Financial Report

(As of lundi, oct 25 2004)

Montreal

ArenaCentre Bell
Capacity21 273
Ticket Price$35,00


Income

Current Funds$43 697 289
Home Games Remaining35
Avg. Attendance21 273
Avg. Revenue/Game$1 340 199
Projected Revenue$46 906 965

Expenses

Pro Payroll$44 499 500
Farm Payroll$480 000
Prospect Fees$16 500
Coach$500 000
Games Remaining64
Total Game Expenses$554 829
Projected Expenses$35 509 073
Projected Balance$55 095 181

Salary Commitment

Year: 2006$44 979 500
Year: 2007$44 102 500
Year: 2008$37 630 000
Year: 2009$34 892 500

Pro Payroll

Alexei Kovalev 6 600 000(4)
Jose Theodore 5 500 000(5)
Saku Koivu 4 250 000(4)
Patrice Brisebois 4 000 000(4)
Radek Bonk 3 500 000(4)
Yanic Perreault 2 800 000(4)
Craig Rivet 2 500 000(2)
Niklas Sundstrom 1 950 000(4)
Richard Zednik 1 850 000(4)
Sheldon Souray 1 600 000(4)
Andrei Markov 1 300 000(3)
Jan Bulis 1 150 000(4)
Mike Komisarek 1 130 000(2)
Mike Ribeiro 847 000(1)
Patrick Traverse 842 500(2)
Jim Dowd 750 000(4)
Jason Ward 750 000(2)
Michael Ryder 605 000(3)
Pierre Dagenais 500 000(4)
Duncan Milroy 500 000(2)
Francis Bouillon 500 000(3)
Cristobal Huet 425 000(2)
Steve Begin 400 000(4)
Benoit Gratton 250 000(2)


Farm Payroll

Karl Dykhuis 150 000(3)
Marcel Hossa 107 500(3)
Eric Landry 75 000(3)
J-F Damphousse 75 000(2)
Eric Fichaud 42 500(4)
Matthieu Descoteaux 15 000(1)
Matt Higgins 15 000(1)




Toronto

ArenaAir Canada Centre
Capacity20 000
Ticket Price$35,00


Income

Current Funds$45 803 194
Home Games Remaining31
Avg. Attendance20 000
Avg. Revenue/Game$1 260 000
Projected Revenue$39 060 000

Expenses

Pro Payroll$56 168 080
Farm Payroll$57 500
Prospect Fees$35 420
Coach$183 000
Games Remaining65
Total Game Expenses$688 341
Projected Expenses$44 742 195
Projected Balance$40 120 999

Salary Commitment

Year: 2006$53 640 580
Year: 2007$53 583 080
Year: 2008$48 733 080
Year: 2009$48 733 080

Pro Payroll

Bill Guerin 8 900 000(4)
Alexei Yashin 8 400 000(4)
Ed Belfour 7 000 000(4)
Teemu Selanne 5 800 000(4)
Gary Roberts 4 250 000(4)
Robert Reichel 3 250 000(4)
Tomas Kaberle 2 750 000(2)
Zdeno Chara 2 400 000(4)
Joe Nieuwendyk 2 000 000(4)
Tie Domi 2 000 000(4)
Ken Klee 1 500 000(4)
Jay Bouwmeester 1 185 000(0)
Wade Belak 850 000(2)
Oleg Kvasha 800 000(2)
Chad Kilger 800 000(4)
Vladimir Orsagh 700 000(4)
Trevor Kidd 650 000(4)
Aaron Gavey 583 080(4)
John-Michael Liles 550 000(0)
Philippe Sauve 500 000(0)
Craig Johnson 500 000(4)
Karel Pilar 450 000(2)
Brett McLean 350 000(0)


Farm Payroll

Clarke Wilm 57 500(1)




Ottawa

ArenaCorel Centre
Capacity20 000
Ticket Price$35,00


Income

Current Funds$48 421 073
Home Games Remaining32
Avg. Attendance20 000
Avg. Revenue/Game$1 260 000
Projected Revenue$40 320 000

Expenses

Pro Payroll$38 025 500
Farm Payroll$431 500
Prospect Fees$30 000
Coach$60 000
Games Remaining65
Total Game Expenses$470 085
Projected Expenses$30 555 549
Projected Balance$58 185 524

Salary Commitment

Year: 2006$36 242 500
Year: 2007$35 030 000
Year: 2008$30 625 000
Year: 2009$26 570 000

Pro Payroll

Daniel Alfredsson 5 050 000(4)
Wade Redden 4 500 000(4)
Ed Jovanovski 4 500 000(4)
Greg deVries 4 200 000(4)
Bryan Smolinski 2 650 000(3)
Brendan Morrison 2 450 000(4)
Curtis Leschyshyn 2 000 000(2)
Chris Phillips 1 675 000(4)
Vaclav Varada 1 500 000(4)
Todd Simpson 1 500 000(4)
Rick Nash 1 185 500(0)
Todd White 1 150 000(4)
Anton Volchenkov 1 000 000(2)
Ruslan Fedotenko 950 000(0)
Antoine Vermette 750 000(3)
Chris Neil 675 000(2)
Martin Prusek 625 000(3)
Peter Schaefer 600 000(2)
Jason Spezza 565 000(1)
Rob Ray 500 000(1)


Farm Payroll

Josh Langfeld 90 000(2)
Ben Clymer 79 000(0)
Brian Pothier 52 500(1)
Peter Smrek 50 000(1)
Shaun Van-Allen 45 000(4)
Glen Metropolit 45 000(1)
Jody Hull 40 000(2)
Charlie Stephens 15 000(3)
Jan Bohac 15 000(3)




Buffalo

ArenaMarine Mildland Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$55 452 065
Home Games Remaining26
Avg. Attendance19 508
Avg. Revenue/Game$1 229 059
Projected Revenue$31 955 534

Expenses

Pro Payroll$25 296 860
Farm Payroll$1 165 425
Prospect Fees$27 000
Coach$146 500
Games Remaining62
Total Game Expenses$324 827
Projected Expenses$20 139 252
Projected Balance$67 268 347

Salary Commitment

Year: 2006$25 562 285
Year: 2007$20 220 885
Year: 2008$15 031 885
Year: 2009$11 062 860

Pro Payroll

Jeff Jilson 2 300 000(3)
Viktor Kozlov 2 300 000(4)
Martin Biron 2 200 000(2)
Jassen Cullimore 1 650 000(4)
Mike Grier 1 632 000(4)
Magnus Arvedson 1 500 000(4)
Jean-Pierre Dumont 1 400 000(1)
Jay Harrison 1 360 860(5)
Maxim Afinogenov 1 300 000(1)
Taylor Pyatt 1 127 500(2)
Stephen Heinze 1 000 000(1)
Jeff Toms 1 000 000(4)
Rory Fitzpatrick 950 000(1)
Tyler Arnason 900 000(0)
Ales Kotalik 800 000(3)
Brad Brown 750 000(2)
Henrik Tallinder 643 500(2)
James Patrick 600 000(4)
Mika Noronen 550 000(3)
Adam Mair 483 000(1)
Nolan Pratt 425 000(4)
Scott Nichol 425 000(4)


