Financial Report

(As of samedi, mars 3 2007)

Anaheim

ArenaArrowhead Pond
Capacity17 174
Ticket Price$35,00


Income

Current Funds$28 444 444

Expenses

Pro Payroll$35 571 718
Farm Payroll$1 160 176
Prospect Fees$54 500
Coach$50 000
Games Remaining82
Total Game Expenses$449 224
Projected Expenses$36 836 394
Projected Balance-$8 391 950

Salary Commitment

Year: 2006$36 731 894
Year: 2007$33 614 894
Year: 2008$24 118 218
Year: 2009$17 120 118

Pro Payroll

Marian Hossa 5 000 000(4)
Brian Rafalski 4 200 000(2)
Jason Arnott 2 926 000(4)
Jeff Friesen 2 800 000(3)
Craig Rivet 2 660 000(4)
Bryan Smolinski 2 242 000(4)
Sean O'Donnell 1 748 000(4)
Sean Burke 1 600 000(1)
Jay McKee 1 596 000(2)
Rostislav Klesla 1 300 000(3)
Alexei Smirnov 1 075 000(2)
Mark Bell 1 064 000(2)
Nathan Horton 942 400(3)
Tyler Wright 800 000(2)
Alexander Steen 729 118(4)
Corey Perry 684 000(1)
Kari Lehtonen 650 000(4)
Paul Ranger 645 200(3)
Petr Prucha 525 000(4)
Steve McCarthy 500 000(2)
P-A Parenteau 455 000(1)
Yann Danis 450 000(4)
Maxim Kondratiev 450 000(3)
Mike Wall 450 000(3)
Erik Johnson 80 000(3)


Farm Payroll

Jason Marshall 100 000(4)
Samuel Pahlsson 62 500(2)
Branko Radivojevic 55 176(2)
Aaron Gavey 54 000(2)
Petr Schastlivy 52 500(3)
Jonathan Hedstrom 52 500(1)
Jason Krog 50 000(1)
Bruno St.Jacques 50 000(1)
Chris Kunitz 50 000(3)
Jordan Smith 50 000(1)
Kevin Sawyer 47 500(3)
Tim Brent 45 500(3)
Dustin Penner 45 500(1)
Ryan Shannon 45 000(1)
Travis Moen 45 000(3)
Zenon Konopka 45 000(4)
Shane O'Brien 45 000(4)
Igor Pohanka 45 000(2)
Nathan Saunders 45 000(2)
Aaron Rome 45 000(1)
Shayne Hynes 45 000(3)
Curtis Glencross 45 000(3)
Kip Brennan 40 000(1)




Atlanta

ArenaPhilips Arena
Capacity18 545
Ticket Price$35,00


Income

Current Funds$25 925 920

Expenses

Pro Payroll$42 050 838
Farm Payroll$801 200
Prospect Fees$47 000
Coach$650 000
Games Remaining81
Total Game Expenses$531 086
Projected Expenses$43 017 952
Projected Balance-$17 092 032

Salary Commitment

Year: 2006$42 852 038
Year: 2007$32 428 800
Year: 2008$28 480 100
Year: 2009$10 007 100

Pro Payroll

Scott Niedermayer 6 750 000(3)
Joe Thornton 6 660 000(4)
Martin Brodeur 5 237 238(1)
Teemu Selanne 5 000 000(3)
Vyacheslav Kozlov 2 660 000(3)
Tomas Kaberle 2 280 000(1)
Eric Desjardins 2 280 000(2)
Viktor Kozlov 1 900 000(3)
Kyle McLaren 1 900 000(4)
Josef Vasicek 1 000 000(1)
Braydon Coburn 975 000(3)
Wes Walz 800 000(3)
Mike Dunham 750 000(2)
Scott Young 750 000(4)
Andy McDonald 627 000(1)
Jim Slater 575 000(1)
Peter Bondra 505 000(1)
Garth Murray 501 600(4)
Francois Beauchemin 500 000(2)
Guillaume Desbiens 250 000(2)
Adam Smyth 150 000(3)


Farm Payroll

Tomas Kloucek 77 500(3)
Tobias Enstrom 70 000(1)
Mark Hartigan 57 500(4)
Eric Boulton 55 000(2)
Justin Papineau 50 000(3)
Yuri Butsayev 50 000(4)
Karl Stewart 45 500(4)
Ramzi Abid 45 000(3)
Luke Sellars 45 000(1)
Francis Lessard 42 500(4)
Ben Simon 42 500(3)
Colin Stuart 35 000(2)
Jeff Farkas 31 200(2)
Kyle Rossiter 30 000(1)
Brian Sipotz 24 500(2)
Lane Manson 23 500(1)
Stephen Baby 23 000(2)
Adam Berkhoel 23 000(3)
Jeff Dwyer 15 500(1)
Michael Garnett 15 000(1)




Boston

ArenaFleet Center
Capacity17 565
Ticket Price$35,00


Income

Current Funds$39 498 799

Expenses

Pro Payroll$25 975 000
Farm Payroll$1 742 100
Prospect Fees$83 575
Coach$55 000
Games Remaining81
Total Game Expenses$339 703
Projected Expenses$27 515 972
Projected Balance$11 982 827

Salary Commitment

Year: 2006$27 717 100
Year: 2007$21 063 100
Year: 2008$15 480 500
Year: 2009$4 593 500

Pro Payroll

Alex Zhamnov 4 100 000(3)
Marek Malik 2 500 000(4)
Brad Stuart 1 900 000(1)
Nick Boynton 1 750 000(2)
Hal Gill 1 596 000(1)
Mike Fisher 1 500 000(1)
Andrew Raycroft 1 350 000(3)
Brad Isbister 1 102 000(3)
Anton Volchenkov 1 100 000(2)
P.J. Axelsson 1 064 000(1)
Tim Thomas 1 000 000(3)
Jiri Slegr 950 000(2)
David Tanabe 950 000(3)
Martin Gelinas 925 000(3)
Anthony Stewart 646 000(4)
Patrice Bergeron 646 000(2)
Brad Boyes 600 000(4)
Lukas Krajicek 551 000(2)
Andrew Ladd 450 000(3)
Jason Pominville 450 000(4)
Ben Walter 350 000(2)
Danny Bois 345 000(1)
Jordan Sigalet 150 000(4)


Farm Payroll

Lars Jonsson 700 000(3)
Zdenek Blatny 90 000(4)
Marty Reasoner 85 000(3)
Niklas Backstrom 80 000(2)
Alexei Semenov 76 000(3)
Mark Stuart 65 000(1)
Vladslav Evseev 65 000(2)
Kris Vernarsky 50 000(4)
Ian Moran 45 600(2)
Pat Kavanagh 45 000(1)
TJ Oshie 45 000(1)
Martin Samuelsson 45 000(3)
Brian Eklund 45 000(1)
Andrew Alberts 45 000(2)
Milan Jurcina 45 000(3)
Patrick Leahy 45 000(4)
Matti Kaltiainen 34 000(3)
Jonathan Sigalet 34 000(1)
P.J. Stock 32 500(4)
Zdenek Kutlak 30 000(4)
Matt Lashoff 25 000(3)
Pascal Pelletier 15 000(1)




Buffalo

ArenaHSBC Arena
Capacity18 690
Ticket Price$35,00


Income

Current Funds$28 502 529

Expenses

Pro Payroll$39 265 500
Farm Payroll$1 185 263
Prospect Fees$47 500
Coach$500 000
Games Remaining81
Total Game Expenses$499 979
Projected Expenses$40 498 284
Projected Balance-$11 995 755

Salary Commitment

Year: 2006$40 450 763
Year: 2007$31 871 350
Year: 2008$18 503 550
Year: 2009$7 637 300

Pro Payroll

Keith Tkachuk 7 600 000(2)
Mattias Ohlund 3 500 000(2)
Brendan Morrison 3 200 000(3)
Dan Cloutier 2 450 000(3)
Janne Niinimaa 2 432 000(1)
Teppo Numminen 2 000 000(1)
Toni Lydman 1 900 000(4)
Mike Knuble 1 520 000(4)
Dominik Hasek 1 520 000(4)
Matt Cooke 1 500 000(1)
Steve Reinprecht 1 500 000(4)
Jeff O'Neill 1 500 000(3)
Daniel Sedin 1 250 000(2)
Henrik Sedin 1 250 000(3)
Vitaly Vishnevski 1 140 000(3)
Tim Connolly 1 127 500(1)
Maxim Afinogenov 1 086 800(3)
Ales Kotalik 837 600(1)
Derek Roy 801 800(4)
Jeff Jillson 550 000(2)
Brian Campbell 459 800(1)
Daniel Paille 140 000(4)


