Financial Report

(As of mercredi, août 25 2004)

Colorado

ArenaPepsi Center
Capacity20 007
Ticket Price$70,00


Income

Current Funds$39 347 014
Home Games Remaining0
Avg. Attendance13 622
Avg. Revenue/Game$1 828 822
Projected Revenue$0 000

Expenses

Pro Payroll$47 688 000
Farm Payroll$506 500
Prospect Fees$34 500
Coach$1 350 000
Games Remaining0
Total Game Expenses$604 622
Projected Expenses$0 000
Projected Balance$39 347 014

Salary Commitment

Year: 2006$48 194 500
Year: 2007$48 194 500
Year: 2008$33 112 500
Year: 2009$9 596 500

Pro Payroll

Peter Forsberg 11 000 000(2)
Martin Brodeur 6 891 000(3)
Patrik Elias 4 722 000(3)
Scott Niedermayer 4 000 000(4)
Sergei Gonchar 3 650 000(3)
Milan Hejduk 3 200 000(3)
Vincent Lecavalier 2 625 000(5)
Colin White 2 250 000(3)
Alex Tanguay 1 500 000(3)
Dustin Brown 1 240 000(2)
Jan Bulis 850 000(4)
Mikhail Kuleshov 775 000(2)
Ossi Vaananen 700 000(3)
Luca Cereda 550 000(4)
Alexei Ponikarovsky 500 000(2)
Niko Kapanen 500 000(4)
Igor Knyazev 455 000(3)
David Aebischer 450 000(4)
Marek Svatos 415 000(2)
Ivan Huml 390 000(4)
Anton Kadeykin 250 000(2)
John-Michael Liles 250 000(2)
Regan Kelly 250 000(2)
Cody McCormick 250 000(2)
Travis Moen 25 000(2)


Farm Payroll

Peter Budaj 75 000(4)
Steve Moore 65 000(3)
Jim Cummins 50 000(4)
Brett Clark 45 000(2)
Dennis Bonvie 45 000(3)
Sergei Klyazmin 45 000(2)
Riku Hahl 41 500(4)
Dan Hinote 40 000(4)
Agris Saviels 38 000(3)
Philippe Sauve 37 000(2)
Carl Corazzini 25 000(4)




Chicago

ArenaUnited Center
Capacity20 500
Ticket Price$28,00


Income

Current Funds$27 361 743
Home Games Remaining0
Avg. Attendance16 630
Avg. Revenue/Game$922 479
Projected Revenue$0 000

Expenses

Pro Payroll$45 562 495
Farm Payroll$1 906 500
Prospect Fees$22 500
Coach$750 000
Games Remaining1
Total Game Expenses$588 311
Projected Expenses$588 311
Projected Balance$26 773 432

Salary Commitment

Year: 2006$47 468 995
Year: 2007$42 854 125
Year: 2008$18 128 625
Year: 2009$4 113 625

Pro Payroll

Pavel Bure 10 000 000(2)
Gary Roberts 4 250 000(2)
Darius Kasparaitis 4 200 000(3)
Aaron Miller 3 500 000(3)
Brian Savage 3 250 000(2)
Jozef Stumpel 2 850 000(2)
Andrei Nikolishin 1 700 000(4)
Steve Konowalchuk 1 525 000(3)
Igor Korolev 1 500 000(3)
Michal Grosek 1 300 000(1)
Rem Murray 1 125 000(1)
Chad Kilger 1 024 870(1)
Aki Berg 922 625(4)
Jeff Finley 875 000(2)
Jason Strudwick 750 000(3)
Darby Hendrickson 725 000(1)
Ian Moran 700 000(4)
Ted Donato 565 000(3)
Ryan VandenBussche 550 000(2)
Chris Dingman 550 000(2)
Martin Gerber 500 000(2)
Steve Passmore 500 000(3)
Eric Nickulas 450 000(2)
Steve Poapst 450 000(2)
Sylvain Blouin 400 000(1)
Brad Chartrand 400 000(4)
Marc Moro 400 000(3)
Scott Nichol 350 000(4)
Shawn Thornton 250 000(2)


Farm Payroll

Deron Quint 625 000(3)
Stephane Robidas 495 000(2)
Karel Rachunek 450 000(3)
Michael Leighton 67 500(2)
Brett McLean 65 000(2)
Dimitri Levinski 41 000(4)
Shawn Collymore 40 000(1)
Dennis Seidenberg 38 000(2)
Johnathan Aitken 35 000(2)
Craig Andersson 25 000(2)
Kurt Sauer 25 000(2)




St.Louis

ArenaSavvis Center
Capacity19 260
Ticket Price$35,00


Income

Current Funds$5 935 293
Home Games Remaining0
Avg. Attendance14 242
Avg. Revenue/Game$931 874
Projected Revenue$0 000

Expenses

Pro Payroll$43 815 000
Farm Payroll$3 168 700
Prospect Fees$27 000
Coach$800 000
Games Remaining0
Total Game Expenses$583 057
Projected Expenses$0 000
Projected Balance$5 935 293

Salary Commitment

Year: 2006$46 983 700
Year: 2007$45 345 200
Year: 2008$31 762 700
Year: 2009$15 516 500

Pro Payroll

Vaclav Prospal 6 500 000(2)
Alexander Mogilny 5 500 000(3)
Slava Kozlov 4 000 000(4)
Radek Bonk 3 500 000(2)
Tomas Kaberle 3 500 000(4)
Eric Weinrich 2 800 000(3)
Sean O'Donnell 2 500 000(3)
Manny Fernandez 2 200 000(2)
Adam Oates 1 750 000(4)
Brad Stuart 1 750 000(3)
Murray Baron 1 600 000(4)
Matthew Barnaby 1 350 000(4)
Mike LeClerc 1 300 000(4)
Marian Gaborik 1 075 000(1)
Scott Pellerin 1 000 000(3)
Kip Miller 615 000(4)
Jamal Mayers 550 000(4)
Pascal Rheaume 500 000(2)
Peter Hamerlik 425 000(1)
Nathan Dempsey 425 000(2)
Eric Boguniecki 375 000(4)
Todd White 350 000(4)
Jim Fahey 250 000(2)


Farm Payroll

Kyle McLaren 2 500 000(3)
Ryan Johnson 68 500(1)
Mark Rycroft 55 000(2)
Levente Szuper 54 000(4)
Reed Low 45 000(3)
Christian Laflamme 45 000(2)
Jay McClement 45 000(3)
Reinhard Divis 44 000(2)
Chris Corrinet 40 000(4)
Aris Brimanis 40 000(1)
Brett Scheffelmaier 39 200(3)
Jame Pollock 38 500(2)
Steve Martins 35 000(3)
Trevor Byrne 32 500(4)
Timo Ahmaoja 32 000(3)
Cody Rudkowsky 30 000(1)
John Pohl 25 000(2)




Colombus

ArenaNationwide Arena
Capacity18 136
Ticket Price$45,00


Income

Current Funds$31 063 274
Home Games Remaining0
Avg. Attendance9 672
Avg. Revenue/Game$881 030
Projected Revenue$0 000

Expenses

Pro Payroll$22 912 500
Farm Payroll$2 085 000
Prospect Fees$27 000
Coach$1 150 000
Games Remaining0
Total Game Expenses$319 201
Projected Expenses$0 000
Projected Balance$31 063 274

Salary Commitment

Year: 2006$24 997 500
Year: 2007$22 759 000
Year: 2008$10 984 000
Year: 2009$5 565 500

Pro Payroll

Andrew Cassels 3 200 000(2)
Todd Marchant 2 900 000(3)
Scott Lachance 2 000 000(2)
Jaroslav Spacek 1 900 000(2)
Espen Knutsen 1 500 000(2)
Brian Holzinger 1 250 000(4)
Rostislav Klesla 1 075 000(4)
Manny Malhotra 1 072 500(4)
Fred Brathwaite 1 050 000(1)
Vaclav Varada 1 000 000(3)
Tyler Wright 750 000(2)
Marc Denis 650 000(4)
David Vyborny 600 000(4)
Daniel Sedin 512 500(2)
Trevor Letowski 500 000(1)
Duvie Westcott 475 000(2)
Derrick Walser 475 000(3)
Scott Heffernan 450 000(1)
Zenith Komarniski 450 000(2)
Joel Stepp 400 000(2)
Jan Bohac 375 000(3)
Jody Shelley 327 500(4)