Farm Payroll

Milan Bartovic 140 000(2)
Tim Connolly 124 025(3)
Todd Warriner 120 000(4)
Norman Milley 98 000(2)
Ryan Miller 95 000(1)
Derek Roy 90 000(2)
Martin Prochazka 80 000(3)
Eric Boulton 55 000(2)
Brian Campbell 55 000(2)
Nathan Paetsch 45 000(3)
Denis Hamel 40 000(1)
Jason Botterill 35 000(4)
Chris Taylor 35 000(1)
Chris Thorburn 35 000(3)
Andrew Peters 35 000(3)
Michael Ryan 19 900(1)
Ghislain Rousseau 18 500(1)
Domenic Pittis 15 000(2)
Artem Kriukov 15 000(2)
David Moravec 15 000(4)




Boston

ArenaFleet Center
Capacity20 000
Ticket Price$35,00


Income

Current Funds$41 560 771
Home Games Remaining34
Avg. Attendance20 000
Avg. Revenue/Game$1 260 000
Projected Revenue$42 840 000

Expenses

Pro Payroll$57 789 000
Farm Payroll$1 038 200
Prospect Fees$22 500
Coach$150 000
Games Remaining65
Total Game Expenses$719 509
Projected Expenses$46 768 055
Projected Balance$37 632 716

Salary Commitment

Year: 2006$58 827 200
Year: 2007$57 847 200
Year: 2008$51 594 500
Year: 2009$49 875 000

Pro Payroll

Mike Modano 9 000 000(4)
Pierre Turgeon 7 500 000(4)
Martin Lapointe 5 500 000(4)
Joe Thornton 5 500 000(4)
Glen Murray 3 850 000(4)
Sergei Gonchar 3 650 000(4)
Sergei Samsonov 3 650 000(4)
Dan McGillis 3 250 000(4)
Jiri Jakes 2 300 000(2)
Hal Gill 2 000 000(4)
Travis Green 1 600 000(4)
Nick Boynton 1 550 000(2)
Felix Potvin 1 300 000(4)
Marty McInnis 1 250 000(4)
Jonathan Girard 1 089 000(2)
Andy Delmore 1 000 000(2)
Zdenek Kutlak 950 000(3)
Patrice Bergeron 900 000(1)
Jiri Slegr 800 000(4)
Michal Grosek 600 000(4)
Andrew Raycroft 550 000(3)


Farm Payroll

Rob Zamuner 200 000(4)
Tom Fitzgerald 90 000(4)
Ivan Huml 84 500(3)
Andy Hilbert 75 000(2)
Ian Moran 70 000(4)
P.J. Stock 65 000(4)
Tim Thomas 62 500(2)
Richard Brennan 55 000(2)
Doug Doull 50 000(2)
Carl Corazzini 45 000(3)
Ted Donato 45 000(3)
Jarno Kultanen 45 000(3)
Kris Vernasky 41 200(2)
Sergei Zinovjev 35 000(1)
Brad Boyes 15 000(2)
Brett Nowak 15 000(1)
Darren McLachlan 15 000(1)
Martin Samuelsson 15 000(1)
Lars Jonsson 15 000(2)




Washington

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$50 707 488
Home Games Remaining31
Avg. Attendance16 776
Avg. Revenue/Game$1 056 875
Projected Revenue$32 763 125

Expenses

Pro Payroll$23 188 500
Farm Payroll$300 000
Prospect Fees$30 000
Coach$650 000
Games Remaining65
Total Game Expenses$294 738
Projected Expenses$19 157 957
Projected Balance$64 312 656

Salary Commitment

Year: 2006$13 705 000
Year: 2007$13 280 000
Year: 2008$13 280 000
Year: 2009$12 880 000

Pro Payroll

Olaf Kolzig 6 250 000(4)
Dimitri Khristich 3 200 000(0)
Chris Osgood 3 000 000(4)
Brendan Witt 1 750 000(4)
Steve Eminger 1 185 000(0)
Alexander Semin 1 185 000(0)
Boyd Gordon 1 185 000(0)
Bates Battaglia 935 000(4)
Kip Miller 900 000(4)
Brian Willsie 550 000(0)
Stephen Peat 495 000(0)
Matt Pettinger 475 000(0)
Rick Berry 453 500(0)
Jason Doig 425 000(1)
Ivan Ciernik 400 000(3)
Trent Whitfield 400 000(0)
Todd Rohloff 400 000(0)


Farm Payroll

Brian Sutherby 85 000(0)
Joe Sacco 50 000(0)
Rene Corbet 45 000(4)
Sebastien Charpentier 40 000(0)
John Gruden 40 000(0)
Rastislav Stana 40 000(0)




Floride

ArenaNational Car Rental Center
Capacity20 000
Ticket Price$35,00


Income

Current Funds$50 636 729
Home Games Remaining31
Avg. Attendance19 858
Avg. Revenue/Game$1 251 067
Projected Revenue$38 783 077

Expenses

Pro Payroll$37 265 488
Farm Payroll$227 000
Prospect Fees$19 500
Coach$225 500
Games Remaining66
Total Game Expenses$460 213
Projected Expenses$30 374 076
Projected Balance$59 045 730

Salary Commitment

Year: 2006$30 803 238
Year: 2007$30 803 238
Year: 2008$30 803 238
Year: 2009$30 803 238

Pro Payroll

Owen Nolan 6 500 000(4)
Ron Francis 4 453 738(4)
Vincent Damphousse 4 000 000(4)
Donald Audette 3 000 000(4)
Lyle Odelein 2 500 000(4)
Dan Cloutier 2 500 000(4)
Sean Hill 2 050 000(4)
Matt Cullen 1 750 000(4)
Steve Shields 1 200 000(4)
Mike Van Ryn 1 127 750(0)
Daniel Sedin 1 127 000(0)
Henrick Sedin 1 127 000(0)
Pavel Trnka 1 000 000(4)
Niklas Hagman 905 000(0)
Eric Cairns 900 000(0)
Branislav Mezei 825 000(0)
Eric Messier 800 000(4)
Mikael Samuelsson 550 000(4)
Mathieu Biron 500 000(0)
Joel Kwiatkowski 450 000(4)


Farm Payroll

David Morisset 72 500(0)
Filip Novak 65 000(0)
Darcy Hordichuk 49 500(4)
Craig MacDonald 40 000(0)