Farm Payroll

Mike Grier 250 000(2)
Dennis Seidenberg 70 000(4)
Henrik Tallinder 59 180(1)
John Erskine 57 500(2)
Mikael Samuelsson 53 700(2)
Doug Janik 53 333(1)
Rory Fitzpatrick 53 200(3)
Michael Leighton 51 250(3)
Michael Ryan 50 000(4)
Michel Ouellet 50 000(1)
Jiri Novotny 45 600(2)
Clarke MacArthur 45 500(2)
Adam Mair 45 000(3)
B.J. Abel 45 000(3)
Maxime Talbot 45 000(3)
Noah Welch 45 000(1)
Paul Gaustad 45 000(4)
Vojtech Polak 45 000(4)
Norm Milley 30 000(4)
Chris Thorburn 15 500(4)
Sean McMorrow 15 500(2)
Chris Taylor 15 000(1)




Calgary

ArenaPengrowth Saddledome
Capacity17 135
Ticket Price$35,00


Income

Current Funds$42 316 167

Expenses

Pro Payroll$41 863 000
Farm Payroll$374 500
Prospect Fees$43 000
Coach$550 000
Games Remaining82
Total Game Expenses$522 323
Projected Expenses$42 830 500
Projected Balance-$514 333

Salary Commitment

Year: 2006$42 237 500
Year: 2007$33 986 500
Year: 2008$26 035 000
Year: 2009$12 222 000

Pro Payroll

Jarome Iginla 7 000 000(3)
Robert Lang 3 800 000(2)
Roman Hamrlik 3 500 000(4)
Miikka Kiprusoff 2 900 000(3)
Brendan Shanahan 2 800 000(1)
Dan McGillis 2 500 000(1)
Martin Lapointe 2 400 000(1)
Rhett Warrener 1 900 000(4)
Tony Amonte 1 850 000(4)
Robyn Regehr 1 672 000(4)
Jason Allison 1 550 000(2)
Marcus Nilson 1 368 000(4)
Jochen Hecht 1 300 000(3)
Kristian Huselius 1 216 000(3)
Chris Simon 1 216 000(4)
Mike Leclerc 1 140 000(2)
Dion Phaneuf 942 000(2)
Mike Mottau 500 000(3)
Richie Regehr 455 000(1)
Antero Niittymäki 450 000(2)
Matthew Lombardi 450 000(3)
Martin St. Pierre 450 000(4)
David Moss 230 000(3)
Andrei Taratukhin 150 000(4)
Thomas Bellemare 124 000(3)


Farm Payroll

Eric Nystrom 75 000(4)
Kelly Buchberger 50 000(1)
Byron Ritchie 45 000(2)
Lynn Loyns 41 000(4)
Pavel Brendl 40 000(3)
Craig MacDonald 30 000(3)
Curtis McElhinney 23 000(1)
Derek Couture 23 000(1)
Darren Lynch 13 000(3)
Brent Krahn 12 500(2)
Justin Taylor 12 000(2)
Cam Cunning 10 000(3)




Carolina

ArenaRBC Arena
Capacity18 730
Ticket Price$35,00


Income

Current Funds$15 821 158

Expenses

Pro Payroll$51 696 200
Farm Payroll$1 341 900
Prospect Fees$64 000
Coach$600 000
Games Remaining82
Total Game Expenses$654 904
Projected Expenses$53 702 100
Projected Balance-$37 880 942

Salary Commitment

Year: 2006$53 038 100
Year: 2007$29 399 100
Year: 2008$6 431 900
Year: 2009$3 152 400

Pro Payroll

Nicklas Lidstrom 10 000 000(1)
Doug Weight 5 700 000(2)
Rod Brind'Amour 3 800 000(2)
Martin Rucinsky 3 000 000(2)
Glen Wesley 2 750 000(1)
Bret Hedican 2 432 000(1)
Joe Nieuwendyk 2 250 000(2)
Michal Handzus 2 128 000(1)
Eric Brewer 2 014 000(3)
Shane Doan 1 900 000(2)
Scott Thornton 1 710 000(1)
Eric Lindros 1 550 000(2)
Dallas Drake 1 216 000(1)
Barret Jackman 1 140 000(4)
Martin Gerber 1 064 000(4)
Jan Hrdina 1 050 000(1)
Robert Esche 1 000 000(2)
Rostislav Olesz 984 200(2)
Curtis Joseph 900 000(1)
Ryan Bayda 675 000(2)
Matt Cullen 668 000(3)
Keith Ballard 650 000(2)
Matt Carkner 500 000(1)
Craig Adams 465 000(2)
Mike Commodore 450 000(4)
Niclas Wallin 450 000(4)
Zybnek Michalek 450 000(1)
Chad LaRose 450 000(3)
Jeff Taffe 350 000(1)


Farm Payroll

Jonathan Toews 800 000(2)
Kevyn Adams 90 000(3)
Tommy Westlund 60 000(2)
Tomas Kurka 57 500(3)
Stephen Peat 52 500(1)
Gordie Dwyer 48 400(4)
Marty Murray 45 500(2)
Andrew Hutchinson 45 000(2)
Damian Surma 42 500(2)
Brad DeFauw 35 000(1)
Steve Halko 30 500(1)
Mike Watt 20 000(1)
Kevin Nastiuk 15 000(1)




Chicago

ArenaUnited Center
Capacity20 500
Ticket Price$35,00


Income

Current Funds$17 059 048

Expenses

Pro Payroll$37 390 940
Farm Payroll$480 500
Prospect Fees$55 500
Coach$450 000
Games Remaining82
Total Game Expenses$468 011
Projected Expenses$38 376 940
Projected Balance-$21 317 892

Salary Commitment

Year: 2006$37 871 440
Year: 2007$30 257 940
Year: 2008$18 463 200
Year: 2009$5 083 000

Pro Payroll

Ed Belfour 4 560 000(3)
Mike Rathje 3 500 000(3)
Radek Bonk 2 394 000(2)
Greg de Vries 2 280 000(2)
Kris Draper 2 180 000(3)
David Aebischer 1 900 000(3)
Jassen Cullimore 1 881 000(1)
Chad Kilger 1 800 000(4)
Matthew Barnaby 1 330 000(2)
Curtis Brown 1 254 000(2)
Niclas Havelid 1 216 000(4)
Jan Bulis 1 026 000(1)
Mike Komisarek 901 740(2)
Dave Scatchard 900 000(2)
Andrew Ference 750 000(2)
Scottie Upshall 700 000(1)
Michal Barinka 621 000(1)
James Wisniewski 602 000(4)
Marcel Hossa 585 200(3)
Jim Vandermeer 570 000(4)
Jamie Lundmark 550 000(1)
Rene Bourque 550 000(1)
Corey Crawford 500 000(2)
Brad Larsen 485 000(1)
Junior Lessard 455 000(1)
Danny Richmond 450 000(2)
Martin Prusek 450 000(1)
Matt Keith 450 000(4)
Milan Bartovic 450 000(1)
Craig Anderson 450 000(2)
Patrick Sharp 450 000(2)
Nick Kuiper 450 000(3)
Jason Chimera 400 000(1)
Sami Helenius 350 000(4)


Farm Payroll

Carey Price 80 000(3)
Eric Meloche 50 000(4)
Mike Brodeur 45 500(1)
Colin Fraser 45 000(3)
Igor Korolev 45 000(3)
Adam Munro 45 000(2)
Mikael Holmqvist 45 000(2)
Dustin Byfuglien 45 000(2)
Vladimir Gusev 45 000(4)
Shawn Thornton 35 000(3)




Colorado

ArenaPepsi Center
Capacity18 007
Ticket Price$35,00


Income

Current Funds$23 956 747

Expenses

Pro Payroll$44 469 720
Farm Payroll$995 500
Prospect Fees$62 250
Coach$700 000
Games Remaining82
Total Game Expenses$563 750
Projected Expenses$46 227 470
Projected Balance-$22 270 723

Salary Commitment

Year: 2006$45 465 220
Year: 2007$33 755 220
Year: 2008$20 117 720
Year: 2009$3 876 220

Pro Payroll

Mats Sundin 6 840 000(3)
Jose Theodore 4 500 000(1)
Mike Modano 4 250 000(3)
Milan Hejduk 3 700 000(2)
Derian Hatcher 3 500 000(2)
Alex Tanguay 3 230 000(2)
Patrice Brisebois 3 000 000(3)
Dan Boyle 2 750 000(1)
Vaclav Prospal 1 900 000(2)
Pierre Turgeon 1 500 000(1)
Karlis Skrastins 1 425 000(1)
Ian Laperriere 1 140 000(3)
Ossi Vaananen 950 000(1)
Andrew Brunette 800 000(3)
Tomas Slovak 725 000(4)
Johnny Boychuk 720 000(4)
Antti Laaksonen 646 000(2)
Dan Hinote 643 720(4)
John-Michel Liles 450 000(4)
Marek Svatos 450 000(1)
Brad Richardson 450 000(4)
Peter Budaj 450 000(4)
David Svagrovsky 450 000(2)


