Financial Report

(As of jeudi, janv 18 2007)

Anaheim

ArenaThe Pond
Capacity20 000
Ticket Price$40,00


Income

Current Funds$204 161 875
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$33 437 100
Farm Payroll$465 800
Prospect Fees$28 700
Coach$500 000
Games Remaining72
Total Game Expenses$419 898
Projected Expenses$30 232 624
Projected Balance$173 929 251

Salary Commitment

Year: 2005$34 152 900
Year: 2006$19 555 400
Year: 2007$17 397 100
Year: 2008$11 442 100

Pro Payroll

Pavel Datsyuk 6 037 500(4)
Alexei Kovalev 3 500 000(1)
Scott Niedermayer 2 700 000(3)
Jeremy Roenick 2 700 000(1)
Viktor Kozlov 2 430 000(1)
Alexander Ovechkin 2 000 000(4)
Alexander Frolov 1 740 000(2)
Keith Carney 1 700 000(1)
Darryl Sydor 1 700 000(3)
Alexander Auld 1 300 000(1)
Dallas Drake 1 200 000(1)
Ivan Majesky 1 029 600(4)
Brad Boyes 1 000 000(4)
Hannu Toivonen 1 000 000(4)
Michal Rozsival 880 000(3)
Wayne Primeau 800 000(1)
Nikolai Zherdev 650 000(3)
Fernando Pisani 320 000(2)
Marek Malik 250 000(1)
Samuel Pahlsson 250 000(4)
Paul Mara 250 000(1)
Scott Thornton 250 000(1)


Farm Payroll

Martin Prusek 217 500(1)
Matt Jones 50 000(4)
James Wisniewski 50 000(4)
Philippe Sauve 48 300(2)
Frederic Cassivi 25 000(3)
Zdenek Blatny 25 000(2)
Mathias Tjarnqvist 25 000(2)
Dustin Byfuglien 25 000(4)




St-Louis

ArenaAtlanta Arena
Capacity25 000
Ticket Price$25,00


Income

Current Funds$43 572 866
Home Games Remaining39
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$41 014 125
Farm Payroll$1 055 000
Prospect Fees$39 500
Coach$650 000
Games Remaining77
Total Game Expenses$521 447
Projected Expenses$40 151 392
Projected Balance$3 421 474

Salary Commitment

Year: 2005$42 069 125
Year: 2006$32 994 125
Year: 2007$9 332 375
Year: 2008$1 497 000

Pro Payroll

Glen Murray 3 900 000(2)
Manny Legace 3 800 000(3)
Keith Tkachuk 3 700 000(2)
John LeClair 3 500 000(2)
Peter Bondra 3 100 000(2)
Scott Gomez 2 718 750(2)
Bill Guerin 2 700 000(1)
Doug Weight 2 300 000(2)
Mattias Norstrom 2 100 000(1)
Mathieu Schneider 2 100 000(2)
Martin Rucinsky 1 400 000(1)
Marek Zidlicky 1 359 375(3)
Greg Johnson 1 200 000(1)
Andreas Lilja 1 040 000(3)
Jamal Mayers 1 000 000(2)
Danil Markov 900 000(1)
Curtis Sanford 500 000(3)
Petr Cajanek 500 000(2)
Jiri Slegr 500 000(2)
Tomas Mojzis 500 000(4)
Patrick Sharp 420 000(3)
Dean Mcammond 400 000(4)
Juraj Kolnik 326 000(3)
Christian Backman 300 000(3)
Chris Clark 250 000(1)
Aki Berg 250 000(2)
Vladimir Orszagh 250 000(1)


Farm Payroll

Nikolai Khabibulin 250 000(1)
Thomas Pock 65 000(3)
Gerald Coleman 60 000(4)
Bryce Salvador 52 000(4)
Lee Stempniak 50 000(4)
Ian White 50 000(4)
Brad Richardson 50 000(4)
Rob Davison 36 000(2)
Jason Bacashihua 35 000(4)
Junior Lessard 35 000(4)
Dennis Wideman 35 000(4)
Jordan Sigalet 35 000(4)
Ryane Clowe 35 000(4)
Richie Regehr 35 000(4)
Matt Walker 32 000(2)
Mikael Holmqvist 25 000(1)
Ben Walter 25 000(4)
Patrick Rissmiller 25 000(2)
Arron Asham 25 000(4)
Peter Sejna 25 000(3)
Mike Ricci 25 000(4)
Jean-Francois Jacque 25 000(4)
Nick Tarnasky 25 000(4)




Boston

ArenaFleet Center
Capacity22 500
Ticket Price$40,00


Income

Current Funds$211 507 323
Home Games Remaining38
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 044 656
Farm Payroll$948 700
Prospect Fees$111 500
Coach$500 000
Games Remaining77
Total Game Expenses$495 181
Projected Expenses$38 128 950
Projected Balance$173 378 373

Salary Commitment

Year: 2005$39 993 356
Year: 2006$32 687 356
Year: 2007$22 637 778
Year: 2008$11 396 375

Pro Payroll

Dan Boyle 4 270 703(3)
Richard Zednik 3 324 578(2)
Ladislav Nagy 2 576 000(3)
Ruslan Salei 2 392 000(4)
Sean Hill 2 100 000(3)
Hal Gill 2 000 000(1)
Sheldon Souray 2 000 000(3)
Bryan Smolinski 1 900 000(2)
Jason Arnott 1 890 000(4)
Jochen Hecht 1 885 000(4)
Vitaly Vishnevski 1 827 000(1)
Michael Nylander 1 700 000(2)
Nik Antropov 1 508 000(4)
Chris Osgood 1 500 000(2)
Jaroslav Modry 1 400 000(2)
Brian Gionta 1 389 375(4)
Kris Draper 1 300 000(1)
J-S Giguere 1 250 000(1)
Matt Cooke 832 000(4)
Steve Bernier 750 000(4)
Chris Therien 250 000(4)
Ryan Johnson 250 000(1)
Craig Macdonald 250 000(4)
Shane Doan 250 000(1)
Marc Denis 250 000(1)