Farm Payroll

Jamie Heward 475 000(4)
Ben Knopp 475 000(3)
Janne Jokila 360 000(2)
Anders Eriksson 125 000(1)
Pascal Leclaire 78 500(1)
Alexander Svitov 56 000(3)
Brad Moran 55 000(4)
Andrej Nedorost 47 500(2)
Shane Bendera 37 500(3)
Jeremy Reich 35 000(3)
David Ling 35 000(3)
Mark Hartigan 35 000(1)
Karl Goehring 35 000(2)
Mike Pandolfo 35 000(2)
Tyler Sloan 35 000(2)
Cole Jarrett 32 500(4)
Tim Jackman 30 000(3)
Tyler Kolarik 28 000(4)
Kent McDonell 25 000(2)
Dan Fritsche 25 000(2)
Julien Vauclair 25 000(2)




Boston

ArenaFleet Center
Capacity17 565
Ticket Price$50,00


Income

Current Funds-$2 370 855
Home Games Remaining0
Avg. Attendance14 367
Avg. Revenue/Game$1 449 680
Projected Revenue$0 000

Expenses

Pro Payroll$93 743 945
Farm Payroll$2 856 250
Prospect Fees$24 000
Coach$500 000
Games Remaining0
Total Game Expenses$1 184 441
Projected Expenses$0 000
Projected Balance-$2 370 855

Salary Commitment

Year: 2006$96 600 195
Year: 2007$81 006 445
Year: 2008$59 731 445
Year: 2009$23 600 000

Pro Payroll

Bill Guerin 8 866 445(3)
Doug Weight 8 500 000(3)
Dominik Hasek 8 000 000(1)
Ziggy Palffy 7 000 000(2)
Sandis Ozolinsh 6 700 000(4)
Pavol Demitra 6 500 000(3)
Al MacInnis 6 000 000(2)
Martin Lapointe 5 500 000(1)
Mario Lemieux 5 250 000(4)
Peter Bondra 4 500 000(2)
Adam Foote 4 300 000(3)
Glen Murray 3 850 000(4)
Mark Messier 3 300 000(3)
Michael Nylander 2 675 000(4)
Patrick Lalime 2 575 000(4)
Jiri Slegr 1 800 000(2)
Donald Brashear 1 250 000(3)
Mike Knuble 852 500(4)
Nick Boynton 850 000(3)
Andy Hilbert 825 000(4)
Blake Bellefeuille 625 000(2)
Craig MacDonald 625 000(1)
Lars Jonsson 580 000(1)
Alexander Khavanov 500 000(2)
Bryce Salvador 495 000(1)
Doug Doull 450 000(2)
Rich Brennan 400 000(4)
Kevin Dallman 350 000(2)
Vratislav Cech 325 000(4)
Art Femenella 300 000(1)


Farm Payroll

Eric Brewer 2 500 000(3)
Jamie Lundmark 65 000(3)
Mikhail Yakubov 62 500(4)
Steve McCarthy 51 250(1)
Matt Herr 45 000(4)
Sergei Zinovjev 42 500(1)
Jonas Nordqvist 40 000(4)
Hannu Toivonen 25 000(2)
Quintin Laing 25 000(2)




Montréal

ArenaBell Center
Capacity21 273
Ticket Price$33,00


Income

Current Funds$11 456 995
Home Games Remaining0
Avg. Attendance15 738
Avg. Revenue/Game$1 004 727
Projected Revenue$0 000

Expenses

Pro Payroll$44 212 500
Farm Payroll$1 035 500
Prospect Fees$27 000
Coach$250 000
Games Remaining1
Total Game Expenses$555 183
Projected Expenses$555 183
Projected Balance$10 901 812

Salary Commitment

Year: 2006$45 248 000
Year: 2007$43 764 000
Year: 2008$29 990 000
Year: 2009$17 375 000

Pro Payroll

Alexei Kovalev 6 600 000(3)
Sean Burke 4 500 000(2)
Saku Koivu 4 250 000(2)
Boris Mironov 3 300 000(4)
Ruslan Fedotenko 3 200 000(3)
Mark Bell 2 800 000(5)
Trevor Kidd 2 300 000(4)
Fredrik Modin 1 870 000(2)
Joe Juneau 1 700 000(4)
Niklas Sundstrom 1 650 000(4)
Stephane Quintal 1 500 000(3)
Rob Zamuner 1 500 000(2)
Karl Dykhuis 1 250 000(4)
Jason Wiemer 1 225 000(2)
Andrei Zyuzin 1 200 000(3)
P.J. Axelsson 1 100 000(4)
Andrei Markov 675 000(4)
Martti Jarventie 600 000(1)
Jason Ward 550 000(4)
Pierre Dagenais 500 000(4)
Milan Jurcina 465 000(4)
Benoit Gratton 450 000(1)
Francis Bouillon 357 500(4)
Steve Begin 340 000(4)
Kristian Kovac 330 000(1)


Farm Payroll

Owen Fussey 333 000(2)
Andreas Dackell 160 000(4)
Igor Radulov 110 000(4)
Mike Komisarek 70 000(3)
Darren Langdon 60 000(4)
Ron Hainsey 60 000(1)
Rene Vydareny 46 000(2)
J-F Damphousse 45 000(3)
Gordie Dwyer 44 000(1)
Olivier Michaud 32 500(4)
Eric Fichaud 25 000(4)
Patrick Sharp 25 000(2)
Tomas Plekanec 25 000(2)




Vancouver

ArenaGeneral Motors Place
Capacity18 422
Ticket Price$35,00


Income

Current Funds$14 862 331
Home Games Remaining1
Avg. Attendance16 251
Avg. Revenue/Game$1 045 614
Projected Revenue$1 045 614

Expenses

Pro Payroll$42 597 500
Farm Payroll$2 259 750
Prospect Fees$19 500
Coach$950 000
Games Remaining1
Total Game Expenses$558 863
Projected Expenses$558 863
Projected Balance$15 349 082

Salary Commitment

Year: 2006$44 857 250
Year: 2007$39 070 750
Year: 2008$22 842 500
Year: 2009$15 255 000

Pro Payroll

Keith Primeau 5 000 000(2)
Brad Richards 5 000 000(5)
Ed Jovanovski 4 500 000(2)
Martin Rucinsky 3 000 000(1)
Bryan Smolinski 2 650 000(3)
Dan Cloutier 2 500 000(4)
Brendan Morrison 2 400 000(4)
Dan Boyle 2 300 000(2)
Trevor Linden 2 000 000(3)
Mattias Ohlund 2 000 000(3)
Marek Malik 1 600 000(4)
Martin St-Louis 1 500 000(4)
Magnus Arvedson 1 500 000(2)
Denis Gauthier 1 300 000(1)
Brad May 1 100 000(2)
Johan Hedberg 900 000(4)
Henrik Sedin 512 500(3)
Nathan Smith 510 000(2)
Brent Sopel 475 000(1)
Matt Stajan 450 000(2)
Matt Cooke 400 000(2)
Fedor Fedorov 400 000(4)
Graham Mink 320 000(1)
Tim Branham 280 000(3)


Farm Payroll

Pavel Vorobiev 600 000(4)
Thatcher Bell 512 000(1)
Sami Salo 160 000(2)
Mike Keane 150 000(4)
Chris Nielsen 85 000(4)
Alex Auld 85 000(1)
Jarkko Ruutu 57 500(2)
Tyler Bouck 57 500(3)
Marc Bergevin 55 000(2)
Martin Grenier 52 500(3)
Bryan Allen 48 750(2)
Dallas Eakins 45 000(1)
Jaroslav Obsut 42 500(4)
Sean Pronger 40 000(4)
Alfie Michaud 37 500(2)
Justin Morrison 37 500(4)
Tomas Mojzis 35 000(3)
Brandon Reid 34 500(2)
Jim Vandermeer 33 000(1)
Jason King 25 000(2)
Brooks Laich 25 000(2)
Lukas Mensator 25 000(2)
Sergei Varlamov 16 500(1)




Washington

ArenaMCI Center
Capacity19 740
Ticket Price$35,00


Income

Current Funds$30 541 161
Home Games Remaining1
Avg. Attendance13 381
Avg. Revenue/Game$924 216
Projected Revenue$924 216

Expenses

Pro Payroll$20 041 000
Farm Payroll$4 525 500
Prospect Fees$16 500
Coach$330 000
Games Remaining1
Total Game Expenses$303 817
Projected Expenses$303 817
Projected Balance$31 161 560

Salary Commitment

Year: 2006$24 566 500
Year: 2007$20 604 000
Year: 2008$13 457 500
Year: 2009$6 551 000

