000(1)
Matt O'Dette 54 500(2)
Jim McKenzie 52 500(1)
Aaron Ward 50 000(2)
Dan Jancevski 50 000(2)
Reed Low 50 000(2)
Darcy Hordichuk 48 000(3)
Mike Danton 47 500(2)
Andre Lakos 40 000(1)
Marcus Kristofferson 40 000(2)
Aren Miller 35 000(1)
Jeff MacMillan 32 500(1)




Detroit

ArenaJoe Louis Arena
Capacity19 983
Ticket Price$35,00


Income

Current Funds$86 200 530
Home Games Remaining3
Avg. Attendance12 621
Avg. Revenue/Game$1 059 996
Projected Revenue$3 179 988

Expenses

Pro Payroll$32 991 667
Farm Payroll$5 970 000
Prospect Fees$1 951 461
Coach$500 000
Games Remaining9
Total Game Expenses$505 038
Projected Expenses$4 545 343
Projected Balance$84 835 175

Salary Commitment

Year: 2006$38 961 667
Year: 2007$31 269 167
Year: 2008$9 279 167
Year: 2009$1 775 000

Pro Payroll

Jamie Langenbrunner 6 500 000(2)
Luke Richardson 3 200 000(1)
Sami Kapanen 3 000 000(2)
Jan Hlavac 2 666 667(3)
Mike Dunham 2 600 000(2)
Keith Carney 2 100 000(2)
Jason Spezza 1 600 000(4)
Eric Cairns 1 500 000(2)
Brad Ference 1 500 000(2)
Tomas Holmstrom 1 150 000(1)
Joffrey Lupul 1 000 000(2)
Dmitri Bykov 1 000 000(3)
Ty Conklin 925 000(1)
Ronald Petrovicky 900 000(2)
Andrei Markov 700 000(2)
Cory Sarich 650 000(1)
Ramzi Abid 650 000(1)
Steve Brule 350 000(3)
Ryan Flinn 350 000(2)
Sean Avery 325 000(1)
Jesse Boulerice 325 000(1)


Farm Payroll

Rostislav Klesla 2 500 000(3)
Mike Cammalleri 900 000(2)
Tomas Plihal 700 000(3)
Ivan Huml 700 000(2)
Stephen Heinze 175 000(1)
Maxim Kuznetsov 100 000(3)
Mattias Weinhandl 95 000(5)
Daniel Corso 90 000(2)
Yuri Butsayev 75 000(1)
Jason Elliot 75 000(3)
Ladislav Kohn 60 000(3)
John Jakopin 52 500(3)
Luke Sellars 50 000(2)
Jason Williams 50 000(1)
Magnus Nilsson 50 000(4)
Roman Tvrdon 40 000(2)
John Wikstrom 35 000(1)
Ryan Barnes 32 500(1)
Garnet Exelby 30 000(1)
Ryan Gaucher 30 000(4)
Bruce Richardson 30 000(1)
Lauri Kinos 30 000(2)
Dwayne Zinger 30 000(2)
Tim Verbeek 25 000(1)
Josh DeWolf 15 000(1)




Edmonton

ArenaSky Reach Centre
Capacity17 100
Ticket Price$35,00


Income

Current Funds$93 194 872
Home Games Remaining6
Avg. Attendance15 703
Avg. Revenue/Game$1 319 094
Projected Revenue$7 914 564

Expenses

Pro Payroll$60 935 000
Farm Payroll$2 499 000
Prospect Fees$2 029 922
Coach$500 000
Games Remaining11
Total Game Expenses$804 438
Projected Expenses$8 848 819
Projected Balance$92 260 617

Salary Commitment

Year: 2006$63 434 000
Year: 2007$30 486 000
Year: 2008$8 325 000
Year: 2009$2 900 000

Pro Payroll

Theoren Fleury 6 000 000(1)
Bryan Marchment 5 550 000(2)
Adam Oates 5 000 000(1)
Martin Lapointe 5 000 000(2)
Bret Hedican 4 600 000(1)
Brendan Morrison 4 000 000(1)
Adam Deadmarsh 3 500 000(1)
Cliff Ronning 3 000 000(2)
Eric Weinrich 2 800 000(1)
Kristian Huselius 2 775 000(2)
Richard Matvichuk 2 400 000(3)
Craig Johnson 2 100 000(3)
Joe Juneau 1 800 000(1)
Anton Volchenkov 1 500 000(4)
Ales Hemsky 1 500 000(2)
Ed Belfour 1 300 000(2)
Peter Schaefer 1 250 000(2)
Steve Poapst 1 250 000(1)
Ilya Kovalchuk 1 130 000(1)
Sean Brown 1 000 000(2)
Rem Murray 1 000 000(1)
Evgeny Konstantinov 900 000(3)
Brad Norton 880 000(1)
Stephen Peat 400 000(2)
Ryan Kraft 300 000(1)


Farm Payroll

Petr Svoboda 1 300 000(5)
Todd Harvey 130 000(1)
Andrei Nazarov 103 000(1)
Chris Neil 100 000(4)
Stephen Webb 100 000(2)
Michael Henrich 85 000(2)
Rob Dimaio 80 000(1)
Rob Ray 79 000(2)
Jamie McLennan 75 000(1)
Steve Kelly 70 000(1)
Chris Herperger 62 000(2)
Chris Schmidt 60 000(2)
Barrett Heisten 60 000(1)
Milan Jurcina 50 000(1)
Alex Henry 40 000(1)
Andrew Peters 35 000(1)
Sean McAslan 30 000(1)
Greg Koehler 25 000(3)
Greg Adams 15 000(1)




Florida

ArenaNational Car Rental Center
Capacity19 080
Ticket Price$35,00


Income

Current Funds$98 240 741
Home Games Remaining6
Avg. Attendance16 431
Avg. Revenue/Game$1 380 260
Projected Revenue$8 281 560