Farm Payroll

Dan Cloutier 225 000(2)
Norman Milley 154 700(3)
Mathieu Biron 154 000(1)
Eric Weinrich 140 000(3)
Dave Andreychuk 25 000(1)
Kevin Dallman 25 000(4)
Ian Moran 25 000(4)
Tim Taylor 25 000(4)
Grant Stevenson 25 000(4)
Mariusz Czerkawski 25 000(4)
Tyler Wright 25 000(4)
Brad May 25 000(4)
Boyd Kane 25 000(4)
Brad Larsen 25 000(4)
Adam Berkhoel 25 000(4)




Buffalo

ArenaHSBC Arena
Capacity22 500
Ticket Price$35,00


Income

Current Funds$94 164 306
Home Games Remaining34
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$47 190 000
Farm Payroll$998 000
Prospect Fees$68 500
Coach$750 000
Games Remaining65
Total Game Expenses$597 640
Projected Expenses$38 846 616
Projected Balance$55 317 690

Salary Commitment

Year: 2005$49 188 000
Year: 2006$31 159 000
Year: 2007$22 545 000
Year: 2008$13 965 000

Pro Payroll

Olli Jokinen 4 750 000(4)
Bryan Mccabe 4 600 000(4)
Derek Morris 4 200 000(2)
Olaf Kolzig 3 700 000(1)
John Grahame 3 060 000(3)
Adrian Aucoin 2 900 000(1)
Marc Savard 2 800 000(1)
Geoff Sanderson 2 700 000(3)
Tony Amonte 2 500 000(2)
Nicholas Boynton 2 400 000(4)
Gary Roberts 2 200 000(1)
Vladimir Malakhov 1 700 000(1)
Joel Kwiatkowski 1 600 000(1)
Glen Wesley 1 300 000(3)
Derek Armstrong 1 100 000(2)
Andy Mcdonald 1 080 000(4)
Tom Fitzgerald 1 000 000(1)
Craig Rivet 780 000(3)
Noah Welch 750 000(4)
Dennis Seidenberg 720 000(2)
Andy Sutton 500 000(3)
Niklas Sundstrom 500 000(1)
Martin Erat 350 000(1)
Martin St-Louis 250 000(1)
Jay Pandolfo 250 000(1)
Daymond Langkow 250 000(1)
Josh Green 250 000(1)


Farm Payroll

Patrick Lalime 279 000(1)
Gregory Campbell 80 000(4)
Milan Bartovic 65 000(3)
Jonathan Ferland 60 000(4)
Jean-Philippe Cote 50 000(4)
Ryan Craig 50 000(4)
Mark Streit 50 000(4)
Nicholas Dimitrakos 44 000(2)
Jiri Novotny 35 000(4)
Alexandre Burrows 35 000(4)
Danny Syvret 25 000(4)
Trent Whitfield 25 000(2)
Todd Fedoruk 25 000(2)
Ryan Hollweg 25 000(3)
Rick Rypien 25 000(3)
Nolan Yonkman 25 000(3)
Matt Ryan 25 000(3)
Kyle Brodziak 25 000(3)
Chris Holt 25 000(3)
Craig Andersson 25 000(3)




Calgary

ArenaSaddledome
Capacity25 000
Ticket Price$32,00


Income

Current Funds$824 000 436
Home Games Remaining28
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$49 684 375
Farm Payroll$884 000
Prospect Fees$198 404
Coach$750 000
Games Remaining60
Total Game Expenses$628 253
Projected Expenses$37 695 204
Projected Balance$786 305 232

Salary Commitment

Year: 2005$50 568 375
Year: 2006$41 068 375
Year: 2007$21 611 175
Year: 2008$13 055 800

Pro Payroll

Rob Blake 4 100 000(2)
Martin Brodeur 4 100 000(2)
Sergei Fedorov 4 100 000(2)
Mario Lemieux 4 100 000(2)
Zdeno Chara 3 700 000(1)
Patrik Stefan 3 679 375(3)
Brenden Morrow 3 670 800(4)
Zigmund Palffy 3 500 000(1)
Daniel Alfredsson 3 100 000(4)
Sami Salo 2 600 000(4)
Brian Leetch 2 500 000(4)
Keith Primeau 2 300 000(1)
Frantisek Kaberle 2 000 000(3)
Jan Bulis 1 734 200(2)
Pierre Turgeon 1 000 000(2)
Tim Connolly 910 000(3)
Ryan Malone 750 000(3)
Steve Staios 500 000(4)
Pascal Leclaire 420 000(3)
Tim Gleason 420 000(3)
Oleg Kvasha 250 000(2)
Alexei Ponikarovsky 250 000(4)