Pro Payroll

Luke Richardson 2 750 000(4)
Keith Carney 2 350 000(2)
Brad Isbister 1 925 000(3)
Matt Cullen 1 750 000(3)
Mike Sillinger 1 750 000(2)
Ethan Moreau 1 250 000(1)
Jeff Halpern 950 000(1)
Jonathan Girard 900 000(1)
Bates Battaglia 750 000(2)
Jean-Francois Fortin 600 000(1)
Brent Johnson 550 000(3)
Steve Kelly 550 000(4)
Tyler Arnason 550 000(3)
Matt Pettinger 525 000(4)
Alex Ryazantsev 521 000(2)
Stephen Peat 500 000(3)
Jean-Luc Grand-Pierre 450 000(3)
Jussi Markkanen 400 000(2)
Brian Willsie 385 000(3)
Joel Kwiatkowski 385 000(3)
P-A Parenteau 250 000(3)


Farm Payroll

Brian Sutherby 2 000 000(5)
Nolan Yonkman 600 000(4)
Josef Boumedienne 550 000(2)
Steve Eminger 250 000(2)
Tomas Surovy 250 000(2)
Jason Doig 250 000(2)
Maxime Ouellet 65 000(1)
David Tanabe 60 000(1)
Andy McDonald 57 500(4)
Christian Backman 55 000(1)
Todd Rohloff 45 000(3)
Trent Whitfield 44 000(3)
Artem Ternavsky 42 500(1)
Shaone Morrisonn 41 000(4)
Sebastien Charpentier 40 000(1)
Roman Tvrdon 38 000(2)
Rick Berry 37 500(3)
Ivan Nepriayev 37 500(2)
Igor Schadilov 35 000(3)
Frantisek Lukes 27 500(4)




Phoenix

ArenaGlendale Arena
Capacity17 500
Ticket Price$40,00


Income

Current Funds$25 714 771
Home Games Remaining0
Avg. Attendance11 479
Avg. Revenue/Game$901 838
Projected Revenue$0 000

Expenses

Pro Payroll$32 765 000
Farm Payroll$2 683 500
Prospect Fees$19 500
Coach$825 000
Games Remaining1
Total Game Expenses$442 598
Projected Expenses$442 598
Projected Balance$25 272 173

Salary Commitment

Year: 2006$35 448 500
Year: 2007$33 596 000
Year: 2008$18 441 000
Year: 2009$9 721 000

Pro Payroll

Olaf Kolzig 6 250 000(2)
Derek Morris 3 500 000(4)
Adrian Aucoin 3 250 000(2)
Eric Daze 3 200 000(3)
Brian Rolston 3 175 000(2)
Shane Doan 2 800 000(4)
Mark Parrish 2 350 000(3)
Brian Boucher 1 600 000(2)
Cale Hulse 1 100 000(4)
Ivan Novoseltsev 925 000(3)
Dan Cleary 750 000(4)
Jason Jaspers 525 000(1)
Kiel McLeod 510 000(3)
Ladislav Nagy 475 000(3)
Jeff Taffe 465 000(4)
Fedor Tyutin 460 000(3)
Sergei Soin 430 000(4)
Radoslav Suchy 425 000(3)
Ivan Ciernik 325 000(4)
Trevor Daley 250 000(2)


Farm Payroll

Krystofer Kolanos 1 075 000(1)
Krys Vernarsky 250 000(2)
Jan Tabacek 250 000(2)
Mike Wilson 120 000(3)
Andrei Nazarov 100 000(4)
Tyson Nash 100 000(3)
Brad Ference 92 500(1)
Jakub Cutta 72 500(3)
Fredrik Sjostrom 57 500(1)
Nikos Tselios 55 000(4)
Matthew Spiller 52 500(1)
Jean-Marc Pelletier 50 000(2)
Chris Ferraro 50 000(1)
Bryan Helmer 45 000(4)
Mike Rupp 42 500(3)
Chris Thorburn 40 000(4)
Peter Ferraro 40 000(3)
Darren McLachlan 39 000(4)
Beat-Schiess Forster 38 000(4)
Grant McNeill 34 000(4)
Lasse Pirjeta 30 000(2)
Burke Henry 25 000(2)
Tommi Santala 25 000(2)




New Jersey

ArenaContinental Airlines Arena
Capacity19 040
Ticket Price$40,00


Income

Current Funds$30 218 049
Home Games Remaining0
Avg. Attendance17 466
Avg. Revenue/Game$1 231 551
Projected Revenue$0 000

Expenses

Pro Payroll$42 121 500
Farm Payroll$1 931 075
Prospect Fees$16 500
Coach$550 000
Games Remaining0
Total Game Expenses$544 135
Projected Expenses$0 000
Projected Balance$30 218 049

Salary Commitment

Year: 2006$44 052 575
Year: 2007$43 915 500
Year: 2008$27 168 500
Year: 2009$13 263 000

Pro Payroll

Rob Blake 8 000 000(3)
Steve Yzerman 4 800 000(4)
Tommy Salo 3 900 000(3)
Dan McGillis 3 200 000(2)
Jeff Friesen 3 000 000(2)
Brian Rafalski 3 000 000(4)
Philippe Boucher 2 600 000(2)
Viktor Kozlov 2 300 000(4)
John Madden 1 500 000(2)
Jamie Langenbrunner 1 391 500(2)
Paul Kariya 1 200 000(3)
Turner Stevenson 1 050 000(2)
Sergei Brylin 1 050 000(4)
Grant Marshall 1 020 000(2)
Brad Bombardir 735 000(4)
Scott Gomez 700 000(2)
Ari Ahonen 575 000(3)
Jay Pandolfo 550 000(2)
David Hale 500 000(2)
Paul Martin 400 000(2)
Greg Barber 350 000(2)
Matt DeMarchi 300 000(2)


Farm Payroll

Brian Gionta 1 000 000(4)
Tommy Albelin 115 000(4)
Erik Rasmussen 90 000(3)
Corey Schwab 70 000(4)
Craig Darby 65 000(3)
Sean Brown 62 500(2)
Steve Kariya 60 000(4)
Scott Clemmensen 52 500(4)
Adrian Foster 48 000(2)
Ray Giroux 47 500(1)
Tuomas Pihlman 46 000(1)
Eric Johansson 43 575(1)
Teemu Laine 40 500(4)
Mike Matteucci 40 000(2)
Jiri Bicek 40 000(4)
Rob Skrlac 38 500(3)
Scott Cameron 37 000(3)
Aleksander Suglobov 35 000(2)




Anaheim

ArenaArrowhead Pond of Anaheim
Capacity17 174
Ticket Price$35,00


Income

Current Funds$7 273 843
Home Games Remaining0
Avg. Attendance13 301
Avg. Revenue/Game$888 930
Projected Revenue$0 000

Expenses

Pro Payroll$49 006 350
Farm Payroll$4 622 830
Prospect Fees$15 000
Coach$850 000
Games Remaining0
Total Game Expenses$664 563
Projected Expenses$0 000
Projected Balance$7 273 843

Salary Commitment

Year: 2006$53 629 180
Year: 2007$53 629 180
Year: 2008$41 675 680
Year: 2009$34 019 350

Pro Payroll

Jason Allison 8 000 000(4)
Marian Hossa 6 000 000(5)
Mark Recchi 5 000 000(2)
Petr Nedved 4 750 000(4)
Eric Lindros 3 300 000(4)
Geoff Sanderson 3 000 000(4)
Mike Johnson 2 500 000(3)
Pavel Kubina 2 500 000(2)
Aleksey Morozov 2 100 000(3)
Mike Rathje 2 025 000(2)
Brendan Witt 1 600 000(4)
Todd Simpson 1 172 600(4)
Chris Phillips 1 058 750(4)
Georges Laraque 900 000(3)
Ilya Bryzgalov 875 000(4)
Paul Mara 700 000(2)
Barret Jackman 650 000(3)
Andrew Raycroft 550 000(4)
Garrett Burnett 500 000(3)
Marc-Andre Bergeron 410 000(2)
Lance Ward 400 000(3)
Eric LaPlante 340 000(4)
Cam Severson 250 000(2)
Mike Stuart 250 000(2)
Rickard Wallin 175 000(4)


Farm Payroll

Eric Staal 2 700 000(5)
Jeff Lucky 400 000(4)
Milan Michalek 333 330(3)
Boyd Gordon 250 000(2)
Ryan Getzlaf 250 000(2)
Dan Blackburn 113 000(3)
Jani Rita 72 500(3)
Brad Boyes 63 000(4)
Mark Popovic 62 500(2)
Jeff Heerema 61 000(2)
Alexei Smirnov 55 000(2)
Mike Mottau 50 000(2)
Garth Murray 45 000(3)
Bubba Berenzweig 42 500(3)
Nick Smith 35 000(2)
Dan Bylsma 35 000(4)
Rastislav Stana 30 000(2)
Casey Hankinson 25 000(2)