Expenses

Pro Payroll$50 490 000
Farm Payroll$1 943 000
Prospect Fees$2 059 258
Coach$500 000
Games Remaining11
Total Game Expenses$670 637
Projected Expenses$7 377 010
Projected Balance$99 145 291

Salary Commitment

Year: 2006$52 433 000
Year: 2007$32 030 000
Year: 2008$17 250 000
Year: 2009$5 450 000

Pro Payroll

Mario Lemieux 10 000 000(1)
Jason Allison 5 500 000(1)
Roman Turek 4 750 000(3)
David Legwand 4 100 000(2)
Robert Reichel 3 750 000(2)
Olli Jokinen 3 500 000(3)
Mathieu Garon 2 750 000(4)
Dallas Drake 2 500 000(1)
Eric Boguniecki 2 000 000(2)
Steve McCarthy 1 750 000(4)
Chris Simon 1 500 000(2)
Toni Lydman 1 250 000(3)
Ron Hainsey 1 075 000(2)
Jesse Niinimaki 1 000 000(2)
Hnat Domenichelli 950 000(4)
Ivan Majesky 750 000(3)
P.J. Stock 750 000(3)
John Erskine 650 000(1)
Jordin Tootoo 600 000(2)
Kristian Kudroc 500 000(1)
Tomas Surovy 450 000(2)
Jeff Zehr 415 000(1)


Farm Payroll

Matt Herr 650 000(3)
Garret Burnett 500 000(1)
Vesa Toskala 130 000(3)
Todd Fedoruk 95 000(1)
Joel Bouchard 90 000(2)
Steve Montador 80 000(2)
David Gosselin 60 000(1)
Peter Smrek 58 000(1)
David Morisset 50 000(1)
Eric Godard 45 000(2)
Mike Cirillo 40 000(1)
Kent McDonell 35 000(1)
Sebastien Centomo 35 000(2)
Matt Walker 30 000(2)
Fernando Pisani 25 000(2)
Mike Brown 20 000(3)




LosAngeles

ArenaStaples Center
Capacity18 500
Ticket Price$35,00


Income

Current Funds$62 509 042
Home Games Remaining6
Avg. Attendance12 782
Avg. Revenue/Game$1 073 613
Projected Revenue$6 441 678

Expenses

Pro Payroll$22 200 000
Farm Payroll$2 085 000
Prospect Fees$1 934 871
Coach$500 000
Games Remaining11
Total Game Expenses$325 852
Projected Expenses$3 584 373
Projected Balance$65 366 347

Salary Commitment

Year: 2006$24 285 000
Year: 2007$16 760 000
Year: 2008$12 340 000
Year: 2009$7 265 000

Pro Payroll

Brad Richards 2 600 000(4)
Chuck Kobasew 2 000 000(4)
Pierre-Marc Bouchard 1 750 000(4)
Matthew Barnaby 1 350 000(1)
Ivan Novoseltsev 1 300 000(3)
Lukas Krajicek 1 300 000(2)
Konstantin Koltsov 1 200 000(1)
Brooks Orpik 1 025 000(1)
Rick Nash 1 000 000(2)
Raffi Torres 975 000(2)
Branko Radivojevic 900 000(1)
Cristobal Huet 850 000(5)
Alexander Frolov 800 000(3)
Matthew Spiller 800 000(1)
Joni Pitkanen 750 000(3)
Igor Grigorenko 700 000(3)
Jeff Woywitka 650 000(3)
Jared Aulin 600 000(3)
Karlis Skrastins 500 000(1)
Robert Esche 450 000(2)
Tie Domi 400 000(2)
Joe Corvo 300 000(1)


Farm Payroll

Michal Sivek 500 000(1)
Maxime Ouellet 175 000(2)
Jani Rita 120 000(2)
Paul Martin 100 000(1)
Ari Ahonen 97 500(1)
Mikael Homlqvist 82 500(1)
Steve Eminger 75 000(3)
Derek Roy 70 000(3)
Boyd Gordon 65 000(4)
Christian Ehrhoff 65 000(1)
Alexander Semin 65 000(3)
Carlo Colaiacovo 65 000(3)
Alexander Zevakhin 60 000(1)
Dustin Brown 50 000(1)
Fredrik Sjostrom 50 000(1)
Scott Barney 50 000(1)
Ryan Kesler 50 000(1)
Fedor Tjutin 50 000(1)
Jean-Pierre Vigier 50 000(1)
Niklas Kronwall 50 000(1)
Jiri Hudler 50 000(1)
Pavel Vorobiev 50 000(1)
Nils Ekman 35 000(1)
Andrej Nedorost 30 000(1)
Derrick Walser 30 000(1)




Minnesota

ArenaXcel Center
Capacity18 600
Ticket Price$40,00


Income

Current Funds$81 781 838
Home Games Remaining6
Avg. Attendance16 312
Avg. Revenue/Game$1 565 876
Projected Revenue$9 395 256

Expenses

Pro Payroll$61 666 666
Farm Payroll$1 042 900
Prospect Fees$2 032 676
Coach$500 000
Games Remaining11
Total Game Expenses$795 637
Projected Expenses$8 752 008
Projected Balance$82 425 086

Salary Commitment

Year: 2006$62 709 566
Year: 2007$42 367 166
Year: 2008$10 983 166
Year: 2009$1 300 000

Pro Payroll

Brian Leetch 6 000 000(3)
Vincent Damphousse 5 750 000(1)
Alexander Mogilny 5 500 000(2)
Steve Yzerman 5 000 000(2)
Radek Bonk 4 500 000(2)
Sergei Zubov 4 000 000(2)
Byron Dafoe 4 000 000(2)
Sergei Berezin 3 200 000(1)
Corey Schwab 2 900 000(2)
Fredrik Modin 2 500 000(2)
Geoff Sanderson 2 166 666(3)
Jay McKee 2 100 000(2)
Vyacheslav Kozlov 2 000 000(1)
Chris Therien 2 000 000(1)
Jeff Finley 1 500 000(1)
Travis Green 1 400 000(1)
Andy McDonald 1 300 000(3)
Ryan Miller 1 300 000(5)
Tomas Kaberle 1 250 000(1)
Tom Fitzgerald 1 000 000(1)
Kelly Buchberger 750 000(1)
Willie Mitchell 750 000(2)
Lance Ward 400 000(1)
Denis Hamel 400 000(1)