Farm Payroll

Paul Healey 80 000(4)
Jim Dowd 52 500(4)
Mikhail Kuleshov 50 000(4)
Vitaly Kolesnik 49 500(3)
Frantisek Skladany 45 500(3)
Cody McCormick 45 000(2)
Kurt Sauer 45 000(2)
D.J. Smith 45 000(2)
Tyler Weiman 45 000(4)
Brett Clark 45 000(1)
Mathieu Darche 45 000(1)
Ryan Steeves 45 000(3)
Jeff Finger 45 000(2)
Mikko Viitanen 45 000(1)
Dan DaSilva 45 000(4)
Mitch Love 45 000(4)
Cody McLeod 45 000(4)
Tom Lawson 45 000(4)
Riku Hahl 41 500(3)
Steve Moore 31 500(2)
Blake Bellefeuille 30 000(3)
Brett McLean 30 000(4)




Columbus

ArenaNationwide Arena
Capacity18 136
Ticket Price$35,00


Income

Current Funds$50 729 136

Expenses

Pro Payroll$30 420 200
Farm Payroll$1 380 800
Prospect Fees$39 000
Coach$750 000
Games Remaining82
Total Game Expenses$397 439
Projected Expenses$32 590 000
Projected Balance$18 139 136

Salary Commitment

Year: 2006$31 801 000
Year: 2007$27 934 300
Year: 2008$9 590 100
Year: 2009$5 003 000

Pro Payroll

Nikolai Khabibulin 6 750 000(2)
Vincent Lecavalier 6 000 000(2)
Marc Denis 1 672 000(4)
Karel Rachunek 1 500 000(3)
Andy Delmore 1 500 000(3)
Kyle Calder 1 310 000(2)
David Vyborny 1 140 000(4)
Ladislav Nagy 1 000 000(2)
Eric Staal 942 400(1)
Andrej Meszeros 942 300(2)
Ryan Getzlaf 881 000(4)
Matt Stajan 858 800(1)
Carlo Colaiacovo 858 800(2)
Radoslav Suchy 850 000(1)
Jonathan Cheechoo 760 000(1)
Mark Eaton 700 000(3)
Brandon Bochenski 602 000(4)
Trevor Letowski 551 000(2)
Jarret Stoll 501 600(3)
Anton Babchuk 450 300(2)
Danny Fritsche 450 000(4)
Cam Barker 200 000(1)


Farm Payroll

Espen Knutsen 135 000(2)
Kris Russell 80 000(3)
Jean-Luc Grand-Pierre 72 500(4)
Duvie Westcott 62 500(2)
Jody Shelley 60 800(2)
Aaron Johnson 56 000(2)
Paul Manning 55 000(1)
Lasse Pirjeta 50 000(3)
Derrick Walser 50 000(4)
Tyler Kolarik 47 500(2)
Andrew Penner 45 500(4)
Marc Methot 45 500(3)
Scott Lachance 45 000(2)
Andrej Nedorost 45 000(3)
Peter Sarno 45 000(4)
Steven Goertzen 45 000(1)
Joe Motzko 45 000(3)
Jaroslav Balastik 45 000(1)
Todd Fedoruk 45 000(2)
Joakim Lindström 45 000(3)
Andrew Murray 45 000(4)
Greg Mauldin 45 000(3)
Jamie Allison 38 000(1)
Kent McDonell 37 500(1)
Michael Rupp 35 000(1)
Matt Davidson 30 000(2)
Zenith Komarniski 30 000(3)




Dallas

ArenaAmerican Airlines Center
Capacity18 532
Ticket Price$35,00


Income

Current Funds$23 322 672

Expenses

Pro Payroll$36 636 825
Farm Payroll$852 160
Prospect Fees$50 000
Coach$450 000
Games Remaining82
Total Game Expenses$463 280
Projected Expenses$37 988 985
Projected Balance-$14 666 313

Salary Commitment

Year: 2006$37 488 985
Year: 2007$28 206 385
Year: 2008$20 402 355
Year: 2009$7 461 060

Pro Payroll

Martin St.Louis 6 500 000(3)
Adrian Aucoin 4 000 000(4)
Jere Lehtinen 3 572 000(1)
Marty Turco 3 161 795(3)
Chris Drury 2 926 000(2)
Olli Jokinen 2 500 000(1)
Philippe Boucher 1 824 000(2)
Willie Mitchell 1 350 000(4)
Dmitri Kalinin 1 330 000(4)
Erik Cole 1 140 000(1)
Jason Spezza 1 100 000(1)
Jay Bouwmeester 945 630(2)
Thomas Vanek 942 400(2)
Mike Comrie 900 000(3)
James Sheppard 800 000(3)
Jussi Jokinen 700 000(3)
Stephane Robidas 550 000(3)
Loui Eriksson 545 000(2)
Nolan Baumgartner 475 000(4)
Janos Vas 475 000(1)
Pavel Vorobiev 450 000(1)
Ray Emery 450 000(2)


Farm Payroll

Chris Osgood 90 000(3)
Patrick Traverse 80 000(4)
Dan Ellis 76 500(3)
David Oliver 71 500(3)
Yared Hagos 46 500(3)
Jaroslav Svoboda 45 600(1)
Nicklas Grossman 45 560(4)
David Bararuk 45 500(4)
Mike Smith 45 500(2)
Brandon Crombeen 45 500(2)
Mathias Tjarnqvist 45 000(2)
Antii Miettinen 45 000(3)
Dan Jancevski 45 000(4)
Justin Cox 45 000(4)
Marius Holtet 45 000(4)
Jeremy Stevenson 35 000(2)




Detroit

ArenaJoe Louis Arena
Capacity20 058
Ticket Price$35,00


Income

Current Funds$17 812 245

Expenses

Pro Payroll$25 730 800
Farm Payroll$961 651
Prospect Fees$60 000
Coach$500 000
Games Remaining82
Total Game Expenses$332 347
Projected Expenses$27 252 451
Projected Balance-$9 440 206

Salary Commitment

Year: 2006$30 150 451
Year: 2007$21 235 891
Year: 2008$13 680 651
Year: 2009$4 801 591

Pro Payroll

Bryan McCabe 3 458 000(3)
Keith Primeau 3 420 000(1)
Geoff Sanderson 2 508 000(1)
Daymond Langkow 2 242 000(4)
Colin White 1 710 000(2)
Kirk Maltby 1 444 000(2)
Jiri Fischer 1 330 000(3)
Tomas Holmstrom 1 300 000(4)
Drake Berehowsky 1 119 000(2)
Chuck Kobasew 901 740(2)
Jason Woolley 900 000(3)
Cory Cross 874 000(3)
Garth Snow 750 000(3)
Patrick Boileau 700 000(2)
Pascal Leclaire 627 000(1)
Manny Malhotra 625 000(1)
Jason Williams 600 000(2)
Valtteri Filppula 540 000(3)
Andreas Lilja 500 000(1)
Bryan Marchment 456 000(2)
Matt Ellis 455 560(3)
Darryl Bootland 455 000(3)
Dan Cleary 450 000(4)
Stacy Roest 450 000(4)
Joel Bouchard 450 000(1)
Todd Jackson 450 000(2)
Corey Locke 450 000(1)
Leonid Zhvachin 23 500(1)


Farm Payroll

Jon Klemm 111 891(4)
Bryan Helmer 75 000(1)
Niko Kapanen 71 500(3)
Konstantin Koltsov 62 700(4)
Dmitri Bykov 60 500(1)
Mark Mowers 60 500(2)
Johan Hedberg 60 000(2)
Derek Meech 54 000(2)
Eric Manlow 50 000(4)
Drew MacIntyre 45 560(1)
Johan Franzen 45 000(1)
Brett Lebda 45 000(1)
Mark Flood 45 000(4)
Donald MacLean 45 000(4)
Kyle Quincey 45 000(4)
Ryan Oulahen 45 000(3)
Jesse Wallin 40 000(1)




Edmonton

ArenaSkyreach Centre
Capacity16 839
Ticket Price$35,00


Income

Current Funds$21 298 782

Expenses

Pro Payroll$37 310 000
Farm Payroll$817 900
Prospect Fees$53 000
Coach$550 000
Games Remaining82
Total Game Expenses$472 328
Projected Expenses$38 730 900
Projected Balance-$17 432 118

