Financial Report

(As of Saturday, Jul 15 2006)

Quebec

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$30,521,659
Home Games Remaining0
Avg. Attendance14,339
Avg. Revenue/Game$688,211
Projected Revenue$0,000

Expenses

Pro Payroll$34,849,000
Farm Payroll$546,000
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$431,665
Projected Expenses$0,000
Projected Balance$30,521,659

Salary Commitment

Year: 2005$35,395,000
Year: 2006$26,870,000
Year: 2007$11,046,000
Year: 2008$6,700,000

 Pro Payroll

Ed Jovanovski 3,990,000(2)
Rick Nash 3,500,000(4)
Roberto Luongo 3,200,000(4)
Bret Hedican 2,432,000(1)
Jaroslav Spacek 2,250,000(2)
Daniel Briere 1,938,000(2)
Brenden Morrow 1,900,000(3)
Radek Dvorak 1,596,000(1)
Hal Gill 1,596,000(3)
Trevor Linden 1,520,000(1)
Jason Allison 1,500,000(2)
Jeff O'Neill 1,500,000(2)
Andrew Raycroft 1,350,000(2)
Tyler Arnason 1,200,000(2)
Mike Leclerc 1,140,000(1)
Mathieu Dandenault 850,000(3)
Pascal Dupuis 760,000(1)
Shean Donovan 627,000(1)
Samuel Pahlsson 625,000(2)
Alexander Khavanov 475,000(2)
Serge Aubin 450,000(2)
Cale Hulse 450,000(1)


 Farm Payroll

Ed Belfour 456,000(2)
Adam Mair 45,000(2)
Jean-Sebastien Aubin 45,000(2)




Nashville

Arena
Capacity20,000
Ticket Price$38.00


Income

Current Funds$29,464,142
Home Games Remaining0
Avg. Attendance14,818
Avg. Revenue/Game$705,743
Projected Revenue$0,000

Expenses

Pro Payroll$40,343,073
Farm Payroll$55,000
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$492,678
Projected Expenses$0,000
Projected Balance$29,464,142

Salary Commitment

Year: 2005$40,398,073
Year: 2006$30,003,632
Year: 2007$16,105,000
Year: 2008$5,130,000

 Pro Payroll

Rob Blake 6,364,112(2)
Patrick Marleau 4,000,000(3)
Roman Hamrlik 3,500,000(3)
Alex Tanguay 3,230,000(4)
Petr Sykora 3,116,000(1)
Mario Lemieux 3,000,000(1)
Rick DiPietro 2,500,000(2)
Ladislav Nagy 1,976,000(3)
Kyle McLaren 1,900,000(4)
Mark Parrish 1,900,000(1)
Steve Reinprecht 1,444,000(3)
Oleg Kvasha 1,178,000(2)
Taylor Pyatt 989,720(2)
Bryan Allen 941,441(1)
Dean McAmmond 925,000(2)
Christian Backman 912,000(1)
Garth Snow 750,000(2)
Adam Hall 600,000(2)
Henrik Tallinder 591,800(2)
Jim Dowd 525,000(1)


 Farm Payroll

Braydon Coburn 55,000(3)




Atlanta

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$29,339,347
Home Games Remaining0
Avg. Attendance11,792
Avg. Revenue/Game$566,046
Projected Revenue$0,000

Expenses

Pro Payroll$31,934,430
Farm Payroll$397,000
Prospect Fees$14,570
Coach$0,000
Games Remaining0
Total Game Expenses$394,463
Projected Expenses$0,000
Projected Balance$29,339,347

Salary Commitment

Year: 2005$32,331,430
Year: 2006$29,659,430
Year: 2007$17,804,630
Year: 2008$9,095,000