Farm Payroll

Joel Dezainde 200 000(1)
Igor Korolev 150 000(1)
Steve Kariya 90 000(3)
Greg Classen 85 000(3)
Darby Hendrickson 75 000(1)
Serge Payer 70 000(2)
Johan Holmqvist 67 500(1)
Shawn Heins 60 000(1)
Steve Ott 50 000(1)
Cam Stewart 45 000(1)
Richard Brennan 44 900(1)
Trent Whitfield 44 000(2)
Ryan Jardine 41 500(3)
Craig Reichert 20 000(2)




Montreal

ArenaBell Center
Capacity21 273
Ticket Price$35,00


Income

Current Funds$86 494 418
Home Games Remaining5
Avg. Attendance18 357
Avg. Revenue/Game$1 541 933
Projected Revenue$7 709 665

Expenses

Pro Payroll$44 575 000
Farm Payroll$4 267 500
Prospect Fees$2 077 928
Coach$500 000
Games Remaining11
Total Game Expenses$627 078
Projected Expenses$6 897 862
Projected Balance$87 306 221

Salary Commitment

Year: 2006$48 842 500
Year: 2007$27 617 500
Year: 2008$15 555 000
Year: 2009$5 750 000

Pro Payroll

Curtis Joseph 8 000 000(1)
Miroslav Satan 5 000 000(1)
Bryan Berard 3 600 000(3)
Alex Tanguay 3 500 000(2)
Saku Koivu 3 300 000(1)
Sergei Samsonov 3 000 000(2)
Bryan McCabe 2 750 000(3)
Martin Skoula 2 500 000(4)
Scott Hartnell 2 000 000(1)
Pavel Brendl 1 700 000(2)
Tim Connolly 1 500 000(2)
Brad Boyes 1 200 000(3)
Jason Pominville 1 000 000(4)
Niko Dimitrakos 1 000 000(4)
Jordan Leopold 950 000(3)
Jochen Hecht 825 000(1)
Ryan Whitney 750 000(3)
Nick Schultz 600 000(1)
Michael Ryder 600 000(2)
Andrew Raycroft 500 000(1)
Andrei Nikolishin 300 000(2)


Farm Payroll

Jonathan Cheechoo 1 250 000(4)
Mathieu Biron 950 000(2)
Marc-Andre Bergeron 350 000(1)
Stephane Veilleux 300 000(1)
Mike Komisarek 190 000(2)
Chris Higgins 110 000(3)
Tomas Plekanec 110 000(3)
Brent Burn 105 000(1)
Pavel Rosa 95 000(2)
Alexei Ponikarovsky 90 000(3)
Eric Meloche 75 000(2)
Bruno St. Jacques 70 000(2)
Yuri Trubachev 65 000(3)
Alexandre Giroux 60 000(3)
Alexander Perezhogin 60 000(3)
Ross Lupaschuk 60 000(1)
P-Alexandre Parenteau 60 000(3)
Jan Lasak 50 000(2)
Tuomas Pihlman 50 000(1)
Antero Nittymaki 50 000(1)
Shaone Morrisonn 50 000(1)
Guillaume Lefebvre 35 000(1)
Toby Petersen 32 500(2)




Nashville

ArenaNashville Arena
Capacity17 500
Ticket Price$35,00


Income

Current Funds$61 901 024
Home Games Remaining5
Avg. Attendance13 131
Avg. Revenue/Game$1 102 971
Projected Revenue$5 514 855

Expenses

Pro Payroll$34 640 000
Farm Payroll$6 514 517
Prospect Fees$2 020 591
Coach$500 000
Games Remaining11
Total Game Expenses$532 623
Projected Expenses$5 858 856
Projected Balance$61 557 023

Salary Commitment

Year: 2006$40 981 492
Year: 2007$24 116 233
Year: 2008$16 727 000
Year: 2009$2 050 000

Pro Payroll

Dominik Hasek 8 000 000(3)
Andrew Cassels 3 000 000(2)
Sean O'Donnell 2 500 000(1)
Chris Gratton 2 400 000(1)
Justin Williams 2 300 000(3)
Rob Zamuner 2 000 000(1)
Aaron Miller 1 500 000(1)
Brian Gionta 1 500 000(3)
Scott Thornton 1 425 000(1)
Aki Berg 1 300 000(1)
Rico Fata 1 250 000(1)
Dan Blackburn 1 130 000(1)
Deron Quint 1 000 000(2)
Robert Dome 900 000(3)
Mikko Eloranta 800 000(1)
Scott Ferguson 750 000(1)
Joey Tetarenko 650 000(3)
Brett Clark 550 000(4)
Jim Dowd 475 000(1)
Vaclav Pletka 410 000(3)
Derek Armstrong 400 000(1)
Brandon Reid 400 000(2)


Farm Payroll

Arturs Irbe 2 300 000(2)
Georges Laraque 1 500 000(4)
Eric Nystrom 800 000(3)
Brad Defauw 500 000(1)
Blake Bellefeuille 500 000(2)
Jeff Heerema 150 000(1)
Chris O'Sullivan 70 000(2)
Craig Darby 68 000(0)
Rocky Thompson 65 000(3)
Brandon Smith 65 000(2)
Bill Lindsay 60 000(0)
Ryan Tobler 55 000(1)
Ryan Ready 54 233(2)
Sergei Gusev 52 000(3)
Toivo Suursoo 50 246(1)
Len Barrie 45 025(0)
Miloslav Guren 45 013(1)
Scott Nichol 45 000(1)
Darren Rumble 45 000(1)
John Emmons 45 000(1)




NewJersey

ArenaContinental Airlines Arena
Capacity19 040
Ticket Price$50,00


Income

Current Funds$97 630 706
Home Games Remaining5
Avg. Attendance18 336
Avg. Revenue/Game$2 200 094
Projected Revenue$11 000 470