Tampa Bay

ArenaSt. Petes Forum
Capacity20 000
Ticket Price$35,00


Income

Current Funds$46 221 780
Home Games Remaining33
Avg. Attendance20 000
Avg. Revenue/Game$1 260 000
Projected Revenue$41 580 000

Expenses

Pro Payroll$41 824 579
Farm Payroll$790 000
Prospect Fees$24 000
Coach$500 000
Games Remaining65
Total Game Expenses$526 080
Projected Expenses$34 195 215
Projected Balance$53 606 565

Salary Commitment

Year: 2006$30 574 579
Year: 2007$30 574 579
Year: 2008$27 039 579
Year: 2009$25 759 579

Pro Payroll

Markus Naslund 5 225 000(4)
Peter Bondra 4 500 000(4)
Nikolai Khabibulin 4 434 579(4)
Darryl Sydor 3 500 000(4)
Eric Daze 3 200 000(4)
Cory Stillman 2 750 000(0)
Vincent Lecavalier 2 625 000(2)
Pavel Kubina 2 500 000(4)
Brad Richards 2 400 000(0)
Dan Boyle 2 300 000(0)
Nikolai Zherdev 1 240 000(0)
Dave Andreychuk 1 150 000(4)
Cory Sarich 1 150 000(0)
Brad Lukowich 1 100 000(0)
John Grahame 1 000 000(0)
Stanislav Neckar 1 000 000(4)
Alexander Polushin 1 000 000(3)
Mike Egener 750 000(2)


Farm Payroll

Pascal Trepanier 100 000(4)
Janne Laukkanen 100 000(3)
Vitali Yachmenev 100 000(3)
Ivan Novoseltsev 90 000(2)
Andre Roy 82 500(4)
Benoit Hogue 80 000(3)
Andreas Salomonsson 70 000(2)
Chris Dingman 67 500(4)
Martin Cibak 50 000(0)
Alexander Kharitonov 50 000(0)




Atlanta

ArenaPhilips Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$51 395 882
Home Games Remaining32
Avg. Attendance19 313
Avg. Revenue/Game$1 216 726
Projected Revenue$38 935 232

Expenses

Pro Payroll$21 075 475
Farm Payroll$703 760
Prospect Fees$25 500
Coach$600 000
Games Remaining64
Total Game Expenses$273 228
Projected Expenses$17 486 622
Projected Balance$72 844 492

Salary Commitment

Year: 2006$12 150 010
Year: 2007$12 150 010
Year: 2008$9 400 010
Year: 2009$9 400 000

Pro Payroll

Vyacheslav Kozlov 3 500 000(4)
Marian Hossa 2 750 000(2)
Shawn McEachern 2 000 000(4)
Marc Savard 2 000 000(4)
Patrick Stefan 1 150 000(0)
Pasi Nurminen 1 100 000(0)
Dany Heatley 1 075 000(0)
Yannick Tremblay 1 050 000(4)
Ivan Majesky 850 000(0)
Daniel Tjarnqvist 800 000(0)
Andy Sutton 775 000(0)
Jean-Luc Grand-Pierre 700 000(0)
Serge Aubin 575 000(0)
Shawn Heins 500 000(0)
Randy Robitaille 500 000(4)
Ronald Petrovicky 450 475(0)
Garnet Exelby 450 000(0)
Jean-Pierre Vigier 450 000(0)
Tomas Kloucek 400 000(0)


Farm Payroll

Byron Dafoe 350 000(4)
Chris Tamer 110 000(0)
Jani Hurme 110 000(0)
Brad Tapper 48 750(0)
Francis Lessard 45 000(0)
Benjamin Simon 40 000(0)
Bill Lindsay 0 010(3)




Caroline

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$49 715 684
Home Games Remaining31
Avg. Attendance17 371
Avg. Revenue/Game$1 094 342
Projected Revenue$33 924 602

Expenses

Pro Payroll$26 882 500
Farm Payroll$195 000
Prospect Fees$21 000
Coach$300 000
Games Remaining63
Total Game Expenses$334 128
Projected Expenses$21 050 067
Projected Balance$62 590 219

Salary Commitment

Year: 2006$12 395 000
Year: 2007$12 395 000
Year: 2008$12 395 000
Year: 2009$12 200 000

Pro Payroll

Rod Brind'Amour 5 000 000(4)
Jeff O'Neill 3 700 000(4)
Bret Hedican 3 200 000(0)
Glen Wesley 2 750 000(0)
Kevin Weekes 2 350 000(4)
Aaron Ward 2 000 000(0)
Frantisek Kaberle 1 500 000(0)
Eric Staal 1 240 000(0)
Niclas Wallin 750 000(0)
Kevyn Adams 700 000(4)
Radim Vrbata 537 500(0)
Jaroslav Svoboda 500 000(0)
Craig Adams 500 000(0)
Erik Cole 495 000(0)
Jamie Storr 450 000(4)
Jesse Boulerice 450 000(0)
Josef Vasicek 385 000(0)
Bruno St-Jacques 375 000(0)


Farm Payroll

Dimitri Yushkevich 130 000(3)
Marty Murray 65 000(3)




N-Y Isles

ArenaNassau Veterans Memorial Colis
Capacity20 000
Ticket Price$35,00


Income

Current Funds$43 315 893
Home Games Remaining35
Avg. Attendance20 000
Avg. Revenue/Game$1 260 000
Projected Revenue$44 100 000

Expenses

Pro Payroll$37 980 500
Farm Payroll$632 500
Prospect Fees$22 500
Coach$500 000
Games Remaining64
Total Game Expenses$477 262
Projected Expenses$30 544 780
Projected Balance$56 871 113

Salary Commitment

Year: 2006$35 488 000
Year: 2007$33 208 000
Year: 2008$27 803 000
Year: 2009$25 798 000

Pro Payroll

Roman Hamrlik 3 600 000(4)
Milan Hejduk 3 200 000(2)
Geoff Sanderson 3 000 000(4)
Mariusz Czerkawski 3 000 000(4)
Kenny Jonsson 3 000 000(4)
Janne Niinimaa 2 900 000(4)
Mattias Ohlund 2 750 000(4)
Mikael Renberg 2 200 000(4)
Jyrki Lumme 1 735 000(4)
Martin Rucinsky 1 650 000(0)
Dave Scatchard 1 400 000(4)
Garth Snow 1 313 000(4)
Rick DiPietro 1 182 500(1)
Trent Hunter 1 150 000(2)
Arron Asham 1 150 000(3)
Kristian Huselius 900 000(0)
Shawn Bates 900 000(4)
Radek Martinek 600 000(1)
Jarkko Ruutu 575 000(0)
Justin Papineau 450 000(1)
Dieter Kochan 450 000(2)
Eric Godard 400 000(2)
Sven Butenschon 325 000(3)
Sean Bergenheim 150 000(3)