Salary Commitment

Year: 2006$40 377 900
Year: 2007$36 146 000
Year: 2008$27 369 500
Year: 2009$18 100 000

Pro Payroll

Jaromir Jagr 8 336 000(4)
Alexei Kovalev 4 500 000(4)
Michael Peca 3 990 000(3)
Jaroslav Spacek 2 250 000(4)
Pavel Kubina 2 250 000(3)
Jason Smith 1 976 000(3)
Richard Zednik 1 824 000(1)
John Grahame 1 628 000(2)
Steve Staios 1 615 000(2)
Radek Dvorak 1 596 000(2)
Andrei Markov 1 500 000(2)
Mike Ribeiro 1 178 000(4)
Ty Conklin 1 140 000(2)
Ethan Moreau 1 020 000(4)
Shawn Horcoff 1 000 000(2)
Marc-Antoine Pouliot 942 000(1)
Raffi Torres 825 000(3)
Oleg Saprykin 500 000(4)
Brad Winchester 450 000(1)
Jonathan Ferland 450 000(1)
Danny Syvret 450 000(1)
Mathieu Roy 140 000(4)


Farm Payroll

Todd Harvey 130 000(4)
Rem Murray 120 000(2)
Igor Ulanov 90 000(1)
Georges Laraque 82 500(3)
Jussi Markkanen 75 000(2)
Kari Haakana 50 000(3)
Jeff Drouin-Deslaurier50 000(3)
Brian Swanson 47 500(2)
Jesse Niinimaki 45 000(2)
J.J. Hunter 23 500(4)
J.F. Jacques 23 000(3)
Zack Stortini 23 000(3)
Toby Petersen 22 500(4)
Kyle Brodziak 13 500(1)
Brock Radunske 12 400(1)
Kenny Smith 10 000(2)




Florida

ArenaOffice Depot Arena
Capacity19 250
Ticket Price$35,00


Income

Current Funds$20 878 025

Expenses

Pro Payroll$18 635 280
Farm Payroll$1 323 690
Prospect Fees$56 500
Coach$750 000
Games Remaining82
Total Game Expenses$253 237
Projected Expenses$20 765 470
Projected Balance$112 555

Salary Commitment

Year: 2006$21 478 970
Year: 2007$15 120 970
Year: 2008$8 318 190
Year: 2009$3 321 500

Pro Payroll

Mariusz Czerkawski 2 500 000(2)
Aaron Ward 1 520 000(1)
Sean Hill 1 520 000(3)
Jozef Stumpel 1 500 000(1)
Wayne Primeau 1 100 000(3)
Mike Van Ryn 1 064 000(4)
Shawn McEachern 1 000 000(1)
Chris Gratton 900 000(1)
Steve Bernier 850 000(4)
Marc Staal 800 000(2)
Richard Jackman 760 000(1)
Ryan Malone 750 000(4)
Vesa Toskala 684 000(2)
Branislav Mezei 650 000(3)
Stephen Weiss 610 280(2)
Christian Ehrhoff 608 000(3)
Henrik Lundqvist 526 000(3)
Jamie McLennan 513 000(2)
Rob Globke 500 000(1)
Steve Montador 450 000(2)
Jiri Hudler 450 000(4)
Juraj Kolnik 450 000(2)
Serge Payer 450 000(2)


Farm Payroll

Stanislav Chistov 113 000(3)
Hannu Toivonen 81 890(3)
Vaclav Nedorost 75 000(3)
Eric Messier 70 000(1)
Mikhail Yakoubov 70 000(3)
Jamie Rivers 70 000(2)
kenndal MCardle 70 000(2)
Viktor Uchevatov 55 000(2)
Ole Kristian Tollefsen54 300(3)
Christian Berglund 50 000(4)
Kamil Kreps 47 500(2)
Stefan Meyer 45 500(1)
Greg Campbell 45 000(4)
Eric Beaudoin 45 000(4)
Travis Scott 45 000(3)
Alexander Karpovtsev 45 000(3)
Joel Kwiatkowski 45 000(4)
Drew Larman 45 000(3)
Kamil Piros 40 000(3)
Dan Focht 40 000(2)
Kristian Kudroc 35 000(1)
Jaroslav Bednar 33 000(2)
Burke Henry 30 000(2)
Rocky Thompson 27 500(1)
Yan Stastny 23 500(3)
Jeff Toms 22 500(4)




LosAngeles

ArenaStaples Center
Capacity18 118
Ticket Price$35,00


Income

Current Funds$14 565 764

Expenses

Pro Payroll$38 755 250
Farm Payroll$639 660
Prospect Fees$57 000
Coach$600 000
Games Remaining82
Total Game Expenses$488 438
Projected Expenses$40 051 910
Projected Balance-$25 486 146

Salary Commitment

Year: 2006$39 394 910
Year: 2007$30 850 950
Year: 2008$22 899 950
Year: 2009$13 141 850

Pro Payroll

Jeremy Roenick 4 940 000(3)
Pavol Demitra 4 500 000(4)
Aaron Miller 2 660 000(2)
Mattias Norstrom 2 660 000(4)
Brent Sopel 2 400 000(3)
Craig Conroy 2 394 000(1)
Alexander Frolov 2 000 000(2)
Mark Parrish 1 900 000(1)
Lubomir Visnovsky 1 520 000(4)
Valeri Bure 1 500 000(2)
Mathieu Garon 1 216 000(4)
Maxim Kuznetsov 1 050 000(2)
Dustin Brown 942 000(4)
Mike Cammalleri 857 850(4)
Trent Klatt 800 000(1)
Eric Belanger 758 000(1)
Jason Labarbera 700 000(4)
Joe Corvo 668 800(1)
Mikko Eloranta 650 000(2)
Tim Gleason 646 000(4)
Ryan Munce 550 000(1)
Jeff Cowan 532 000(3)
Connor James 455 600(3)
Dany Roussin 455 000(1)
Ryan Flinn 450 000(3)
Jeff Giuliano 450 000(3)
George Parros 450 000(1)
Sean Avery 400 000(3)
Nathan Dempsey 250 000(1)


Farm Payroll

Craig Johnson 150 100(1)
Derek Armstrong 76 000(2)
Konstantin Pushkarev 65 500(3)
Tomas Zizka 50 000(3)
Petr Kanko 50 000(4)
Greg Hogeboom 50 000(4)
Lauri Tukonen 45 560(1)
Brad Norton 45 000(1)
Mike Weaver 40 000(1)
Chris Schmidt 37 500(1)
Tom Kostopoulos 15 000(3)
Jason Holland 15 000(2)




Minnesota

ArenaXcel Energy Center
Capacity18 064
Ticket Price$35,00


Income

Current Funds$60 499 203

Expenses

Pro Payroll$21 606 000
Farm Payroll$808 500
Prospect Fees$31 500
Coach$850 000
Games Remaining82
Total Game Expenses$284 098
Projected Expenses$23 296 000
Projected Balance$37 203 203

Salary Commitment

Year: 2006$22 414 500
Year: 2007$20 958 500
Year: 2008$13 281 500
Year: 2009$6 654 500

Pro Payroll

Brian Rolston 2 432 000(4)
Filip Kuba 1 691 000(2)
Manny Fernandez 1 672 000(3)
Martin Skoula 1 525 000(4)
Todd White 1 400 000(3)
Justin Williams 1 225 000(2)
Alexandre Daigle 1 000 000(2)
Pierre-Marc Bouchard 950 000(3)
Mikko Koivu 858 000(3)
Niklas Kronwall 855 000(2)
Nick Schultz 836 000(1)
Brent Burns 836 000(3)
Wojtek Wolski 800 000(4)
Pascal Dupuis 660 000(2)
Daniel Tjarnqvist 650 000(3)
Marc Chouinard 650 000(4)
Steve Ott 582 000(2)
Josh Harding 564 000(2)
Stephane Veilleux 495 000(4)
Kyle Wanvig 495 000(2)
Jean-Guy Trudel 450 000(2)
David Gosselin 450 000(4)
Kurtis Foster 450 000(1)
Rob Schremp 80 000(4)


Farm Payroll

Rickard Wallin 82 500(4)
Alex Henry 57 000(3)
Ray Giroux 50 000(1)
Ladislav Benysek 50 000(4)
Scott Ferguson 50 000(3)
Randy Robitaille 47 500(3)
Matt Johnson 45 000(3)
Derek Boogaard 45 000(1)
Shawn Belle 45 000(4)
Bill Muckalt 45 000(2)
Eric Reitz 45 000(3)
Matt Foy 45 000(2)
Chris Heid 45 000(2)
Peter Olvecky 45 000(1)
Miroslav Kopriva 45 000(4)
Kirby Law 30 000(1)
David Morisset 20 000(2)
Jordan Krestanovich 16 500(3)