Calgary

ArenaPengrowth Saddledome
Capacity17 139
Ticket Price$35,00


Income

Current Funds$22 560 157
Home Games Remaining1
Avg. Attendance14 482
Avg. Revenue/Game$965 879
Projected Revenue$965 879

Expenses

Pro Payroll$32 288 670
Farm Payroll$2 926 500
Prospect Fees$22 500
Coach$925 000
Games Remaining1
Total Game Expenses$441 008
Projected Expenses$441 008
Projected Balance$23 085 028

Salary Commitment

Year: 2006$35 215 170
Year: 2007$31 289 670
Year: 2008$17 821 670
Year: 2009$10 017 400

Pro Payroll

Daniel Alfredsson 5 050 000(2)
Mike Ricci 3 000 000(2)
Roman Cechmanek 3 000 000(3)
Chris Simon 2 250 000(3)
Craig Conroy 2 200 000(2)
Dean McAmmond 2 100 000(4)
Rhett Warrener 1 800 000(4)
Stephane Yelle 1 600 000(1)
Toni Lydman 1 500 000(4)
Krzysztof Oliwa 900 000(4)
Chuck Kobasew 900 000(2)
Petr Cajanek 800 000(2)
Marcus Nilson 725 000(4)
Scott Hannan 700 000(4)
Jesse Wallin 660 000(3)
Shean Donovan 622 270(3)
Petr Buzek 550 000(3)
Ville Nieminen 500 000(4)
Steve Reinprecht 475 000(4)
Chris Clark 450 000(4)
Tomas Kurka 450 000(1)
Matt Davidson 411 400(4)
Andrew Ference 400 000(3)
Kurtis Foster 390 000(4)
Andrei Taratukhin 325 000(2)
Steve Montador 280 000(3)
Dany Sabourin 250 000(2)


Farm Payroll

Robyn Regehr 975 000(1)
Jordan Leopold 750 000(1)
Wayne Primeau 750 000(2)
Brent Krahn 58 000(1)
Dave Lowry 50 000(1)
Mike Commodore 50 000(2)
Andrei Medvedev 48 000(2)
Serge Aubin 45 000(2)
Ruslan Zainullin 42 500(1)
Egor Shastin 42 000(3)
Wade Davis 36 000(4)
Oleg Saprykin 30 000(4)
Matthew Lombardi 25 000(2)
Lynn Loyns 25 000(2)




Philly

ArenaFirst Union Center
Capacity19 519
Ticket Price$48,00


Income

Current Funds$28 243 152
Home Games Remaining0
Avg. Attendance14 035
Avg. Revenue/Game$1 339 858
Projected Revenue$0 000

Expenses

Pro Payroll$47 720 000
Farm Payroll$506 500
Prospect Fees$16 500
Coach$900 000
Games Remaining0
Total Game Expenses$599 305
Projected Expenses$0 000
Projected Balance$28 243 152

Salary Commitment

Year: 2006$48 226 500
Year: 2007$48 113 500
Year: 2008$20 281 000
Year: 2009$7 873 500

Pro Payroll

Jarome Iginla 7 500 000(2)
Ed Belfour 7 000 000(2)
Joe Thornton 6 000 000(3)
Wade Redden 5 000 000(3)
Dany Heatley 5 000 000(4)
Roman Hamrlik 3 600 000(2)
Ryan Smyth 3 450 000(2)
Tom Poti 2 950 000(2)
Michal Handzus 2 000 000(5)
Ilya Kovalchuk 1 130 000(2)
Kim Johnsson 800 000(3)
Branko Radivojevic 625 000(2)
Andy Sutton 525 000(3)
Martin Erat 525 000(4)
Steve Gainey 390 000(2)
Mark McRae 300 000(2)
Peter Sejna 250 000(2)
Kari Lehtonen 250 000(2)
Vernon Fiddler 250 000(2)
Alexander Drozdetsky 175 000(6)


Farm Payroll

Bill Muckalt 110 000(4)
Antero Niittymäki 58 000(1)
Todd Fedoruk 55 000(1)
Roman Malek 45 000(2)
P.J. Stock 42 500(3)
Tomas Divisek 42 500(2)
Mike Peluso 40 000(3)
Jussi Timonen 36 000(4)
Andreas Jämtin 27 500(4)
Andre Savage 25 000(2)
Chris Higgins 25 000(2)




Caroline

ArenaRBC Center
Capacity22 000
Ticket Price$40,00


Income

Current Funds$22 145 617
Home Games Remaining1
Avg. Attendance12 096
Avg. Revenue/Game$937 078
Projected Revenue$937 078

Expenses

Pro Payroll$24 899 900
Farm Payroll$2 653 400
Prospect Fees$16 500
Coach$900 000
Games Remaining1
Total Game Expenses$347 193
Projected Expenses$347 193
Projected Balance$22 735 502

Salary Commitment

Year: 2006$27 553 300
Year: 2007$21 538 800
Year: 2008$12 127 300
Year: 2009$10 317 300

Pro Payroll

Chris Drury 3 500 000(4)
Mike Dunham 3 300 000(2)
Glen Wesley 2 750 000(1)
Kevin Weekes 2 750 000(4)
David Karpa 1 600 000(2)
P-M Bouchard 1 185 000(2)
Artem Chubarov 900 000(2)
Aaron Ward 819 500(1)
Kevyn Adams 787 900(4)
Brad Lukowich 750 000(3)
Ryan Bayda 675 000(2)
Jaroslav Svoboda 610 000(4)
Allan Rourke 585 000(1)
Kyle Calder 575 000(1)
Rob Zepp 570 000(2)
Pavel Brendl 512 500(3)
Ales Kotalik 475 000(4)
Marty Murray 460 000(4)
Samuel Pahlsson 450 000(3)
Niclas Wallin 450 000(4)
Tomas Malec 435 000(1)
Josef Vasicek 425 000(1)
Matt Keith 335 000(1)


Farm Payroll

Josh Green 726 000(2)
Jesse Boulerice 475 000(4)
Joey Tetarenko 471 900(4)
Craig Adams 300 000(2)
Arturs Irbe 230 000(4)
Marcel Hossa 107 500(4)
Patrick DesRochers 97 500(3)
Brad DeFauw 47 500(2)
Randy Petruk 45 000(1)
Bruno St.Jacques 45 000(2)
Mike Zigomanis 45 000(1)
Peter Reynolds 38 000(2)
Damian Surma 25 000(2)




NYIslander

ArenaNassau Veterans Memorial Colis
Capacity18 000
Ticket Price$40,00


Income

Current Funds$15 744 103
Home Games Remaining0
Avg. Attendance13 264
Avg. Revenue/Game$990 385
Projected Revenue$0 000

Expenses

Pro Payroll$42 620 000
Farm Payroll$923 500
Prospect Fees$37 500
Coach$650 000
Games Remaining0
Total Game Expenses$539 402
Projected Expenses$0 000
Projected Balance$15 744 103

Salary Commitment

Year: 2006$43 543 500
Year: 2007$39 840 000
Year: 2008$24 385 000
Year: 2009$1 730 000

Pro Payroll

Alexei Yashin 8 400 000(3)
Teemu Selanne 5 800 000(3)
Michael Peca 4 250 000(3)
Alexander Karpovtsev 3 100 000(2)
Kenny Jonsson 3 000 000(2)
Janne Niinimaa 2 900 000(2)
Zdeno Chara 2 400 000(2)
Cliff Ronning 1 850 000(2)
Shawn Bates 1 500 000(3)
Ken Klee 1 400 000(2)
Martin Skoula 1 300 000(3)
Garth Snow 1 100 000(1)
Rick DiPietro 1 075 000(1)
Branislav Mezei 1 025 000(1)
Dave Scatchard 675 000(4)
Oleg Kvasha 650 000(3)
Jason Blake 500 000(4)
Trent Hunter 460 000(3)
Arron Asham 385 000(4)
Radek Martinek 350 000(1)
Sean Bergenheim 250 000(2)
Alexander Semin 250 000(2)


Farm Payroll

Mike VanRyn 102 500(2)
Craig Johnson 70 000(3)
Petr Schastlivy 67 500(3)
Eric Cairns 63 500(1)
Justin Papineau 47 500(4)
Marko Kiprusoff 47 500(2)
Justin Mapletoft 47 500(3)
Jason Podollan 45 000(1)
Kristoffer Ottosson 45 000(1)
Sven Butenschon 42 500(3)
Steve Webb 42 500(3)
Evgeny Korolev 42 500(4)
Eric Manlow 40 000(4)
Derek Bekar 40 000(2)
Dusan Salficky 40 000(4)
Mattias Weinhandl 40 000(2)
Dieter Kochan 25 000(2)
Eric Godard 25 000(2)
Anton Babchuk 25 000(2)
Brad Werenka 25 000(3)