Expenses

Pro Payroll$71 970 080
Farm Payroll$165 000
Prospect Fees$2 087 313
Coach$500 000
Games Remaining12
Total Game Expenses$911 249
Projected Expenses$10 934 984
Projected Balance$97 696 192

Salary Commitment

Year: 2006$72 135 080
Year: 2007$53 750 080
Year: 2008$19 040 000
Year: 2009$12 700 000

Pro Payroll

Peter Forsberg 10 000 000(2)
Nicklas Lidstrom 10 000 000(1)
Mats Sundin 7 500 000(4)
Alexei Kovalev 6 000 000(2)
Pavol Demitra 5 500 000(1)
Owen Nolan 5 250 000(2)
Derian Hatcher 4 700 000(3)
Scott Stevens 4 152 580(2)
Patrik Elias 2 500 000(1)
Brian Rafalski 2 500 000(2)
Dan Boyle 2 500 000(2)
Ladislav Nagy 2 000 000(4)
Filip Kuba 1 600 000(3)
Daniel Sedin 1 600 000(4)
Henrik Sedin 1 600 000(4)
John Madden 1 250 000(2)
Martin Erat 1 250 000(2)
Roberto Luongo 907 500(2)
Dwayne Roloson 860 000(2)
Tyler Arnason 300 000(1)


Farm Payroll

Ted Drury 55 000(1)
Sylvain Cloutier 40 000(2)
Rob Skrlac 40 000(3)
Jason Lehoux 30 000(1)




NYIslander

ArenaNassau Coliseum
Capacity16 297
Ticket Price$40,00


Income

Current Funds$103 020 200
Home Games Remaining6
Avg. Attendance13 974
Avg. Revenue/Game$1 341 498
Projected Revenue$8 048 988

Expenses

Pro Payroll$40 700 000
Farm Payroll$817 500
Prospect Fees$2 057 116
Coach$500 000
Games Remaining12
Total Game Expenses$537 495
Projected Expenses$6 449 944
Projected Balance$104 619 244

Salary Commitment

Year: 2006$41 517 500
Year: 2007$30 172 500
Year: 2008$13 967 500
Year: 2009$8 000 000

Pro Payroll

Chris Chelios 6 000 000(4)
Ed Jovanovski 4 000 000(1)
Martin Biron 3 750 000(2)
Kenny Jonsson 3 700 000(2)
Tommy Salo 3 000 000(2)
Simon Gagne 2 750 000(3)
Kris Draper 2 500 000(1)
Karel Rachunek 2 250 000(2)
Jiri Fischer 2 000 000(4)
Stephen Weiss 1 500 000(3)
Ville Nieminen 1 500 000(3)
Boyd Devereaux 1 450 000(1)
Josef Vasicek 1 000 000(2)
Marc-Andre Fleury 1 000 000(1)
Dmitri Afanasenkov 850 000(2)
Antti Miettinen 650 000(1)
Jason Blake 500 000(1)
Martin Strbak 500 000(2)
Milan Michalek 500 000(1)
Christoph Brandner 500 000(1)
Henrik Zetterberg 400 000(2)
Jim Vandermeer 400 000(2)


Farm Payroll

Sebastien Charpentier 120 000(2)
Travis Roche 102 500(2)
Mats Lindgren 100 000(3)
Ray Schultz 90 000(3)
Jeff Toms 85 000(1)
Jesse Wallin 80 000(2)
Vladislav Evseev 50 000(1)
Timo Parssinen 50 000(1)
Philippe Audet 30 000(1)
Nikos Tselios 30 000(1)
Jonas Andersson 27 500(3)
Petr Tenkrat 27 500(2)
Andrei Petrunin 25 000(2)




NYRangers

ArenaMadison Square Garden
Capacity18 000
Ticket Price$38,00


Income

Current Funds$77 840 673
Home Games Remaining4
Avg. Attendance11 326
Avg. Revenue/Game$1 033 015
Projected Revenue$4 132 060

Expenses

Pro Payroll$37 380 000
Farm Payroll$1 472 500
Prospect Fees$2 089 770
Coach$500 000
Games Remaining11
Total Game Expenses$505 394
Projected Expenses$5 559 329
Projected Balance$76 413 404

Salary Commitment

Year: 2006$38 852 500
Year: 2007$12 332 500
Year: 2008$4 067 500
Year: 2009$80 000

Pro Payroll

Steve Thomas 4 000 000(1)
Martin Rucinsky 3 600 000(2)
Ken Klee 3 000 000(1)
Steve Sullivan 3 000 000(1)
Joe Nieuwendyk 3 000 000(1)
Jocelyn Thibault 2 600 000(1)
Valeri Bure 2 600 000(1)
Hal Gill 1 650 000(3)
Steve Konowalchuk 1 525 000(1)
Erik Cole 1 450 000(2)
David Vyborny 1 300 000(1)
Ivan Ciernik 1 250 000(3)
Denis Gauthier 1 200 000(2)
Marty Reasoner 1 000 000(2)
Mikael Samuelsson 900 000(3)
Kim Johnsson 800 000(1)
Tom Preissing 800 000(1)
Shawn Horcoff 725 000(2)
Mark Rycroft 700 000(1)
Nolan Pratt 680 000(1)
Brett Mclean 600 000(1)
Marek Zidlicky 500 000(1)
Sebastien Caron 500 000(1)


Farm Payroll

Jason Jaspers 450 000(1)
Brian Holzinger 125 000(1)
Rob Valicevic 100 000(1)
Aaron Downey 95 000(2)
Dale Purinton 95 000(2)
Mike Mottau 80 000(4)
Shaun Van-Allen 80 000(1)
Mark Mowers 70 000(3)
Pascal Rheaume 70 000(1)
Brad Moran 67 500(3)
Petr Cajanek 65 000(2)
Jason Labarbera 60 000(1)
Craig Adams 50 000(3)
Joel Prpic 35 000(2)
Matt Kinch 30 000(1)