Farm Payroll

Derek Bekar 320 000(3)
Justin Mapletoft 85 000(2)
Evgeny Korolev 75 000(2)
Alan Letang 45 000(2)
Marko Kiprusoff 45 000(3)
Brandon Smith 25 000(1)
Peter Hamerlik 22 500(1)
Stephen Webb 15 000(3)




N-Y Ranger

ArenaMadison Square Garden
Capacity20 000
Ticket Price$35,00


Income

Current Funds$48 643 444
Home Games Remaining30
Avg. Attendance19 755
Avg. Revenue/Game$1 244 478
Projected Revenue$37 334 340

Expenses

Pro Payroll$49 233 716
Farm Payroll$820 000
Prospect Fees$21 000
Coach$300 000
Games Remaining66
Total Game Expenses$614 326
Projected Expenses$40 545 503
Projected Balance$45 432 281

Salary Commitment

Year: 2006$48 853 716
Year: 2007$46 036 216
Year: 2008$42 343 716
Year: 2009$36 361 216

Pro Payroll

Peter Forsberg 11 000 000(4)
Brian Leetch 6 600 000(4)
Darius Kasparaitis 4 200 000(4)
Chris McAllister 3 500 000(4)
Mark Messier 3 321 216(4)
Eric Lindros 3 300 000(4)
Karel Rachunek 3 300 000(3)
Boris Mironov 1 925 000(4)
Daniel Blackburn 1 750 000(1)
John Jakopin 1 350 000(2)
Sandy McCarthy 1 300 000(4)
Tomas Vokoun 1 200 000(0)
Jan Hlavac 1 000 000(1)
Fedor Tyutin 950 000(3)
Garth Murray 750 000(2)
Jozef Balej 750 000(3)
Jed Ortmeyer 750 000(2)
Dale Purinton 675 000(3)
Dan LaCouture 612 500(2)
Pascal Rheaume 550 000(4)
Joel Bouchard 450 000(4)


Farm Payroll

Jamie Pushor 150 000(4)
Jamie Lundmark 102 500(3)
Stephen Valiquette 100 000(3)
Jason Labarbera 95 000(2)
Sylvain Lefebvre 65 000(4)
Erich Goldmann 60 000(3)
Blair Betts 45 000(3)
Mike Green 45 000(2)
Sven Helfenstein 45 000(2)
Brandon Snee 45 000(2)
Jeff Heerema 22 500(1)
Mike Rucinski 15 000(1)
Dominic Moore 15 000(1)
R.J. Umberger 15 000(1)




Phily

ArenaFirst Union Center
Capacity20 000
Ticket Price$35,00


Income

Current Funds$44 135 019
Home Games Remaining32
Avg. Attendance20 000
Avg. Revenue/Game$1 260 000
Projected Revenue$40 320 000

Expenses

Pro Payroll$62 425 247
Farm Payroll$160 000
Prospect Fees$30 000
Coach$237 000
Games Remaining66
Total Game Expenses$766 491
Projected Expenses$50 588 394
Projected Balance$33 866 625

Salary Commitment

Year: 2006$47 196 914
Year: 2007$47 196 914
Year: 2008$47 196 914
Year: 2009$47 196 914

Pro Payroll

John LeClair 9 000 000(4)
Jeremy Roenick 7 500 000(4)
Tony Amonte 5 846 914(4)
Mario Lemieux 5 250 000(0)
Keith Primeau 5 000 000(4)
Eric Desjardins 4 000 000(4)
Vladimir Malakhov 3 500 000(4)
Marcus Ragnarsson 3 500 000(4)
Sami Kapanen 3 000 000(4)
Danil Markov 2 700 000(4)
Simon Gagne 2 600 000(0)
Donald Brashear 2 250 000(0)
Michal Handzus 1 533 333(0)
Turner Stevenson 1 350 000(4)
Kim Johnsson 1 250 000(0)
Joni Pitkanen 1 185 000(0)
Claude Lapointe 1 000 000(4)
Mike Knuble 800 000(4)
Radovan Somik 600 000(0)
Robert Esche 560 000(0)


Farm Payroll

Todd Fedoruk 60 000(0)
Dennis Seidenberg 55 000(0)
Eric Meloche 45 000(0)




Pittsburg

ArenaMelon Center
Capacity20 000
Ticket Price$35,00


Income

Current Funds$50 582 633
Home Games Remaining33
Avg. Attendance19 473
Avg. Revenue/Game$1 226 799
Projected Revenue$40 484 367

Expenses

Pro Payroll$20 740 500
Farm Payroll$475 000
Prospect Fees$24 000
Coach$500 000
Games Remaining66
Total Game Expenses$265 116
Projected Expenses$17 497 646
Projected Balance$73 569 354

Salary Commitment

Year: 2006$10 120 000
Year: 2007$10 120 000
Year: 2008$10 120 000
Year: 2009$10 120 000

Pro Payroll

Mark Recchi 5 000 000(4)
Brian Rolston 3 175 000(4)
Drake Berehowsky 1 450 000(4)
Dick Tarnstrom 1 100 000(0)
Bryan Allen 1 072 500(0)
Konstantin Koltsov 1 025 000(0)
Michal Rozsival 1 000 000(0)
Milan Kraft 935 000(0)
Jean-Sebastien Aubin 870 000(0)
Pascal Dupuis 733 000(0)
Rico Fata 715 000(0)
Josef Melichar 700 000(0)
Ryan Malone 600 000(0)
Dan Focht 550 000(0)
Matt Bradley 515 000(0)
Tomas Surovy 475 000(0)
Martin Strbak 425 000(0)
Marc Bergevin 400 000(4)


Farm Payroll

Frantisek Kucera 120 000(0)
Brooks Orpik 107 500(0)
Sebastien Caron 65 000(0)
Kelly Buchberger 55 000(4)
Ramzi Abid 45 000(0)
Tom Kostopoulos 42 500(0)
Steve McKenna 40 000(4)




New-Jersey

ArenaContinental Airlines Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$42 503 700
Home Games Remaining34
Avg. Attendance19 496
Avg. Revenue/Game$1 228 230
Projected Revenue$41 759 820

Expenses

Pro Payroll$49 387 897
Farm Payroll$692 376
Prospect Fees$30 000
Coach$328 000
Games Remaining64
Total Game Expenses$615 101
Projected Expenses$39 366 457
Projected Balance$44 897 063

Salary Commitment

Year: 2006$48 850 273
Year: 2007$45 155 273
Year: 2008$35 262 773
Year: 2009$33 812 773