Farm Payroll

Peter Budaj 75 000(4)
Fedor Tyutin 65 000(3)
Matt Stajan 65 000(3)
Anton Babchuk 65 000(3)
Mark Giordano 50 000(4)
Chris Campoli 50 000(4)
Scottie Upshall 48 000(2)
Christian Ehrhoff 42 000(3)
Sean Bergenheim 42 000(3)
Maxim Kondratiev 42 000(3)
Eric Fehr 35 000(4)
Jeff Tambellini 35 000(4)
Alexandre Picard 35 000(4)
Jeremy Colliton 35 000(4)
Michel Ouellet 35 000(4)
Tomas Fleischmann 35 000(4)
Matt Ellison 30 000(3)
Mike Zigomanis 25 000(2)
Matt Murley 25 000(3)
Corey Crawford 25 000(4)
Doug O'brien 25 000(4)




Chicago

ArenaUnited Center
Capacity25 000
Ticket Price$35,00


Income

Current Funds$160 740 709
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$26 533 125
Farm Payroll$328 500
Prospect Fees$127 600
Coach$1 000 000
Games Remaining82
Total Game Expenses$341 332
Projected Expenses$27 989 225
Projected Balance$132 751 484

Salary Commitment

Year: 2005$26 861 625
Year: 2006$17 590 250
Year: 2007$14 355 250
Year: 2008$8 784 000

Pro Payroll

Marty Turco 3 521 875(1)
Jozef Stumpel 3 000 000(3)
Mark Parrish 2 800 000(4)
Bobby Holik 2 500 000(1)
Mike Grier 1 350 000(4)
Jason Williams 1 305 000(4)
Martin Skoula 1 040 000(1)
Alex Steen 1 000 000(4)
Shea Weber 1 000 000(4)
Brooks Orpick 910 000(2)
Joe Corvo 906 250(3)
Marc-Andre Bergeron 780 000(2)
Milan Jurcina 750 000(4)
Ron Hainsey 720 000(2)
Tyler Arnason 660 000(1)
Matthew Lombardi 650 000(3)
Jarret Stoll 507 500(3)
Joffrey Lupul 507 500(3)
Rene Bourque 500 000(4)
Mike Ribeiro 325 000(1)
Scott Mellanby 300 000(1)
Jeff Cowan 250 000(1)
Daniel Tjarnqvist 250 000(1)
Eric Boulton 250 000(2)
Martin Biron 250 000(1)
Todd Harvey 250 000(2)
Wade Belak 250 000(2)


Farm Payroll

Martin Lapointe 149 500(1)
Brent Johnson 54 000(4)
Erik Rasmussen 25 000(4)
Jason Wiemer 25 000(1)
Rob Dimaio 25 000(2)
Eric Boguniecki 25 000(2)
Eric Nickulas 25 000(2)




Colorado

ArenaPepsi Center
Capacity21 500
Ticket Price$35,00


Income

Current Funds$235 082 383
Home Games Remaining31
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 629 750
Farm Payroll$6 054 625
Prospect Fees$80 800
Coach$800 000
Games Remaining62
Total Game Expenses$567 868
Projected Expenses$35 207 815
Projected Balance$199 874 568

Salary Commitment

Year: 2005$45 684 375
Year: 2006$29 255 000
Year: 2007$6 169 000
Year: 2008$3 258 500

Pro Payroll

Dany Heatley 5 775 000(2)
Peter Forsberg 4 100 000(1)
Joe Sakic 3 700 000(1)
Derian Hatcher 3 700 000(2)
Adam Foote 3 100 000(2)
Brendan Shanahan 3 100 000(1)
Miroslav Satan 2 900 000(2)
David Legwand 2 755 000(2)
Kyle Mclaren 2 718 750(1)
Lubomir Visnovsky 2 090 000(4)
Shawn Bates 2 001 000(2)
Martin Gerber 880 000(2)
Cristobal Huet 540 000(2)
Antoine Vermette 420 000(3)
Matthew Carle 350 000(4)
Chad Kilger 250 000(3)
Chris Mason 250 000(3)
Steve Begin 250 000(4)
Tom Poti 250 000(1)
Maxim Afinogenov 250 000(1)
Marc Chouinard 250 000(4)


Farm Payroll

Aaron Miller 1 900 000(1)
Mike Fisher 1 696 500(3)
Patrice Brisebois 1 200 000(2)
Dick Tarnstrom 235 625(1)
Michael Morrison 120 000(1)
Jim Fahey 100 000(2)
Konstantin Koltsov 65 000(3)
Mark Hartigan 60 000(2)
Mika Noronen 58 500(4)
Ronald Petrovicky 55 000(1)
Mike Richards 50 000(4)
Marcel Goc 50 000(4)
Dominic Moore 50 000(3)
Rory Fitzpatrick 45 000(3)
Boyd Gordon 42 000(3)
Mikhail Yakubov 42 000(3)
Travis Moen 30 000(4)
Karl Stewart 30 000(4)
Tie Domi 25 000(2)
Michael Garnett 25 000(4)
Mattias Weinhandl 25 000(2)
Steve Gainey 25 000(4)
Bryan Marchment 25 000(3)
Jason Strudwick 25 000(3)
Yan Stastny 25 000(4)
Colton Orr 25 000(4)
John Pohl 25 000(2)




Edmonton

ArenaNorthlands Coliseum
Capacity25 000
Ticket Price$35,00


Income

Current Funds$220 681 515
Home Games Remaining38
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 262 880
Farm Payroll$1 328 321
Prospect Fees$72 450
Coach$750 000
Games Remaining75
Total Game Expenses$553 825
Projected Expenses$41 536 876
Projected Balance$179 144 639

Salary Commitment

Year: 2005$44 591 201
Year: 2006$33 247 451
Year: 2007$20 860 500
Year: 2008$14 756 000