Ottawa

ArenaCorel Center
Capacity18 500
Ticket Price$35,00


Income

Current Funds$90 859 185
Home Games Remaining4
Avg. Attendance17 556
Avg. Revenue/Game$1 474 625
Projected Revenue$5 898 500

Expenses

Pro Payroll$54 849 940
Farm Payroll$927 825
Prospect Fees$2 106 133
Coach$500 000
Games Remaining10
Total Game Expenses$711 999
Projected Expenses$7 119 988
Projected Balance$89 637 697

Salary Commitment

Year: 2006$55 777 765
Year: 2007$44 095 165
Year: 2008$21 914 940
Year: 2009$8 749 940

Pro Payroll

Teemu Selanne 8 000 000(3)
Al MacInnis 7 000 000(1)
Alexei Yashin 6 549 940(8)
Jason Arnott 5 500 000(2)
Daymond Langkow 2 750 000(2)
Lyle Odelein 2 400 000(1)
Mike Comrie 2 200 000(4)
John Grahame 2 000 000(3)
Chris Phillips 1 900 000(2)
Rick DiPietro 1 900 000(3)
Marco Sturm 1 750 000(2)
Philippe Boucher 1 700 000(2)
Dainius Zubrus 1 600 000(2)
Andreas Johansson 1 500 000(2)
Joe Murphy 1 400 000(2)
Denis Seidenberg 1 250 000(2)
Eric Chouinard 1 100 000(3)
Nikita Alexeev 1 075 000(2)
Nik Antropov 925 000(1)
Julien Vauclair 750 000(2)
Niklas Hagman 650 000(1)
Chris Bala 500 000(2)
Brian Pothier 450 000(1)


Farm Payroll

Kris Beech 102 500(2)
Steve Martins 100 000(2)
Mathieu Chouinard 85 000(3)
Andreas Dackell 80 000(3)
Brooks Laich 75 000(2)
Ryan Christie 65 200(1)
Rene Vydareny 55 225(2)
Martti Jarventie 50 000(1)
David Van Drunen 45 000(1)
David Hymovitz 40 000(2)
Toni Dahlman 40 000(2)
Zdenek Kutlak 40 000(2)
Matt Davidson 37 400(1)
Jeff Ulmer 32 500(2)
Steve Aronson 30 000(1)
Ilja Demidov 30 000(1)
Derrick Byfuglien 20 000(2)




Philly

ArenaFirst Union Center
Capacity19 515
Ticket Price$45,00


Income

Current Funds$97 379 845
Home Games Remaining5
Avg. Attendance18 225
Avg. Revenue/Game$1 968 478
Projected Revenue$9 842 390

Expenses

Pro Payroll$52 700 000
Farm Payroll$3 635 000
Prospect Fees$2 065 696
Coach$500 000
Games Remaining12
Total Game Expenses$718 301
Projected Expenses$8 619 614
Projected Balance$98 602 621

Salary Commitment

Year: 2006$56 335 000
Year: 2007$47 377 500
Year: 2008$19 000 000
Year: 2009$0 000

Pro Payroll

Daniel Alfredsson 7 000 000(3)
Sergei Fedorov 5 000 000(3)
Adam Foote 4 100 000(2)
Michael Peca 4 000 000(3)
Chris Drury 3 750 000(2)
Kevin Weekes 3 700 000(2)
Brad Stuart 2 800 000(2)
Kyle McLaren 2 750 000(2)
Adrian Aucoin 2 500 000(2)
JS Giguere 2 100 000(2)
Todd Bertuzzi 2 000 000(1)
Trevor Linden 2 000 000(1)
Gary Roberts 1 750 000(2)
Vincent Lecavalier 1 500 000(2)
Mike Keane 1 500 000(1)
Jay Bouwmeester 1 500 000(3)
Darcy Tucker 1 375 000(1)
Shawn Bates 1 250 000(3)
Zdeno Chara 1 100 000(1)
Kirk Maltby 625 000(2)
Jody Shelley 400 000(1)


Farm Payroll

Jean-Luc Grand-Pierre 1 250 000(2)
Dave Tanabe 1 200 000(2)
Bill Muckalt 150 000(3)
Adam Mair 130 000(1)
Alyn McCauley 120 000(1)
Alexander Svitov 100 000(3)
Tyson Nash 100 000(2)
Sheldon Keefe 60 000(2)
Jason Doig 55 000(2)
Don Sweeney 50 000(1)
Patrick Sharp 50 000(1)
Andy Chiodo 50 000(1)
Darren Langdon 45 000(2)
Mike Commodore 40 000(1)
Francis Lessard 35 000(2)
Matt Carkner 35 000(1)
Ian MacNeil 32 500(1)
Tomas Divisek 32 500(2)
Peter Vandermeer 30 000(1)
Wes Jarvis 25 000(2)
Brantt Myhres 25 000(1)
Joe DiPenta 20 000(1)




Phoenix

ArenaAmerica West Arena
Capacity16 210
Ticket Price$35,00


Income

Current Funds$101 343 647
Home Games Remaining6
Avg. Attendance15 521
Avg. Revenue/Game$1 303 637
Projected Revenue$7 821 822

Expenses

Pro Payroll$44 147 630
Farm Payroll$726 400
Prospect Fees$1 963 937
Coach$500 000
Games Remaining12
Total Game Expenses$577 292
Projected Expenses$6 927 507
Projected Balance$102 237 962

Salary Commitment

Year: 2006$44 874 030
Year: 2007$25 589 700
Year: 2008$4 641 900
Year: 2009$0 000