Pro Payroll

Scott Stevens 6 916 747(4)
Martin Brodeur 6 891 102(4)
Patrik Elias 4 722 249(4)
Richard Matvichuk 4 525 000(4)
Scott Niedermayer 4 000 000(4)
Brian Rafalski 3 000 000(2)
Colin White 2 250 000(1)
Jamie Langenbrunner 2 077 799(4)
Dan Hamhuis 1 900 000(2)
Scott Hartnell 1 900 000(2)
Grant Marshall 1 600 000(4)
Scott Clemmensen 1 325 000(1)
Jan Hrdina 1 250 000(2)
Tuomo Ruutu 1 130 000(0)
Paul Martin 1 000 000(2)
David Hale 950 000(4)
Jay Pandolfo 800 000(4)
Maxim Balmochnykh 750 000(2)
Teemu Laine 750 000(3)
Brian Gionta 650 000(3)
Sean Brown 500 000(4)
Krzysztof Oliwa 500 000(4)


Farm Payroll

Oleg Tverdovsky 140 000(4)
Denis Arkhipov 100 000(0)
Tommy Albelin 84 876(4)
Joe Hulbig 75 000(1)
Erik Rasmussen 60 000(4)
Corey Schwab 55 000(2)
Darren Langdon 50 000(3)
Stephen Guolla 45 000(4)
Ari Ahonen 22 500(2)
Eric Johansson 15 000(1)
Jiri Bicek 15 000(2)
Steve Kariya 15 000(1)
Matt Demarchi 15 000(1)




Detroit

ArenaJoe Louis Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$41 311 278
Home Games Remaining33
Avg. Attendance20 000
Avg. Revenue/Game$1 260 000
Projected Revenue$41 580 000

Expenses

Pro Payroll$70 116 109
Farm Payroll$221 500
Prospect Fees$28 500
Coach$750 000
Games Remaining65
Total Game Expenses$867 270
Projected Expenses$56 372 525
Projected Balance$26 518 753

Salary Commitment

Year: 2006$65 958 609
Year: 2007$65 958 609
Year: 2008$65 958 609
Year: 2009$64 778 609

Pro Payroll

Nicklas Lidstrom 10 000 000(4)
Curtis Joseph 8 000 000(4)
Brendan Shanahan 6 500 000(4)
Chris Chelios 5 936 286(4)
Steve Yzerman 5 849 823(4)
Robert Lang 5 000 000(4)
Derian Hatcher 5 000 000(4)
Brett Hull 5 000 000(4)
Mathieu Schneider 3 700 000(4)
Ray Whitney 3 000 000(4)
Darren McCarty 2 250 000(4)
Kirk Maltby 2 000 000(4)
Kris Draper 1 500 000(4)
Pavel Datsyuk 1 500 000(0)
Jiri Fischer 1 180 000(3)
Manny Legace 1 100 000(0)
Steve Thomas 1 000 000(4)
Jason Woolley 925 000(0)
Henrik Zetterberg 675 000(0)


Farm Payroll

Niklas Kronvall 90 000(0)
Mark Mowers 45 000(0)
Jason Williams 44 000(0)
Jamie Rivers 42 500(4)




St-Louis

ArenaKiel Center
Capacity20 000
Ticket Price$35,00


Income

Current Funds$44 530 393
Home Games Remaining31
Avg. Attendance20 000
Avg. Revenue/Game$1 260 000
Projected Revenue$39 060 000

Expenses

Pro Payroll$58 825 000
Farm Payroll$497 500
Prospect Fees$28 500
Coach$203 500
Games Remaining64
Total Game Expenses$726 274
Projected Expenses$46 481 561
Projected Balance$37 108 832

Salary Commitment

Year: 2006$46 405 000
Year: 2007$46 405 000
Year: 2008$46 405 000
Year: 2009$46 405 000

Pro Payroll

Keith Tkachuk 10 000 000(4)
Chris Pronger 10 000 000(4)
Doug Weight 8 500 000(4)
Pavol Demitra 6 500 000(4)
Al MacInnis 6 000 000(4)
Patrick Lalime 2 750 000(0)
Scott Mellanby 2 000 000(0)
Dallas Drake 2 000 000(4)
Dainius Zubrus 1 500 000(4)
Jeff Halpern 1 475 000(0)
Alexander Khavanov 1 300 000(0)
Bryce Salvador 1 200 000(0)
Murray Baron 1 100 000(4)
Christian Backman 875 000(0)
Petr Cajanek 800 000(0)
Barret Jackman 800 000(0)
Ryan Johnson 600 000(4)
Eric Boguniecki 600 000(0)
Matt Walker 425 000(0)
Reinhard Divis 400 000(0)


Farm Payroll

Jeff Finley 140 000(4)
Jamal Mayers 80 000(0)
Reed Low 70 000(0)
Mike Danton 55 000(0)
Eric Nickulas 45 000(0)
Mark Rycroft 42 500(0)
Christian Laflamme 35 000(4)
Steve Martins 30 000(4)




Nashville

ArenaGaylord Center
Capacity20 000
Ticket Price$35,00


Income

Current Funds$45 659 966
Home Games Remaining33
Avg. Attendance20 000
Avg. Revenue/Game$1 260 000
Projected Revenue$41 580 000

Expenses

Pro Payroll$49 127 030
Farm Payroll$680 020
Prospect Fees$24 000
Coach$300 000
Games Remaining65
Total Game Expenses$611 354
Projected Expenses$39 738 027
Projected Balance$47 501 939

Salary Commitment

Year: 2006$44 582 030
Year: 2007$44 582 030
Year: 2008$39 932 030
Year: 2009$36 917 030

Pro Payroll

Jaromir Jagr 11 000 000(4)
Pavel Bure 10 000 000(4)
Chris Drury 3 450 000(2)
Mike Dunham 3 300 000(4)
Stu Barnes 2 800 000(4)
Michael Nylander 2 675 000(4)
Claude Lemieux 2 002 030(4)
John Madden 2 000 000(3)
Jason York 2 000 000(4)
Kimmo Timonen 2 000 000(0)
Steve Konowalchuk 1 575 000(4)
Andreas Johansson 1 200 000(2)
Rem Murray 1 000 000(4)
Scott Gomez 1 000 000(3)
Andrew Hutchinson 625 000(0)
Andreas Lilja 625 000(0)
Jordin Tootoo 575 000(0)
Marek Zidlicky 500 000(0)
Mark Eaton 400 000(0)
Robert Schnabel 400 000(0)


Farm Payroll

Jason Strudwick 260 000(4)
Sergei Brylin 150 000(4)
Oleg Petrov 100 020(0)
Jim McKenzie 65 000(4)
Jamie Allison 50 000(4)
Jeremy Stevenson 40 000(4)
Henrik Lundqvist 15 000(3)