Montreal

ArenaBell Centre
Capacity21 273
Ticket Price$35,00


Income

Current Funds$42 085 228

Expenses

Pro Payroll$26 891 400
Farm Payroll$1 702 500
Prospect Fees$55 750
Coach$550 000
Games Remaining82
Total Game Expenses$356 093
Projected Expenses$29 199 650
Projected Balance$12 885 578

Salary Commitment

Year: 2006$28 593 900
Year: 2007$24 883 400
Year: 2008$17 989 400
Year: 2009$11 056 400

Pro Payroll

Patrik Elias 4 180 000(4)
Ryan Smyth 3 500 000(3)
Sergei Samsonov 2 774 000(4)
Jaroslav Modry 1 748 000(1)
Dick Tarnstrom 1 600 000(4)
Darcy Tucker 1 596 000(2)
Marek Zidlicky 1 140 000(2)
Michael Ryder 1 000 000(1)
Marc-Andre Fleury 942 400(4)
Mike Richards 942 400(2)
Brent Seabrook 942 000(3)
Chris Higgins 900 600(2)
Alexander Radulov 800 000(3)
Derrick Brassard 800 000(2)
Peter Sejna 750 000(4)
Jordin Tootoo 646 000(3)
Francis Bouillon 600 000(1)
Mark Streit 550 000(4)
Cristobal Huet 450 000(3)
Tomas Plekanec 450 000(2)
Jim Sharrow 350 000(3)
Brett Skinner 230 000(1)


Farm Payroll

Stanislav Lascek 800 000(2)
Todd Simpson 120 000(2)
Juraj Mikus 80 000(4)
Philippe Paquet 80 000(3)
Maxim Lapierre 62 500(1)
Pierre Dagenais 60 000(2)
Jeff Paul 50 000(2)
Jean-Philippe Cote 45 000(4)
Duncan Milroy 45 000(1)
Olivier Michaud 45 000(4)
Alexandre Burrows 45 000(4)
Andrew Archer 45 000(3)
Jaroslav Halak 45 000(4)
James Sanford 35 000(2)
Andre Benoit 35 000(3)
Pete Vandermeer 35 000(3)
Jimmy Bonneau 35 000(3)
Cory Urquhart 25 000(1)
Michael Lambert 15 000(3)




Nashville

ArenaGaylord Entertain. Center
Capacity17 133
Ticket Price$35,00


Income

Current Funds$13 215 497

Expenses

Pro Payroll$32 699 861
Farm Payroll$739 500
Prospect Fees$87 500
Coach$450 000
Games Remaining82
Total Game Expenses$414 352
Projected Expenses$33 976 861
Projected Balance-$20 761 364

Salary Commitment

Year: 2006$33 439 361
Year: 2007$22 730 361
Year: 2008$20 068 761
Year: 2009$8 708 500

Pro Payroll

John Madden 3 861 561(3)
Brian Savage 3 250 000(3)
Danny Markov 2 356 000(4)
Steve Rucchin 2 261 000(1)
Mathieu Dandenault 1 700 000(1)
Brendan Witt 1 672 000(3)
Jocelyn Thibault 1 500 000(4)
Manny Legace 1 162 000(1)
Alexander Svitov 1 130 000(4)
Scott Hartnell 1 075 000(1)
Mike Sillinger 1 026 000(2)
Greg Johnson 1 000 000(1)
Niklas Sundstrom 988 000(4)
Alexander Picard 984 000(3)
Ryan Suter 942 000(1)
Dan Hamhuis 901 000(1)
Ryan Whitney 900 600(2)
Jason Ward 625 000(4)
Steve Begin 608 000(1)
Evgeni Artukhin 602 200(3)
Yanic Perreault 525 000(4)
Libor Pivko 450 500(3)
Kevin Klein 450 000(2)
Alexei Shkotov 450 000(4)
Shea Weber 450 000(1)
Matt Murley 450 000(4)
Vernon Fiddler 450 000(3)
Chris Mason 450 000(1)
Hugh Jessiman 245 000(4)
Matthew Greene 235 000(4)


Farm Payroll

Denis Arkhipov 100 000(4)
Petr Hubacek 90 000(2)
Nicklas Bäckström 80 000(2)
Marian Cisar 60 000(1)
Kirill Safronov 55 000(4)
Andy Berenzweig 55 000(1)
Jerred Smithson 45 000(2)
Darren Haydar 45 000(1)
Robert Schnabel 45 000(3)
Cam Severson 45 000(3)
Rick Berry 35 000(2)
Scott Nichol 35 000(2)
Brian Finley 34 500(4)
Darcy Hordichuk 15 000(4)




NewJersey

ArenaContinental Airlines Arena
Capacity19 040
Ticket Price$35,00


Income

Current Funds$35 579 144

Expenses

Pro Payroll$32 252 500
Farm Payroll$1 048 835
Prospect Fees$45 500
Coach$65 000
Games Remaining82
Total Game Expenses$407 461
Projected Expenses$33 411 835
Projected Balance$2 167 309

Salary Commitment

Year: 2006$33 301 335
Year: 2007$30 734 785
Year: 2008$16 070 200
Year: 2009$3 113 000

Pro Payroll

Paul Kariya 4 500 000(2)
Jean-Sebastien Giguere3 990 000(3)
Wade Redden 3 724 000(2)
Sheldon Souray 3 000 000(3)
Scott Gomez 2 204 000(2)
Mike Ricci 2 000 000(3)
Ken Klee 1 900 000(2)
Sami Kapanen 1 520 000(4)
Sergei Brylin 1 520 000(3)
David Legwand 1 349 000(1)
Jordan Leopold 1 050 000(3)
Brad Lukowich 1 000 000(4)
Jay Pandolfo 836 000(1)
Brian Gionta 627 000(3)
Shean Donovan 627 000(2)
Ari Ahonen 450 000(2)
Nicklas Bergfors 450 000(2)
Bryan Miller 345 000(3)
Teemu Kesa 250 000(4)
Frank Doyle 235 000(2)
Tomi Maki 230 000(3)
Petr Vrana 155 500(2)
Ahren Nittel 155 000(4)
Alex Brooks 135 000(1)


Farm Payroll

Erik Rasmussen 110 000(2)
Brad Ference 100 000(3)
Tommy Albelin 85 000(1)
Grant Marshall 76 000(2)
Paul Martin 50 200(3)
Jiri Bicek 50 000(4)
Ilkka Pikkarainen 50 000(2)
Steve Kariya 50 000(4)
Krisjanis Redlihs 45 535(2)
Barry Tallackson 45 000(3)
Tuomas Pihlman 45 000(1)
Krzysztof Oliwa 45 000(4)
Matt DeMarchi 45 000(1)
Scott Clemmensen 45 000(1)
Adrian Foster 35 000(2)
Bobby Allen 30 000(2)
David Clarkson 25 550(2)
Cam Janssen 25 000(2)
Aaron Voros 22 000(2)
Jason Ryznar 15 500(4)
Darren Langdon 15 000(4)
David Hale 15 000(1)
Ivan Khomutov 12 500(4)
Ryan Murphy 11 550(1)




NY Rangers

ArenaMadison Square Garden
Capacity18 200
Ticket Price$35,00


Income

Current Funds$29 062 152

Expenses

Pro Payroll$36 474 400
Farm Payroll$626 220
Prospect Fees$62 000
Coach$55 000
Games Remaining81
Total Game Expenses$453 873
Projected Expenses$36 763 747
Projected Balance-$7 701 595

Salary Commitment

Year: 2006$37 100 620
Year: 2007$30 990 560
Year: 2008$12 947 060
Year: 2009$4 885 000

Pro Payroll

Sergei Fedorov 6 080 000(3)
Petr Sykora 3 116 000(2)
Martin Straka 3 000 000(2)
Eric Daze 2 800 000(2)
Sandis Ozolinsh 2 750 000(1)
Rick DiPietro 2 500 000(4)
Kenny Jonsson 2 350 000(2)
Michael Nylander 2 280 000(2)
Jason Blake 1 558 000(2)
Scott Walker 1 450 000(1)
Robert Nilsson 942 400(1)
Jason Strudwick 900 000(3)
Chris Chelios 850 000(2)
Michal Rozsival 703 000(2)
Alvaro Montoya 650 000(2)
Jeremy Colliton 600 000(4)
Chris Holt 500 000(4)
Radim Vrbata 475 000(3)
Chris Campoli 450 000(4)
Colton Orr 450 000(4)
Fedor Tjutin 450 000(1)
Jarkko Immonen 255 000(3)
Bruce Graham 255 000(2)
Nigel Dawes 250 000(2)
Bryce Lampman 250 000(1)
Joe Rullier 155 000(3)
Alexandre Giroux 155 000(4)
Ryan Hollweg 150 000(1)
Ivan Baranka 150 000(4)