Pro Payroll

Mike Modano 8 000 000(1)
Daniel Briere 4 500 000(2)
Anson Carter 3 500 000(2)
Shawn McEachern 3 450 000(2)
Nikolai Khabibulin 3 316 300(2)
Tom Poti 2 500 000(2)
Mariusz Czerkawski 2 400 000(1)
Jason York 2 000 000(1)
Mike Sillinger 1 833 330(1)
Mike Johnson 1 734 000(3)
Curtis Brown 1 439 000(2)
Jaroslav Spacek 1 300 000(1)
Krys Kolanos 1 075 000(1)
Pascal Dupuis 1 000 000(3)
Marek Malik 1 000 000(3)
Mattias Norstrom 800 000(3)
Ladislav Benysek 800 000(2)
Tom Kostopoulos 800 000(1)
Landon Wilson 750 000(2)
Lubomir Visnovsky 700 000(1)
Ales Kotalik 500 000(1)
Brad Ralph 450 000(2)
Martin Prusek 300 000(1)


Farm Payroll

Kirill Safronov 91 500(1)
Sebastien Bordeleau 70 000(3)
Zac Bierk 60 000(2)
Martin Grenier 50 000(1)
Colin Zulianello 45 000(2)
Ryan Lauzon 45 000(2)
Jean-Guy Trudel 42 000(1)
Erik Westrum 40 000(1)
Goran Bezina 40 000(2)
Sergei Kuznetsov 37 900(3)
Peter Fabus 35 000(1)
Greg Phillips 35 000(1)
Wyatt Smith 32 500(1)
Brent Gauvreau 30 000(2)
Jay Leach 30 000(1)
Kyle Chapman 22 500(2)
Daryl Andrews 20 000(1)




Pittsburgh

ArenaMellon Arena
Capacity16 958
Ticket Price$35,00


Income

Current Funds$52 379 530
Home Games Remaining6
Avg. Attendance11 179
Avg. Revenue/Game$939 199
Projected Revenue$5 635 194

Expenses

Pro Payroll$30 190 000
Farm Payroll$1 987 250
Prospect Fees$2 099 928
Coach$500 000
Games Remaining12
Total Game Expenses$424 112
Projected Expenses$5 089 343
Projected Balance$52 925 381

Salary Commitment

Year: 2006$32 177 250
Year: 2007$21 715 000
Year: 2008$10 745 000
Year: 2009$3 145 000

Pro Payroll

Donald Audette 3 000 000(2)
Brian Boucher 2 500 000(2)
Darren McCarty 2 250 000(2)
Shayne Corson 2 250 000(1)
Alexei Smirnov 1 500 000(4)
Patrik Stefan 1 500 000(3)
Scott Clemmensen 1 500 000(3)
Michal Grosek 1 370 000(3)
Todd Warriner 1 350 000(1)
Eric Belanger 1 300 000(3)
Karel Pilar 1 200 000(1)
Grant Marshall 1 100 000(1)
Murray Baron 1 000 000(2)
Jason Marshall 975 000(1)
Francis Bouillon 950 000(3)
Josh Green 950 000(2)
Turner Stevenson 950 000(1)
Antti Laaksonen 900 000(1)
Kevyn Adams 850 000(2)
Antii-Jussi Niemi 850 000(3)
Joe Rullier 845 000(5)
Jonathan Girard 800 000(5)
Ben Guite 300 000(1)


Farm Payroll

Juha Lind 500 000(1)
Reto Von Arx 276 000(1)
Igor Ulanov 200 000(1)
Matt Johnson 100 000(2)
Artem Chubarov 90 000(2)
Mike Wilson 80 000(3)
Pascal Trepanier 75 000(2)
Christian Laflamme 75 000(1)
Patrick Traverse 73 750(1)
Robert Petrovicky 65 000(1)
Chris McAllister 57 500(1)
Martin Sonnenberg 50 000(2)
Patrick Bärtshi 50 000(2)
Kamil Piros 50 000(1)
Nick Smith 50 000(3)
Dan Bylsma 35 000(1)
Jeff Paul 30 000(2)
Darcy Robinson 30 000(1)
Alexandre Mathieu 30 000(1)
Richard Seeley 25 000(1)
Jan Fadrny 25 000(2)
Brendan Buckley 20 000(1)




St.Louis

ArenaKiel Center
Capacity19 260
Ticket Price$35,00


Income

Current Funds$77 138 341
Home Games Remaining6
Avg. Attendance12 402
Avg. Revenue/Game$1 041 801
Projected Revenue$6 250 806

Expenses

Pro Payroll$14 410 000
Farm Payroll$625 000
Prospect Fees$2 044 297
Coach$500 000
Games Remaining12
Total Game Expenses$214 382
Projected Expenses$2 572 580
Projected Balance$80 816 567

Salary Commitment

Year: 2006$15 035 000
Year: 2007$12 182 500
Year: 2008$8 550 000
Year: 2009$1 225 000

Pro Payroll

Barret Jackman 1 200 000(3)
Curtis Sanford 1 200 000(2)
Brian Sutherby 1 100 000(3)
Milan Kraft 1 100 000(3)
Dan Hinote 850 000(3)
Eric Nickulas 850 000(3)
Pavel Trnka 800 000(3)
Jere Karalahti 750 000(2)
Cody Rudkowsky 750 000(1)
Shane Willis 700 000(3)
Jordan Krestanovich 650 000(3)
Pierre Dagenais 550 000(5)
Esa Pirnes 500 000(1)
Andreas Lindstrom 500 000(2)
Jeremy Reich 500 000(4)
Marek Svatos 500 000(1)
Marty Murray 460 000(2)
Darrel Scoville 450 000(1)
Niko Kapanen 400 000(1)
Dan Watson 350 000(2)
Curtis Murphy 250 000(2)


Farm Payroll

Pascal Leclaire 175 000(4)
Brian Finley 102 500(1)
Kyle Rossiter 75 000(3)
Mark Hartigan 50 000(1)
Tyler Sloan 50 000(2)
Krys Barch 40 000(2)
Igor Valeev 40 000(1)
Bobby Allen 32 500(2)
Bob Gassoff 30 000(1)
Tyler Rennette 30 000(1)




San Jose

ArenaCompaq Center
Capacity17 683
Ticket Price$45,00


Income

Current Funds$121 497 492
Home Games Remaining7
Avg. Attendance16 755
Avg. Revenue/Game$1 809 671
Projected Revenue$12 667 697