Pro Payroll

Tomas Kaberle 4 200 000(1)
Pavol Demitra 3 700 000(2)
Steve Yzerman 3 500 000(2)
Ryan Smyth 3 390 630(2)
Justin Williams 3 045 000(4)
Curtis Joseph 3 000 000(3)
Jere Lehtinen 2 900 000(1)
Brian Rolston 2 700 000(1)
Rod Brind'Amour 2 700 000(4)
Todd White 2 537 500(3)
Teemu Selanne 2 100 000(4)
Philippe Boucher 1 700 000(4)
Henrik Lundqvist 1 500 000(4)
Greg DeVries 1 500 000(4)
Jordan Leopold 1 305 000(2)
Andrej Meszaros 1 000 000(4)
Mike Van Ryn 978 750(1)
Nolan Schaefer 750 000(4)
Mikael Samuelsson 256 000(4)
Curtis Brown 250 000(3)
Matt Pettinger 250 000(3)


Farm Payroll

Ruslan Fedotenko 280 321(2)
Johan Franzen 150 000(1)
Brett Lebda 125 000(2)
Thomas Pihlman 120 000(1)
Mark Cullen 110 000(1)
Wes Walz 110 000(1)
James Howard 50 000(4)
Marc-Andre Fleury 42 000(3)
Duvie Westcott 36 000(2)
Vitaliy Kolesnik 35 000(4)
Chris Kelly 35 000(4)
Jakub Klepis 35 000(4)
Mark Rycroft 25 000(3)
Jamie Heward 25 000(4)
Mike Dunham 25 000(1)
Jon Klemm 25 000(1)
Vern Fiddler 25 000(2)
Chris Neil 25 000(1)
Bill Thomas 25 000(4)
Brett Clark 25 000(2)




Floride

ArenaBrower County Arena
Capacity24 000
Ticket Price$35,00


Income

Current Funds$93 227 840
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$15 480 000
Farm Payroll$540 000
Prospect Fees$101 250
Coach$500 000
Games Remaining82
Total Game Expenses$202 698
Projected Expenses$16 621 250
Projected Balance$76 606 590

Salary Commitment

Year: 2005$16 020 000
Year: 2006$8 455 000
Year: 2007$4 180 000
Year: 2008$1 995 000

Pro Payroll

Vyacheslav Kozlov 2 100 000(3)
Saku Koivu 2 070 000(1)
Trevor Linden 1 900 000(1)
Chris Phillips 1 520 000(2)
Daniel Sedin 1 170 000(1)
Henrik Sedin 1 170 000(1)
Niclas Havelid 1 000 000(4)
Ryan Miller 880 000(2)
Brad Isbister 800 000(2)
Derek Mackenzie 400 000(2)
Kyle Wanvig 325 000(2)
Brian Campbell 320 000(1)
Petr Sykora 250 000(1)
Ales Kotalik 250 000(1)
Brian Pothier 250 000(4)
Marty Reasoner 250 000(1)
Jeffrey Hamilton 250 000(2)
Dany Sabourin 250 000(4)
Brian Eklund 250 000(4)
Tomas Plekanec 75 000(4)


Farm Payroll

Ole-kristian Tollefs 110 000(1)
Guillaume Lefebvre 60 000(3)
Jonathan Hedstrom 45 000(4)
Alain Nasreddine 25 000(4)
Steve Montador 25 000(1)
Tyson Nash 25 000(1)
Aaron Gavey 25 000(3)
Francis Lessard 25 000(2)
Randy Jones 25 000(2)
Luc Robitaille 25 000(2)
Eric Godard 25 000(4)
Brian Savage 25 000(4)
Josh Gratton 25 000(4)
Turner Stevenson 25 000(4)
Jason Marshall 25 000(1)
Shane Hnidy 25 000(2)




LA

ArenaGreat Western Forum
Capacity25 000
Ticket Price$37,00


Income

Current Funds$271 102 568
Home Games Remaining38
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$34 696 375
Farm Payroll$708 720
Prospect Fees$60 200
Coach$750 000
Games Remaining76
Total Game Expenses$441 650
Projected Expenses$33 565 395
Projected Balance$237 537 173

Salary Commitment

Year: 2005$35 405 095
Year: 2006$31 919 095
Year: 2007$17 256 625
Year: 2008$5 067 500

Pro Payroll

Chris Pronger 6 125 000(2)
Ed Jovanovski 6 103 125(3)
Roberto Luongo 5 468 750(2)
Brad Stuart 2 800 000(1)
Rick Nash 2 240 000(2)
Ian Laperriere 1 787 500(4)
Dimitri Kalinin 1 624 000(3)
Jean-Pierre Dumont 1 450 000(4)
Marek Svatos 1 000 000(4)
Eric Staal 875 000(3)
Dan Hamhuis 800 000(3)
Manny Malhotra 728 000(3)
Nathan Horton 725 000(3)
Paul Martin 725 000(3)
Pierre-Marc Bouchard 720 000(2)
Johan Hedberg 525 000(3)
Alex Tanguay 250 000(1)
Shawn Horcoff 250 000(4)
Erik Cole 250 000(1)
Boyd Devereaux 250 000(4)


Farm Payroll

Kirk Maltby 150 000(1)
Radoslav Suchy 83 720(2)
Carlo Colaiacovo 75 000(4)
Cody McCormick 60 000(4)
Corey Perry 50 000(4)
Garth Murray 42 000(3)
Brooks Laich 42 000(3)
Richard Park 36 000(1)
Erik Christensen 35 000(4)
Paul Ranger 35 000(4)
Serge Payer 25 000(4)
Mikael Tellqvist 25 000(2)
Darren Reid 25 000(4)
Steve Regier 25 000(4)