Columbus

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$48 672 532
Home Games Remaining32
Avg. Attendance17 138
Avg. Revenue/Game$1 079 673
Projected Revenue$34 549 536

Expenses

Pro Payroll$29 975 500
Farm Payroll$735 000
Prospect Fees$28 310
Coach$237 000
Games Remaining66
Total Game Expenses$377 754
Projected Expenses$24 931 750
Projected Balance$58 290 318

Salary Commitment

Year: 2006$21 830 000
Year: 2007$21 830 000
Year: 2008$21 465 000
Year: 2009$20 415 000

Pro Payroll

Todd Bertuzzi 6 800 000(4)
Andrew Cassels 3 225 000(4)
Todd Marchant 2 900 000(4)
Luke Richardson 2 750 000(4)
Scott Lachance 2 000 000(4)
Trevor Linden 2 000 000(4)
Jaroslav Spacek 1 900 000(0)
Marc Denis 1 550 500(0)
Rostislav Klesla 1 075 000(0)
Manny Malhotra 1 050 000(3)
David Vyborny 1 050 000(0)
Trevor Letowski 725 000(0)
Jody Shelley 600 000(0)
Fred Brathwaite 500 000(0)
Anders Eriksson 500 000(4)
Duvie Westcott 475 000(0)
David Ling 450 000(0)
Andrej Nedorost 425 000(0)


Farm Payroll

Lubos Bartecko 230 000(2)
Espen Knutsen 150 000(4)
Brendan Bell 135 000(2)
Tyler Wright 90 000(4)
Artem Chubarov 85 000(0)
Mark Hartigan 45 000(0)




Chicago

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$48 982 035
Home Games Remaining32
Avg. Attendance18 987
Avg. Revenue/Game$1 196 139
Projected Revenue$38 276 448

Expenses

Pro Payroll$40 807 820
Farm Payroll$260 000
Prospect Fees$21 000
Coach$273 500
Games Remaining65
Total Game Expenses$504 419
Projected Expenses$32 787 205
Projected Balance$54 471 278

Salary Commitment

Year: 2006$31 887 500
Year: 2007$31 887 500
Year: 2008$31 842 500
Year: 2009$30 907 500

Pro Payroll

Miroslav Satan 4 750 000(4)
Alexei Zhitnik 3 750 000(4)
Jere Lehtinen 3 500 000(4)
Jocelyn Thibault 3 100 000(4)
Patrick Marleau 2 300 000(4)
Bryan Berard 2 010 000(0)
Marco Sturm 2 000 000(4)
Fredrik Modin 1 870 000(4)
Brad Stuart 1 750 000(0)
Jay McKee 1 700 000(4)
Daniel Briere 1 600 000(4)
Curtis Brown 1 600 000(4)
Matthew Barnaby 1 587 500(4)
Alyn McCauley 1 200 000(4)
Darren Van-Impe 1 200 000(4)
Steve McCarthy 1 200 000(0)
Mark Bell 1 100 000(0)
Rob Brown 1 000 320(0)
Dimitri Kalinin 935 000(3)
Hnat Domenichelli 750 000(4)
Stephane Robidas 730 000(0)
Steve Poapst 600 000(0)
Michael Leighton 575 000(0)


Farm Payroll

Steve Dubinsky 120 000(0)
Steve Passmore 55 000(0)
Brett Harkins 45 000(2)
Travis Moen 40 000(0)




Vancouver

ArenaGeneral Motor Place
Capacity20 000
Ticket Price$35,00


Income

Current Funds$47 540 280
Home Games Remaining34
Avg. Attendance20 000
Avg. Revenue/Game$1 260 000
Projected Revenue$42 840 000

Expenses

Pro Payroll$28 915 000
Farm Payroll$549 000
Prospect Fees$25 500
Coach$358 000
Games Remaining65
Total Game Expenses$363 994
Projected Expenses$23 659 604
Projected Balance$66 720 676

Salary Commitment

Year: 2006$17 104 000
Year: 2007$16 004 000
Year: 2008$9 224 000
Year: 2009$9 224 000

Pro Payroll

Adrian Aucoin 3 250 000(4)
Tom Poti 2 800 000(2)
Mark Parrish 2 350 000(2)
Scott Walker 1 950 000(4)
Roberto Luongo 1 900 000(0)
Marek Malik 1 650 000(0)
Sami Salo 1 650 000(0)
Martin St.Louis 1 500 000(0)
Martin Havlat 1 500 000(2)
Mike Keane 1 500 000(4)
Nathan Horton 1 240 000(0)
Johan Hedberg 1 200 000(0)
Ilya Kovalchuk 1 150 000(0)
Brad May 1 100 000(4)
Brent Sopel 875 000(0)
Tim Taylor 850 000(4)
Jason Blake 800 000(1)
Jason King 575 000(0)
Mats Lindgren 550 000(4)
Matt Cooke 525 000(0)


Farm Payroll

Nolan Baumgartner 300 000(1)
Ryan Kesler 95 000(0)
Mattias Weinhandl 90 000(2)
Todd Gill 40 000(2)
Ricard Persson 24 000(4)




Colorado

ArenaPepsi Center
Capacity23 000
Ticket Price$40,00


Income

Current Funds$47 432 835
Home Games Remaining34
Avg. Attendance23 000
Avg. Revenue/Game$1 656 000
Projected Revenue$56 304 000

Expenses

Pro Payroll$58 983 769
Farm Payroll$3 653 580
Prospect Fees$12 000
Coach$314 000
Games Remaining66
Total Game Expenses$767 846
Projected Expenses$50 677 817
Projected Balance$53 059 018

Salary Commitment

Year: 2006$51 256 269
Year: 2007$49 606 269
Year: 2008$46 856 269
Year: 2009$46 334 019

Pro Payroll

Rob Blake 9 326 519(4)
Bobby Holik 8 850 000(4)
Alexander Mogilny 5 500 000(4)
Adam Foote 4 300 000(4)
Michael Peca 4 250 000(4)
Jason Arnott 3 850 000(0)
Evgeni Nabokov 3 625 000(0)
Bryan McCabe 3 500 000(4)
Shane Doan 2 800 000(4)
Mike Johnson 2 300 000(4)
David Legwand 2 100 000(2)
Bryan Marchment 2 000 000(4)
Cliff Ronning 2 000 000(4)
Karlis Skrastins 1 200 000(0)
Ladislav Nagy 1 000 000(0)
Mikael Tellqvist 700 000(1)
Martin Erat 660 000(0)
Alexei Ponikarovsky 522 250(3)
Vladimir Tsyplakov 500 000(4)