LosAngeles

ArenaStaples Center
Capacity18 500
Ticket Price$40,00


Income

Current Funds$16 164 886
Home Games Remaining0
Avg. Attendance10 902
Avg. Revenue/Game$887 481
Projected Revenue$0 000

Expenses

Pro Payroll$35 525 000
Farm Payroll$1 360 000
Prospect Fees$18 000
Coach$800 000
Games Remaining1
Total Game Expenses$459 793
Projected Expenses$459 793
Projected Balance$15 705 093

Salary Commitment

Year: 2006$36 885 000
Year: 2007$31 770 000
Year: 2008$23 805 000
Year: 2009$12 545 000

Pro Payroll

Petr Sykora 5 000 000(4)
Daymond Langkow 4 000 000(5)
Simon Gagne 3 300 000(3)
Chris Osgood 3 000 000(1)
Adam Deadmarsh 3 000 000(3)
Lubomir Visnovsky 2 100 000(5)
Mike York 2 000 000(2)
Sheldon Souray 1 600 000(2)
Mike Ribeiro 847 000(4)
Mike Fisher 765 000(3)
Jeff Cowan 750 000(3)
Scott Barney 750 000(2)
Mathieu Chouinard 600 000(2)
Milan Hnilicka 600 000(2)
Alexei Semenov 575 000(3)
Miikka Kiprusoff 550 000(1)
Alexander Tatarinov 538 000(4)
Jason Crain 530 000(3)
Doug Lynch 490 000(2)
Bryan Muir 490 000(3)
Joe Corvo 475 000(1)
Mike Cammalleri 470 000(3)
Brett Hauer 450 000(3)
Jon Sim 440 000(1)
Ross Lupaschuk 430 000(3)
Kip Brennan 375 000(1)
Ryan Flinn 325 000(2)
Evgeny Fedorov 325 000(2)
Darryl Bootland 250 000(2)
Esa Pirnes 250 000(2)
Chris Kunitz 250 000(2)


Farm Payroll

Jonathan Cheechoo 500 000(3)
Teemu Jääskeläinen 275 000(1)
Michael Ryder 250 000(2)
Patrice Bergeron 250 000(2)
Vaclav Pletka 60 000(4)
Ryan Munce 25 000(2)




Tampa Bay

ArenaSt.Pete Times Forum
Capacity19 758
Ticket Price$40,00


Income

Current Funds$21 982 075
Home Games Remaining1
Avg. Attendance17 114
Avg. Revenue/Game$1 267 266
Projected Revenue$1 267 266

Expenses

Pro Payroll$34 953 714
Farm Payroll$3 966 750
Prospect Fees$19 500
Coach$550 000
Games Remaining1
Total Game Expenses$481 585
Projected Expenses$481 585
Projected Balance$22 767 756

Salary Commitment

Year: 2006$38 920 464
Year: 2007$35 162 964
Year: 2008$32 576 464
Year: 2009$17 086 914

Pro Payroll

Chris Pronger 9 500 000(3)
Tony Amonte 5 846 914(4)
J-S Giguere 4 000 000(4)
Mike Comrie 2 300 000(3)
Jassen Cullimore 1 650 000(4)
Dave Andreychuk 1 550 000(4)
Tim Taylor 1 550 000(1)
Ben Clymer 925 000(1)
Jason Spezza 850 000(4)
Wade Belak 701 800(3)
Niclas Havelid 700 000(2)
Jimmie Olvestad 650 000(3)
Nikolai Antropov 600 000(4)
Andy Delmore 550 000(2)
Jens Karlsson 550 000(4)
John Grahame 550 000(3)
Nolan Pratt 500 000(2)
Brian Eklund 450 000(1)
Pascal Trepanier 400 000(1)
Antoine Vermette 400 000(1)
Dennis Packard 380 000(3)
Evgeny Gladskikh 350 000(4)


Farm Payroll

Nikolai Zherdev 1 500 000(5)
Erik Cole 525 000(3)
Carlo Colaiacovo 520 000(2)
Gerard Dicaire 405 000(3)
Evgeni Artukhin 345 000(3)
Nikita Alexeev 107 500(4)
Sheldon Keefe 97 500(2)
Dmitry Afanasenkov 85 000(2)
Scott Parker 52 250(3)
Evgeny Konstantinov 50 000(2)
Andreas Holmqvist 47 000(4)
Aaron Lobb 40 500(3)
Steve McKenna 40 000(3)
Mikko Kuparinen 39 000(2)
Alexander Polushin 35 500(4)
Martin Cibak 32 500(1)
Eero Sumervuori 25 000(2)
J-F Soucy 20 000(2)




Toronto

ArenaAir Canada Centre
Capacity18 800
Ticket Price$42,00


Income

Current Funds$6 399 175
Home Games Remaining0
Avg. Attendance15 484
Avg. Revenue/Game$1 246 994
Projected Revenue$0 000

Expenses

Pro Payroll$93 519 280
Farm Payroll$373 804
Prospect Fees$16 500
Coach$650 000
Games Remaining1
Total Game Expenses$1 153 166
Projected Expenses$1 153 166
Projected Balance$5 246 009

Salary Commitment

Year: 2006$93 893 084
Year: 2007$93 860 584
Year: 2008$64 072 397
Year: 2009$45 027 247

Pro Payroll

Keith Tkachuk 11 000 000(4)
Jaromir Jagr 10 250 000(4)
John LeClair 9 000 000(2)
Mike Modano 9 000 000(2)
Scott Stevens 6 916 747(4)
Nikolai Khabibulin 6 000 000(4)
Rod Brind'Amour 5 000 000(4)
Miroslav Satan 4 750 000(2)
Eric Desjardins 4 000 000(3)
Sergei Samsonov 3 650 000(3)
Bryan McCabe 3 500 000(2)
Darryl Sydor 3 500 000(4)
Dwayne Roloson 2 900 000(3)
Mariusz Czerkawski 2 400 000(3)
Sean Hill 2 050 000(3)
Tie Domi 1 687 383(2)
Mikael Tellqvist 1 500 000(4)
Travis Green 1 400 000(3)
Igor Larionov 1 150 000(2)
Tom Fitzgerald 1 100 000(3)
Alyn McCauley 865 150(3)
Dick Tarnstrom 750 000(4)
Mike Brown 600 000(3)
Peter Worrell 550 000(2)


Farm Payroll

Maxim Kuznetsov 80 000(3)
Aaron Gavey 58 304(2)
Brad Leeb 47 500(2)
Kyle Wellwood 45 000(2)
Jay Harrison 43 500(4)
Nathan Perrott 37 500(4)
Juha-Pekka Ketola 32 500(1)
Sebastien Centomo 29 500(4)




Edmonton

ArenaRextall Place
Capacity16 839
Ticket Price$35,00


Income

Current Funds$14 819 193
Home Games Remaining1
Avg. Attendance11 895
Avg. Revenue/Game$811 506
Projected Revenue$811 506

Expenses

Pro Payroll$32 699 500
Farm Payroll$1 249 330
Prospect Fees$24 000
Coach$725 000
Games Remaining1
Total Game Expenses$423 144
Projected Expenses$423 144
Projected Balance$15 207 555

Salary Commitment

Year: 2006$33 948 830
Year: 2007$31 329 000
Year: 2008$20 591 000
Year: 2009$8 377 000

Pro Payroll

Luc Robitaille 4 000 000(3)
Jason Arnott 3 850 000(3)
Martin Straka 3 750 000(2)
Felix Potvin 3 000 000(4)
Danny Markov 2 700 000(2)
Jason Smith 2 300 000(4)
Rob Niedermayer 2 100 000(2)
Igor Ulanov 2 000 000(1)
Radek Dvorak 1 300 000(4)
Stanislav Chistov 1 130 000(2)
Cory Cross 1 089 000(3)
Ty Conklin 875 000(3)
Marty Reasoner 650 000(2)
Anton Volchenkov 580 500(1)
Jared Aulin 575 000(4)
Tim Gleason 500 000(3)
Michal Sivek 475 000(4)
Joe Rullier 440 000(3)
Radim Vrbata 400 000(3)
Scott Ferguson 385 000(4)
Jamie Wright 350 000(3)
Joffrey Lupul 250 000(2)