Farm Payroll

Mattias Weinhandl 77 500(3)
Juris Stals 55 000(3)
Jed Ortmeyer 50 160(1)
Ales Pisa 50 000(2)
Andreas Johansson 50 000(1)
Jake Taylor 50 000(4)
Fedor Fedorov 50 000(3)
Dominic Moore 45 000(2)
David Liffiton 45 000(2)
Thomas Pock 23 500(2)
Blair Betts 20 000(2)
Dan Lacouture 20 000(2)
Dale Purinton 17 500(1)
Rick Kozak 15 500(4)
Dwight Helminen 14 560(3)
Lee Falardeau 14 500(4)
Daniel Girardi 14 500(2)
Rory Rawlyk 13 500(2)




NY Isles

ArenaNassau Memorial Coliseum
Capacity16 234
Ticket Price$35,00


Income

Current Funds$12 978 296

Expenses

Pro Payroll$40 028 120
Farm Payroll$440 000
Prospect Fees$44 000
Coach$55 000
Games Remaining82
Total Game Expenses$494 721
Projected Expenses$40 567 120
Projected Balance-$27 588 824

Salary Commitment

Year: 2006$40 468 120
Year: 2007$37 099 120
Year: 2008$30 411 520
Year: 2009$9 705 520

Pro Payroll

Phil Kessel 8 000 000(3)
Miroslav Satan 4 015 000(3)
Sergei Zubov 4 000 000(4)
Pavel Datsyuk 3 900 000(2)
Dany Heatley 3 500 000(4)
Mathieu Schneider 3 330 000(3)
Tom Poti 2 356 000(3)
Trent Hunter 1 000 000(1)
Jeff Carter 942 400(3)
Joni Pitkanen 900 600(2)
Sean Bergenheim 900 600(3)
Shawn Bates 877 800(4)
Jeff Tambellini 782 720(4)
Cam Ward 684 000(1)
Arron Asham 627 000(3)
Bruno Gervais 507 000(2)
Ladislav Smid 455 000(1)
Wade Dubielewicz 455 000(3)
Radek Martinek 450 000(2)
Evgeny Tunik 450 000(4)
James Howard 450 000(1)
Ryan Caldwell 450 000(1)
Petteri Nokelainen 450 000(2)
Tomi Pettinen 300 000(2)
Blake Comeau 245 000(1)


Farm Payroll

Justin Mapletoft 65 000(2)
Wyatt Smith 50 000(2)
Stephen Webb 50 000(4)
R.J. Umberger 45 000(1)
Masi Marjamaki 45 000(3)
Rob Collins 45 000(4)
Ray Schultz 40 000(1)
Barrett Heisten 35 000(3)
Eric Godard 35 000(2)
Alan Letang 30 000(2)




Ottawa

ArenaCorel Centre
Capacity18 500
Ticket Price$35,00


Income

Current Funds$46 024 859

Expenses

Pro Payroll$37 110 694
Farm Payroll$943 767
Prospect Fees$40 500
Coach$750 000
Games Remaining81
Total Game Expenses$473 719
Projected Expenses$38 371 242
Projected Balance$7 653 617

Salary Commitment

Year: 2006$38 054 461
Year: 2007$29 504 903
Year: 2008$16 359 194
Year: 2009$6 776 300

Pro Payroll

Daniel Alfredsson 4 662 894(3)
Glen Murray 4 150 000(1)
Brian Leetch 4 000 000(2)
Zdeno Chara 3 724 000(2)
Brad Richards 3 401 000(3)
Derek Morris 2 660 000(4)
Martin Havlat 2 600 000(1)
Petr Nedved 2 204 000(4)
Martin Biron 2 118 000(2)
Chris Phillips 1 976 000(2)
Rick Nash 1 185 000(3)
Peter Schaefer 988 000(4)
Patrick Eaves 942 300(1)
Tyler Arnason 600 000(2)
Chris Neil 585 200(1)
Antoine Vermette 564 300(4)
Trevor Daley 456 000(2)
Billy Thompson 134 000(3)
Brian Lee 80 000(3)
Claude Giroux 80 000(4)


Farm Payroll

Vaclav Varada 121 600(2)
Tomas Malec 70 000(3)
Jeff Heerema 57 500(1)
Brian Pothier 53 200(2)
Joey Tetarenko 51 909(2)
Alexei Kaigorodov 50 000(3)
Mike Morrison 45 000(1)
Charlie Stephens 45 000(4)
Christopher Schubert 45 000(4)
Brian McGrattan 45 000(4)
Peter Smrek 45 000(4)
Chris Kelly 45 000(1)
Neil Komadoski 45 000(2)
Filip Novak 45 000(1)
Grant Potulny 45 000(1)
Lance Ward 42 500(4)
Greg Watson 34 558(1)
Toni Dahlman 32 500(4)
Jan Platil 25 000(4)




Philly

ArenaFirst Union Center
Capacity18 523
Ticket Price$35,00


Income

Current Funds$47 076 282

Expenses

Pro Payroll$48 932 832
Farm Payroll$1 166 200
Prospect Fees$47 500
Coach$800 000
Games Remaining81
Total Game Expenses$621 299
Projected Expenses$50 325 233
Projected Balance-$3 248 951

Salary Commitment

Year: 2006$50 099 032
Year: 2007$37 020 220
Year: 2008$21 372 500
Year: 2009$7 195 000

Pro Payroll

Richard Bachman 8 000 000(3)
Rob Blake 6 364 112(1)
Chris Pronger 6 250 000(4)
Peter Forsberg 5 750 000(2)
Roberto Luongo 3 200 000(2)
Henrik Zetterberg 2 400 000(3)
Mike York 2 050 000(2)
Simon Gagne 2 000 000(2)
Steve Konowalchuk 1 900 000(1)
Andrei Zyuzin 1 250 000(1)
Marcus Ragnarsson 1 000 000(3)
Taylor Pyatt 989 720(2)
Bob Boughner 950 000(1)
Tom Fitzgerald 950 000(3)
Tuomo Ruutu 858 000(2)
Sidney Crosby 850 000(1)
Steeve Downie 800 000(3)
Duncan Keith 621 000(1)
Igor Radulov 500 000(3)
Jani Rita 450 000(2)
Denis Grebeshkov 450 000(3)
Stefan Ruzicka 450 000(4)
Matt Ellison 450 000(1)
Randy Jones 450 000(4)


Farm Payroll

Chris Therien 275 000(1)
Donald Brashear 100 000(1)
Joe Sacco 92 500(1)
Scott Mellanby 91 200(1)
Jack Johnson 80 000(2)
Nikita Alexeev 77 500(3)
Jon Sim 55 000(2)
Kiel McLeod 50 000(2)
Ben Eager 45 000(2)
Ryan Ready 45 000(2)
Rosario Ruggeri 45 000(4)
Mathieu Brunelle 45 000(1)
Rejean Beauchemin 45 000(1)
David Printz 45 000(2)
Triston Grant 45 000(1)
Ian MacNeil 30 000(2)




Phoenix

ArenaAmerica West Arena
Capacity16 210
Ticket Price$35,00


Income

Current Funds$30 552 158

Expenses

Pro Payroll$35 788 730
Farm Payroll$991 500
Prospect Fees$58 500
Coach$55 000
Games Remaining82
Total Game Expenses$449 924
Projected Expenses$36 893 730
Projected Balance-$6 341 572

Salary Commitment

Year: 2006$36 780 230
Year: 2007$27 021 600
Year: 2008$22 969 600
Year: 2009$8 772 500

Pro Payroll

Alexei Yashin 7 600 000(3)
Steve Sullivan 3 200 000(4)
Marian Gaborik 2 679 000(2)
Paul Mara 2 500 000(4)
Oleg Tverdovsky 2 500 000(4)
Marc Savard 2 280 000(3)
Kim Johnsson 2 200 000(1)
Darren McCarty 2 175 000(1)
Jamie Langenbrunner 1 655 130(1)
Richard Matvichuk 1 368 000(3)
Boyd Devereaux 1 200 000(1)
Oleg Kvasha 1 000 000(3)
Nikolai Zherdev 942 000(1)
Patrick O'Sullivan 700 000(3)
Pascal Rheaume 650 000(1)
Marc-Andre Bergeron 608 000(2)
Deron Quint 600 000(1)
David Leneveu 550 000(2)
Ryan Miller 501 600(3)
Andre Savage 500 000(3)
Mark Popovic 150 000(4)
Nikos Tselios 150 000(4)
Kyle Okposo 80 000(4)