Farm Payroll

Matt Stajan 950 000(1)
Peter Worrell 800 000(4)
Cody McCormick 700 000(0)
Marek Svatos 600 000(2)
Andrei Nikolishin 175 000(4)
Dimitry Afanasenkov 80 080(0)
Dan Hinote 70 000(0)
Christian Ehrhoff 65 000(0)
D.J. Smith 50 000(0)
Steve Moore 42 500(0)
Riku Hahl 38 500(0)
Sergei Klyazmin 35 000(2)
Travis Brigley 32 500(4)
Dany Sabourin 15 000(2)




Calgary

ArenaOllympic Saddledome
Capacity20 000
Ticket Price$35,00


Income

Current Funds$52 417 577
Home Games Remaining30
Avg. Attendance19 954
Avg. Revenue/Game$1 257 119
Projected Revenue$37 713 570

Expenses

Pro Payroll$32 306 189
Farm Payroll$252 000
Prospect Fees$27 000
Coach$550 000
Games Remaining66
Total Game Expenses$404 088
Projected Expenses$26 669 786
Projected Balance$63 461 361

Salary Commitment

Year: 2006$25 181 189
Year: 2007$25 181 189
Year: 2008$23 481 189
Year: 2009$23 481 189

Pro Payroll

Joe Sakic 9 880 939(4)
Roman Turek 4 250 000(4)
Martin Gelinas 2 400 000(4)
Rhett Warrener 1 800 000(4)
Toni Lydman 1 700 000(2)
Stephane Yelle 1 600 000(4)
Chris Simon 1 500 000(4)
Steven Reinprecht 1 500 000(0)
Denis Gauthier 1 300 000(4)
Robyn Regehr 1 250 000(0)
Oleg Saprykin 1 000 000(0)
Jordan Leopold 900 000(0)
Miikka Kiprusoff 800 000(0)
Shean Donovan 725 250(4)
Chris Clark 700 000(0)
Andrew Ference 500 000(0)
Matthew Lombardi 500 000(0)


Farm Payroll

Chuck Kobasew 113 000(0)
Josh Green 45 000(0)
Steve Montador 35 000(0)
Dany Sabourin 34 000(0)
Dave Lowry 25 000(4)




Edmonton

ArenaSkyreach Center
Capacity20 000
Ticket Price$35,00


Income

Current Funds$49 913 920
Home Games Remaining32
Avg. Attendance19 870
Avg. Revenue/Game$1 251 803
Projected Revenue$40 057 696

Expenses

Pro Payroll$32 025 000
Farm Payroll$167 500
Prospect Fees$19 500
Coach$300 000
Games Remaining66
Total Game Expenses$396 488
Projected Expenses$26 168 195
Projected Balance$63 803 421

Salary Commitment

Year: 2006$12 430 000
Year: 2007$12 430 000
Year: 2008$12 430 000
Year: 2009$12 430 000

Pro Payroll

Petr Nedved 4 750 000(0)
Ryan Smyth 3 450 000(4)
Eric Brewer 2 500 000(0)
Jason Smith 2 300 000(0)
Igor Ulanov 2 000 000(4)
Mike York 2 000 000(0)
Radek Dvorak 2 000 000(4)
Brad Isbister 1 950 000(0)
Ethan Moreau 1 500 000(4)
Georges Laraque 1 275 000(4)
Ales Hemsky 1 130 000(0)
Steve Staios 1 100 000(4)
Cory Cross 1 050 000(4)
Ty Conklin 860 000(0)
Marty Reasoner 850 000(0)
Shawn Horcoff 800 000(0)
Raffi Torres 800 000(0)
Alexei Semenov 700 000(0)
Fernando Pisani 600 000(0)
Marc-Andre Bergeron 410 000(0)


Farm Payroll

Jarret Stoll 62 500(0)
Scott Ferguson 55 000(4)
Jason Chimera 50 000(0)




Minnesota

ArenaXcel Enegy Center
Capacity20 000
Ticket Price$35,00


Income

Current Funds$48 296 876
Home Games Remaining33
Avg. Attendance15 632
Avg. Revenue/Game$984 792
Projected Revenue$32 498 136

Expenses

Pro Payroll$21 305 000
Farm Payroll$419 000
Prospect Fees$27 000
Coach$328 000
Games Remaining65
Total Game Expenses$269 256
Projected Expenses$17 501 646
Projected Balance$63 293 366

Salary Commitment

Year: 2006$11 026 500
Year: 2007$8 326 500
Year: 2008$6 976 500
Year: 2009$6 976 500

Pro Payroll

Marian Gaborik 2 900 000(0)
Dwayne Roloson 2 200 000(1)
Emmanuel Fernandez 2 200 000(4)
Filip Kuba 1 700 000(0)
Jason Wiemer 1 700 000(0)
Alexei Morozov 1 500 000(4)
Willie Mitchell 1 350 000(2)
Andrei Zyuzin 1 200 000(4)
Andrew Brunette 1 100 000(4)
Brent Burns 1 050 000(0)
Wes Walz 850 000(0)
Richard Park 800 000(4)
Eric Chouinard 650 000(0)
Alex Henry 605 000(0)
Nick Schultz 600 000(0)
Alexandre Daigle 500 000(1)
Marc Chouinard 400 000(0)


Farm Payroll

Marc-Andre Fleury 124 000(0)
Pierre-Marc Bouchard 118 500(0)
Matt Johnson 116 500(4)
Mike Eastwood 60 000(4)




San Jose

ArenaSan Jose Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$51 644 080
Home Games Remaining31
Avg. Attendance19 568
Avg. Revenue/Game$1 232 752
Projected Revenue$38 215 312

Expenses

Pro Payroll$26 625 000
Farm Payroll$360 000
Prospect Fees$28 500
Coach$261 000
Games Remaining66
Total Game Expenses$332 616
Projected Expenses$21 952 646
Projected Balance$67 906 746

Salary Commitment

Year: 2006$16 445 000
Year: 2007$16 445 000
Year: 2008$14 845 000
Year: 2009$11 955 000

Pro Payroll

Marty Turco 3 700 000(0)
Kyle McLaren 2 500 000(4)
Mike Rathje 2 025 000(4)
Tony Virta 1 750 000(5)
Hans Jonsson 1 500 000(5)
Sami Helenius 1 500 000(3)
Scott Thornton 1 425 000(4)
Jochen Hecht 1 300 000(3)
Scott Hannan 1 250 000(0)
Alexander Korolyuk 1 200 000(4)
Harold Druken 1 000 000(2)
Kyle Calder 900 000(0)
Tom Preissing 800 000(0)
Harry York 750 000(4)
Jonathan Cheechoo 650 000(0)
Scott Parker 650 000(0)
Jim Fahey 600 000(0)
Nils Ekman 600 000(2)
Vesa Toskala 575 000(0)
Deron Quint 550 000(4)
Mark Smith 500 000(0)
Niko Dimitrakos 450 000(0)
Rob Davison 450 000(0)