Farm Payroll

Ales Hemsky 550 000(3)
Raffi Torres 107 500(3)
Jarret Stoll 64 000(4)
Jiri Jakes 62 000(4)
Bobby Allen 62 000(4)
Alexei Mikhnov 52 500(3)
Dave Roche 45 000(2)
Michael Henrich 44 000(4)
Jan Horacek 40 000(4)
Rocky Thompson 39 330(1)
Alex Fomitchev 38 000(2)
Tim Thomas 35 000(4)
Steve Valiquette 35 000(4)
Fernando Pisani 25 000(2)
Tony Salmelainen 25 000(2)
Zdenek Kutlak 25 000(2)




Floride

ArenaOffice Depot Center
Capacity19 200
Ticket Price$37,00


Income

Current Funds$20 346 086
Home Games Remaining0
Avg. Attendance12 149
Avg. Revenue/Game$880 417
Projected Revenue$0 000

Expenses

Pro Payroll$31 110 000
Farm Payroll$4 750 067
Prospect Fees$24 000
Coach$500 000
Games Remaining1
Total Game Expenses$443 708
Projected Expenses$443 708
Projected Balance$19 902 378

Salary Commitment

Year: 2006$35 860 067
Year: 2007$33 695 067
Year: 2008$18 745 500
Year: 2009$12 231 000

Pro Payroll

Roberto Luongo 6 500 000(5)
Bret Hedican 3 200 000(2)
Donald Audette 3 000 000(4)
Nathan Horton 2 500 000(2)
Lyle Odelein 2 400 000(2)
Olli Jokinen 2 000 000(1)
Steve Shields 2 000 000(3)
Scott Mellanby 2 000 000(2)
Mathieu Biron 975 000(3)
Stephen Weiss 900 000(3)
Christian Berglund 725 000(4)
Eric Messier 700 000(2)
Kamil Piros 635 000(2)
Pavel Trnka 625 000(2)
Mikael Samuelsson 525 000(2)
Jaroslav Bednar 500 000(4)
Filip Novak 475 000(2)
Darcy Hordichuk 400 000(2)
Miroslav Blatak 400 000(3)
Andreas Lilja 400 000(4)
Anthony Stewart 250 000(2)


Farm Payroll

Kristian Kudroc 1 025 000(3)
Denis Shvidki 1 025 000(3)
Vaclav Nedorost 975 000(4)
David Morisset 625 000(2)
Andrei Shefer 460 000(2)
Paul Laus 100 000(1)
Niklas Hagman 65 000(2)
Juraj Kolnik 65 000(2)
Vladimir Sapozhnikov 65 000(1)
Lukas Krajicek 55 000(3)
Lee Goren 47 500(4)
Paul Healey 46 500(4)
Simon Lajeunesse 42 000(3)
Kyle Rossiter 37 000(4)
Ryan Jardine 32 500(3)
Byron Ritchie 30 000(3)
Sean O'Connor 30 000(3)
Gregory Campbell 24 567(2)




Pittsburgh

ArenaMellon Arena
Capacity16 958
Ticket Price$40,00


Income

Current Funds$32 073 044
Home Games Remaining0
Avg. Attendance11 006
Avg. Revenue/Game$862 117
Projected Revenue$0 000

Expenses

Pro Payroll$35 231 500
Farm Payroll$906 250
Prospect Fees$25 500
Coach$500 000
Games Remaining0
Total Game Expenses$447 113
Projected Expenses$0 000
Projected Balance$32 073 044

Salary Commitment

Year: 2006$36 137 750
Year: 2007$34 112 750
Year: 2008$23 149 250
Year: 2009$9 770 500

Pro Payroll

Curtis Joseph 8 000 000(3)
Owen Nolan 6 500 000(2)
Cory Stillman 2 750 000(4)
Rico Fata 1 900 000(4)
Ramzi Abid 1 600 000(4)
Boyd Devereaux 1 450 000(3)
Drake Berehowsky 1 450 000(2)
Karlis Skrastins 1 200 000(4)
Kelly Buchberger 1 075 000(1)
Kris Beech 1 025 000(3)
Mike Eastwood 950 000(1)
Trent Klatt 900 000(4)
Milan Kraft 712 500(2)
Brooks Orpik 650 000(3)
Cory Sarich 650 000(4)
Michal Rozsival 600 000(3)
Noah Welch 500 000(3)
Richard Jackman 484 000(2)
Sebastien Caron 420 000(3)
Landon Wilson 400 000(2)
Eric Meloche 400 000(4)
Matt Murley 380 000(3)
Toby Petersen 375 000(2)
Patrick Boileau 360 000(2)
Guillaume Lefebvre 250 000(2)
Ryan Malone 250 000(2)


Farm Payroll

Konstantin Koltsov 100 000(4)
Shane Endicott 87 500(3)
Jean-Sebastien Aubin 77 000(2)
Todd Reirden 60 000(3)
Colby Armstrong 55 000(4)
Andre Roy 52 500(4)
Jason Krog 50 000(3)
Brad Norton 50 000(3)
Martin Brochu 45 000(2)
Martin Podlesak 45 000(4)
Dan Focht 41 000(4)
Matt Bradley 40 000(4)
Ivan Kolozvary 37 000(4)
Tom Kostopoulos 36 250(3)
Reid Simpson 35 000(3)
Pauli Levokari 35 000(2)
David Steckel 35 000(3)
Robert Scuderi 25 000(2)




Nashville

ArenaGaylord Entertainment Center
Capacity17 298
Ticket Price$36,00


Income

Current Funds$15 596 035
Home Games Remaining1
Avg. Attendance11 274
Avg. Revenue/Game$802 228
Projected Revenue$802 228

Expenses

Pro Payroll$37 985 000
Farm Payroll$1 161 550
Prospect Fees$28 500
Coach$585 000
Games Remaining1
Total Game Expenses$484 879
Projected Expenses$484 879
Projected Balance$15 913 384

Salary Commitment

Year: 2006$39 146 550
Year: 2007$37 378 300
Year: 2008$34 134 000
Year: 2009$14 487 500

Pro Payroll

Alexei Zhamnov 4 500 000(3)
Tomas Vokoun 3 100 000(4)
Steve Sullivan 3 000 000(3)
Steve Rucchin 2 950 000(3)
Bryan Berard 2 800 000(5)
Craig Rivet 2 500 000(4)
Jason York 2 000 000(4)
Kimmo Timonen 2 000 000(3)
Scott Walker 1 950 000(3)
Richard Zednik 1 850 000(4)
Greg Johnson 1 600 000(1)
Darcy Tucker 1 375 000(3)
Sergei Zholtok 1 225 000(3)
Tuomo Ruutu 1 130 000(2)
Scott Hartnell 1 075 000(4)
Jochen Hecht 825 000(2)
Kirill Safronov 825 000(3)
Dan Hamhuis 720 000(3)
Jan Lasak 600 000(4)
Mark Eaton 500 000(3)
Adam Hall 450 000(2)
Vladimir Orszagh 400 000(4)
Jonas Andersson 360 000(3)
Marek Zidlicky 250 000(2)


Farm Payroll

Scottie Upshall 118 500(2)
Stan Neckar 90 000(1)
Tony Hrkac 80 000(2)
Brian Finley 68 000(3)
Josh Holden 66 000(2)
Pavel Skrbek 66 000(2)
Jamie Allison 57 500(3)
Mathieu Darche 55 000(4)
Simon Gamache 55 000(4)
Jim McKenzie 52 500(4)
Greg Classen 47 500(2)
Brendan Bell 42 500(1)
Mike Farrell 42 500(2)
Jeremy Stevenson 40 000(3)
Robert Schnabel 40 000(2)
Daniel Widing 40 000(3)
Konstantin Panov 37 500(2)
Ray Schultz 36 300(2)
Kent Sauer 36 000(3)
Wyatt Smith 35 750(1)
Timofei Shishkanov 30 000(2)
Darren Haydar 25 000(2)




NYRangers

ArenaMadison Square Garden
Capacity19 763
Ticket Price$36,00


Income

Current Funds$18 690 974
Home Games Remaining0
Avg. Attendance12 783
Avg. Revenue/Game$903 342
Projected Revenue$0 000

Expenses

Pro Payroll$19 740 000
Farm Payroll$2 979 250
Prospect Fees$34 500
Coach$710 000
Games Remaining1
Total Game Expenses$286 143
Projected Expenses$286 143
Projected Balance$18 404 831

Salary Commitment

Year: 2006$22 719 250
Year: 2007$21 704 500
Year: 2008$19 944 000
Year: 2009$16 195 000