Farm Payroll

Tyson Nash 117 500(4)
Todd Reirden 99 000(1)
Sheldon Keefe 97 500(1)
Steve Passmore 90 000(2)
Philippe Sauve 90 000(1)
Ivan Novoseltsev 82 500(3)
Zac Bierk 75 000(3)
Landon Wilson 70 000(2)
Fredrik Sjostrom 50 000(1)
Steve Gainey 45 000(3)
Frank Banham 45 000(3)
Eric Chouinard 45 000(4)
Andrei Nazarov 30 000(4)
Chris Ferraro 27 500(2)
Peter Ferraro 27 500(2)




Pittsburgh

ArenaMellon Arena
Capacity16 958
Ticket Price$35,00


Income

Current Funds$38 322 420

Expenses

Pro Payroll$28 314 600
Farm Payroll$1 369 211
Prospect Fees$21 000
Coach$150 000
Games Remaining82
Total Game Expenses$364 083
Projected Expenses$29 854 811
Projected Balance$8 467 609

Salary Commitment

Year: 2006$29 683 811
Year: 2007$17 667 461
Year: 2008$12 524 961
Year: 2009$8 189 000

Pro Payroll

Sergei Gonchar 3 500 000(1)
Saku Koivu 3 420 000(1)
Tomas Vokoun 2 800 000(1)
Kimmo Timonen 2 470 000(4)
Mark Recchi 2 280 000(2)
John LeClair 2 100 000(4)
Brenden Morrow 1 900 000(3)
Mike Johnson 1 672 000(4)
Martin Erat 875 000(2)
Michal Sersen 800 000(1)
Kristopher Letang 800 000(3)
Alex Perezhogin 710 600(1)
Zach Parise 703 000(3)
Josef Melichar 700 000(2)
Brooks Orpik 650 000(1)
Adam Hall 600 000(2)
Eric Cairns 589 000(4)
Andy Hilbert 500 000(3)
Andy Chiodo 450 000(4)
Tomas Surovy 450 000(2)
Evgeni Malkin 345 000(4)


Farm Payroll

Milan Kraft 127 500(3)
Krystofer Kolanos 107 500(4)
Sebastien Caron 80 000(4)
Andre Roy 70 000(4)
Paul Bissonnette 57 500(4)
Ryan VandenBussche 55 000(2)
Eric Boguniecki 50 160(3)
Guillaume Lefebvre 47 500(2)
Ryan Lannon 47 500(4)
Jonathan Filewich 45 750(1)
Drew Fata 45 500(4)
Daniel Fernholm 45 300(3)
Ben Eaves 45 001(3)
Shawn Heins 45 000(4)
Petr Taticek 45 000(3)
Colby Armstrong 45 000(3)
Ross Lupaschuk 45 000(4)
Ryan Stone 45 000(2)
Daniel Carcillo 45 000(2)
Erik Christensen 45 000(1)
Shane Endicott 45 000(3)
Matt Hussey 45 000(1)
Stephen Dixon 45 000(2)
Rob Scuderi 45 000(4)
Alain Nasreddine 30 000(3)
Steve McKenna 20 000(4)




San Jose

ArenaCompaq Center
Capacity17 496
Ticket Price$35,00


Income

Current Funds$45 836 531

Expenses

Pro Payroll$38 009 900
Farm Payroll$672 000
Prospect Fees$63 500
Coach$500 000
Games Remaining82
Total Game Expenses$478 602
Projected Expenses$39 245 400
Projected Balance$6 591 131

Salary Commitment

Year: 2006$38 681 900
Year: 2007$36 041 500
Year: 2008$26 183 500
Year: 2009$8 167 000

Pro Payroll

Ilya Kovalchuk 6 500 000(2)
Adam Foote 4 600 000(4)
Patrick Marleau 4 000 000(3)
Evgeni Nabokov 3 630 000(3)
Gary Roberts 2 250 000(2)
Scott Hannan 2 033 000(3)
Andy Sutton 1 800 000(3)
Cory Stillman 1 750 000(3)
Frantisek Kaberle 1 292 000(3)
Alyn McCauley 1 083 000(4)
Patrik Stefan 1 064 000(4)
Alex Korolyuk 900 000(1)
Marcel Goc 836 000(2)
Matt Carle 800 000(3)
Josh Hennessy 755 500(3)
Ville Nieminen 700 000(4)
John Jakopin 600 000(1)
Tomas Plihal 555 400(1)
Tom Preissing 500 000(3)
Milan Michalek 471 000(3)
Patrick Ehelechner 455 000(4)
Lukas Kaspar 455 000(3)
Jim Fahey 450 000(3)
Simon Gamache 450 000(1)
Marc Edouard Vlasic 80 000(3)


Farm Payroll

Devin Setoguchi 80 000(2)
Stephen Guolla 50 000(4)
Dimitri Pätzold 50 000(4)
Lyle Odelein 50 000(2)
Tavis Hansen 45 500(2)
Grant Stevenson 45 000(1)
Ryane Clowe 45 000(1)
Doug Murray 45 000(4)
Nolan Schaefer 45 000(4)
Chad Wiseman 45 000(4)
Rob Davison 45 000(1)
Sascha Goc 40 000(2)
Scott Parker 40 000(2)
Ryan Kraft 30 000(4)
Mark Smith 16 500(2)




St.Louis

ArenaSavvis Center
Capacity19 022
Ticket Price$35,00


Income

Current Funds$16 390 254

Expenses

Pro Payroll$30 149 498
Farm Payroll$997 471
Prospect Fees$76 795
Coach$650 000
Games Remaining82
Total Game Expenses$388 704
Projected Expenses$31 873 764
Projected Balance-$15 483 510

Salary Commitment

Year: 2006$31 146 969
Year: 2007$28 590 319
Year: 2008$20 247 798
Year: 2009$13 774 298

Pro Payroll

Bill Guerin 6 738 498(4)
Darius Kasparaitis 3 344 000(2)
Patrick Lalime 2 432 000(4)
Fredrik Modin 2 040 000(3)
Bryan Berard 2 000 000(2)
Ray Whitney 1 500 000(4)
Nils Ekman 1 100 000(1)
Dean McAmmond 925 000(3)
Christian Backman 910 000(2)
Petr Cajanek 836 000(1)
Timofei Shishkanov 754 000(3)
Doug Lynch 650 000(4)
Vladimir Orszagh 625 000(3)
Michael Zigomanis 625 000(4)
Lee Stempniak 585 000(2)
Garnet Exelby 570 000(4)
Steve Poapst 500 000(2)
Jeff Woywitka 500 000(3)
Jeff Hoggan 485 000(3)
Matt Walker 465 000(2)
Tomas Mojzis 455 000(1)
Jason Bacashihua 455 000(4)
Konstantin Zakharov 455 000(4)
J.P. Vigier 450 000(3)
Reinhard Divis 450 000(3)
Trent Whitfield 300 000(2)


Farm Payroll

Jamal Mayers 90 000(2)
Reed Low 66 000(4)
Michael Glumac 65 000(4)
Jay McClement 60 800(4)
Ryan Johnson 58 520(2)
Colin Hemingway 54 500(3)
Bryce Salvador 52 000(4)
Jesse Boulerice 50 100(1)
Jeff Finley 50 000(3)
Tom Koivisto 50 000(3)
Christian Laflamme 45 550(1)
Trevor Byrne 45 001(2)
Aaron MacKenzie 45 000(3)
Daniel Tkaczuk 45 000(4)
Steve Dubinsky 45 000(2)
Kevin Dallman 45 000(3)
Dennis Wideman 45 000(4)
Curtis Sanford 45 000(1)
Brad Schell 25 000(1)
Steve Martins 15 000(4)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19 758
Ticket Price$35,00


Income

Current Funds$31 564 240

Expenses

Pro Payroll$37 070 528
Farm Payroll$505 750
Prospect Fees$60 000
Coach$600 000
Games Remaining81
Total Game Expenses$466 296
Projected Expenses$37 769 982
Projected Balance-$6 205 742

Salary Commitment

Year: 2006$37 576 278
Year: 2007$30 756 278
Year: 2008$20 711 538
Year: 2009$8 513 568