 Pro Payroll

Joe Thornton 6,660,000(4)
Martin Straka 3,000,000(2)
Pavel Kubina 2,584,000(3)
Olli Jokinen 2,500,000(3)
Dainius Zubrus 1,850,000(2)
Andy Sutton 1,800,000(2)
Ray Whitney 1,500,000(1)
Tomas Holmstrom 1,368,000(2)
Manny Legace 1,162,800(2)
David Vyborny 1,140,000(3)
Alexei Ponikarovsky 1,100,000(4)
Jan Hrdina 1,050,000(1)
Radek Bonk 1,000,000(3)
Teemu Selanne 1,000,000(2)
Jay Bouwmeester 945,630(3)
Nathan Dempsey 874,000(2)
Ales Kotalik 800,000(2)
Mike Commodore 700,000(4)
John-Michael Liles 450,000(4)
Mathieu Biron 450,000(3)


 Farm Payroll

Brian Pothier 75,000(4)
Marc Chouinard 65,000(1)
Fredrik Sjostrom 65,000(4)
Michael Rupp 57,000(1)
Matt Pettinger 45,000(3)
Nolan Baumgartner 45,000(3)
Patrick Sharp 45,000(4)




Colorado

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$32,063,589
Home Games Remaining0
Avg. Attendance15,737
Avg. Revenue/Game$755,374
Projected Revenue$0,000

Expenses

Pro Payroll$40,406,740
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$492,765
Projected Expenses$0,000
Projected Balance$32,063,589

Salary Commitment

Year: 2005$40,406,740
Year: 2006$19,216,740
Year: 2007$8,512,000
Year: 2008$1,900,000

 Pro Payroll

Alexei Yashin 7,600,000(1)
Keith Tkachuk 7,600,000(1)
Robert Lang 3,800,000(2)
Mathieu Schneider 3,300,000(1)
Tomas Vokoun 2,280,000(3)
Vaclav Prospal 1,900,000(3)
Richard Zednik 1,824,000(2)
Marcus Nilson 1,368,000(3)
Marek Zidlicky 1,140,000(4)
Radoslav Suchy 1,140,000(1)
Martin Gerber 1,064,000(3)
David Tanabe 950,000(2)
Mike Komisarek 901,740(2)
Chris Chelios 850,000(1)
Jonathan Cheechoo 760,000(4)
Richard Park 750,000(2)
Donald Brashear 750,000(2)
Josef Melichar 700,000(1)
Matt Cullen 668,800(2)
Chris Neil 585,200(2)
Radim Vrbata 475,000(2)


 Farm Payroll




Minnesota

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$24,505,143
Home Games Remaining0
Avg. Attendance10,382
Avg. Revenue/Game$498,407
Projected Revenue$0,000

Expenses

Pro Payroll$32,942,000
Farm Payroll$644,300
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$409,589
Projected Expenses$0,000
Projected Balance$24,505,143

Salary Commitment

Year: 2005$33,586,300
Year: 2006$23,630,300
Year: 2007$11,587,300
Year: 2008$4,000,000

 Pro Payroll

Vincent Lecavalier 6,000,000(2)
Shane Doan 3,002,000(3)
Michal Handzus 2,128,000(1)
Simon Gagne 2,000,000(4)
Alexander Frolov 2,000,000(4)
Chris Phillips 1,976,000(3)
Ken Klee 1,900,000(1)
Scott Thornton 1,710,000(1)
Colin White 1,710,000(2)
Brendan Witt 1,672,000(1)
Willie Mitchell 1,350,000(2)
Matthew Barnaby 1,330,000(1)
Kristian Huselius 1,216,000(1)
Barret Jackman 1,140,000(3)
Alyn McCauley 1,083,000(2)
Robert Esche 1,000,000(2)
Brian Boucher 900,000(2)
Raffi Torres 825,000(3)


 Farm Payroll

Antoine Vermette 564,300(3)
Kari Lehtonen 80,000(3)




Boston

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$29,248,592
Home Games Remaining0
Avg. Attendance12,466
Avg. Revenue/Game$598,370
Projected Revenue$0,000

Expenses

Pro Payroll$37,509,440
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$457,432
Projected Expenses$0,000
Projected Balance$29,248,592

Salary Commitment

Year: 2005$37,509,440
Year: 2006$30,867,440
Year: 2007$16,193,740
Year: 2008$8,750,000