Pro Payroll

Sami Kapanen 3 000 000(4)
Jocelyn Thibault 3 000 000(4)
Bryan Marchment 2 700 000(4)
Jan Hlavac 1 100 000(4)
Dainius Zubrus 1 000 000(4)
Ruslan Salei 950 000(4)
Jamie Pushor 950 000(3)
Sandy McCarthy 915 000(3)
Alexander Frolov 610 000(3)
Jaroslav Modry 600 000(4)
Shawn Horcoff 575 000(1)
Martin Samuelsson 500 000(4)
Brad Winchester 500 000(4)
Carl Mallette 450 000(2)
Dale Purinton 425 000(2)
Olli Malmivaara 390 000(4)
Pascal Dupuis 350 000(4)
Jozef Balej 350 000(3)
Marc Chouinard 325 000(1)
Matt Kinch 300 000(3)
Jamie McLennan 250 000(2)
Lasse Kukkonen 250 000(2)
Jed Ortmeyer 250 000(4)


Farm Payroll

Vitaly Vishnevski 975 000(4)
Jordin Tootoo 425 000(4)
Dan LaCouture 400 000(3)
Artem Chernov 345 000(4)
Travis Brigley 250 000(2)
Henrik Lundqvist 98 000(3)
Premsyl Duben 70 000(3)
Joel Bouchard 68 000(1)
Chris McAllister 57 500(4)
John Jakopin 52 500(2)
Mikael Holmqvist 48 000(2)
Vitali Yeremeyev 46 750(1)
Steve Brule 35 000(2)
Dominic Moore 32 500(4)
Richard Scott 31 000(3)
Ken Gernander 25 000(3)
Lawrence Nycholat 20 000(5)




Detroit

ArenaJoe Louis Arena
Capacity20 200
Ticket Price$60,00


Income

Current Funds$13 403 495
Home Games Remaining0
Avg. Attendance10 962
Avg. Revenue/Game$1 185 557
Projected Revenue$0 000

Expenses

Pro Payroll$49 730 000
Farm Payroll$1 490 500
Prospect Fees$21 000
Coach$550 000
Games Remaining0
Total Game Expenses$631 604
Projected Expenses$0 000
Projected Balance$13 403 495

Salary Commitment

Year: 2006$51 220 500
Year: 2007$51 205 500
Year: 2008$48 454 500
Year: 2009$34 862 500

Pro Payroll

Nicklas Lidstrom 10 000 000(3)
Brendan Shanahan 6 500 000(4)
Brett Hull 5 000 000(4)
Derian Hatcher 4 500 000(4)
Robert Lang 4 000 000(4)
Mathieu Schneider 3 000 000(4)
Ray Whitney 3 000 000(4)
Kirk Maltby 1 600 000(4)
Darren McCarty 1 500 000(2)
Jamie Storr 1 500 000(4)
Jason Woolley 1 000 000(2)
Jan Hrdina 1 000 000(4)
Mathieu Dandenault 1 000 000(3)
Kris Draper 1 000 000(4)
Mark Mowers 900 000(3)
Jiri Fischer 900 000(4)
Pavel Datsyuk 700 000(4)
Manny Legace 550 000(3)
Tomas Holmstrom 500 000(4)
Steve Thomas 500 000(3)
Jamie Rivers 480 000(3)
Par Backer 350 000(4)
Brad Fast 250 000(4)


Farm Payroll

Henrik Zetterberg 675 000(4)
Jason Williams 150 000(4)
Tomas Kopecky 150 000(4)
Marc-André Fleury 124 000(3)
Jiri Hudler 115 000(2)
Niklas Kronvall 45 000(4)
Jason Elliott 42 500(4)
Ryan Barnes 41 000(2)
Stefan Liv 40 000(2)
Igor Grigorenko 38 000(3)
Marc Lamothe 30 000(2)
Martin Strbak 25 000(2)
Alexander Seluyanov 15 000(1)




Buffalo

ArenaHSBC Arena
Capacity18 595
Ticket Price$35,00


Income

Current Funds$32 837 851
Home Games Remaining1
Avg. Attendance15 922
Avg. Revenue/Game$1 100 237
Projected Revenue$1 100 237

Expenses

Pro Payroll$33 437 500
Farm Payroll$819 000
Prospect Fees$15 000
Coach$675 000
Games Remaining1
Total Game Expenses$426 177
Projected Expenses$426 177
Projected Balance$33 511 911

Salary Commitment

Year: 2006$34 256 500
Year: 2007$34 065 000
Year: 2008$22 804 500
Year: 2009$3 884 500

Pro Payroll

Jeremy Roenick 7 500 000(3)
Alex Zhitnik 3 750 000(2)
Martin Biron 2 200 000(2)
Jay McKee 1 700 000(3)
Daniel Briere 1 600 000(2)
Jean-Pierre Dumont 1 600 000(4)
David Legwand 1 575 000(3)
Willie Mitchell 1 350 000(3)
Mike Grier 1 348 750(4)
Maxim Afinogenov 1 300 000(2)
Justin Williams 1 075 000(2)
Tim Connolly 1 025 000(3)
Taylor Pyatt 1 025 000(3)
Jeff Jillson 1 025 000(3)
Daniel Volrab 1 000 000(3)
Dmitri Kalinin 825 000(3)
Mika Noronen 725 000(3)
Brian Campbell 718 750(4)
Andreas Johansson 650 000(3)
Henrik Tallinder 570 000(2)
Adam Mair 475 000(2)
Eric Boulton 400 000(3)


Farm Payroll

Ryan Miller 120 000(3)
Norm Milley 75 000(2)
James Patrick 60 000(1)
Brad Brown 57 500(2)
Jason Pominville 51 000(4)
Jiri Novotny 50 000(1)
Michael Ryan 48 000(4)
Derek Roy 48 000(2)
Nathan Paetsch 46 500(1)
David Cullen 40 000(4)
Sean McMorrow 40 000(4)
Milan Bartovic 38 000(4)
Jason Botterill 35 000(1)
Jaroslav Kristek 35 000(2)
Doug Janik 25 000(2)
Paul Gaustad 25 000(2)
Andrew Peters 25 000(2)




Ottawa

ArenaCorel Centre
Capacity18 500
Ticket Price$40,00


Income

Current Funds$18 834 454
Home Games Remaining1
Avg. Attendance16 207
Avg. Revenue/Game$1 232 369
Projected Revenue$1 232 369

Expenses

Pro Payroll$68 218 432
Farm Payroll$1 205 000
Prospect Fees$18 000
Coach$850 000
Games Remaining1
Total Game Expenses$857 213
Projected Expenses$857 213
Projected Balance$19 209 610

Salary Commitment

Year: 2006$69 423 432
Year: 2007$65 972 432
Year: 2008$47 312 432
Year: 2009$32 400 432

Pro Payroll

Joe Sakic 9 880 932(4)
Mats Sundin 9 000 000(2)
Markus Naslund 7 500 000(4)
Brian Leetch 7 000 000(4)
Chris Chelios 5 900 000(2)
Joe Nieuwendyk 5 500 000(4)
Jose Theodore 5 500 000(3)
Greg deVries 4 200 000(3)
Todd Bertuzzi 3 700 000(3)
Jon Klemm 2 500 000(1)
Rick Nash 1 200 000(2)
Martin Prusek 1 000 000(3)
Ian Laperriere 850 000(2)
Martin Havlat 800 000(4)
Mats Lindgren 797 500(4)
Peter Schaefer 600 000(2)
Brian Pothier 425 000(1)
Sean Avery 400 000(4)
Aaron Johnson 375 000(4)
Chris Heid 340 000(3)
Joni Pitkanen 250 000(2)
Mike Danton 250 000(2)
Billy Thompson 250 000(2)


Farm Payroll

Mikko Ruutu 425 000(1)
Curtis Leschyshyn 200 000(2)
Jody Hull 62 500(4)
Charlie Stephens 61 000(1)
Shaun VanAllen 55 000(3)
Shane Hnidy 50 000(3)
Glen Metropolit 45 000(2)
Peter Smrek 42 500(4)
Teemu Sainomaa 42 000(4)
Chris Neil 40 000(2)
Denis Hamel 40 000(1)
Nathan Barrett 35 000(3)
Sergei Verenkin 32 000(3)
Ray Emery 25 000(2)
Josh Langfeld 25 000(2)
Tomas Zizka 25 000(2)




San Jose

ArenaHP Pavillon
Capacity17 483
Ticket Price$33,00


Income

Current Funds$23 553 989
Home Games Remaining0
Avg. Attendance13 312
Avg. Revenue/Game$862 002
Projected Revenue$0 000

Expenses

Pro Payroll$36 482 875
Farm Payroll$1 735 000
Prospect Fees$18 000
Coach$830 000
Games Remaining1
Total Game Expenses$476 413
Projected Expenses$476 413
Projected Balance$23 077 576