Pro Payroll

Joe Sakic 6 647 970(3)
Bobby Holik 4 250 000(1)
Alexander Mogilny 3 000 000(2)
Darryl Sydor 2 128 000(2)
Rob Niedermayer 2 000 000(1)
Ilya Bryzgalov 2 000 000(3)
Dwayne Roloson 1 672 000(4)
Cory Sarich 1 330 000(2)
Ruslan Fedotenko 1 300 000(4)
Steve Yzerman 1 250 000(3)
Jason Wiemer 950 000(4)
Ales Hemsky 901 740(2)
Tim Taylor 725 000(4)
Jim Campbell 700 000(2)
Niklas Hagman 648 318(4)
Jimmie Olvestad 640 000(2)
Chris Dingman 570 000(4)
Robert DiMaio 457 500(4)
Doug O'Brien 455 000(3)
Mike Egener 450 000(3)
Martin Cibak 450 000(4)
Aaron Downey 450 000(3)
Jason Jaspers 450 000(4)
Jean-François Soucy 450 000(2)
Dennis Packard 450 000(4)
Gerard Dicaire 450 000(2)
Jonathan Boutin 450 000(3)
Anton But 450 000(3)
Brady Greco 450 000(1)
Craig Darby 395 000(2)
Andreas Holmqvist 350 000(4)
Dmitry Afanasenkov 200 000(4)


Farm Payroll

Shane Willis 90 000(4)
Gerald Coleman 75 000(1)
Zbynek Hrdel 55 750(4)
Darren Reid 55 000(4)
Nolan Pratt 50 000(2)
Adam Henrich 45 000(1)
Dwayne Hay 45 000(4)
John Toffey 45 000(4)
Alexander Polushin 45 000(3)




Toronto

ArenaAir Canada Centre
Capacity18 819
Ticket Price$35,00


Income

Current Funds$21 577 220

Expenses

Pro Payroll$24 411 800
Farm Payroll$1 368 739
Prospect Fees$133 025
Coach$700 000
Games Remaining82
Total Game Expenses$324 556
Projected Expenses$26 613 564
Projected Balance-$5 036 344

Salary Commitment

Year: 2006$25 780 539
Year: 2007$21 447 739
Year: 2008$14 799 839
Year: 2009$6 437 489

Pro Payroll

Alexei Zhitnik 3 515 000(4)
Todd Marchant 2 470 000(2)
Marco Sturm 2 000 000(1)
Ruslan Salei 1 824 000(3)
Stephane Yelle 1 368 000(3)
Stu Barnes 1 140 000(2)
Aki Berg 1 064 000(3)
Nik Antropov 1 007 000(3)
Joffrey Lupul 900 000(3)
Brian Boucher 900 000(2)
Cale Hulse 900 000(1)
Gilbert Brule 700 000(2)
Alexei Ponikarovsky 700 000(3)
Wade Belak 665 000(4)
Mika Noronen 665 000(3)
Travis Green 650 000(4)
Kyle Wellwood 627 000(1)
Niko Dimitrakos 625 000(2)
Fernando Pisani 611 800(1)
Ron Hainsey 570 000(2)
Alexandre Picard 455 000(4)
Jay Harrison 455 000(3)
Mikael Tellqvist 450 000(4)
Andrei Kostitsyn 150 000(2)


Farm Payroll

Luke Richardson 209 000(4)
Tie Domi 165 100(3)
Alexander Khavanov 125 000(4)
Mikhail Grabovski 80 000(4)
Ryan Kesler 72 200(4)
Jean-Sebastien Aubin 70 000(3)
Kyle Chipchura 65 000(1)
Martin Sagat 55 750(3)
Aleksander Suglobov 50 000(1)
John Mitchell 50 000(3)
Ben Ondrus 46 900(2)
Marc Moro 45 000(1)
Brendan Bell 45 000(4)
Shaun Landolt 35 000(4)
Todd Ford 35 000(4)
David Turon 34 000(1)
Mike Hoffman 34 000(4)
Staffan Kronwall 23 000(4)
Chris St. Jacques 23 000(2)
Nathan Barrett 23 000(2)
Steven Later 23 000(3)
John Pohl 16 789(4)
Dominic D'Amour 15 500(3)
Ian White 15 500(4)
Jeremy Williams 12 000(4)




Vancouver

ArenaGeneral Motors Place
Capacity18 422
Ticket Price$35,00


Income

Current Funds$37 368 486

Expenses

Pro Payroll$32 855 441
Farm Payroll$790 000
Prospect Fees$54 500
Coach$800 000
Games Remaining82
Total Game Expenses$420 731
Projected Expenses$34 499 941
Projected Balance$2 868 545

Salary Commitment

Year: 2006$33 645 441
Year: 2007$28 092 941
Year: 2008$22 445 441
Year: 2009$14 766 000

Pro Payroll

Markus Naslund 6 000 000(4)
Ed Jovanovski 3 990 000(4)
Todd Bertuzzi 3 000 000(4)
Keith Carney 2 052 000(3)
Denis Gauthier 2 000 000(2)
Daniel Briere 1 938 000(1)
Kevin Weekes 1 900 000(1)
J.P. Dumont 1 596 000(2)
Sami Salo 1 500 000(1)
Anson Carter 1 000 000(4)
Bryan Allen 941 441(3)
John Oduya 800 000(3)
Guillaume Latendresse 800 000(3)
Frédéric St-Denis 800 000(3)
Marc-Andre Gragnani 800 000(3)
Artem Chubarov 770 000(2)
Richard Park 750 000(3)
Alexander Auld 513 000(3)
Marek Zagrapan 500 000(2)
Jarkko Ruutu 425 000(2)
Brandon Reid 300 000(4)
Raitis Ivanans 250 000(2)
Francois-Pierre Guenet230 000(4)


Farm Payroll

Kirill Kolstov 80 000(1)
Chris Nielsen 80 000(3)
Alexandre Vincent 80 000(3)
Tyler Bouck 60 000(4)
Miroslav Zalesak 51 000(4)
Wade Brookbank 45 000(4)
Fedor Fedorov 45 000(1)
Sergei Varlamov 40 000(3)
Jean-François Racine 35 500(2)
Kevin Bieska 34 500(2)
Mikko Jokela 30 000(4)
Maxime Ouellet 25 000(4)
Sean Brown 25 000(1)
Marc-Andre Bernier 24 500(1)
Nathan McIver 23 500(2)
Robert McVicar 23 000(3)
Martin Grenier 20 000(1)
Jozef Balej 20 000(1)
Nathan Smith 20 000(4)
Jason King 15 000(4)
Brandon Nolan 13 000(2)




Washington

ArenaMCI Center
Capacity18 672
Ticket Price$35,00


Income

Current Funds$33 920 902

Expenses

Pro Payroll$24 141 200
Farm Payroll$1 245 500
Prospect Fees$33 000
Coach$750 000
Games Remaining81
Total Game Expenses$319 143
Projected Expenses$25 850 557
Projected Balance$8 070 345

Salary Commitment

Year: 2006$25 386 700
Year: 2007$19 121 000
Year: 2008$10 391 600
Year: 2009$4 608 700

Pro Payroll

Olaf Kolzig 4 940 000(2)
Mikael Renberg 2 000 000(1)
Dainius Zubrus 1 850 000(3)
Trevor Linden 1 520 000(1)
Eric Weinrich 1 330 000(4)
Jeff Halpern 1 233 100(2)
Steve Eminger 1 185 000(3)
Alexander Ovechkin 984 200(4)
Jordan Stall 800 000(4)
patrick mcneill 800 000(3)
Chris Clark 689 700(1)
Shaone Morrisonn 668 800(2)
Ben Clymer 662 500(2)
Brian Sutherby 647 900(3)
Brent Johnson 525 000(1)
Bryan Muir 500 000(2)
Josef Boumedienne 495 000(2)
Jakub Klepis 455 000(4)
Eric Fehr 455 000(4)
Alexander Semin 450 000(4)
Mike Green 450 000(3)
Tomas Fleischmann 450 000(1)
Brooks Laich 450 000(3)
Brian Willsie 450 000(1)
Nolan Yonkman 150 000(3)


Farm Payroll

Andrew Cassels 350 000(1)
Colin Forbes 125 000(3)
Jared Aulin 80 000(2)
Ivan Majesky 80 000(3)
Jonas Johansson 75 000(1)
Steve Werner 50 000(4)
Boyd Gordon 50 000(4)
Glen Metropolit 50 000(1)
Kris Beech 45 000(2)
Mathieu Biron 45 000(3)
Matt Pettinger 45 000(1)
Owen Fussey 45 000(2)
Maxime Daigneault 45 000(2)
Rico Fata 38 500(1)
Jean-Francois Fortin 37 500(1)
Sebastien Charpentier 35 000(1)
Jakub Cutta 34 500(4)
Jason Doig 15 000(2)