 Pro Payroll

Chris Pronger 6,250,000(4)
Adam Foote 4,600,000(2)
Glen Murray 4,150,000(3)
Marian Gaborik 2,679,000(2)
Keith Primeau 2,000,000(1)
Paul Mara 1,775,000(2)
Matt Cooke 1,500,000(1)
Dave Scatchard 1,400,000(4)
Dmitri Kalinin 1,330,000(2)
Cory Sarich 1,330,000(2)
Frantisek Kaberle 1,292,000(3)
Jason Spezza 1,100,000(4)
Nils Ekman 1,100,000(3)
Ales Hemsky 901,740(3)
Curtis Joseph 900,000(2)
Martin Erat 875,000(1)
Mike Sillinger 800,000(2)
Eric Belanger 758,100(2)
Mika Noronen 665,000(1)
Manny Malhotra 570,000(1)
Sean Avery 532,000(1)
Jarret Stoll 501,600(2)
Tom Preissing 500,000(1)


 Farm Payroll




Anaheim

ArenaArrowhead Pond
Capacity20,000
Ticket Price$38.00


Income

Current Funds$31,142,900
Home Games Remaining0
Avg. Attendance16,260
Avg. Revenue/Game$746,518
Projected Revenue$0,000

Expenses

Pro Payroll$39,965,994
Farm Payroll$1,118,228
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$501,027
Projected Expenses$0,000
Projected Balance$31,142,900

Salary Commitment

Year: 2005$41,084,222
Year: 2006$30,983,122
Year: 2007$16,529,294
Year: 2008$5,723,894

 Pro Payroll

Markus Naslund 6,000,000(3)
Daniel Alfredsson 4,662,894(4)
Pavel Datsyuk 3,900,000(2)
Rod Brind'Amour 3,800,000(1)
Mattias Ohlund 3,500,000(3)
Mark Recchi 2,280,000(2)
Kevin Weekes 1,900,000(2)
Jaroslav Modry 1,748,000(1)
Steve Yzerman 1,300,000(1)
Ruslan Fedotenko 1,300,000(2)
Joe Nieuwendyk 1,200,000(1)
Ethan Moreau 1,102,000(2)
Bryan Smolinski 1,100,000(2)
Mike VanRyn 1,064,000(3)
Chris Osgood 900,000(2)
Shawn McEachern 900,000(1)
Aaron Miller 900,000(2)
Patrice Bergeron 646,000(4)
Vladimir Orszagh 625,000(1)
Chris Therien 500,000(2)
Aaron Ward 450,000(2)
Jassen Cullimore 188,100(1)


 Farm Payroll

Vitaly Vishnevski 114,000(1)
P.J. Axelsson 106,400(3)
Jim Vandermeer 100,000(4)
Pierre-Marc Bouchard 96,000(1)
Shaone Morrisonn 85,000(1)
Stephen Weiss 61,028(2)
Steve Begin 60,800(2)
Sebastien Caron 45,000(4)
Jarkko Ruutu 45,000(4)
Kevyn Adams 45,000(3)
Cody McCormick 45,000(4)
Jason Ward 45,000(3)
Jonathan Sim 45,000(4)
Craig Adams 45,000(3)
Kris Beech 45,000(4)
Kyle Wanvig 45,000(4)
Jason King 45,000(4)
Andrew Cassels 45,000(1)




Buffalo

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$28,843,336
Home Games Remaining0
Avg. Attendance11,397
Avg. Revenue/Game$547,016
Projected Revenue$0,000

Expenses

Pro Payroll$34,889,648
Farm Payroll$274,980
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$428,837
Projected Expenses$0,000
Projected Balance$28,843,336

Salary Commitment

Year: 2005$35,164,628
Year: 2006$31,319,298
Year: 2007$9,984,540
Year: 2008$7,135,740

 Pro Payroll

Martin Brodeur 5,237,238(2)
Wade Redden 3,724,000(4)
Chris Drury 2,926,000(2)
Vyacheslav Kozlov 2,660,000(2)
Olaf Kolzig 2,500,000(2)
Daymond Langkow 2,442,000(2)
Brian Rolston 2,432,000(2)
Henrik Zetterberg 2,400,000(4)
Andrei Markov 1,500,000(3)
Maxim Afinogenov 1,086,800(2)
Mark Bell 1,064,000(2)
Alexander Korolyuk 1,000,000(1)
Steve Eminger 945,630(1)
Dan Hamhuis 901,740(2)
Chuck Kobasew 901,740(5)
Derek Roy 801,800(1)
Joseph Corvo 668,800(3)
Brian Sutherby 647,900(1)
David Hale 600,000(3)
Niko Kapanen 450,000(1)