Detroit

ArenaJoe-Louis Arena
Capacity25 000
Ticket Price$35,00


Income

Current Funds$405 417 898
Home Games Remaining38
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$37 134 375
Farm Payroll$1 309 425
Prospect Fees$73 000
Coach$700 000
Games Remaining76
Total Game Expenses$478 254
Projected Expenses$36 347 278
Projected Balance$369 070 620

Salary Commitment

Year: 2005$38 443 800
Year: 2006$29 367 800
Year: 2007$13 897 800
Year: 2008$3 260 800

Pro Payroll

Markus Naslund 4 100 000(2)
Mats Sundin 3 500 000(2)
Chris Drury 3 400 000(2)
Sean Burke 3 300 000(3)
Scott Walker 2 800 000(3)
Jaroslav Spacek 2 501 250(3)
Chris Chelios 2 100 000(1)
Ray Whitney 2 100 000(2)
Nicklas Lidstrom 2 050 000(2)
Michael Peca 2 000 000(1)
John Madden 1 900 000(4)
Teppo Numminen 1 900 000(1)
Brent Sopel 900 000(1)
Dominik Hasek 750 000(3)
Derek Roy 650 000(3)
Mark Stuart 500 000(4)
Brian Sutherby 480 000(1)
Mark Eaton 453 125(3)
Jarome Iginla 250 000(1)
Kimmo Timonen 250 000(1)
David Vyborny 250 000(1)
Michal Handzus 250 000(1)
Steve Sullivan 250 000(1)
Niclas Wallin 250 000(4)
Wade Dubielewicz 250 000(1)


Farm Payroll

Ossi Vaananen 196 000(1)
Oleg Saprykin 132 000(2)
Jani Riita 100 000(3)
Alexei Semenov 91 000(2)
Taylor Pyatt 85 800(4)
R.J. Umberger 75 000(4)
Zach Parise 50 000(4)
Timofei Shishkanov 50 000(4)
Evgeny Artyukhin 50 000(4)
Paul Gaustad 50 000(4)
Ramzi Abid 44 000(2)
Tim Jackman 42 000(3)
Antti Miettinen 40 625(3)
Mikko Koivu 35 000(4)
Maxime Talbot 35 000(4)
Matt Foy 35 000(4)
Barry Tallackson 35 000(4)
Jeff Woywitka 35 000(4)
Reinhard Divis 28 000(2)
Tomas Surovy 25 000(2)
Mark Mowers 25 000(4)
David Steckel 25 000(4)
Joel Perrault 25 000(4)




Montreal

ArenaCentre Bell
Capacity25 000
Ticket Price$30,00


Income

Current Funds$172 418 677
Home Games Remaining32
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$33 631 550
Farm Payroll$2 298 760
Prospect Fees$71 300
Coach$500 000
Games Remaining65
Total Game Expenses$445 142
Projected Expenses$28 934 203
Projected Balance$143 484 474

Salary Commitment

Year: 2005$35 930 310
Year: 2006$26 284 560
Year: 2007$19 272 000
Year: 2008$12 738 000

Pro Payroll

Marian Gaborik 7 000 000(4)
Marco Sturm 3 800 000(3)
Andrei Markov 3 168 250(1)
Brad Richards 2 888 000(4)
Vincent Lecavalier 2 712 500(1)
Barret Jackman 1 820 000(2)
Robyn Regehr 1 820 000(1)
Michael York 1 692 800(2)
Jay Bouwmeester 1 595 000(2)
Antti Laaksonen 1 345 000(2)
Dave Scatchard 1 020 000(1)
Brent Seabrook 1 000 000(4)
Joni Pitkanen 875 000(3)
Yann Danis 750 000(4)
Patrice Bergeron 725 000(3)
Ryan Kesler 420 000(3)
Tomas Vokoun 250 000(1)
Stephane Yelle 250 000(1)
Jonathan Cheechoo 250 000(2)
Patrick Marleau 250 000(1)


Farm Payroll

David Tanabe 580 000(4)
Eric Belanger 468 000(3)
Kevyn Adams 200 000(4)
Kurt Sauer 117 000(2)
Igor Ulanov 100 000(1)
Donald Brashear 98 000(3)
Jamie Lundmark 96 000(2)
Georges Laraque 71 760(2)
Jed Ortmeyer 52 500(3)
Jim Slater 50 000(4)
Scott Clemmensen 50 000(3)
David Hale 45 500(3)
Denis Grebeshkov 35 000(4)
Michael Green 35 000(4)
Petteri Nokelainen 35 000(4)
Matt Greene 35 000(4)
Chad Larose 35 000(4)
Mark Popovic 35 000(4)
Rob Globke 35 000(4)
Ben Clymer 25 000(1)
Janne Niinimaa 25 000(1)
Josh Langfeld 25 000(4)
Marcus Nilson 25 000(1)
Jim Dowd 25 000(2)




Hartford

ArenaCivic Center
Capacity22 000
Ticket Price$29,00


Income

Current Funds$100 183 440
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$36 035 372
Farm Payroll$919 000
Prospect Fees$80 000
Coach$650 000
Games Remaining82
Total Game Expenses$459 566
Projected Expenses$37 684 372
Projected Balance$62 499 068

Salary Commitment

Year: 2005$36 954 372
Year: 2006$29 754 372
Year: 2007$17 384 372
Year: 2008$11 117 325