Salary Commitment

Year: 2006$38 217 875
Year: 2007$36 944 750
Year: 2008$21 910 750
Year: 2009$12 008 250

Pro Payroll

Mattias Norstrom 4 500 000(2)
Ron Francis 4 450 000(3)
Roman Turek 4 225 000(2)
Vincent Damphousse 4 000 000(4)
Martin Gelinas 3 000 000(3)
Dallas Drake 3 000 000(4)
Curtis Brown 1 600 000(2)
Scott Thornton 1 425 000(4)
Todd Harvey 1 250 000(4)
Hal Gill 1 100 000(5)
Jason Marshall 975 000(2)
Cristobal Huet 850 000(2)
Steve Staios 850 000(3)
Shane Willis 559 625(1)
R.J. Umberger 550 000(2)
Tero Maatta 540 000(1)
Juha Gustafsson 450 000(2)
Niko Dimitrakos 450 000(2)
Jeff Woywitka 425 000(2)
Ivan Majesky 420 000(3)
Martin Bartek 420 000(3)
Miroslav Zalesak 410 000(2)
Eric Belanger 393 250(4)
Jon DiSalvatore 390 000(3)
Nils Ekman 250 000(2)


Farm Payroll

Denis Arkhipov 750 000(4)
Christian Ehrhoff 320 000(3)
Steve Heinze 175 000(2)
Alex Korolyuk 90 000(1)
Jim Dowd 52 500(3)
Marcel Goc 47 500(4)
Ryan Kesler 45 000(2)
Mark Smith 42 500(4)
Vesa Toskala 42 500(1)
Matt Walker 41 000(1)
Adam Colagiacomo 40 000(2)
Ryan Caldwell 39 000(2)
Rob Davison 25 000(2)
Tom Preissing 25 000(2)




Dallas

ArenaReunion Arena
Capacity18 532
Ticket Price$35,00


Income

Current Funds-$2 803 313
Home Games Remaining0
Avg. Attendance17 017
Avg. Revenue/Game$1 156 133
Projected Revenue$0 000

Expenses

Pro Payroll$69 565 444
Farm Payroll$354 000
Prospect Fees$22 500
Coach$650 000
Games Remaining1
Total Game Expenses$860 877
Projected Expenses$860 877
Projected Balance-$3 664 190

Salary Commitment

Year: 2006$69 919 444
Year: 2007$67 761 944
Year: 2008$56 491 666
Year: 2009$28 756 666

Pro Payroll

Sergei Fedorov 10 000 000(4)
Pierre Turgeon 7 500 000(4)
Sergei Zubov 6 000 000(3)
Teppo Numminen 4 500 000(3)
Marty Turco 3 648 166(4)
Jere Lehtinen 3 500 000(3)
Scott Young 3 462 278(2)
Robert Reichel 3 225 000(2)
Valeri Bure 3 100 000(4)
Richard Matvichuk 3 000 000(3)
Stu Barnes 2 800 000(3)
Chris Therien 2 000 000(2)
Chris Gratton 2 000 000(4)
Bob Boughner 2 000 000(3)
Marc Savard 2 000 000(3)
Brenden Morrow 1 950 000(5)
Don Sweeney 1 750 000(2)
Mikael Renberg 1 300 000(3)
Ron Tugnutt 1 100 000(3)
Barrett Heisten 1 050 000(3)
Rob DiMaio 900 000(1)
John Erskine 700 000(1)
Tomas Kloucek 525 000(4)
Blake Sloan 425 000(1)
Antti Miettinen 420 000(3)
Maxim Rybin 360 000(2)
Jeff MacMillan 350 000(2)


Farm Payroll

Steve Ott 65 000(3)
Rob Valicevic 50 000(2)
Josef Melichar 45 000(1)
Aaron Downey 45 000(1)
Dan Jancevski 42 500(1)
Jason Bacashihua 38 000(2)
Yared Hagos 35 000(2)
Gabriel Karlsson 33 500(4)




Atlanta

ArenaPhilips Arena
Capacity18 750
Ticket Price$45,00


Income

Current Funds$13 510 712
Home Games Remaining1
Avg. Attendance10 577
Avg. Revenue/Game$927 832
Projected Revenue$927 832

Expenses

Pro Payroll$37 216 000
Farm Payroll$2 841 600
Prospect Fees$25 500
Coach$680 000
Games Remaining1
Total Game Expenses$497 111
Projected Expenses$497 111
Projected Balance$13 941 433

Salary Commitment

Year: 2006$40 057 600
Year: 2007$35 499 600
Year: 2008$26 018 600
Year: 2009$18 916 250

Pro Payroll

Jeff O'Neill 5 000 000(4)
Patrice Brisebois 4 000 000(4)
Anson Carter 3 500 000(4)
Vladimir Malakhov 3 500 000(1)
Marcus Ragnarsson 3 500 000(3)
Byron Dafoe 3 500 000(4)
Shawn McEachern 2 000 000(2)
Frantisek Kaberle 1 500 000(3)
Patrik Stefan 1 150 000(4)
Pasi Nurminen 1 100 000(2)
Chris Tamer 1 100 000(2)
Brad Tapper 975 000(3)
Harold Druken 850 000(2)
Clarke Wilm 675 000(2)
Mattias Timander 671 000(2)
Yannick Tremblay 525 000(2)
Randy Robitaille 525 000(3)
Libor Ustrnul 510 000(2)
Daniel Corso 495 000(4)
Robert Esche 450 000(3)
Zdenek Blatny 440 000(1)
Jason Chimera 400 000(4)
Ronald Petrovicky 350 000(2)
Radovan Somik 250 000(2)
Garnett Exelby 250 000(2)


Farm Payroll

Karel Pilar 675 000(4)
Brent MacLellan 500 000(2)
Petr Tenkrat 450 000(2)
Francis Lessard 425 000(1)
Jani Hurme 110 000(3)
Daniel Tjarnqvist 75 000(4)
Bill Lindsay 60 000(2)
Shawn Heins 60 000(2)
Ilya Nikulin 57 500(1)
Peter White 55 000(1)
Ben Simon 52 500(1)
Wade Flaherty 50 000(4)
Brad Larsen 42 350(3)
Mike Weaver 41 250(4)
Joel Perreault 30 000(4)
Matt McRae 30 000(2)
Graham Belak 28 000(1)
Brian Swanson 25 000(2)
J.P Vigier 25 000(2)
Joe Dipenta 25 000(2)
Anthony Aquino 25 000(2)




Minnesota

ArenaXcel Energy Center
Capacity18 600
Ticket Price$40,00


Income

Current Funds$17 547 213
Home Games Remaining0
Avg. Attendance12 915
Avg. Revenue/Game$856 772
Projected Revenue$0 000

Expenses

Pro Payroll$31 192 500
Farm Payroll$1 242 000
Prospect Fees$16 500
Coach$850 000
Games Remaining1
Total Game Expenses$406 110
Projected Expenses$406 110
Projected Balance$17 141 103

Salary Commitment

Year: 2006$32 434 500
Year: 2007$32 268 500
Year: 2008$26 907 500
Year: 2009$9 145 000

Pro Payroll

Bobby Holik 5 000 000(3)
Patrick Marleau 4 200 000(5)
Evgeni Nabokov 3 625 000(3)
Yanic Perreault 2 800 000(3)
Marco Sturm 2 000 000(4)
Filip Kuba 1 700 000(3)
Matt Johnson 1 600 000(3)
Andrew Brunette 1 150 000(2)
Jay Bouwmeester 1 100 000(3)
Richard Park 1 000 000(3)
Kristian Huselius 925 000(2)
Jordan Krestanovich 900 000(3)
Mathieu Garon 825 000(2)
Wes Walz 750 000(4)
Patrick Traverse 737 500(2)
Nick Schultz 700 000(2)
Mikko Koivu 580 000(4)
Antti Laaksonen 475 000(4)
Tomi Kallarsson 325 000(4)
Alexandre Daigle 300 000(2)
Brent Burns 250 000(2)
Maksim Kondratiev 250 000(2)


Farm Payroll

Artem Kriukov 750 000(4)
Travis Roche 90 000(2)
Johan Holmqvist 65 000(4)
Eric Chouinard 51 500(1)
Chris McAlpine 50 000(1)
Tony Tuzzolino 40 000(2)
Kyle Wanvig 40 000(2)
Mike Crowley 37 500(3)
Zybnek Michalek 32 500(1)
Oleg Orekhovsky 32 000(1)
Derek Boogaard 28 500(2)
Christoph Brandner 25 000(2)