 Farm Payroll

Matthew Lombardi 110,000(4)
Guillaume Latendresse 80,000(3)
Brian Campbell 45,980(2)
Brent Burns 39,000(2)




Pittsburgh

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$28,765,567
Home Games Remaining0
Avg. Attendance14,371
Avg. Revenue/Game$689,896
Projected Revenue$0,000

Expenses

Pro Payroll$40,893,500
Farm Payroll$514,050
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$504,988
Projected Expenses$0,000
Projected Balance$28,765,567

Salary Commitment

Year: 2005$41,407,550
Year: 2006$30,811,550
Year: 2007$8,786,050
Year: 2008$4,121,690

 Pro Payroll

Ilya Kovalchuk 6,500,000(2)
Jose Theodore 4,500,000(2)
Adrian Aucoin 4,000,000(1)
Bryan McCabe 3,458,000(4)
Brendan Shanahan 2,280,000(2)
Scott Gomez 2,204,000(3)
Kris Draper 2,128,000(2)
Keith Carney 2,052,000(2)
Alexei Zhamnov 1,600,000(1)
Scott Walker 1,520,000(1)
Mike Knuble 1,520,000(2)
Wes Walz 1,520,000(2)
Sami Kapanen 1,520,000(1)
Peter Schaefer 988,000(2)
Aleksey Morozov 950,000(3)
Geoff Sanderson 850,000(1)
Richard Jackman 760,000(3)
Andreas Lilja 650,000(1)
Mikael Samuelsson 537,500(2)
Cristobal Huet 456,000(1)
Sean O'Donnell 450,000(3)
Karel Rachunek 450,000(4)


 Farm Payroll

Tim Connolly 103,690(4)
Alexander Semin 90,060(3)
Jamal Mayers 85,000(3)
Michal Rozsival 70,300(3)
Branislav Mezei 55,000(4)
Stanislav Chistov 55,000(4)
Dennis Seidenberg 55,000(3)




Tampa Bay

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$30,307,148
Home Games Remaining0
Avg. Attendance15,562
Avg. Revenue/Game$747,000
Projected Revenue$0,000

Expenses

Pro Payroll$41,188,093
Farm Payroll$45,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$502,843
Projected Expenses$0,000
Projected Balance$30,307,148

Salary Commitment

Year: 2005$41,233,093
Year: 2006$21,623,595
Year: 2007$6,991,595
Year: 2008$2,299,000

 Pro Payroll

Bill Guerin 6,738,498(1)
Sergei Fedorov 6,080,000(1)
Paul Kariya 4,500,000(2)
Marty Turco 3,161,795(3)
Martin Havlat 2,600,000(2)
Fredrik Modin 2,204,000(2)
Cory Stillman 1,750,000(1)
Robyn Regehr 1,672,000(4)
Sean Hill 1,520,000(1)
Sami Salo 1,500,000(2)
Karlis Skrastins 1,425,000(1)
Ty Conklin 1,140,000(2)
Patrik Stefan 1,064,000(2)
Luc Robitaille 1,000,000(1)
Shawn Bates 877,800(3)
Cory Cross 874,000(2)
Scott Young 750,000(2)
Tim Gleason 646,000(1)
Brian Gionta 627,000(4)
Marc-Andre Bergeron 608,000(3)
Artem Chubarov 450,000(1)


 Farm Payroll

Tomas Surovy 45,000(3)




Ottawa

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$27,769,212
Home Games Remaining0
Avg. Attendance14,488
Avg. Revenue/Game$695,475
Projected Revenue$0,000

Expenses

Pro Payroll$40,938,840
Farm Payroll$186,600
Prospect Fees$3,000
Coach$0,000
Games Remaining0
Total Game Expenses$501,566
Projected Expenses$0,000
Projected Balance$27,769,212