Pro Payroll

Kim Johnsson 6 256 000(2)
Ethan Moreau 3 613 672(3)
Manny Fernandez 3 289 000(2)
Jeff Halpern 3 200 000(1)
Scott Hannan 2 446 875(4)
Steve Rucchin 2 100 000(1)
Martin Straka 1 900 000(1)
Ken Klee 1 900 000(4)
Radek Dvorak 1 740 000(3)
Mathieu Garon 900 450(4)
Shawn Mceachern 800 000(2)
Chris Higgins 750 000(4)
Ryan Whitney 750 000(4)
Ryan Suter 750 000(4)
Milan Michalek 750 000(4)
John-Michael Liles 634 375(3)
Randy Robitaille 600 000(2)
Brad Lukowich 500 000(2)
Andrew Ladd 500 000(4)
Jason Pominville 500 000(4)
Alexander Perezhogin 500 000(4)
Brandon Bochenski 500 000(4)
Steve Eminger 480 000(2)
Cam Ward 350 000(4)
Shaonne Morrisson 325 000(2)


Farm Payroll

Sean O'Donnell 170 000(3)
Cory Cross 120 000(2)
Anthony Stewart 50 000(4)
Kevin Bieksa 50 000(4)
Peter Sykora 50 000(4)
Staffan Kronwall 50 000(4)
Brent Burns 42 000(3)
Dan Fritsche 42 000(3)
Christoph Schubert 35 000(4)
Robert Nilsson 35 000(4)
Andrei Kostitsyn 35 000(4)
Braydon Coburn 35 000(4)
David Leneveu 35 000(4)
Jarkko Immonen 35 000(4)
Jay Mcclement 35 000(4)
Andre Roy 25 000(3)
Ben Ondrus 25 000(4)
Danny Richmond 25 000(4)
Alex Picard 25 000(4)




Ottawa

ArenaCentre Corel
Capacity23 125
Ticket Price$30,00


Income

Current Funds$132 339 842
Home Games Remaining39
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$22 503 800
Farm Payroll$1 535 100
Prospect Fees$60 100
Coach$650 000
Games Remaining77
Total Game Expenses$301 817
Projected Expenses$23 239 915
Projected Balance$109 099 927

Salary Commitment

Year: 2005$24 038 900
Year: 2006$22 089 900
Year: 2007$10 414 650
Year: 2008$7 546 000

Pro Payroll

Paul Kariya 4 625 500(2)
Alexei Yashin 2 700 000(2)
Steven Reinprecht 1 914 000(2)
Branislav Mezei 1 305 000(4)
Rostislav Klesla 1 300 000(1)
Toni Lydman 1 080 000(4)
Willie Mitchell 1 020 800(3)
Colby Armstrong 1 000 000(4)
Bryan Allen 936 000(4)
Antero Niittymaki 812 500(3)
Peter Schaefer 800 000(2)
Ray Emery 780 000(2)
Francois Beauchemin 750 000(4)
Jussi Jokinen 750 000(4)
Frederick Meyer 750 000(4)
Ryan Getzlaf 750 000(4)
Trent Hunter 480 000(2)
Niklas Kronwall 250 000(3)
Chris Kunitz 250 000(3)
Dainius Zubrus 250 000(1)


Farm Payroll

Andrew Raycroft 120 000(2)
Radim Vrbata 120 000(1)
Garnet Exelby 117 000(2)
Tuomo Ruutu 108 750(3)
Marcel Hossa 108 000(1)
Josef Vasicek 93 600(3)
Richard Jackman 81 250(2)
Nick Schultz 78 000(1)
Patrick Eaves 75 000(4)
Gilbert Brule 50 000(4)
Pekka Rinne 50 000(4)
Pavel Vorobiev 45 500(3)
Matthew Spiller 42 000(3)
Dustin Brown 42 000(3)
Lukas Krajicek 42 000(3)
Zbynek Michalek 42 000(3)
Michal Barinka 42 000(3)
Petr Kanko 35 000(1)
Stephane Veilleux 32 500(2)
Andy Hilbert 30 000(1)
Andrew Ference 28 000(1)
Adam Munro 27 500(3)
Mike Leclerc 25 000(4)
Daniel Cleary 25 000(3)
Steve Poapst 25 000(2)
Kris Beech 25 000(3)
Pascal Dupuis 25 000(4)




Pittsburgh

ArenaIgloo
Capacity25 000
Ticket Price$33,00


Income

Current Funds$230 701 090
Home Games Remaining38
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$37 336 610
Farm Payroll$545 300
Prospect Fees$44 700
Coach$750 000
Games Remaining76
Total Game Expenses$471 666
Projected Expenses$35 846 614
Projected Balance$194 854 476

Salary Commitment

Year: 2005$37 881 910
Year: 2006$21 752 925
Year: 2007$4 417 250
Year: 2008$2 674 000

Pro Payroll

Eric Brewer 5 800 000(2)
Chris Gratton 4 004 000(1)
Milan Hejduk 3 828 125(2)
Patrik Elias 2 755 000(1)
Sergei Zubov 2 500 000(2)
Daniel Briere 2 356 250(1)
Craig Conroy 2 300 000(1)
Denis Gauthier 2 074 000(4)
Kyle Calder 1 794 735(1)
Henrik Tallinder 1 794 000(1)
Jay Mckee 1 740 000(2)
Mike Komisarek 1 080 000(2)
Alexandre Daigle 906 250(2)
Ilja Bryzgalov 906 250(3)
Matthew Barnaby 800 000(2)
Matt Cullen 528 000(2)
Michael Cammalleri 420 000(3)
Josef Melichar 250 000(4)
Vaclav Prospal 250 000(1)
Jason Labarbera 250 000(3)
Trevor Letowski 250 000(1)
J-Sebastien Aubin 250 000(4)
Roman Hamrlik 250 000(1)
Ville Nieminen 250 000(1)