Expenses

Pro Payroll$63 358 330
Farm Payroll$2 507 500
Prospect Fees$0 000
Coach$500 000
Games Remaining12
Total Game Expenses$809 339
Projected Expenses$9 712 073
Projected Balance$124 453 116

Salary Commitment

Year: 2006$65 865 830
Year: 2007$33 700 000
Year: 2008$18 331 500
Year: 2009$2 295 000

Pro Payroll

Paul Kariya 10 000 000(1)
Bobby Holik 9 000 000(3)
Jarome Iginla 7 500 000(2)
Zigmund Palffy 6 000 000(1)
Jose Theodore 5 500 000(1)
Richard Zednik 3 500 000(3)
Mathieu Schneider 3 250 000(1)
Derek Morris 2 500 000(3)
Shane Doan 2 000 000(1)
Brad Isbister 2 000 000(2)
Kimmo Timonen 2 000 000(2)
Nick Boynton 1 900 000(4)
Brendan Witt 1 600 000(1)
Michal Handzus 1 333 330(1)
Karl Dykhuis 1 250 000(2)
Radovan Somik 825 000(2)
Mikhail Yakubov 750 000(2)
Mikael Tellqvist 650 000(2)
Jim Fahey 500 000(1)
Igor Radulov 500 000(1)
Igor Larionov 500 000(1)
Justin Papineau 300 000(1)


Farm Payroll

Dan Focht 750 000(3)
Branislav Mezei 235 000(5)
Jozef Balej 110 000(3)
Marcel Hossa 107 500(1)
Steve Gainey 97 500(2)
Brad May 90 000(1)
Maxim Balmochnykh 90 000(4)
Gordie Dwyer 80 000(2)
Dmitri Yakushin 75 000(2)
Charlie Stephens 70 000(1)
Marian Cisar 70 000(4)
Tomas Kloucek 56 000(3)
Tim Jackman 54 500(3)
Rickard Wallin 51 000(2)
Tuomo Ruutu 50 000(1)
Stacy Roest 50 000(1)
Ratislav Stana 50 000(1)
Filip Novak 50 000(1)
Lasse Pirjeta 50 000(1)
Gregory Campbell 50 000(1)
Zbynek Michalek 50 000(1)
Jason Chimera 43 500(3)
Scott Pellerin 40 000(1)
Justin Cox 35 000(2)
Kent Sauer 35 000(2)
Ryan Bayda 25 000(1)
Peter Sarno 22 500(3)
Chad Hinz 20 000(2)




Tampa Bay

ArenaIce Palace
Capacity19 758
Ticket Price$35,00


Income

Current Funds$87 284 901
Home Games Remaining6
Avg. Attendance18 839
Avg. Revenue/Game$1 582 461
Projected Revenue$9 494 766

Expenses

Pro Payroll$50 720 833
Farm Payroll$652 500
Prospect Fees$0 000
Coach$500 000
Games Remaining11
Total Game Expenses$632 602
Projected Expenses$6 958 618
Projected Balance$89 821 049

Salary Commitment

Year: 2006$51 373 333
Year: 2007$35 500 833
Year: 2008$17 800 833
Year: 2009$50 000

Pro Payroll

Doug Weight 9 000 000(3)
Keith Tkachuk 8 550 000(2)
Pavel Kubina 3 500 000(3)
Mark Messier 3 500 000(1)
Jamie Storr 3 300 000(2)
Evgeni Nabokov 3 000 000(2)
Milan Hejduk 2 900 000(1)
Roman Hamrlik 2 900 000(1)
Mike Grier 1 750 000(1)
Mark Bell 1 462 500(3)
Steven Reinprecht 1 425 000(3)
Brent Sopel 1 333 333(3)
Greg Johnson 900 000(3)
Steve Staios 850 000(1)
Ian Laperriere 850 000(1)
Scott Walker 800 000(1)
Vladimir Orszagh 800 000(2)
Richard Park 750 000(2)
Brad Brown 700 000(2)
Sergei Vyshedkevich 600 000(1)
Jaroslav Modry 600 000(1)
Dieter Kochan 500 000(1)
Donald MacLean 400 000(1)
Brad Church 350 000(2)


Farm Payroll

Stanislav Neckar 90 000(3)
Cameron Mann 75 000(2)
Matt Elich 70 000(2)
Ray Giroux 55 000(1)
Josef Boumedienne 55 000(2)
Adam Colagiacomo 50 000(4)
Evgeny Korolev 50 000(1)
Tim Taylor 50 000(2)
Scott Langkow 50 000(1)
Kyle Kos 40 000(3)
Vadim Sharifijanov 37 500(1)
Dmitri Nabokov 30 000(1)




Toronto

ArenaAir Canada Center
Capacity21 099
Ticket Price$45,00


Income

Current Funds$112 327 533
Home Games Remaining6
Avg. Attendance17 506
Avg. Revenue/Game$1 890 574
Projected Revenue$11 343 444

Expenses

Pro Payroll$53 968 333
Farm Payroll$1 772 500
Prospect Fees$1 213 864
Coach$500 000
Games Remaining10
Total Game Expenses$700 667
Projected Expenses$7 006 670
Projected Balance$116 664 307

Salary Commitment

Year: 2006$55 740 833
Year: 2007$37 568 333
Year: 2008$14 662 500
Year: 2009$3 507 500

Pro Payroll

Brendan Shanahan 6 000 000(2)
Ray Whitney 5 000 000(3)
Glen Murray 5 000 000(1)
Sandis Ozolinsh 5 000 000(2)
Michael Nylander 3 500 000(2)
Brett Hull 3 500 000(1)
Roman Cechmanek 3 333 333(2)
Darryl Sydor 3 160 000(4)
Dan McGillis 2 800 000(1)
Andy Delmore 2 500 000(2)
Curtis Leschyshyn 2 000 000(1)
Todd Marchant 2 000 000(1)
Kyle Calder 1 800 000(3)
Marty Turco 1 800 000(2)
Mike York 1 500 000(1)
Sheldon Souray 1 500 000(3)
Daniel Tjarnqvist 950 000(3)
Jay Pandolfo 800 000(3)
Matt Bradley 775 000(3)
Tyler Wright 750 000(1)
Simon Gamache 300 000(1)