Salary Commitment

Year: 2005$41,125,440
Year: 2006$30,619,680
Year: 2007$17,575,680
Year: 2008$5,121,600

 Pro Payroll

Todd Bertuzzi 5,269,080(3)
Marian Hossa 5,000,000(4)
Jason Arnott 2,926,000(2)
Sergei Samsonov 2,774,000(2)
Oleg Tverdovsky 2,500,000(1)
Kimmo Timonen 2,470,000(3)
Brad Stuart 1,900,000(2)
Rhett Warrener 1,900,000(2)
Nick Boynton 1,750,000(3)
Dominik Hasek 1,520,000(1)
Kirk Maltby 1,444,000(2)
Curtis Brown 1,254,000(1)
Vaclav Varada 1,216,000(1)
Anton Volchenkov 1,100,000(2)
Oleg Saprykin 1,064,000(1)
Trent Hunter 1,000,000(2)
Scott Hartnell 1,000,000(3)
Sean Burke 1,000,000(1)
Jiri Slegr 950,000(1)
Jeff Carter 800,000(3)
Wayne Primeau 600,000(3)
Branko Radivojevic 551,760(1)
Aki Berg 500,000(3)
Jason Williams 450,000(1)


 Farm Payroll

Mathieu Garon 121,600(4)
Alexander Svitov 65,000(3)




New Jersey

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$25,677,922
Home Games Remaining0
Avg. Attendance11,454
Avg. Revenue/Game$549,849
Projected Revenue$0,000

Expenses

Pro Payroll$38,342,000
Farm Payroll$702,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$476,146
Projected Expenses$0,000
Projected Balance$25,677,922

Salary Commitment

Year: 2005$39,044,000
Year: 2006$29,123,000
Year: 2007$12,594,000
Year: 2008$3,425,000

 Pro Payroll

Doug Weight 4,300,000(2)
Jean-Sebastien Giguere3,990,000(2)
Steve Sullivan 3,200,000(3)
Craig Rivet 2,660,000(1)
Kim Johnsson 2,200,000(4)
Mike York 2,050,000(3)
Teppo Numminen 2,000,000(1)
Martin Rucinsky 1,900,000(2)
Philippe Boucher 1,824,000(2)
Marc Denis 1,672,000(3)
Martin Skoula 1,525,000(2)
Pierre Turgeon 1,500,000(1)
Jozef Stumpel 1,500,000(1)
Darryl Sydor 1,500,000(3)
Todd White 1,400,000(2)
Justin Williams 1,225,000(4)
Mike Ribeiro 1,178,000(1)
Petr Cajanek 836,000(1)
Dan Hinote 750,000(2)
Andy McDonald 627,000(3)
Peter Bondra 505,000(2)


 Farm Payroll

Todd Marchant 247,000(1)
Mattias Weinhandl 75,000(3)
Brent Johnson 70,000(2)
Georges Laraque 65,000(2)
Nolan Pratt 65,000(2)
Brad Lukowich 45,000(2)
Ivan Majesky 45,000(2)
Niclas Wallin 45,000(3)
Chris Clark 45,000(2)




Toronto

Arena
Capacity20,000
Ticket Price$42.00


Income

Current Funds$31,000,618
Home Games Remaining0
Avg. Attendance15,577
Avg. Revenue/Game$774,815
Projected Revenue$0,000

Expenses

Pro Payroll$40,972,600
Farm Payroll$442,660
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$505,064
Projected Expenses$0,000
Projected Balance$31,000,618

Salary Commitment

Year: 2005$41,415,260
Year: 2006$34,907,600
Year: 2007$17,502,000
Year: 2008$4,150,000