Farm Payroll

Luke Richardson 100 000(3)
Jay Harrison 50 000(4)
Josh Gorges 50 000(4)
Garth Snow 50 000(2)
Brett McLean 48 300(2)
Jordin Tootoo 42 000(3)
Sebastien Caron 30 000(2)
Geoff Platt 25 000(3)
Radek Martinek 25 000(1)
Jose Theodore 25 000(1)
John Erskine 25 000(1)
Tom Kostopoulos 25 000(1)
Dan Lacouture 25 000(1)
Shawn Thornton 25 000(2)




New-York

ArenaMadison Sqare Garden
Capacity25 000
Ticket Price$32,00


Income

Current Funds$254 940 715
Home Games Remaining39
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$51 790 950
Farm Payroll$996 438
Prospect Fees$72 550
Coach$850 000
Games Remaining77
Total Game Expenses$654 999
Projected Expenses$50 434 942
Projected Balance$204 505 773

Salary Commitment

Year: 2005$52 787 388
Year: 2006$41 709 013
Year: 2007$21 572 200
Year: 2008$7 585 250

Pro Payroll

Joe Thornton 8 968 750(3)
Wade Redden 5 906 250(1)
Martin Havlat 3 680 000(2)
Marian Hossa 3 609 375(2)
Bret Hedican 3 200 000(2)
Mattias Ohlund 2 716 875(1)
Ilya Kovalchuk 2 712 500(2)
Scott Hartnell 2 312 750(4)
Henrik Zetterberg 2 175 000(2)
Alyn Mccauley 1 631 250(1)
Jason Spezza 1 450 000(2)
Mike Comrie 1 400 700(3)
Tomas Holmstrom 1 400 000(4)
Anton Volchenkov 1 320 000(2)
Ales Hemsky 1 300 000(2)
Oleg Tverdovsky 1 250 000(3)
Sami Kapanen 1 200 000(3)
Kari Lehtonen 1 087 500(3)
Dion Phaneuf 1 000 000(4)
Josh Harding 750 000(4)
Keith Ballard 750 000(4)
Thomas Vanek 750 000(4)
Sean Avery 720 000(1)
Rostislav Olesz 500 000(4)


Farm Payroll

Jocelyn Thibault 580 938(2)
Branko Radivojevic 104 000(1)
Steve Ott 84 000(2)
Lasse Pirjeta 50 000(3)
Brian Willsie 37 500(4)
Daniel Paille 35 000(4)
Dimitry Afanasenkov 30 000(3)
Jason Ryznar 25 000(4)
Jesse Boulerice 25 000(2)
Matt Bradley 25 000(4)




TampaBay

ArenaIce Palace
Capacity18 000
Ticket Price$30,00


Income

Current Funds$167 040 487
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$42 776 984
Farm Payroll$792 300
Prospect Fees$61 800
Coach$900 000
Games Remaining71
Total Game Expenses$543 062
Projected Expenses$38 557 402
Projected Balance$128 483 085

Salary Commitment

Year: 2005$43 569 284
Year: 2006$29 756 334
Year: 2007$15 708 359
Year: 2008$6 350 625

Pro Payroll

Jeff O'Neill 4 968 000(1)
Pavel Kubina 4 927 734(3)
Brendan Morrison 4 232 000(2)
Jamie Langenbrunner 3 806 250(1)
Dwayne Roloson 3 100 000(2)
Bryan Berard 3 060 000(4)
Cory Stillman 2 515 625(4)
Robert Lang 2 100 000(2)
Alexander Mogilny 2 000 000(3)
Rob Niedermayer 2 000 000(2)
Mike Knuble 1 900 000(3)
Karlis Skrastins 1 812 500(1)
Joe Nieuwendyk 1 500 000(1)
Yanic Perreault 500 000(1)
Kurtis Foster 500 000(4)
Joel Bouchard 500 000(2)
Serge Aubin 416 875(2)
Francis Bouillon 360 000(1)
Ty Conklin 300 000(2)
Stephane Robidas 276 000(2)
Scott Nichol 251 000(2)
Vaclav Varada 251 000(2)
Robert Esche 250 000(3)
Jean-Pierre Vigier 250 000(2)
Jonathan Sim 250 000(3)
Anson Carter 250 000(4)
Jarkko Ruutu 250 000(1)
Todd Bertuzzi 250 000(1)


Farm Payroll

Alexei Zhamnov 210 000(1)
Rico Fata 130 000(2)
Ben Eager 125 000(2)
Jaroslav Balastik 110 000(1)
Jaroslav Svoboda 72 000(2)
Andrew Hutchinson 46 200(1)
Andy Delmore 44 100(2)
Robert Scuderi 30 000(3)
Filip Novak 25 000(4)




Toronto

ArenaAir Canada Center
Capacity21 000
Ticket Price$38,00


Income

Current Funds$193 717 873
Home Games Remaining34
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 480 000
Farm Payroll$1 308 750
Prospect Fees$66 200
Coach$800 000
Games Remaining70
Total Game Expenses$507 987
Projected Expenses$35 559 104
Projected Balance$158 158 769

Salary Commitment

Year: 2005$40 788 750
Year: 2006$34 257 000
Year: 2007$15 052 000
Year: 2008$10 440 000