Farm Payroll

Todd Harvey 130 000(4)
Lukas Krajicek 125 000(5)
Peter Skudra 90 000(3)
Chris Joseph 15 000(0)




Dallas

ArenaReunion Center
Capacity20 000
Ticket Price$35,00


Income

Current Funds$40 803 065
Home Games Remaining37
Avg. Attendance20 000
Avg. Revenue/Game$1 260 000
Projected Revenue$46 620 000

Expenses

Pro Payroll$50 350 000
Farm Payroll$148 500
Prospect Fees$19 500
Coach$314 000
Games Remaining63
Total Game Expenses$619 902
Projected Expenses$39 053 854
Projected Balance$48 369 211

Salary Commitment

Year: 2006$46 150 000
Year: 2007$46 150 000
Year: 2008$45 150 000
Year: 2009$43 650 000

Pro Payroll

Mats Sundin 9 000 000(4)
Jarome Iginla 7 500 000(4)
Sergei Zubov 6 000 000(4)
Teppo Numminen 4 500 000(4)
Scott Young 3 500 000(4)
Ron Tugnutt 2 800 000(4)
Philippe Boucher 2 600 000(4)
Jon Klemm 2 500 000(4)
Alex Tanguay 1 500 000(0)
Andreas Karlsson 1 500 000(3)
Aki Berg 1 400 000(4)
Per Axelsson 1 300 000(4)
Paul Kariya 1 200 000(4)
Adam Hall 1 000 000(2)
Steve Ott 1 000 000(0)
Rob Dimaio 800 000(4)
Antti Miettinen 650 000(0)
David Aebischer 550 000(0)
Don Sweeney 550 000(4)
Aaron Downey 500 000(0)


Farm Payroll

John Erskine 66 000(0)
Niko Kapanen 50 000(0)
Blake Sloan 32 500(0)




Kings

ArenaStaples Center
Capacity20 000
Ticket Price$35,00


Income

Current Funds$46 653 775
Home Games Remaining33
Avg. Attendance20 000
Avg. Revenue/Game$1 260 000
Projected Revenue$41 580 000

Expenses

Pro Payroll$43 175 000
Farm Payroll$787 000
Prospect Fees$28 500
Coach$500 000
Games Remaining66
Total Game Expenses$542 567
Projected Expenses$35 809 427
Projected Balance$52 424 348

Salary Commitment

Year: 2006$39 247 500
Year: 2007$39 200 000
Year: 2008$39 200 000
Year: 2009$39 200 000

Pro Payroll

Jason Allison 8 000 000(4)
Zigmund Palffy 7 000 000(4)
Mattias Norstrom 4 500 000(4)
Martin Straka 4 350 000(4)
Aaron Miller 3 500 000(4)
Adam Deadmarsh 3 000 000(4)
Jozef Stumpel 2 850 000(4)
Anson Carter 2 800 000(4)
Stephane Quintal 1 500 000(4)
Luc Robitaille 1 250 000(4)
Alexander Frolov 1 075 000(0)
Mathieu Garon 1 000 000(0)
Lubomir Visnovsky 850 000(0)
Maxim Kuznetsov 575 000(0)
Joseph Corvo 475 000(0)
Derek Armstrong 450 000(4)


Farm Payroll

Milan Hnilicka 145 000(0)
Dustin Brown 124 000(0)
Tim Gleason 110 000(0)
Mike Cammalleri 107 500(0)
Eric Belanger 74 500(0)
Brad Norton 47 500(0)
Jason Holland 47 500(1)
Jon Sim 45 000(0)
Sean Avery 44 000(0)
Brad Chartrand 42 000(0)




Anaheim

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$43 633 653
Home Games Remaining34
Avg. Attendance20 000
Avg. Revenue/Game$1 260 000
Projected Revenue$42 840 000

Expenses

Pro Payroll$51 495 000
Farm Payroll$312 500
Prospect Fees$15 000
Coach$500 000
Games Remaining66
Total Game Expenses$638 079
Projected Expenses$42 113 232
Projected Balance$44 360 421

Salary Commitment

Year: 2006$40 170 000
Year: 2007$40 170 000
Year: 2008$40 170 000
Year: 2009$40 170 000

Pro Payroll

Sergei Fedorov 10 000 000(4)
Vaclav Prospal 6 500 000(4)
Sandis Ozolinsh 5 500 000(4)
Jean-Sebastien Giguere4 500 000(0)
Petr Sykora 4 200 000(4)
Steve Rucchin 3 000 000(4)
Jeff Friesen 3 000 000(4)
Keith Carney 2 600 000(4)
Rob Niedermayer 2 100 000(4)
Ruslan Salei 1 750 000(4)
Mike Leclerc 1 400 000(4)
Niklas Havelid 1 350 000(0)
Joffrey Lupul 1 185 000(0)
Vitaly Vishnevski 1 180 000(0)
Stanislav Chistov 1 130 000(0)
Jason Krog 550 000(0)
Samuel Pahlsson 550 000(0)
Martin Gerber 500 000(0)
Lance Ward 500 000(0)


Farm Payroll

Trevor Daley 120 000(5)
Mikael Holmqvist 82 500(0)
Andy McDonald 65 000(0)
Dan Bylsma 45 000(0)




Pheonix

ArenaAmericain West Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$45 373 356
Home Games Remaining36
Avg. Attendance19 242
Avg. Revenue/Game$1 212 221
Projected Revenue$43 639 956

Expenses

Pro Payroll$23 100 000
Farm Payroll$389 500
Prospect Fees$22 500
Coach$500 000
Games Remaining66
Total Game Expenses$292 829
Projected Expenses$19 326 732
Projected Balance$69 686 580

Salary Commitment

Year: 2006$12 965 000
Year: 2007$12 965 000
Year: 2008$11 190 000
Year: 2009$11 190 000

Pro Payroll

Daymond Langkow 2 700 000(4)
Sean O'Donnell 2 700 000(4)
Brian Boucher 2 000 000(0)
Olli Jokinen 2 000 000(4)
Darcy Tucker 1 600 000(4)
Mike Comrie 1 500 000(0)
Brenden Morrow 1 400 000(0)
Tyson Nash 1 300 000(0)
Cale Hulse 1 100 000(4)
Radoslav Suchy 1 100 000(0)
Paul Mara 1 000 000(0)
Jeff Taffe 950 000(0)
Nikolai Antropov 925 000(2)
David Tanabe 900 000(0)
Carlo Colaiacovo 850 000(2)
Andrei Nazarov 675 000(4)
Daniel Cleary 400 000(4)


Farm Payroll

Brad Ference 132 000(0)
Fredrik Sjostrom 107 500(0)
Matthew Spiller 80 000(0)
Zac Bierk 55 000(0)
Mike Wilson 15 000(4)