 Pro Payroll

Patrik Elias 4,180,000(3)
Michael Peca 3,990,000(2)
Sergei Gonchar 3,500,000(3)
Zigmund Palffy 3,500,000(2)
Miikka Kiprusoff 2,900,000(4)
Alexander Mogilny 2,500,000(2)
Janne Niinimaa 2,432,000(3)
Martin Lapointe 2,400,000(1)
Bryan Berard 2,000,000(3)
Rob Niedermayer 2,000,000(2)
Valeri Bure 1,500,000(2)
Jocelyn Thibault 1,500,000(2)
Patrice Brisebois 1,500,000(2)
Jeremy Roenick 1,500,000(1)
Richard Matvichuk 1,368,000(1)
Daniel Sedin 1,250,000(4)
Erik Cole 1,140,000(3)
Matthew Stajan 805,600(2)
Jason Woolley 507,000(1)
Stephane Robidas 500,000(1)


 Farm Payroll

Petr Nedved 110,000(2)
Daniel Tjarnqvist 100,000(3)
Alexandre Daigle 85,000(1)
Eric Boguniecki 50,160(1)
Mariusz Czerkawski 50,000(1)
Randy Robitaille 47,500(1)




Philly

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$28,988,002
Home Games Remaining0
Avg. Attendance13,439
Avg. Revenue/Game$645,015
Projected Revenue$0,000

Expenses

Pro Payroll$40,853,850
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$498,218
Projected Expenses$0,000
Projected Balance$28,988,002

Salary Commitment

Year: 2005$40,853,850
Year: 2006$29,141,850
Year: 2007$12,799,850
Year: 2008$5,020,000

 Pro Payroll

Pavol Demitra 4,500,000(3)
Mike Modano 4,250,000(2)
Dany Heatley 3,500,000(4)
Mike Rathje 3,500,000(2)
Marek Malik 2,500,000(2)
Patrick Lalime 2,432,000(1)
Michael Nylander 2,280,000(2)
Greg deVries 2,280,000(2)
Eric Brewer 2,000,000(1)
Jochen Hecht 1,900,000(1)
Filip Kuba 1,691,000(1)
Manny Fernandez 1,672,000(3)
Lubomir Visnovsky 1,520,000(4)
Tie Domi 1,250,000(1)
Denis Arkhipov 1,064,000(1)
Nikolai Antropov 1,007,000(2)
Michael Cammalleri 857,850(3)
Andrew Brunette 800,000(1)
Andrew Ference 750,000(3)
Michael Leighton 575,000(1)
Yanic Perreault 525,000(2)


 Farm Payroll




Washington

Arena
Capacity20,000
Ticket Price$38.00


Income

Current Funds$29,063,214
Home Games Remaining0
Avg. Attendance15,468
Avg. Revenue/Game$706,641
Projected Revenue$0,000

Expenses

Pro Payroll$42,320,797
Farm Payroll$478,963
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$521,948
Projected Expenses$0,000
Projected Balance$29,063,214

Salary Commitment

Year: 2005$42,799,760
Year: 2006$28,031,760
Year: 2007$15,809,560
Year: 2008$3,520,400

 Pro Payroll

Joe Sakic 6,664,797(3)
Martin St-Louis 6,500,000(2)
Sergei Zubov 4,000,000(1)
Evgeni Nabokov 3,363,000(3)
Bobby Holik 2,600,000(1)
Tomas Kaberle 2,280,000(1)
Martin Biron 2,128,000(4)
John LeClair 2,100,000(1)
J.P. Dumont 1,596,000(3)
Jay McKee 1,596,000(2)
Stephane Yelle 1,368,000(1)
Jiri Fischer 1,330,000(1)
Greg Johnson 1,000,000(1)
Eric Staal 942,400(4)
Joni Pitkanen 900,600(2)
Ryan Malone 750,000(2)
Jeff Friesen 700,000(2)
Sergei Brylin 650,000(2)
Paul Martin 502,000(2)
Steve Konowalchuk 450,000(2)
Rico Fata 450,000(3)
Niklas Hagman 450,000(4)


 Farm Payroll

Rostislav Klesla 94,363(3)
Nick Schultz 83,600(2)
Alexei Semenov 76,000(3)
Trevor Letowski 45,000(3)
Alexei Smirnov 45,000(2)
Guillaume Lefebvre 45,000(1)
Jason Jaspers 45,000(1)
Cam Severson 45,000(2)




Phoenix

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$30,137,915
Home Games Remaining0
Avg. Attendance14,912
Avg. Revenue/Game$715,787
Projected Revenue$0,000