Pro Payroll

Mike Johnson 4 600 000(4)
Simon Gagne 3 400 000(2)
Richard Matvichuk 3 000 000(2)
Mark Bell 2 900 000(4)
Todd Marchant 2 700 000(2)
Alexei Zhitnik 2 500 000(3)
Colin White 2 300 000(2)
Brian Rafalski 2 100 000(1)
Mike Rathje 2 070 000(1)
Andrew Brunette 2 000 000(2)
Sidney Crosby 2 000 000(4)
Jason Chimera 1 650 000(2)
Mike Sillinger 1 500 000(3)
Alexander Khavanov 1 000 000(2)
Stu Barnes 1 000 000(2)
Radek Bonk 900 000(1)
Travis Green 750 000(2)
Mathieu Dandenault 720 000(1)
Cory Sarich 640 000(4)
Nathan Dempsey 500 000(2)
Mark Smith 250 000(4)
Tim Thomas 250 000(3)
Nolan Pratt 250 000(3)
Jamie Rivers 250 000(2)
Kevin Weekes 250 000(1)


Farm Payroll

Evgeni Nabokov 450 000(2)
Shean Donovan 180 000(2)
Jassen Cullimore 150 000(1)
Jason Woolley 100 000(1)
Steve McCarthy 96 000(1)
Jamie Mclennan 90 750(1)
Maxime Ouellet 42 000(3)
Bryan Muir 40 000(3)
Allan Rourke 30 000(1)
Adam Mair 30 000(3)
Jason Morgan 25 000(2)
Andrei Zyuzin 25 000(1)
Pierre Dagenais 25 000(4)
Brad Winchester 25 000(4)




Vancouver

ArenaGM Place
Capacity23 000
Ticket Price$33,00


Income

Current Funds$132 921 726
Home Games Remaining35
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$38 290 625
Farm Payroll$1 230 438
Prospect Fees$107 867
Coach$500 000
Games Remaining70
Total Game Expenses$489 377
Projected Expenses$34 256 404
Projected Balance$98 665 322

Salary Commitment

Year: 2005$39 496 063
Year: 2006$26 188 813
Year: 2007$12 603 813
Year: 2008$5 542 875

Pro Payroll

Mike Modano 3 900 000(2)
Sergei Gonchar 3 300 000(2)
Jason Allison 3 100 000(3)
Fredrik Modin 2 760 000(1)
Miikka Kiprusoff 2 734 375(4)
Eric Lindros 2 700 000(4)
Eric Desjardins 2 100 000(1)
Sandis Ozolinsh 2 100 000(3)
Jaromir Jagr 1 950 000(2)
Mark Recchi 1 900 000(1)
Jason Smith 1 900 000(2)
Jason Blake 1 700 000(1)
Brendan Witt 1 680 000(1)
Steve Konowalchuk 1 400 000(3)
Martin Gelinas 1 300 000(2)
Sergei Brylin 1 200 000(1)
Michael Ryder 1 196 250(1)
Rick Dipietro 870 000(2)
Darcy Tucker 250 000(1)
Aaron Ward 250 000(1)


Farm Payroll

Scott Young 150 000(3)
Darius Kasparaitis 140 000(2)
Nils Ekman 135 938(3)
Dan McGillis 100 000(3)
Grant Marshall 100 000(1)
Erik Westrum 75 000(2)
Michael Rupp 75 000(2)
Jussi Markkanen 60 000(1)
Brian Boucher 58 500(4)
Andrew Alberts 50 000(4)
Mike Weaver 50 000(3)
Niko Kapanen 36 000(1)
Tyler Bouck 25 000(0)
Alex Henry 25 000(2)
Nolan Baumgartner 25 000(2)
Craig Adams 25 000(1)
Dan Hinote 25 000(1)
Jason Ward 25 000(2)
Kristian Huselius 25 000(1)
Simon Gamache 25 000(3)




Winnipeg

ArenaWinnipeg Arena
Capacity22 000
Ticket Price$35,00


Income

Current Funds$217 041 266
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$26 730 450
Farm Payroll$697 000
Prospect Fees$67 900
Coach$600 000
Games Remaining82
Total Game Expenses$342 626
Projected Expenses$28 095 350
Projected Balance$188 945 916

Salary Commitment

Year: 2005$27 427 450
Year: 2006$17 377 450
Year: 2007$13 343 000
Year: 2008$7 156 000

Pro Payroll

David Aebischer 4 830 000(3)
Ed Belfour 3 700 000(1)
Sergei Samsonov 2 200 000(4)
Filip Kuba 1 531 200(2)
Jiri Fischer 1 400 000(1)
Adam Hall 1 170 000(1)
Jeff Carter 1 000 000(4)
Rhett Warrener 960 000(1)
Vesa Toskala 900 000(2)
P.J. Axelsson 840 000(1)
Raffi Torres 780 000(1)
Stephen Weiss 780 000(1)
Duncan Keith 750 000(4)
Petr Prucha 750 000(4)
Chuck Kobasew 720 000(2)
Mike Commodore 576 000(4)
Tom Preissing 523 250(2)
Bruno Gervais 500 000(4)
Wojtek Wolski 500 000(4)
Tomi Pettinen 450 000(4)
Aaron Johnson 420 000(3)
Fredrik Sjostrom 420 000(3)
Niklas Hagman 420 000(1)
Jim Vandermeer 360 000(2)
Joe Dipenta 250 000(4)


Farm Payroll

Petr Nedved 350 000(3)
Jeff Friesen 100 000(3)
Trevor Daley 42 000(3)
Marc-Antoine Pouliot 35 000(4)
Dustin Penner 35 000(4)
Kyle Wellwood 35 000(4)
Jerred Smithson 25 000(4)
Patrick Leahy 25 000(4)
Brian Finley 25 000(3)
Darcy Hordichuk 25 000(4)