Farm Payroll

Paul Healey 650 000(2)
Petr Schastlivy 150 000(3)
Jeff Shantz 130 000(4)
Olivier Michaud 110 000(4)
Jason Holland 75 000(1)
Bryan Adams 72 500(2)
Brad Larsen 70 000(3)
Petr Buzek 60 000(3)
Brian Swanson 57 500(4)
Doug Janik 50 000(2)
Shane Endicott 50 000(1)
Jiri Bicek 50 000(5)
Martin Samuelsson 50 000(3)
Casey Hankinson 40 000(1)
Mathieu Darche 40 000(1)
Craig Andersson 32 500(1)
Kip Brennan 30 000(1)
Kyle Wanvig 30 000(1)
Frederic Henry 25 000(1)




Vancouver

ArenaGM Place
Capacity18 422
Ticket Price$35,00


Income

Current Funds$80 767 297
Home Games Remaining5
Avg. Attendance16 819
Avg. Revenue/Game$1 412 717
Projected Revenue$7 063 585

Expenses

Pro Payroll$44 520 000
Farm Payroll$2 538 300
Prospect Fees$0 000
Coach$237 000
Games Remaining12
Total Game Expenses$576 772
Projected Expenses$6 921 263
Projected Balance$80 909 619

Salary Commitment

Year: 2006$53 724 966
Year: 2007$35 259 166
Year: 2008$17 811 666
Year: 2009$0 000

Pro Payroll

Chris Osgood 6 666 666(3)
Mark Parrish 5 200 000(3)
Mark Recchi 5 000 000(1)
Mattias Ohlund 4 500 000(2)
Manny Legace 3 750 000(2)
Vlad Malakhov 3 500 000(2)
Niklas Sundstrom 2 500 000(1)
Sean Hill 2 500 000(1)
Keith Primeau 2 000 000(1)
Sami Salo 2 000 000(2)
Craig Conroy 1 900 000(1)
Ben Clymer 1 500 000(3)
Mike Knuble 1 500 000(2)
Danny Markov 1 250 000(3)
Matthew Lombardi 1 200 000(3)
Matt Cooke 1 000 000(2)
Mattias Timander 880 000(1)
Dave Andreychuk 800 000(1)
Samuel Pahlsson 800 000(3)
Steve Begin 690 000(3)
Jason King 500 000(1)
Bryan Allen 487 500(1)
Jason Ward 462 500(1)
Justin Kurtz 400 000(2)
Frederic Cloutier 200 000(2)


Farm Payroll

Harold Druken 925 000(1)
Radim Bicanek 400 000(3)
Ales Pisa 300 000(2)
Brad Leeb 120 000(1)
Herbert Vasiljevs 70 000(2)
Jody Hull 65 800(1)
Tyler Moss 65 000(2)
Mike Brown 60 000(1)
Andre Savage 60 000(1)
Tyler Bouck 57 500(2)
Alexei Tezikov 57 500(1)
Jarkko Ruutu 55 000(3)
Steve McLaren 50 000(3)
Pat Kavanagh 50 000(1)
Justin Morrison 40 000(2)
Alfie Michaud 37 500(1)
Richard Rochefort 35 000(1)
Darrell Hay 35 000(2)
Regan Darby 30 000(2)
Jeff Farkas 25 000(1)




Washington

ArenaMCI Center
Capacity19 700
Ticket Price$35,00


Income

Current Funds$71 003 141
Home Games Remaining8
Avg. Attendance15 297
Avg. Revenue/Game$1 285 094
Projected Revenue$10 280 752

Expenses

Pro Payroll$37 718 000
Farm Payroll$792 500
Prospect Fees$0 000
Coach$500 000
Games Remaining12
Total Game Expenses$475 738
Projected Expenses$5 708 854
Projected Balance$75 575 039

Salary Commitment

Year: 2006$38 217 500
Year: 2007$22 792 500
Year: 2008$11 257 500
Year: 2009$0 000

Pro Payroll

Olaf Kolzig 6 000 000(3)
Scott Young 5 000 000(1)
Rob Niedermayer 3 500 000(3)
Steve Shields 2 700 000(2)
Mike Ricci 2 200 000(1)
Todd Simpson 1 900 000(2)
Jamie Lundmark 1 750 000(2)
Martin Havlat 1 600 000(2)
Jason Woolley 1 500 000(2)
Niklas Havelid 1 500 000(1)
Drake Berehowsky 1 450 000(1)
Chris Tamer 1 175 000(1)
Matt Cullen 1 000 000(1)
Matt Pettinger 1 000 000(3)
Matthew Stajan 950 000(1)
Jeff Halpern 950 000(1)
Byron Ritchie 650 000(3)
Steve McKenna 600 000(2)
Christian Backman 500 000(1)
Christian Berglund 400 000(2)
Andreas Lilja 400 000(1)
Doug Doull 350 000(2)
Ted Donato 350 000(2)
David Oliver 293 000(0)


Farm Payroll

Nathan Paetsch 100 000(2)
Josef Melichar 65 000(2)
Joel Kwiatkowski 60 000(1)
Jeff Taffe 60 000(3)
JF Fortin 57 500(1)
Simon Lajeunesse 50 000(2)
Trevor Kidd 50 000(2)
Karl Stewart 50 000(1)
Mike Weaver 50 000(1)
Patrick Boileau 47 500(3)
Jan Horacek 40 000(2)
Curtis Cruickshank 40 000(2)
Nathan Forster 40 000(2)
Rory Fitzpatrick 37 500(1)
Brett Lysak 25 000(1)
Jerred Smithson 20 000(1)




Hosted by www.Geocities.ws

1