Expenses

Pro Payroll$40,268,900
Farm Payroll$0,000
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$491,102
Projected Expenses$0,000
Projected Balance$30,137,915

Salary Commitment

Year: 2005$40,268,900
Year: 2006$550,000
Year: 2007$550,000
Year: 2008$0,000

 Pro Payroll

Scott Niedermayer 6,750,000(1)
Zdeno Chara 3,724,000(1)
Jere Lehtinen 3,572,000(1)
Brendan Morrison 3,200,000(1)
Dan Boyle 2,750,000(1)
Derek Morris 2,660,000(1)
Craig Conroy 2,394,000(1)
Scott Hannan 2,033,000(1)
David Aebischer 1,900,000(1)
Tony Amonte 1,850,000(1)
Mike Comrie 1,748,000(1)
Mike Johnson 1,672,000(1)
Jeff Halpern 1,233,100(1)
Darren McCarty 800,000(1)
Antti Laaksonen 646,000(1)
Martin Prusek 625,000(1)
Nicholas Dimitrakos 625,000(1)
Fernando Pisani 611,800(1)
Carlo Colaiacovo 550,000(3)
Chad Kilger 475,000(1)
Brett Clark 450,000(1)


 Farm Payroll




St. Louis

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$21,045,669
Home Games Remaining0
Avg. Attendance10,819
Avg. Revenue/Game$519,279
Projected Revenue$0,000

Expenses

Pro Payroll$39,990,691
Farm Payroll$4,086,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$537,521
Projected Expenses$0,000
Projected Balance$21,045,669

Salary Commitment

Year: 2005$44,076,691
Year: 2006$32,309,130
Year: 2007$18,063,130
Year: 2008$1,250,000

 Pro Payroll

Jarome Iginla 7,000,000(3)
John Madden 3,861,561(1)
Saku Koivu 3,420,000(3)
Nikolai Khabibulin 2,900,000(1)
Brent Sopel 2,400,000(3)
Tom Poti 2,356,000(2)
Jason Smith 1,976,000(2)
Jamie Langenbrunner 1,655,130(3)
Dick Tarnstrom 1,600,000(1)
Darcy Tucker 1,596,000(2)
Jason Blake 1,558,000(3)
Kyle Calder 1,311,000(2)
Henrik Sedin 1,250,000(4)
Chris Simon 1,216,000(2)
Ian Laperriere 1,140,000(2)
Danny Markov 1,100,000(2)
Jan Bulis 1,026,000(2)
Mike Dunham 750,000(2)
Darius Kasparaitis 750,000(2)
Ville Nieminen 700,000(3)
Jason Doig 425,000(1)


 Farm Payroll

Eric Daze 2,280,000(1)
Jason Wiemer 900,000(2)
Jordin Tootoo 646,000(1)
Andrei Zyuzin 125,000(2)
Antero Niittymaki 80,000(3)
Jamie Lundmark 55,000(1)




Calgary

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$25,497,327
Home Games Remaining0
Avg. Attendance13,859
Avg. Revenue/Game$665,189
Projected Revenue$0,000

Expenses

Pro Payroll$43,890,400
Farm Payroll$55,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$535,920
Projected Expenses$0,000
Projected Balance$25,497,327

Salary Commitment

Year: 2005$43,945,400
Year: 2006$28,979,000
Year: 2007$16,276,000
Year: 2008$4,555,000

 Pro Payroll

Peter Forsberg 5,750,000(2)
Alexei Kovalev 4,500,000(3)
Brian Rafalski 4,200,000(3)
Brian Leetch 4,000,000(1)
Ryan Smyth 3,500,000(4)
Eric Desjardins 2,280,000(1)
Gary Roberts 2,250,000(1)
Luke Richardson 2,090,000(1)
Toni Lydman 1,900,000(2)
Dwayne Roloson 1,672,000(3)
Steve Staios 1,615,000(2)
Mike Grier 1,364,400(1)
David Legwand 1,349,000(3)
Denis Gauthier 1,330,000(1)
Brad Isbister 1,102,000(1)
Shawn Horcoff 1,000,000(2)
Michael Ryder 1,000,000(4)
Niklas Sundstrom 988,000(2)
Jussi Markkanen 850,000(2)
Francis Bouillon 600,000(2)
Pierre Dagenais 550,000(1)


 Farm Payroll

Steve Montador 55,000(4)




N.Y.

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$28,021,798
Home Games Remaining0
Avg. Attendance13,921
Avg. Revenue/Game$668,244
Projected Revenue$0,000

Expenses

Pro Payroll$42,343,800
Farm Payroll$62,700
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$517,171
Projected Expenses$0,000
Projected Balance$28,021,798

Salary Commitment

Year: 2005$42,406,500
Year: 2006$28,965,800
Year: 2007$20,482,000
Year: 2008$8,043,400

 Pro Payroll

Jaromir Jagr 8,360,000(3)
Mats Sundin 6,840,000(1)
Milan Hejduk 3,700,000(4)
Brad Richards 3,401,000(4)
Mattias Norstrom 2,660,000(1)
Sheldon Souray 2,128,000(3)
Ruslan Salei 1,824,000(2)
Dallas Drake 1,216,000(1)
Niclas Havelid 1,216,000(2)
John Grahame 1,162,800(2)
Jordan Leopold 1,050,000(3)
Josef Vasicek 1,000,000(2)
Ossi Vaananen 950,000(2)
Nathan Horton 942,400(4)
Martin Gelinas 925,000(2)
Scott Mellanby 912,000(1)
Joffrey Lupul 900,600(3)
Jay Pandolfo 836,000(2)
Dave Andreychuk 800,000(1)
Garnet Exelby 570,000(2)
Jason York 500,000(1)
Eric Weinrich 450,000(1)


 Farm Payroll

Arron Asham 62,700(1)




Columbus

Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$29,240,390
Home Games Remaining0
Avg. Attendance14,074
Avg. Revenue/Game$675,556
Projected Revenue$0,000

Expenses

Pro Payroll$40,193,200
Farm Payroll$944,700
Prospect Fees$6,000
Coach$0,000
Games Remaining0
Total Game Expenses$501,755
Projected Expenses$0,000
Projected Balance$29,240,390

Salary Commitment

Year: 2005$41,137,900
Year: 2006$39,529,000
Year: 2007$12,766,200
Year: 2008$4,752,400

 Pro Payroll

Nicklas Lidstrom 7,600,000(2)
Miroslav Satan 4,015,000(2)
Alexei Zhitnik 3,515,000(3)
Derian Hatcher 3,500,000(2)
Dan Cloutier 2,450,000(2)
Marc Savard 2,280,000(4)
Marco Sturm 2,000,000(2)
Viktor Kozlov 1,748,000(2)
Eric Lindros 1,550,000(2)
Sandis Ozolinsh 1,500,000(3)
Anson Carter 1,000,000(2)
Nikolai Zherdev 942,400(4)
Chris Gratton 900,000(1)
Tuomo Ruutu 858,800(3)
Jeff Jillson 750,000(3)
Steve McCarthy 750,000(4)
Mike Ricci 700,000(2)
Vesa Toskala 684,000(2)
Marty Reasoner 650,000(1)
Brooks Orpik 650,000(2)
Milan Kraft 600,000(4)
Bryce Salvador 550,000(3)
Dan McGillis 550,000(2)
Juraj Kolnik 450,000(3)


 Farm Payroll

Mike Fisher 150,000(2)
Marcel Hossa 75,000(4)
Steve Rucchin 65,000(3)
Christian Ehrhoff 60,800(2)
Derek Armstrong 60,000(2)
Krystofer Kolanos 60,000(4)
Ronald Petrovicky 58,900(1)
Tomas Kloucek 50,000(3)
Johan Hedberg 50,000(3)
Nikita Alexeev 45,000(4)
Matt Bradley 45,000(3)
Brad Bombardir 45,000(2)
Jim Fahey 45,000(3)
Duvie Westcott 45,000(3)
Jean-Pierre Vigier 45,000(3)
Jeff Taffe 45,000(3)




Site hosted by Angelfire.com: Build your free website today!